2010 INTERIM RESULTS
Six months ended 30th June 2010
|
2010 |
2009 |
% change |
|
|
€ m |
€ m |
|
|
Revenue |
7,658 |
8,292 |
-8% |
|
EBITDA* |
520 |
651 |
-20% |
|
Operating profit* |
118 |
241 |
-51% |
|
Profit before tax |
25 |
108 |
-77% |
|
|
€ cent |
€ cent |
|
|
Earnings per share |
2.6 |
12.2 |
-79% |
|
Cash earnings per share |
59.9 |
75.7 |
-21% |
|
Dividend per share |
18.5 |
18.5 |
- |
|
* EBITDA (earnings before interest, tax, depreciation and amortisation) and operating profit exclude profit on disposal of non-current assets.
|
· EBITDA for the first half of 2010 was €520 million, in line with the guidance provided in the Trading Update Statement of 7th July 2010 (H1 2009: €651 million). Operating profit fell 51% to €118 million (2009: €241 million).
· Profit before tax of €25 million was 77% below first-half 2009; the July Update Statement indicated that profit would be close to breakeven. First-half earnings per share fell 79% to 2.6c (H1 2009: 12.2c).
· During the first six months of 2010, the Group spent €159 million on 14 acquisitions and investments. We made further progress on the development front in July and August with a further six transactions at a total cost of €86 million. We are seeing a good flow of bolt-on opportunities and we continue to monitor wider developments in our industry; however, we are maintaining a patient approach in progressing transactions in light of the challenging market backdrop.
· Net debt at 30th June of €4,762 million (June 2009: €5,122 million) comprised gross debt (including derivatives) of €5,859 million and cash and liquid investments of €1,097 million. EBITDA/net interest cover for the 12 months to June 2010 was a comfortable 6.5 times (June 2009: 6.3 times) and net debt/EBITDA cover was 2.8 times (June 2009: 2.3 times).
· With our strong balance sheet and anticipated strong second-half cash inflows, the 2010 interim dividend has been maintained at 18.5 cent in line with last year's level. The Board will decide on, and announce, the 2010 final dividend in March 2011 after taking into account the full year 2010 profit and development outturn and the economic and trading outlook at that time. The 2009 final dividend amounted to 44 cent.
Myles Lee, Chief Executive, said today:
"Since our 7th July Update, European economic indicators have been more encouraging although uncertainties remain; however, concerns relating to the recovery in the United States have increased with a continuing flow of disappointing economic data. Over this period, which represents the effective start of its main earnings season, our Americas Materials business has experienced weaker than expected volumes and more competitive pricing due to lower than anticipated levels of commercial construction and pull-backs in state and municipally funded projects. As a result second half US$ profitability in Americas Materials will be lower than last year compared with our previous estimate of an improved second half outturn. This combined with less favourable full year translation effects due to the strengthening of the euro indicates that our earlier expectation that overall Group EBITDA for the second half of 2010 would exceed 2009's level is unlikely to be achieved. Arising from this we currently expect that full year Group EBITDA will show a decline of around 10% compared with the 2009 level of €1.8 billion.
With a robust balance sheet and an anticipated strong second-half cash inflow the Group is well positioned to respond to the current challenges and, against a tougher than anticipated second-half backdrop, is continuing to focus on cost reduction, cash generation and the identification and completion of suitable development opportunities."
Announced Tuesday, 24th August 2010
INTERIM MANAGEMENT REPORT
KEY POINTS
Profit before tax for the six months to 30th June at €25 million declined by €83 million (-77%) compared with the reported 2009 profit of €108 million. This outcome is after restructuring costs of €31 million and includes a favourable translation impact of €10 million.
The results include the proportionate consolidation of joint ventures in the Group's income statement, cash flow statement and balance sheet while the Group's share of associates' profit after tax is included as a single line item in arriving at Group profit before tax.
· Sales revenue: €7,658 million, down 8%
· EBITDA*: €520 million, down 20%
EBITDA is stated after charging costs associated with the Group's restructuring efforts of €31 million (H1 2009: €74 million). Depreciation and amortisation costs amounted to €402 million (H1 2009: €410 million). No impairment charges have been recorded in the period (H1 2009: nil).
· Operating profit*: €118 million, down 51%
· Profit on disposal of non-current assets: €13 million, in line with 2009
· Profit before tax: €25 million, down 77%
· Basic earnings per share: 2.6 cent, down 79% compared with 2009 (12.2 cent)
· Cash earnings per share: 59.9 cent, down 21% compared with 2009 (75.7 cent)
· Dividend per share: 18.5 cent, in line with 2009
* EBITDA (earnings before interest, tax, depreciation and amortisation) and operating profit exclude profit on disposal of non-current assets.
Note 3 on page 17 analyses the key components of first-half 2010 performance.
DIVIDEND
With a strong balance sheet and anticipated strong second-half cash inflows, the Board has decided to maintain the 2010 interim dividend at last year's level. The interim dividend will be paid on 29th October 2010 to shareholders registered at the close of business on 3rd September 2010. A scrip dividend alternative will be offered to shareholders.
The Board will decide on, and announce, the 2010 final dividend in March 2011 after taking into account the full year 2010 profit and development outturn and the economic and trading outlook at that time.The 2009 final dividend amounted to 44 cent.
COST REDUCTION PROGRAMME
CRH has responded to the difficult market conditions of recent years by removing excess capacity from its manufacturing and distribution networks and has scaled its operations to match supply and demand. The strong measures taken since 2007 delivered total cumulative annualised savings of €1,345 million by the end of 2009, with a further €365 million projected for 2010/2011. The programme for the current year is well on target to achieve these savings, which we expect to result in significant operational leverage when markets recover. The total cost of implementing the savings is estimated at €325 million, of which €298 million has been spent to date (€31 million in the first half of 2010, compared with €74 million in the corresponding period of last year).
SEGMENT REVIEW
EUROPE - MATERIALS
|
|
|
|
|
|
|||
|
% |
|
|
Total |
Analysis of change |
|||
€ million |
Change |
2010 |
2009 |
Change |
Organic |
Acquisitions |
Restructuring |
Exchange |
Sales revenue |
-6% |
1,223 |
1,303 |
-80 |
-132 |
+13 |
- |
+39 |
EBITDA* |
-7% |
152 |
163 |
-11 |
-36 |
- |
+19 |
+6 |
Operating profit* |
-15% |
68 |
80 |
-12 |
-35 |
-1 |
+19 |
+5 |
EBITDA margin |
|
12.4% |
12.5% |
|
|
|
|
|
Operating profit margin |
5.6% |
6.1% |
|
|
|
|
|
|
*EBITDA and operating profit exclude profit on disposal of non-current assets
|
The first few months of 2010 were adversely affected by exceptionally harsh weather conditions across many of Europe Materials' markets; however, the rate of decline in our underlying sales moderated significantly in the second quarter, bringing the overall first-half reduction to 10%. Sharp volume declines early in the year across the Division contributed to a generally more competitive pricing environment; however, energy input costs on a per unit basis remained similar to last year's levels and the Division benefited from a higher level of alternative fuel usage across its cement operations. Against this background, and with the benefit of lower restructuring costs, first-half EBITDA was 7% lower than 2009, with the EBITDA/sales margin remaining in line with last year.
Central / Eastern Europe: In Poland our cement volumes, which had recovered to a level in line with 2009 by end-April following a 40% decline in the first two months, were slightly ahead for the first six months of 2010 despite the impact in May of severe flooding in the south of the country. Readymixed concrete volumes were also ahead of first-half 2009, but with weaker prices across all products, profits were lower than 2009 in spite of our cost saving initiatives. In Ukraine, while first-half cement volumes were lower than 2009, the rate of decline improved significantly in the second quarter.
Finland / Baltics: First-half cement volumes in Finland recovered and were 10% ahead of 2009; higher residential activity driven in part by government stimulus measures favourably impacted readymixed concrete and aggregates volumes, although prices remained under pressure. The non-residential construction sector remained weak and markets in the Baltics also continued to be challenging. Overall profits were ahead of last year.
Switzerland: First-half sales and profits were ahead of 2009 with strong demand from both the residential and infrastructure sectors. Total Swiss cement volumes are estimated to have increased by 6.5% in the first half of 2010. Demand for our aggregates and readymixed concrete also remained strong.
Ireland: Construction activity in Ireland continued to run well below 2009 levels. Cement volumes for the period were 24% lower than 2009 with pricing continuing to be very competitive.
Benelux: Cementbouw, our cement trading, readymixed concrete and aggregates business, experienced declining volumes in difficult markets, with the impact of lower volumes further exacerbated by higher transport costs. Sales and profits declined compared with 2009.
Iberia: Construction activity in Spain in the first half of 2010 was well below 2009 levels, resulting in further sales and profit declines for our operations. In Portugal, while domestic cement sales for the first six months were lower than last year, the impact for our joint venture Secil was partly offset by higher exports; Secil's operations in Tunisia and Lebanon continued to benefit from strong activity driven by residential and infrastructure works.
Eastern Mediterranean: While domestic volumes in Turkey remained weak, export volumes showed some improvement and this, combined with stable prices and energy savings, resulted in higher sales and profits from our 50% joint venture Denizli. Our 25% associate in Israel performed well and reported higher profits.
Asia: Trading activity for our 26% Chinese associate Yatai Cement was ahead of last year with strong volumes. In India, while cement volumes for our 50% joint venture in Andhra Pradesh were ahead of last year driven by infrastructure and construction activities, profits were negatively impacted by severe price competition as a result of capacity additions in the region.
EUROPE - PRODUCTS
|
|
|
|
|
|
|||
|
% |
|
|
Total |
Analysis of change |
|||
€ million |
Change |
2010 |
2009 |
Change |
Organic |
Acquisitions |
Restructuring |
Exchange |
Sales revenue |
-10% |
1,398 |
1,546 |
-148 |
-164 |
- |
- |
+16 |
EBITDA* |
-28% |
107 |
149 |
-42 |
-50 |
- |
+6 |
+2 |
Operating profit* |
-47% |
40 |
75 |
-35 |
-42 |
- |
+6 |
+1 |
EBITDA margin |
|
7.7% |
9.6% |
|
|
|
|
|
Operating profit margin |
2.9% |
4.9% |
|
|
|
|
|
|
*EBITDA and operating profit exclude profit on disposal of non-current assets |
Our Products business in Europe experienced a slow start to the year, with adverse weather conditions and weak demand in both the residential and non-residential market segments resulting in a 21% decline in like-for-like sales compared with first-quarter 2009. In the second quarter, with improved demand in some segments, the sales decline moderated to 3%, reducing the cumulative first-half like-for-like sales shortfall versus 2009 to 10%. Significant margin pressures in most of our markets resulted in a decline of 28% in first-half EBITDA.
Concrete Products
Activity in our Concrete Products operations, which were severely affected by the adverse early weather conditions and weaker non-residential construction activity, has continued to lag 2009. While price and volume pressure was evident across all products and countries, the structural products businesses in the Netherlands and Denmark were worst affected as demand continued to fall and projects were delayed or cancelled. The architectural operations fared better, benefiting from relatively more stable markets in Benelux and Germany and by June month-on-month sales levels for this business exceeded last year's levels. The impact of the significant reduction in sales was partly offset by the benefits from our ongoing major cost cutting programme, and overall EBITDA for the period was approximately €30 million lower than the first half of 2009.
Clay Products
Our Clay business, helped by strong UK brick demand, saw an improvement in sales and profits for the period. Brick industry volumes in the UK were up by approximately 15% on the back of a strong new-build housing market, and paver volumes in the Netherlands held up well. Our clay operations in Poland were severely affected by the poor weather in the early months and also by the flooding in May, and sales and profits for the period fell behind last year. Overall Clay EBITDA was approximately €5 million ahead of 2009.
Building Products
The Building Products group is active in lightside building materials and is currently organised into three business areas: Construction Accessories, Outdoor Security and Shutters & Barriers and Insulation/Climate Control. In early 2010 we announced our decision to exit the Insulation/Climate Control businesses; the disposal processes are advancing well.
All three business areas faced difficult markets in the first half. While the higher exposure of these operations to the repair, maintenance and improvement (RMI) sector had a mitigating impact, overall EBITDA was down by approximately €15 million. The impact of lower sales for Construction Accessories in the first six months of 2010 was partly offset by lower operating costs as a result of our cost savings initiatives; however, EBITDA for the period was lower than 2009. Our Outdoor Security and Shutters & Barriers businesses had an extremely slow start to the year due to a combination of bad weather and declining markets, but recovered in the second quarter to leave cumulative first-half EBITDA in line with 2009.
EUROPE - DISTRIBUTION
|
|
|
|
|
|
|||
|
% |
|
|
Total |
Analysis of change |
|||
€ million |
Change |
2010 |
2009 |
Change |
Organic |
Acquisitions |
Restructuring |
Exchange |
Sales revenue |
-7% |
1,646 |
1,765 |
-119 |
-143 |
- |
- |
+24 |
EBITDA* |
-15% |
83 |
98 |
-15 |
-8 |
- |
-9 |
+2 |
Operating profit* |
-21% |
52 |
66 |
-14 |
-6 |
- |
-9 |
+1 |
EBITDA margin |
|
5.0% |
5.6% |
|
|
|
|
|
Operating profit margin |
3.2% |
3.7% |
|
|
|
|
|
|
*EBITDA and operating profit exclude profit on disposal of non-current assets |
Trading conditions for our Europe Distribution operations remained difficult reflecting the weakness in the residential sectors in most of our markets, although the full impact was somewhat mitigated by our relatively high exposure to RMI activity. Following a 12% shortfall in like-for-like sales experienced in the first quarter, the rate of decline moderated to 6% in the second quarter, bringing the first half decline to 8%.
Builders Merchants
Our merchanting businesses in the Netherlands were affected by low demand in the first half, particularly in the early months of the year. This was partly offset by improved performances in Austria and Switzerland which both reported higher EBITDA than in 2009. The Sanitary, Heating and Plumbing ("SHAP") businesses in Germany and Switzerland out-performed the general merchanting business and delivered improved results.
DIY
Our DIY business operates primarily in the Benelux. DIY proved more resilient than Builders Merchants in a very competitive market which continues to be impacted by weak consumer confidence in the Netherlands.
AMERICAS - MATERIALS
|
|
|
|
|
|
|||
|
% |
|
|
Total |
Analysis of change |
|||
€ million |
Change |
2010 |
2009 |
Change |
Organic |
Acquisitions |
Restructuring |
Exchange |
Sales revenue |
-6% |
1,545 |
1,648 |
-103 |
-180 |
+70 |
- |
+7 |
EBITDA* |
-44% |
75 |
135 |
-60 |
-74 |
+7 |
+6 |
+1 |
Operating profit* |
n/m |
-63 |
-2 |
-61 |
-69 |
+2 |
+6 |
- |
EBITDA margin |
|
4.9% |
8.2% |
|
|
|
|
|
Operating profit margin |
-4.1% |
-0.1% |
|
|
|
|
|
|
*EBITDA and operating profit exclude profit on disposal of non-current assets |
Volumes / Prices
Volumes and activity for our Americas Materials business were impacted by poor weather in southern states in the early part of the year, and again in May/June in most of our regions. Underlying US$ sales revenue for the seasonally less significant first half was approximately 11% behind last year. This compares with a cumulative first quarter decline of 20%, and reflects an improving trend in the second quarter with the pace of volume decline continuing to ease somewhat. Overall like-for-like aggregates volumes for the first half, excluding acquisitions, declined by 8%, while asphalt volumes were down 9% and readymixed concrete volumes fell by 11%. First-half aggregates pricing showed a modest increase on H1 2009, but readymixed concrete, asphalt and construction markets were more competitive, and lower volume throughput impacted operational efficiency. EBITDA for the period was US$80 million lower than 2009.
Energy
The price of energy used at our asphalt plants, consisting of fuel oil, recycled oil, electricity and natural gas, declined by 10%. However, these reductions were more than offset by price increases of 13% for diesel and 4% for gasoline which are important inputs to our aggregates, readymixed concrete and paving operations. Liquid asphalt prices on average were 12% higher in the first half of 2010, although our expanded winter-fill capacity has helped to mitigate the profit impact of these increases.
East
Despite delays in finalising state budgets in some of our key markets, and in particular in New York, overall asphalt volumes for our operations in the Northeast division proved relatively resilient. In our Central division, which comprises our operations in Ohio and Michigan, the late start to the season resulted in lower asphalt volumes and profits. Our Mid-Atlantic division benefited from good demand for all products, supported by American Recovery and Reinvestment Act (ARRA)-funded projects, and sales and profits for the first half were ahead of the corresponding period last year. In the Southeast, trading conditions in the Florida market remained very difficult with very weak private demand. Overall EBITDA declined by approximately US$30 million in the first half.
West
For our Southwest operations, while the adverse weather, particularly in the southern states, impacted volumes and results in the early months of the year, volumes for May and June were ahead of last year. Heavy rains in the seasonally more important May and June had a significant negative impact on results from our businesses in the Rocky Mountain/Midwest and Staker Parson divisions, with weak demand for all products and pressure on prices resulting in significantly lower sales and profits for the half year. The Rocky Mountain/Midwest region also suffered from some fall-back in the level of activity from ARRA-funded work which had been strong in 2009. In the Northwest (Washington, Idaho and Oregon) division, economies remained weak and volumes suffered. Overall for our West operations, the weather impacts, combined with much weaker demand from the private residential and non-residential sectors, resulted in significantly lower heritage volumes in the first half of 2010. Overall EBITDA for the West declined by approximately US$50 million.
AMERICAS - PRODUCTS
|
|
|
|
|
|
|||
|
% |
|
|
Total |
Analysis of change |
|||
€ million |
Change |
2010 |
2009 |
Change |
Organic |
Acquisitions |
Restructuring |
Exchange |
Sales revenue |
-10% |
1,300 |
1,442 |
-142 |
-169 |
- |
- |
+27 |
EBITDA* |
-6% |
89 |
95 |
-6 |
-29 |
- |
+19 |
+4 |
Operating profit* |
-21% |
19 |
24 |
-5 |
-26 |
- |
+19 |
+2 |
EBITDA margin |
|
6.8% |
6.6% |
|
|
|
|
|
Operating profit margin |
1.5% |
1.7% |
|
|
|
|
|
|
*EBITDA and operating profit exclude profit on disposal of non-current assets |
Our Americas Products businesses experienced continuing declines in US non-residential construction which, as expected, adversely impacted our Precast and Glass operations in the first half of 2010. The more RMI-focussed Architectural Products business benefited from more resilient demand, while MMI reported improved results. Cumulative US$ sales for Americas Products were 12% behind 2009 by the end of June; following a first-quarter reduction of 21%, the rate of decline moderated to 4% in the second quarter. With benefits from ongoing cost restructuring initiatives, and the non-recurrence of the inventory write-downs recorded by MMI in the corresponding period last year, overall margins were similar to last year.
Architectural Products Group (APG)
Higher volumes for APG in Canada, where like-for-like sales were ahead of 2009, together with more resilient US demand in the Homecenter channel and other RMI-focussed businesses (patio, paver and landscape products) partly offset the impact of a significant drop in commercial block volumes in the first half. Overall like-for-like sales revenues for APG were 7% lower than last year; however, improved price discipline and overhead reductions allowed this business to deliver higher profits.
Precast
After a disappointing first quarter which saw significant volume reductions due to adverse weather conditions and further declines in non-residential construction activity in the United States, sales improved in each successive month in the second quarter, but remained cumulatively behind first-half 2009. Our Canadian business proved more resilient, reporting like-for-like sales broadly in line with last year. With continued competitive pressures from industry overcapacity, and depressed margins, overall Precast profits were lower than first-half 2009.
Building Envelope (Glass)
Following the significant declines in demand experienced by the Architectural Glass division in 2009, trading conditions remained difficult in the first half of 2010, with like-for-like sales volumes approximately 4% behind last year. While the Engineered Products business experienced more significant sales declines, primarily reflecting soft construction markets and project timing, our business in Canada was less severely impacted than our operations in the US. Overall EBITDA fell sharply against the background of lower sales volumes and strong price competition in all markets.
MMI
End-use demand for MMI's products remained weak resulting in a 10% decline in US$ sales. However, with the benefits from ongoing restructuring initiatives, the operating loss for the six months to June 2010 was lower despite the sales decline; first-half 2009 results had been adversely impacted by restructuring costs and inventory write-downs.
South America
Trading in our South American businesses improved compared with 2009, particularly in Argentina against the backdrop of an improved economy; profits in our Chilean business also improved on the prior period.
AMERICAS - DISTRIBUTION
|
|
|
|
|
|
|||
|
% |
|
|
Total |
Analysis of change |
|||
€ million |
Change |
2010 |
2009 |
Change |
Organic |
Acquisitions |
Restructuring |
Exchange |
Sales revenue |
-7% |
546 |
588 |
-42 |
-45 |
- |
- |
+3 |
EBITDA* |
+27% |
14 |
11 |
+3 |
+1 |
- |
+2 |
- |
Operating profit* |
n/m |
2 |
-2 |
+4 |
+2 |
- |
+2 |
- |
EBITDA margin |
|
2.6% |
1.9% |
|
|
|
|
|
Operating profit margin |
0.4% |
-0.3% |
|
|
|
|
|
|
*EBITDA and operating profit exclude profit on disposal of non-current assets |
Total Distribution sales in US$ in the first half were approximately 8% behind 2009, representing a significant moderation in the rate of decline which stood at 21% at the end of the first quarter. With the ongoing cost reduction programme contributing to strong gross margins, EBITDA for the period was US$4 million higher than last year (H1 2009: US$15 million) and margins improved.
Exterior Products
The Exterior Products business, which supplies roofing and siding to specialist contractors and accounts for two-thirds of total annualised sales for Americas Distribution, benefited in recent months from strong residential replacement activity in the northeastern and Colorado regions. Overall first-half US$ sales were ahead of last year; this compares with a cumulative first-quarter decline of 12%.
Interior Products
Our Interior Products (wallboard, steel studs and acoustical ceiling systems) business, which is largely dependent on new commercial construction activity, saw sales decline by approximately 20% for the first six months.
FINANCE
The Group's exceptional delivery on working capital reduction in 2009 resulted in a low level of trade working capital at year-end 2009. As a result, the seasonal working capital build-up in the first half of 2010 has been more significant than in 2009, and the first-half operating cash outflow has, as expected, been higher than last year (see note 10 on page 22). However, our working capital metrics remain in line with our expectations, and we continue to maintain very tight control over capital expenditure. For the 12 months to 30th June 2010, which provides a more representative picture of the Group's annualised cash generating capacity, CRH delivered an operating cash inflow of €707 million.
Net debt at end-June 2010 was €4,762 million, compared with €5,122 million at end-June 2009, and comprised gross debt (including derivatives) of €5,859 million and cash and liquid investments of €1,097 million. The first-half cash outflow, combined with an adverse €452 million translation impact on debt, mainly due to the stronger US dollar ($1.23 compared with $1.44 at end-2009), resulted in net debt at end-June 2010 being €1,039 million higher than the €3,723 million reported at year-end 2009 (June 2009: €5,122 million).
While the weakness of the euro has had an adverse impact on reported net debt, it has also resulted in a favourable €881 million impact on equity; net debt/equity ratio at end-June was 46%, compared with 38% at year-end 2009 and 56% at end-June 2009. Our EBITDA/net interest cover for the 12 months to June 2010 was a comfortable 6.5 times (June 2009: 6.3 times) and net debt/EBITDA cover was 2.8 times (June 2009: 2.3 times). With these ratios, CRH has one of the strongest balance sheets in its sector.
With a continuing intense focus on cash generation we look to a traditional strong operating cash inflow in the second half of 2010 and for the year as a whole.
First-half net finance costs at €129 million are lower than last year (H1 2009: €167 million).
As in prior years, the interim tax rate of 20% (2009: 23%) is an estimate based on the current expected full year tax rate.
DEVELOPMENT
Total acquisition and investment spend in the first half of 2010 amounted to €159 million. We made further progress on the development front in July and August, with five more transactions in our Materials Divisions and one in our Europe Distribution business at a total cost of €86 million.
In the six months to June, we completed 13 acquisitions across our Materials segments in the US and Europe. We acquired a cement import terminal in Wales and added to our readymixed concrete activities in the Netherlands. In Portugal, our Secil joint venture acquired a northern-based quarry business. Our joint venture partner in India expanded its downstream activities with the acquisition of a readymixed concrete business. In addition, the Group increased its investment in Yatai Cement, in which CRH has a 26% stake, as our share of equity funding for development projects in northeastern China. A further nine bolt-on acquisitions were completed in the US adding permitted aggregates reserves of 243 million tonnes and geographically expanding a number of our existing businesses.
In July, Yatai Cement extended its operations into Liaoning province in northeastern China with the acquisition of Tieling Tiexin Cement Company. Also in July, we increased our shareholdings in BBR, a readymixed concrete and asphalt business located near Lucerne, Switzerland. Americas Materials completed three bolt-on acquisitions: in Maine and Colorado in July and in Texas in August. These three transactions extend the geographic footprint of our existing operations in our Northeast, Rocky Mountain and Southwest regions, adding well-located reserves and providing strong cost synergy potential.
Earlier this month our Europe Distribution business acquired a 75% stake in a leading Belgian merchant in sanitary ware, heating and plumbing materials ("SHAP") with nine branches across the East and West Flanders region. The acquisition represents a key element of the Group's strategy to build a European platform in the RMI-focussed SHAP market while offering significant potential purchase synergies with our existing SHAP businesses in Germany and Switzerland.
We continue to see a good flow of bolt-on opportunities across our businesses and we continue to monitor wider developments in our industry; however, as stated in our Interim Trading Statement in early July, we are maintaining a patient approach in progressing transactions in light of the challenging market backdrop. CRH is very well positioned to deliver a healthy transaction flow as trading visibility improves. In the meantime we remain focussed on generating strong cash inflows from our existing businesses.
In addition to our normal capital expenditure programme, during the first half of 2010 the Group initiated three capital projects involving total expenditure of €84 million over a three year period, with the aim of enhancing the efficiency of our cement operations in Poland and India and expanding aggregates capacity in the United States.
OUTLOOK
CRH's Trading Update Statement on 7th July pointed to uncertainties relating to the pace of economic progress in Europe and to a softening in the pace of recovery in the United States which indicated that the full year decline in like-for-like sales was likely to be somewhat greater than previously anticipated.
Since then, European economic indicators have been more encouraging although uncertainties remain; however, concerns relating to the recovery in the United States have increased with a continuing flow of disappointing economic data. Over this period, which represents the effective start of its main earnings season, our Americas Materials business has experienced weaker than expected volumes and more competitive pricing due to lower than anticipated levels of commercial construction and pull-backs in state and municipally funded projects. As a result second-half US$ profitability in Americas Materials will be lower than last year compared with our previous estimate of an improved second half outturn. This combined with less favourable full year translation effects due to the strengthening of the euro indicates that our earlier expectation that overall Group EBITDA for the second half of 2010 would exceed 2009's level is unlikely to be achieved. Arising from this we currently expect that full-year Group EBITDA will show a decline of around 10% compared with the 2009 level of €1.8 billion.
With a robust balance sheet and an anticipated strong second half cash inflow the Group is well positioned to respond to the current challenges and, against a tougher than anticipated second-half backdrop, is continuing to focus on cost reduction, cash generation and the identification and completion of suitable development opportunities.
CONDENSED CONSOLIDATED INCOME STATEMENT
|
Six months ended 30th June |
Year ended 31st December |
|||
|
2010 |
|
2009 |
|
2009 |
|
Unaudited |
|
Unaudited |
|
Audited |
|
€ m |
|
€ m |
|
€ m |
Revenue |
7,658 |
|
8,292 |
|
17,373 |
Cost of sales |
(5,704) |
|
(6,101) |
|
(12,510) |
Gross profit |
1,954 |
|
2,191 |
|
4,863 |
Operating costs |
(1,836) |
|
(1,950) |
|
(3,908) |
Group operating profit |
118 |
|
241 |
|
955 |
Profit on disposal of non-current assets |
13 |
|
13 |
|
26 |
Profit before finance costs |
131 |
|
254 |
|
981 |
Finance costs |
(187) |
|
(225) |
|
(419) |
Finance revenue |
58 |
|
58 |
|
122 |
Group share of associates' profit after tax |
23 |
|
21 |
|
48 |
Profit before tax |
25 |
|
108 |
|
732 |
Income tax expense (estimated at interim) |
(5) |
|
(25) |
|
(134) |
Group profit for the financial period |
20 |
|
83 |
|
598 |
|
|
|
|
|
|
Profit attributable to: |
|
|
|
|
|
Equity holders of the Company |
18 |
|
79 |
|
592 |
Non-controlling interests |
2 |
|
4 |
|
6 |
Group profit for the financial period |
20 |
|
83 |
|
598 |
Earnings per Ordinary Share |
|
|
|
|
|
Basic |
2.6c |
|
12.2c |
|
88.3c |
Diluted |
2.6c |
|
12.2c |
|
87.9c |
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
Six months ended 30th June |
Year ended 31st December |
||||
|
2010 Unaudited € m |
2009 Unaudited € m |
|
2009 Audited € m |
|
|
|
||||
|
|
||||
|
|
|
|
|
|
Group profit for the financial period |
20 |
|
83 |
|
598 |
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
Currency translation effects |
881 |
|
(96) |
|
(96) |
Currency translation effects - non-controlling interests |
6 |
|
(1) |
|
- |
Actuarial loss on Group defined benefit pension obligations |
(233) |
|
(30) |
|
(67) |
Gains relating to cash flow hedges |
2 |
|
8 |
|
15 |
Tax on items recognised directly within other comprehensive income |
48 |
|
7 |
|
18 |
Net income/(expense) recognised directly within other comprehensive income |
704 |
|
(112) |
|
(130) |
Total comprehensive income/(expense) for the financial period |
724 |
|
(29) |
|
468 |
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
Equity holders of the Company |
716 |
|
(32) |
|
462 |
Non-controlling interests |
8 |
|
3 |
|
6 |
Total comprehensive income/(expense) for the financial period |
724 |
|
(29) |
|
468 |
CONDENSED CONSOLIDATED BALANCE SHEET
|
As at 30th June 2010 |
|
As at 30th June 2009 |
As at 31st December 2009 |
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
€ m |
|
€ m |
|
€ m |
ASSETS |
|
|
|
|
|
Non-current assets |
|
|
|
|
|
Property, plant and equipment |
9,331 |
|
8,727 |
|
8,535 |
Intangible assets |
4,487 |
|
4,083 |
|
4,095 |
Investments accounted for using the equity method |
1,028 |
|
944 |
|
962 |
Other financial assets |
151 |
|
126 |
|
128 |
Derivative financial instruments |
285 |
|
305 |
|
244 |
Deferred income tax assets |
414 |
|
346 |
|
337 |
Total non-current assets |
15,696 |
|
14,531 |
|
14,301 |
Current assets |
|
|
|
|
|
Inventories |
2,430 |
|
2,346 |
|
2,008 |
Trade and other receivables |
3,307 |
|
3,281 |
|
2,454 |
Current income tax recoverable |
77 |
|
- |
|
77 |
Derivative financial instruments |
5 |
|
11 |
|
5 |
Liquid investments |
99 |
|
100 |
|
66 |
Cash and cash equivalents |
998 |
|
931 |
|
1,372 |
Total current assets |
6,916 |
|
6,669 |
|
5,982 |
Total assets |
22,612 |
|
21,200 |
|
20,283 |
EQUITY |
|
|
|
|
|
Capital and reserves attributable to the Company's equity holders |
|||||
Equity share capital |
244 |
|
240 |
|
241 |
Preference share capital |
1 |
|
1 |
|
1 |
Share premium account |
3,906 |
|
3,723 |
|
3,778 |
Treasury Shares and own shares |
(219) |
|
(343) |
|
(279) |
Other reserves |
138 |
|
93 |
|
128 |
Foreign currency translation reserve |
141 |
|
(740) |
|
(740) |
Retained income |
6,012 |
|
6,180 |
|
6,508 |
|
10,223 |
|
9,154 |
|
9,637 |
Non-controlling interests |
76 |
|
68 |
|
73 |
Total equity |
10,299 |
|
9,222 |
|
9,710 |
LIABILITIES |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Interest-bearing loans and borrowings |
5,631 |
|
5,337 |
|
4,943 |
Derivative financial instruments |
17 |
|
62 |
|
78 |
Deferred income tax liabilities |
1,712 |
|
1,448 |
|
1,519 |
Trade and other payables |
145 |
|
117 |
|
155 |
Retirement benefit obligations |
717 |
|
446 |
|
454 |
Provisions for liabilities |
273 |
|
246 |
|
240 |
Capital grants |
11 |
|
13 |
|
12 |
Total non-current liabilities |
8,506 |
|
7,669 |
|
7,401 |
Current liabilities |
|
|
|
|
|
Trade and other payables |
3,029 |
|
2,932 |
|
2,471 |
Current income tax liabilities |
150 |
|
180 |
|
192 |
Interest-bearing loans and borrowings |
461 |
|
1,026 |
|
381 |
Derivative financial instruments |
40 |
|
44 |
|
8 |
Provisions for liabilities |
127 |
|
127 |
|
120 |
Total current liabilities |
3,807 |
|
4,309 |
|
3,172 |
Total liabilities |
12,313 |
|
11,978 |
|
10,573 |
Total equity and liabilities |
22,612 |
|
21,200 |
|
20,283 |
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 30th June 2010 (unaudited) |
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
At 1st January 2010 |
242 |
3,778 |
(279) |
128 |
(740) |
6,508 |
73 |
9,710 |
|
|||||||||
Group profit for the financial period |
- |
- |
- |
- |
- |
18 |
2 |
20 |
|
|||||||||
Other comprehensive income |
- |
- |
- |
- |
881 |
(183) |
6 |
704 |
|
|||||||||
Total comprehensive income |
242 |
3,778 |
(279) |
128 |
141 |
6,343 |
81 |
10,434 |
|
|||||||||
Issue of share capital |
3 |
128 |
- |
- |
- |
- |
- |
131 |
|
|||||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
|||||||||
- share option schemes |
- |
- |
- |
5 |
- |
- |
- |
5 |
|
|||||||||
- performance shares |
- |
- |
- |
5 |
- |
- |
- |
5 |
|
|||||||||
Tax relating to share-based payments |
- |
- |
- |
- |
- |
(3) |
- |
(3) |
|
|||||||||
Treasury/own shares re-issued |
- |
- |
60 |
- |
- |
(60) |
- |
- |
|
|||||||||
Share option exercises |
- |
- |
- |
- |
- |
39 |
- |
39 |
|
|||||||||
Dividends |
- |
- |
- |
- |
- |
(307) |
(5) |
(312) |
|
|||||||||
At 30th June 2010 |
245 |
3,906 |
(219) |
138 |
141 |
6,012 |
76 |
10,299 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
For the financial period ended 30th June 2009 (unaudited) |
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
At 1st January 2009 |
187 |
2,448 |
(378) |
87 |
(644) |
6,387 |
70 |
8,157 |
|
|||||||||
Group profit for the financial period |
- |
- |
- |
- |
- |
79 |
4 |
83 |
|
|||||||||
Other comprehensive income |
- |
- |
- |
- |
(96) |
(15) |
(1) |
(112) |
|
|||||||||
Total comprehensive income |
187 |
2,448 |
(378) |
87 |
(740) |
6,451 |
73 |
8,128 |
|
|||||||||
Issue of share capital |
54 |
1,275 |
- |
- |
- |
- |
- |
1,329 |
|
|||||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
|||||||||
- share option schemes |
- |
- |
- |
6 |
- |
- |
- |
6 |
|
|||||||||
- performance shares |
- |
- |
5 |
- |
- |
- |
- |
5 |
|
|||||||||
Treasury/own shares re-issued |
- |
- |
32 |
- |
- |
(32) |
- |
- |
|
|||||||||
Own shares acquired |
- |
- |
(2) |
- |
- |
- |
- |
(2) |
|
|||||||||
Share option exercises |
- |
- |
- |
- |
- |
19 |
- |
19 |
|
|||||||||
Dividends |
- |
- |
- |
- |
- |
(258) |
(4) |
(262) |
|
|||||||||
Non-controlling interests arising on acquisition |
- |
- |
- |
- |
- |
- |
(1) |
(1) |
|
|||||||||
At 30th June 2009 |
241 |
3,723 |
(343) |
93 |
(740) |
6,180 |
68 |
9,222 |
|
|||||||||
|
|
|
|
|||||||||||||||
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 31st December 2009 (audited) |
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
At 1st January 2009 |
187 |
2,448 |
(378) |
87 |
(644) |
6,387 |
70 |
8,157 |
||||||||||
Group profit for the financial year |
- |
- |
- |
- |
- |
592 |
6 |
598 |
||||||||||
Other comprehensive income |
- |
- |
- |
- |
(96) |
(34) |
- |
(130) |
||||||||||
Total comprehensive income |
187 |
2,448 |
(378) |
87 |
(740) |
6,945 |
76 |
8,625 |
||||||||||
Issue of share capital |
55 |
1,330 |
- |
- |
- |
- |
- |
1,385 |
||||||||||
Share-based payment |
|
|
|
|
|
|
|
|
||||||||||
- share option schemes |
- |
- |
- |
18 |
- |
- |
- |
18 |
||||||||||
- performance shares |
- |
- |
- |
10 |
- |
- |
- |
10 |
||||||||||
Reclassification of Performance Share Plan expense |
- |
- |
(13) |
13 |
- |
- |
- |
- |
||||||||||
Tax relating to share-based payments |
- |
- |
- |
- |
- |
3 |
- |
3 |
||||||||||
Treasury/own shares re-issued |
- |
- |
114 |
- |
- |
(114) |
- |
- |
||||||||||
Own shares acquired |
- |
- |
(2) |
- |
- |
- |
- |
(2) |
||||||||||
Share option exercises |
- |
- |
- |
- |
- |
60 |
- |
60 |
||||||||||
Dividends |
- |
- |
- |
- |
- |
(386) |
(7) |
(393) |
||||||||||
Non-controlling interests arising on acquisition |
- |
- |
- |
- |
- |
- |
4 |
4 |
||||||||||
At 31st December 2009 |
242 |
3,778 |
(279) |
128 |
(740) |
6,508 |
73 |
9,710 |
||||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
Six months ended 30th June |
Year ended 31st December |
|||||
|
2010 |
|
2009 |
|
2009 |
||
|
Unaudited |
|
Unaudited |
|
Audited |
||
|
€ m |
|
€ m |
|
€ m |
||
Cash flows from operating activities |
|
|
|
|
|
||
Profit before tax |
25 |
|
108 |
|
732 |
||
Finance costs (net) |
129 |
|
167 |
|
297 |
||
Group share of associates' profit after tax |
(23) |
|
(21) |
|
(48) |
||
Profit on disposal of non-current assets |
(13) |
|
(13) |
|
(26) |
||
Group operating profit |
118 |
|
241 |
|
955 |
||
Depreciation charge |
383 |
|
388 |
|
794 |
||
Share-based payment expense |
10 |
|
11 |
|
28 |
||
Amortisation of intangible assets |
19 |
|
22 |
|
54 |
||
Amortisation of capital grants |
(1) |
|
(1) |
(2) |
|||
Other movements |
(9) |
|
(3) |
|
(37) |
||
Net movement on provisions |
(6) |
|
(23) |
|
(41) |
||
(Increase)/decrease in working capital |
(535) |
|
(87) |
|
783 |
||
Cash generated from operations |
(21) |
|
548 |
|
2,534 |
||
Interest paid (including finance leases) |
(142) |
|
(163) |
|
(294) |
||
(Increase)/decrease in liquid investments |
(22) |
|
32 |
|
65 |
||
Irish corporation tax paid |
(1) |
|
(2) |
|
(2) |
||
Overseas corporation tax paid |
(42) |
|
(39) |
|
(102) |
||
Net cash (outflow)/inflow from operating activities |
(228) |
|
376 |
|
2,201 |
||
Cash flows from investing activities |
|
|
|
|
|
||
Inflows |
|
|
|
|
|
||
Proceeds from disposal of non-current assets |
55 |
|
48 |
|
103 |
||
Interest received |
11 |
|
10 |
|
31 |
||
Decrease in finance-related receivables |
40 |
|
- |
|
- |
||
Dividends received from associates |
32 |
|
32 |
|
38 |
||
|
138 |
|
90 |
|
172 |
||
Outflows |
|
|
|
|
|
||
Purchase of property, plant and equipment |
(219) |
|
(316) |
|
(532) |
||
Acquisition of subsidiaries and joint ventures (net of cash acquired) |
(120) |
|
(24) |
|
(174) |
||
Investments in and advances to associates |
(10) |
|
(225) |
|
(235) |
||
Advances to joint ventures and purchase of trade investments |
(10) |
|
(6) |
|
(9) |
||
Increase in finance-related receivables |
- |
|
- |
|
(115) |
||
Deferred and contingent acquisition consideration paid |
(16) |
|
(25) |
|
(37) |
||
|
(375) |
|
(596) |
|
(1,102) |
||
Net cash outflow from investing activities |
(237) |
|
(506) |
|
(930) |
||
Cash flows from financing activities |
|
|
|
|
|
||
Inflows |
|
|
|
|
|
||
Proceeds from issue of shares, (net) |
- |
|
1,238 |
|
1,237 |
||
Proceeds from exercise of share options |
39 |
|
19 |
|
60 |
||
Increase in interest-bearing loans, borrowings & finance leases |
101 |
|
839 |
|
757 |
||
Net cash inflow arising from derivative financial instruments |
81 |
|
26 |
|
16 |
||
|
221 |
|
2,122 |
|
2,070 |
||
Outflows |
|
|
|
|
|
||
Treasury/own shares purchased |
- |
|
(2) |
|
(2) |
||
Repayment of interest-bearing loans, borrowings and finance leases |
(58) |
|
(1,671) |
|
(2,501) |
||
Dividends paid to equity holders of the Company |
(176) |
|
(167) |
|
(238) |
||
Dividends paid to non-controlling interests |
(5) |
|
(4) |
|
(7) |
||
|
(239) |
|
(1,844) |
|
(2,748) |
||
Net cash (outflow)/inflow from financing activities |
(18) |
|
278 |
|
(678) |
||
(Decrease)/increase in cash and cash equivalents |
(483) |
|
148 |
|
593 |
||
|
|
|
|
|
|
||
Cash and cash equivalents at beginning of period |
1,372 |
|
799 |
|
799 |
||
Translation adjustment |
109 |
|
(16) |
|
(20) |
||
Cash and cash equivalents at end of period |
998 |
|
931 |
|
1,372 |
||
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 using accounting policies consistent with International Financial Reporting Standards as adopted by the European Union (IFRS) 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 annual consolidated financial statements in respect of the year ended 31st December 2009.
Changes in Accounting Policies
The Group has adopted IFRS 3 Business Combinations (revised 2008) which has been applied to business combinations for which the acquisition date is on or after 1st January 2010. It has also adopted IAS 27 Consolidated and Separate Financial Statements (revised 2008) in the current financial period. The most significant changes to the previous accounting policies upon adoption of these revised accounting standards are as follows:
IFRS 3 (revised 2008)
Ø acquisition-related costs which previously would have been included in the cost of a business combination are now expensed within operating costs as incurred;
Ø any changes to the cost of a business combination, including contingent consideration, resulting from events after the date of acquisition are recognised in profit or loss. Such changes would previously have resulted in an adjustment to goodwill;
Ø any pre-existing equity interest in the acquired entity is re-measured at fair value at the date of obtaining control, with any resulting gain or loss recognised in profit or loss.
IAS 27 (revised 2008)
Ø any changes in the Group's ownership interest subsequent to the date of obtaining control are recognised directly in equity, with no adjustment to goodwill;
Ø losses are allocated to non-controlling interests even if they exceed the non-controlling interest's share of equity in the subsidiary.
All other 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 31st December 2009.
Impairment
The carrying value of items of property, plant and equipment are reviewed for impairment at each reporting date and are subject to impairment testing when events or changes in circumstances indicate that the carrying values may not be recoverable. No impairment charges have been recorded in the six months ended 30th June 2010.
The Group performed a review of indicators of impairment relating to goodwill during the period. No impairment charge arose from this review.
Going Concern
The Directors have a reasonable expectation that CRH plc (the Company), and the Group as a whole, have adequate resources to continue in operational existence for the foreseeable future, a period of not less than 12 months from the date of this report. For this reason, they continue to adopt the going concern basis in preparing the condensed consolidated interim financial statements.
2 Translation of Foreign Currencies
This financial information is presented in euro. Results and cash flows of subsidiaries, joint ventures and associates 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. Adjustments arising on translation of the results of non-euro subsidiaries, joint ventures and associates at average rates, and on restatement of the opening net assets at closing rates, are dealt with in a separate translation reserve within equity, net of differences on related currency borrowings. All other translation differences are taken to the income statement. The principal rates used for translation of results and balance sheets into euro were:
|
Average |
|
Period ended |
|||||
|
Six months ended 30th June |
Year ended 31st December |
|
30th June |
31st December |
|||
euro 1 = |
2010 |
2009 |
2009 |
|
2010 |
2009 |
2009 |
|
US Dollar |
1.3268 |
1.3328 |
1.3948 |
|
1.2271 |
1.4134 |
1.4406 |
|
Pound Sterling |
0.8700 |
0.8939 |
0.8909 |
|
0.8175 |
0.8520 |
0.8881 |
|
Polish Zloty |
4.0020 |
4.4757 |
4.3276 |
|
4.1470 |
4.4520 |
4.1045 |
|
Ukrainian Hryvnya |
10.5786 |
10.6293 |
11.2404 |
|
9.6813 |
10.8236 |
11.4738 |
|
Swiss Franc |
1.4359 |
1.5057 |
1.5100 |
|
1.3283 |
1.5265 |
1.4836 |
|
Canadian Dollar |
1.3719 |
1.6054 |
1.5850 |
|
1.2890 |
1.6275 |
1.5128 |
|
Argentine Peso |
5.1356 |
4.8561 |
5.2111 |
|
4.8142 |
5.3544 |
5.4885 |
|
Turkish Lira |
2.0213 |
2.1523 |
2.1631 |
|
1.9400 |
2.1614 |
2.1547 |
|
Indian Rupee |
60.7337 |
65.7559 |
67.4271 |
|
56.9930 |
67.7813 |
66.9539 |
|
3 Key Components of Performance for the First Half of 2010
€ million |
Revenue |
EBITDA |
Operating profit |
Profit on disposals |
Finance costs |
Assoc. PAT |
Pre-tax profit |
|
|
|
|
|
|
|
|
H1 2009 as reported |
8,292 |
651 |
241 |
13 |
(167) |
21 |
108 |
Exchange effects |
116 |
15 |
9 |
- |
- |
1 |
10 |
H1 2009 at H1 2010 rates |
8,408 |
666 |
250 |
13 |
(167) |
22 |
118 |
Incremental impact in 2010 of: |
|
|
|
|
|
|
|
- 2009/2010 acquisitions |
83 |
7 |
1 |
- |
(2) |
- |
(1) |
- Restructuring costs |
- |
43 |
43 |
- |
- |
- |
43 |
Organic |
(833) |
(196) |
(176) |
- |
40 |
1 |
(135) |
H1 2010 as reported |
7,658 |
520 |
118 |
13 |
(129) |
23 |
25 |
% change v. 2009: |
|
|
|
|
|
|
|
As reported |
-8% |
-20% |
-51% |
|
|
|
-77% |
At constant 2010 rates |
-9% |
-22% |
-53% |
|
|
|
-79% |
4 Seasonality
Activity in the construction industry is characterised by cyclicality and is dependent to a significant 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.
5 Segmental Analysis of Revenue, EBITDA, Operating Profit and Total Assets
|
Six months ended 30th June - Unaudited |
|
Year ended 31st December 2009 |
||||||
|
2010 |
|
|
2009 |
|
|
Audited |
|
|
|
€ m |
% |
|
€ m |
% |
|
€ m |
% |
|
Revenue |
|
|
|
|
|
|
|
|
|
Europe Materials |
1,223 |
16.0 |
|
1,303 |
15.7 |
|
2,749 |
15.8 |
|
Europe Products |
1,398 |
18.2 |
|
1,546 |
18.6 |
|
3,002 |
17.3 |
|
Europe Distribution |
1,646 |
21.5 |
|
1,765 |
21.3 |
|
3,633 |
20.9 |
|
Americas Materials |
1,545 |
20.2 |
|
1,648 |
19.9 |
|
4,280 |
24.6 |
|
Americas Products |
1,300 |
17.0 |
|
1,442 |
17.4 |
|
2,536 |
14.6 |
|
Americas Distribution |
546 |
7.1 |
|
588 |
7.1 |
|
1,173 |
6.8 |
|
|
7,658 |
100.0 |
|
8,292 |
100.0 |
|
17,373 |
100.0 |
|
|
|
|
|
|
|
|
|
|
|
Share of joint ventures |
511 |
|
|
535 |
|
|
1,095 |
|
|
EBITDA* |
|
|
|
|
|
|
|
|
|
Europe Materials |
152 |
29.2 |
|
163 |
25.0 |
|
434 |
24.1 |
|
Europe Products |
107 |
20.6 |
|
149 |
22.9 |
|
283 |
15.7 |
|
Europe Distribution |
83 |
16.0 |
|
98 |
15.1 |
|
204 |
11.2 |
|
Americas Materials |
75 |
14.4 |
|
135 |
20.7 |
|
670 |
37.2 |
|
Americas Products |
89 |
17.1 |
|
95 |
14.6 |
|
173 |
9.6 |
|
Americas Distribution |
14 |
2.7 |
|
11 |
1.7 |
|
39 |
2.2 |
|
|
520 |
100.0 |
|
651 |
100.0 |
|
1,803 |
100.0 |
|
|
|
|
|
|
|
|
|
|
|
Share of joint ventures |
56 |
|
|
69 |
|
|
149 |
|
|
Depreciation and amortisation (including H2 2009 impairments) |
|||||||||
Europe Materials |
84 |
|
|
83 |
|
|
177 |
|
|
Europe Products |
67 |
|
|
74 |
|
|
167 |
|
|
Europe Distribution |
31 |
|
|
32 |
|
|
67 |
|
|
Americas Materials |
138 |
|
|
137 |
|
|
263 |
|
|
Americas Products |
70 |
|
|
71 |
|
|
150 |
|
|
Americas Distribution |
12 |
|
|
13 |
|
|
24 |
|
|
|
402 |
|
|
410 |
|
|
848 |
|
|
|
|
|
|
|
|
|
|
|
|
Share of joint ventures |
30 |
|
|
28 |
|
|
55 |
|
|
Operating profit |
|
|
|
|
|
|
|
|
|
Europe Materials |
68 |
57.6 |
|
80 |
33.1 |
|
257 |
26.9 |
|
Europe Products |
40 |
33.9 |
|
75 |
31.1 |
|
116 |
12.2 |
|
Europe Distribution |
52 |
44.1 |
|
66 |
27.4 |
|
137 |
14.3 |
|
Americas Materials |
(63) |
(53.4) |
|
(2) |
(0.8) |
|
407 |
42.6 |
|
Americas Products |
19 |
16.1 |
|
24 |
10.0 |
|
23 |
2.4 |
|
Americas Distribution |
2 |
1.7 |
|
(2) |
(0.8) |
|
15 |
1.6 |
|
|
118 |
100.0 |
|
241 |
100.0 |
|
955 |
100.0 |
|
|
|
|
|
|
|
|
|
|
|
Share of joint ventures |
26 |
|
|
41 |
|
|
94 |
|
|
Profit on disposal of non-current assets |
|
|
|
|
|
|
|
||
Europe Materials |
2 |
|
|
2 |
|
|
4 |
|
|
Europe Products |
- |
|
|
- |
|
|
1 |
|
|
Europe Distribution |
6 |
|
|
3 |
|
|
5 |
|
|
Americas Materials |
4 |
|
|
9 |
|
|
17 |
|
|
Americas Products |
1 |
|
|
(1) |
|
|
(1) |
|
|
|
13 |
|
|
13 |
|
|
26 |
|
|
|
|
|
|
|
|
|
|
|
|
Share of joint ventures |
1 |
|
|
- |
|
|
1 |
|
|
* EBITDA excludes profit on disposal of non-current assets and comprises Group operating profit (earnings) before interest, tax, depreciation, asset impairments and amortisation.
5 Analysis of Revenue, EBITDA, Operating Profit and Total Assets - continued
|
Six months ended 30th June - Unaudited |
|
Year ended 31st December 2009 |
||||||
|
2010 |
|
|
2009 |
|
|
Audited |
||
|
€ m |
% |
|
€ m |
% |
|
€ m |
% |
|
Reconciliation of Group operating profit to profit before tax: |
|
|
|
|
|||||
|
|
|
|
|
|
|
|||
Group operating profit (analysed on page 18) |
118 |
|
|
241 |
|
|
955 |
|
|
Profit on disposal of non-current assets |
13 |
|
|
13 |
|
|
26 |
|
|
Profit before finance costs |
131 |
|
|
254 |
|
|
981 |
|
|
Finance costs, net |
(129) |
|
|
(167) |
|
|
(297) |
|
|
Group share of associates' PAT |
23 |
|
|
21 |
|
|
48 |
|
|
Profit before tax |
25 |
|
|
108 |
|
|
732 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
|
|
|
|
|
|
|
|
Europe Materials |
4,491 |
23.0 |
|
4,375 |
23.7 |
|
4,224 |
24.7 |
|
Europe Products |
3,039 |
15.5 |
|
3,183 |
17.3 |
|
2,879 |
16.8 |
|
Europe Distribution |
2,138 |
10.9 |
|
2,180 |
11.8 |
|
1,991 |
11.7 |
|
Americas Materials |
6,414 |
32.8 |
|
5,434 |
29.5 |
|
5,166 |
30.2 |
|
Americas Products |
2,668 |
13.7 |
|
2,569 |
13.9 |
|
2,221 |
13.0 |
|
Americas Distribution |
805 |
4.1 |
|
696 |
3.8 |
|
611 |
3.6 |
|
|
19,555 |
100.0 |
|
18,437 |
100.0 |
|
17,092 |
100.0 |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to total assets as reported in the Condensed Consolidated Balance Sheet: |
|
||||||||
|
|
|
|
|
|
|
|
|
|
Investments |
1,028 |
|
|
944 |
|
|
962 |
|
|
Other financial assets |
151 |
|
|
126 |
|
|
128 |
|
|
Derivative financial instruments |
290 |
|
|
316 |
|
|
249 |
|
|
Income tax assets |
491 |
|
|
346 |
|
|
414 |
|
|
Liquid investments |
99 |
|
|
100 |
|
|
66 |
|
|
Cash and cash equivalents |
998 |
|
|
931 |
|
|
1,372 |
|
|
Total Assets |
22,612 |
|
|
21,200 |
|
|
20,283 |
|
|
|
|
|
|
|
|
|
|
|
|
The basis of segmentation and the basis of measurement of segment profits or losses are described in Note 1 to the 2009 Annual Report. There have been no changes to either basis during the six months ended 30th June 2010. Inter-segment revenue is not material.
6 Earnings per Ordinary Share
The computation of basic, diluted and cash earnings per share is set out below:
|
Six months ended 30th June |
Year ended 31st December |
||||
|
2010 |
|
2009 |
|
2009 |
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
€ m |
|
€ m |
|
€ m |
|
Profit attributable to equity holders of the Company |
18 |
|
79 |
|
592 |
|
Preference dividends paid |
- |
|
- |
|
- |
|
Numerator for basic and diluted earnings per share |
18 |
|
79 |
|
592 |
|
Amortisation of intangible assets |
19 |
|
22 |
|
54 |
|
Depreciation charge |
383 |
|
388 |
|
794 |
|
Numerator for cash earnings per Ordinary Share |
420 |
|
489 |
|
1,440 |
|
|
|
|
|
|
|
|
|
Number of |
|
Number of |
|
Number of |
|
Denominator for basic earnings per Ordinary Share |
Shares |
|
||||
Weighted average number of shares (millions) in issue |
701.1 |
|
646.3 |
|
670.8 |
|
Effect of dilutive potential shares (share options) |
1.9 |
|
1.7 |
|
2.7 |
|
Denominator for diluted earnings per Ordinary Share |
703.0 |
|
648.0 |
|
673.5 |
|
|
|
|
|
|
|
|
Earnings per Ordinary Share |
€ cent |
€ cent |
€ cent |
|||
- basic |
2.6 |
|
12.2 |
|
88.3 |
|
- diluted |
2.6 |
|
12.2 |
|
87.9 |
|
Cash earnings per Ordinary Share (i) |
59.9 |
|
75.7 |
|
214.7 |
|
(i) Cash earnings per Ordinary Share, a non-GAAP financial measure, is presented here for information as management believes it is a useful financial indicator of a company's ability to generate cash from operations.
7 Net Debt |
As at 30th June - Unaudited |
As at 31st December 2009 |
||||||||
|
2010 |
|
2009 |
|
Audited |
|||||
Net debt |
€ m |
|
€ m |
|
€ m |
|||||
Non-current assets Derivative financial instruments |
285 |
|
305 |
|
244 |
|||||
Current assets Derivative financial instruments |
5 |
|
11 |
|
5 |
|||||
Current assets Liquid investments |
99 |
|
100 |
|
66 |
|||||
Current assets Cash and cash equivalents |
998 |
|
931 |
|
1,372 |
|||||
Non-current liabilities Interest-bearing loans and borrowings |
(5,631) |
|
(5,337) |
|
(4,943) |
|||||
Non-current liabilities Derivative financial instruments |
(17) |
|
(62) |
|
(78) |
|||||
Current liabilities Interest-bearing loans and borrowings |
(461) |
|
(1,026) |
|
(381) |
|||||
Current liabilities Derivative financial instruments |
(40) |
|
(44) |
|
(8) |
|||||
Total net debt |
(4,762) |
|
(5,122) |
|
(3,723) |
|||||
Group share of joint ventures' net debt included above |
(139) |
|
(148) |
|
(114) |
|||||
The movement in net debt for the financial period ended 30th June 2010 was as follows:
|
||||||||||
|
At 1st January |
Cash flow |
Acquis-itions |
Mark-to-market |
Trans-lation |
At 30th June |
||||
|
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
||||
Cash and cash equivalents |
1,372 |
(483) |
- |
- |
109 |
998 |
||||
Liquid investments |
66 |
22 |
- |
- |
11 |
99 |
||||
Interest-bearing loans and borrowings |
(5,324) |
(43) |
(3) |
(33) |
(689) |
(6,092) |
||||
Derivative financial instruments (net) |
163 |
(81) |
- |
34 |
117 |
233 |
||||
Total net debt |
(3,723) |
(585) |
(3) |
1 |
(452) |
(4,762) |
||||
7 Net Debt - continued
Gross debt, net of derivatives, matures as follows: |
As at 30th June - Unaudited |
As at 31st December 2009 |
|||
|
2010 |
|
2009 |
|
Audited |
|
€ m |
|
€ m |
|
€ m |
Within one year |
496 |
|
1,059 |
|
384 |
Between one and two years |
1,364 |
|
386 |
|
553 |
Between two and five years |
1,968 |
|
2,508 |
|
2,225 |
After five years |
2,031 |
|
2,200 |
|
1,999 |
|
5,859 |
|
6,153 |
|
5,161 |
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 30th June - Unaudited |
As at 31st December 2009 |
|||
|
2010 |
|
2009 |
|
Audited |
|
€ m |
|
€ m |
|
€ m |
Within one year |
425 |
|
544 |
|
203 |
Between one and two years |
710 |
|
412 |
|
391 |
Between two and five years |
379 |
|
931 |
|
949 |
After five years |
34 |
|
75 |
|
26 |
|
1,548 |
|
1,962 |
|
1,569 |
Lender covenants
The Group's major bank facilities and debt issued pursuant to Note Purchase Agreements in private placements require the Group to maintain certain financial covenants. Non-compliance with financial covenants would give the relevant lenders the right to terminate facilities and demand early repayment of any sums there under 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 ending quarterly on 31st March, 30th June, 30th September and 31st December. CRH 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.
The financial covenants are:
(1) Minimum interest cover (excluding share of joint ventures) defined as EBITDA/net interest cover at no lower than 4.5 times. As at 30th June 2010 the ratio was 7.3 times (June 2009: 6.2 times).
(2) Minimum interest cover (excluding share of joint ventures) defined as EBITDA plus rentals/net interest plus rentals at no lower than 3.0 times. As at 30th June 2010 the ratio was 4.2 times (June 2009: 4.0 times).
(3) Maximum debt cover (excluding share of joint ventures) defined as consolidated total net debt/EBITDA (taking into account pro-forma adjustments for acquisitions and disposals) at no higher than 3.5 times. As at 30th June 2010 the ratio was 2.7 times (June 2009: 2.3 times).
8 Finance Costs (net)
|
Six months ended 30th June - Unaudited |
Year ended 31st December 2009 |
||||
Net finance costs for the financial period were as follows: |
2010 |
|
2009 |
|
Audited |
|
|
€ m |
|
€ m |
|
€ m |
|
Net Group finance costs on interest-bearing cash and cash equivalents, loans and borrowings |
113 |
|
146 |
|
265 |
|
Net pensions financing charge |
6 |
|
3 |
|
8 |
|
Charge to unwind discount on provisions/deferred consideration |
11 |
|
10 |
|
19 |
|
Net charge re change in fair value of derivatives |
(1) |
|
8 |
|
5 |
|
Total net finance costs |
129 |
|
167 |
|
297 |
|
Group share of joint ventures' net finance costs included above |
3 |
|
5 |
|
7 |
|
9 Taxation
The taxation expense for the interim period is an estimate based on the current expected full year tax rate.
10 Summarised Cash Flow
|
Six months ended 30th June - Unaudited |
Year ended 31st December 2009 |
|||
|
2010 |
|
2009 |
|
Audited |
Inflows |
€ m |
|
€ m |
|
€ m |
Profit before tax |
25 |
|
108 |
|
732 |
Depreciation |
383 |
|
388 |
|
794 |
Amortisation of intangibles |
19 |
|
22 |
|
54 |
Working capital movements |
- |
|
- |
|
661 |
|
427 |
|
518 |
|
2,241 |
Outflows |
|
|
|
|
|
Working capital movements |
(503) |
|
(96) |
|
- |
Capital expenditure |
(219) |
|
(316) |
|
(532) |
Dividends |
(307) |
|
(258) |
|
(386) |
Tax paid |
(43) |
|
(41) |
|
(104) |
Other |
(8) |
|
(7) |
|
(59) |
|
(1,080) |
|
(718) |
|
(1,081) |
Operating cash flows, net |
(653) |
|
(200) |
|
1,160 |
Acquisitions and investments |
(159) |
|
(280) |
|
(458) |
Treasury/own shares purchased |
- |
|
(2) |
|
(2) |
Proceeds from disposal of non-current assets |
55 |
|
48 |
|
103 |
Share issues |
170 |
|
1,348 |
|
1,445 |
Net (outflow)/inflow |
(587) |
|
914 |
|
2,248 |
Translation adjustment |
(452) |
|
55 |
|
120 |
(Increase)/decrease in net debt |
(1,039) |
|
969 |
|
2,368 |
11 Acquisitions
The principal acquisitions completed during the period ended 30th June 2010 by reportable segment, together with the completion dates, are detailed below; these transactions entailed the acquisition of an effective 100% stake by subsidiaries and joint ventures except where indicated to the contrary below:
Europe Materials:India: readymixed concrete assets of My Home Constructions Private (50% - 1st January); the Netherlands: readymixed concrete assets of Dekker (1st April); Portugal: Alves Quarry (49% - 26th March); United Kingdom: Dan Morrissey Concrete UK (24th June).
Americas Materials:Kansas: Shawnee Rock (16th June); Missouri: Sedalia Quarry (31st March); New York: A.L. Blades & Sons (26th March); Ohio: additional reserves in Navarre (8th April), selected assets of Lafarge (8th April) and Schwab (2nd June, also Florida); Texas: asphalt assets of Austin Bridge and Road (9th April); Utah: Binggeli (8th June); West Virginia: Appalachian Paving and Aggregate (30th June).
The identifiable net assets acquired, including adjustments to provisional fair values in respect of acquisitions completed in late 2009, were as follows:
|
Six months ended 30th June |
Year ended 31st December |
|||||
|
2010 |
|
2009 |
|
2009 |
||
|
Unaudited |
|
Unaudited |
|
Audited |
||
Assets |
€ m |
|
€ m |
|
€ m |
||
Non-current assets |
|
|
|
|
|
||
Property, plant and equipment |
114 |
|
18 |
|
110 |
||
Intangible assets |
- |
|
- |
|
2 |
||
Deferred income tax assets |
- |
|
1 |
|
4 |
||
Total non-current assets |
114 |
|
19 |
|
116 |
||
|
|
|
|
|
|
||
Current assets |
|
|
|
|
|
||
Inventories |
9 |
|
2 |
|
11 |
||
Trade and other receivables |
9 |
|
3 |
|
22 |
||
Cash and cash equivalents |
- |
|
3 |
|
4 |
||
Total current assets |
18 |
|
8 |
|
37 |
||
|
|
|
|
|
|
||
Liabilities |
|
|
|
|
|
||
Non-current liabilities |
|
|
|
|
|
||
Deferred income tax liabilities |
- |
|
(1) |
|
(2) |
||
Provisions for liabilities (stated at net present cost) |
- |
|
(1) |
|
(1) |
||
Non-current interest-bearing loans and borrowings and finance leases |
(2) |
|
- |
|
(2) |
||
Total non-current liabilities |
(2) |
|
(2) |
|
(5) |
||
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
||
Trade and other payables |
(4) |
|
(6) |
|
(14) |
||
Current interest-bearing loans and borrowings and finance leases |
(1) |
|
- |
|
(1) |
||
Total current liabilities |
(5) |
|
(6) |
|
(15) |
||
|
|
|
|
|
|
||
Total identifiable net assets at fair value |
125 |
|
19 |
|
133 |
||
Goodwill arising on acquisition |
4 |
|
9 |
|
64 |
||
Non-controlling interests * |
- |
|
1 |
|
(4) |
||
Associate becoming a subsidiary |
- |
|
- |
|
(7) |
||
Total consideration |
129 |
|
29 |
|
186 |
||
* Measured at the non-controlling interests' proportionate share of the acquiree's identifiable net assets.
11 Acquisitions - continued
|
Six months ended 30th June |
Year ended 31st December |
|||
|
2010 |
|
2009 |
|
2009 |
|
Unaudited |
|
Unaudited |
|
Audited |
Consideration satisfied by |
€ m |
|
€ m |
|
€ m |
Cash payments |
120 |
|
27 |
|
178 |
Deferred consideration (stated at net present cost) |
9 |
|
3 |
|
7 |
Contingent consideration |
- |
|
(1) |
|
1 |
Total consideration |
129 |
|
29 |
|
186 |
|
|
|
|
|
|
Net cash outflow arising on acquisition |
|
|
|
|
|
Cash consideration |
120 |
|
27 |
|
178 |
Less: cash and cash equivalents acquired |
- |
|
(3) |
|
(4) |
|
120 |
|
24 |
|
174 |
None of the acquisitions completed during the financial period were considered sufficiently material to warrant separate disclosure of the attributable fair values. No contingent liabilities were recognised on the acquisitions completed during the financial period or the prior financial period. 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. All of the goodwill recognised in respect of acquisitions completed in 2010 is expected to be deductible for tax purposes.
Acquisition-related Costs
Acquisition-related costs amounting to €1m have been included in operating costs in the Condensed Consolidated Income Statement.
Fair Value of Receivables
The gross contractual value of trade and other receivables as at the respective dates of acquisition amounted to €12m. The fair value of these receivables of €9m (all of which is expected to be recoverable) reflected in the combined acquisition date balance sheets disclosed above is inclusive of an aggregate allowance for impairment of €3m.
The carrying amounts of the assets and liabilities acquired determined in accordance with IFRS before completion of the acquisition, together with the adjustments made to those carrying values to arrive at the fair value disclosed above, were as follows:
|
Book values |
Fair value adjustments |
Accounting policy alignments |
Adjustments to provisional fair values |
Fair value |
|
€ m |
€ m |
€ m |
€ m |
€ m |
Non-current assets |
94 |
13 |
- |
7 |
114 |
Current assets |
19 |
- |
- |
(1) |
18 |
Non-current liabilities |
(2) |
- |
- |
- |
(2) |
Current liabilities |
(5) |
- |
- |
- |
(5) |
Identifiable net assets acquired |
106 |
13 |
- |
6 |
125 |
Goodwill arising on acquisition |
23 |
(13) |
- |
(6) |
4 |
Total consideration |
129 |
- |
- |
- |
129 |
The initial assignment of fair values to identifiable net assets acquired has been performed on a provisional basis in respect of a number of the acquisitions disclosed above given the timing of closure of these deals; any amendments to these fair values made during the subsequent reporting window (within the measurement period imposed by IFRS 3 (revised 2008)) will be subject to subsequent disclosure.
11 Acquisitions - continued
Segmental Analysis
The following table analyses the 13 acquisitions (2009: 6 acquisitions) by reportable segment and provides details of the goodwill and consideration figures arising in each of the segments:
Reportable Segments |
Number of Acquisitions |
|
Goodwill |
|
Consideration |
|||
|
2010 |
2009 |
|
2010 |
2009 |
|
2010 |
2009 |
|
|
|
|
€ m |
€ m |
|
€ m |
€ m |
Europe Materials |
4 |
1 |
|
1 |
1 |
|
13 |
3 |
Europe Distribution |
- |
1 |
|
- |
4 |
|
- |
12 |
Americas Materials |
9 |
3 |
|
9 |
3 |
|
116 |
13 |
Americas Distribution |
- |
1 |
|
- |
- |
|
- |
1 |
|
13 |
6 |
|
10 |
8 |
|
129 |
29 |
The post-acquisition impact of acquisitions completed during the period on Group profit for the financial period was as follows:
|
Six months ended 30th June |
Year ended 31st December |
||||
|
2010 |
|
2009 |
|
2009 |
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
€ m |
|
€ m |
|
€ m |
|
Revenue |
22 |
|
13 |
|
43 |
|
Cost of sales |
(19) |
|
(11) |
|
(35) |
|
Gross profit |
3 |
|
2 |
|
8 |
|
Operating costs |
(4) |
|
(1) |
|
(5) |
|
Group operating (loss)/profit |
(1) |
|
1 |
|
3 |
|
Profit on disposal of non-current assets |
- |
|
- |
|
- |
|
(Loss)/profit before finance costs |
(1) |
|
1 |
|
3 |
|
Finance costs (net) |
- |
|
- |
|
(1) |
|
(Loss)/profit before tax |
(1) |
|
1 |
|
2 |
|
Income tax expense |
- |
|
- |
|
(1) |
|
Group (loss)/profit for the financial period |
(1) |
|
1 |
|
1 |
|
The revenue and profit of the Group determined in accordance with IFRS for the period ended 30th June 2010 would not have been materially different than reported on page 10 if the acquisition date for all the business combinations completed during the year had been as of the beginning of that year.
None of the acquisitions completed subsequent to the balance sheet date (see page 9) are individually material to the Group, thereby requiring disclosure under either IFRS 3 (revised 2008) or IAS 10 Events After the Balance Sheet Date.
12 Retirement Benefit Obligations
As disclosed in the Annual Report for the year ended 31st December 2009, the Group operates either defined benefit or defined contribution pension schemes in all of its principal operating areas.
In consultation with the actuaries to the various defined benefit pension schemes (including post-retirement healthcare obligations and long-term service commitments, where relevant), the valuations of the applicable assets and liabilities have been marked-to-market as at the end of the financial period taking account of prevailing bid values, actual investment returns, corporate bond yields and other matters such as updated actuarial valuations conducted during the six-month period.
Financial Assumptions
The financial assumptions employed in the valuation of scheme liabilities for the current and prior interim reporting periods were as follows:
|
Six months ended 30th June - Unaudited |
||||||||
|
Eurozone |
Britain & NI |
Switzerland |
United States |
|||||
|
2010 |
2009 |
2010 |
2009 |
2010 |
2009 |
2010 |
2009 |
|
Rate of increase in: |
% |
% |
% |
% |
% |
% |
% |
% |
|
- salaries |
4.00 |
3.80 |
4.50 |
3.50-4.00 |
2.25 |
2.25 |
3.50 |
3.50 |
|
- pensions in payment |
2.00 |
1.80 |
3.50-3.70 |
3.25-3.50 |
0.50 |
0.50 |
- |
- |
|
Inflation |
2.00 |
1.80 |
3.50 |
3.25 |
1.50 |
1.50 |
2.00 |
2.00 |
|
Discount rate |
5.20 |
5.90 |
5.40 |
6.25 |
2.80 |
3.50 |
5.10 |
6.50 |
|
Medical cost trend rate |
5.25 |
5.25 |
n/a |
n/a |
n/a |
n/a |
9.50 |
10.00 |
|
The mortality assumptions employed in determining the present value of scheme liabilities under IAS 19 Employee Benefits are in accordance with the underlying funding valuations and represented actuarial best practice in the relevant jurisdictions taking account of mortality experience and industry circumstances. With regard to the most material of the Group's schemes, the future life expectations factored into the relevant valuations, based on retirement at 65 years of age for current and future retirees, are as follows:
Future life expectations*: |
Republic of Ireland |
Britain & Northern Ireland |
Switzerland |
|||
|
2010 |
2009 |
2010 |
2009 |
2010 |
2009 |
Current retirees: Male Current retirees: Female |
20.7 23.8 |
19.8 22.8 |
23.1 25.2 |
21.9 24.7 |
18.0 22.0 |
17.8 21.1 |
|
|
|
|
|||
Future retirees: Male Future retirees: Female |
21.8 24.8 |
20.8 23.8 |
24.3 27.2 |
22.3 25.0 |
18.0 22.0 |
17.8 21.1 |
* These mortality data allow for future improvements in life expectancy.
The expected rates of return on the assets held by the various defined benefit pension schemes in operation throughout the Group are disclosed in the 2009 Annual Report. The methodology applied in relation to the expected returns on equities is driven by prevailing risk-free rates in the four jurisdictions listed and the application of a risk premium (which varies by jurisdiction) to those rates. The differences between the expected return on bonds and the yields used to discount the liabilities in each of the aforementioned jurisdictions are driven by the fact that the majority of the Group's schemes hold an amalgam of government and corporate bonds. The property and "other" (largely cash holdings) components of the asset portfolio are not material. In all cases, the reasonableness of the assumed rates of return is assessed by reference to actual and target asset allocations in the long-term and the Group's overall investment strategy as articulated to the trustees of the schemes.
The following table provides a reconciliation of scheme assets (at bid value) and the actuarial value of scheme liabilities (using the aforementioned assumptions):
12 Retirement Benefit Obligations - continued
|
Six months ended 30th June - Unaudited |
||||||
|
Assets |
Liabilities |
Net deficit |
||||
|
2010 |
2009 |
2010 |
2009 |
2010 |
2009 |
|
|
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
|
At 1st January |
1,605 |
1,414 |
(2,059) |
(1,828) |
(454) |
(414) |
|
Translation adjustment |
111 |
20 |
(144) |
(30) |
(33) |
(10) |
|
Employer contributions paid |
29 |
34 |
- |
- |
29 |
34 |
|
Employee contributions paid |
7 |
7 |
(7) |
(7) |
- |
- |
|
Benefit payments |
(60) |
(52) |
60 |
52 |
- |
- |
|
Actual return on scheme assets |
9 |
23 |
- |
- |
9 |
23 |
|
Current service cost |
- |
- |
(22) |
(23) |
(22) |
(23) |
|
Interest cost on scheme liabilities |
- |
- |
(53) |
(47) |
(53) |
(47) |
|
Actuarial gain/(loss) arising on: |
|
|
|
|
|
|
|
- experience variations |
- |
- |
1 |
- |
1 |
- |
|
- changes in assumptions |
- |
- |
(196) |
(9) |
(196) |
(9) |
|
Curtailment gain |
- |
- |
2 |
- |
2 |
- |
|
At 30th June |
1,701 |
1,446 |
(2,418) |
(1,892) |
(717) |
(446) |
|
Related deferred tax asset (net) |
|
|
|
|
160 |
102 |
|
Net pension liability |
|
|
|
|
(557) |
(344) |
|
The increase in the Group deficit of €263 million versus year-end 2009 is predominantly due to the declines in discount rates in all four jurisdictions as noted on page 26.
13 Related Party Transactions
There have been no related party transactions or changes in the related party transactions described in the 2009 Annual Report that could have a material impact on the financial position or performance of the Group in the first six months of 2010.
Sales to and purchases from associates during the financial period ended 30th June 2010 amounted to €6 million (2009: €8 million) and €234 million (2009: €262 million) respectively. Amounts receivable from and payable to associates as at the balance sheet date are not material and are included in trade and other receivables and payables in the Condensed Consolidated Balance Sheet.
14 Events after the Balance Sheet Date
There have been no material events subsequent to the end of the interim period (30th June 2010) which would require disclosure in this report.
15 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 31st December 2009 prepared in accordance with IFRS, upon which the auditors have given an unqualified audit report, have been filed with the Registrar of Companies.
16 Other
|
Six months ended 30th June - Unaudited |
Year ended 31st December |
||||
|
2010 |
|
2009 |
2009 - Audited |
||
EBITDA* interest cover (times) - six months to 30th June |
4.0 |
|
3.9 |
|
n/a |
|
EBITDA* interest cover (times) - rolling 12 months |
6.5 |
|
6.3 |
|
6.1 |
|
EBIT** interest cover (times) - six months to 30th June |
0.9 |
|
1.4 |
|
n/a |
|
EBIT** interest cover (times) - rolling 12 months |
3.2 |
|
3.9 |
|
3.2 |
|
Average shares in issue |
701.1m |
|
646.3m |
|
670.8m |
|
Net dividend paid per share (euro cent) |
44.0c |
|
43.7c |
|
62.2c |
|
Net dividend declared for the period (euro cent) |
18.5c |
|
18.5c |
|
62.5c |
|
Dividend cover (Earnings per share/Dividend declared per share) |
0.1x |
|
0.7x |
|
1.4x |
|
|
€ m |
|
€ m |
|
€ m |
|
Depreciation charge - subsidiaries |
353 |
|
360 |
|
739 |
|
Depreciation charge - share of joint ventures |
30 |
|
28 |
|
55 |
|
Amortisation of intangibles - subsidiaries |
19 |
|
22 |
|
54 |
|
Commitments to purchase property, plant and equipment |
|
|
|
|
|
|
- Contracted for but not provided in the financial statements |
338 |
|
352 |
|
272 |
|
- Authorised by the Directors but not contracted for |
206 |
|
139 |
|
139 |
|
Market capitalisation at period-end (euro m) |
12,135 |
|
11,283 |
|
13,271 |
|
Total equity at period-end (euro m) |
10,299 |
|
9,222 |
|
9,710 |
|
Net debt (euro m) |
4,762 |
|
5,122 |
|
3,723 |
|
Net debt as a percentage of total equity |
46% |
|
56% |
|
38% |
|
Net debt as a percentage of market capitalisation |
39% |
|
45% |
|
28% |
* EBITDA = earnings before interest, tax, depreciation, asset impairments and amortisation, excluding profits on disposal
** EBIT = earnings before interest and tax, excluding profits on disposal
17 Board Approval
This announcement was approved by the Board of Directors of CRH plc on 23rd August 2010.
18 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 2010 dividend will be posted to shareholders on Thursday, 16th September 2010.
PRINCIPAL RISKS AND UNCERTAINTIES
Reflective of the international scope of the Group's operations and the nature of its businesses, the principal risks and uncertainties which could impact the Group are as follows:
Strategic & Operational
Ø Global economic conditions and the performance of national economies may impact CRH's business, results of operations and financial condition.
Ø CRH operates in cyclical industries which are affected by factors beyond the Group's control, such as the level of construction activity, fuel and other raw material prices.
Ø Severe weather can reduce construction activity and lead to a decrease in demand for Group products in areas affected by adverse weather conditions.
Ø Economic, political and local business risks associated with operations in developed and developing markets could adversely affect CRH's business.
Ø CRH faces strong competition in its various markets and if CRH fails to compete successfully, market share will decline.
Ø CRH may suffer from decreased customer demand as a consequence of reduced construction activity.
Ø CRH pursues a strategy of growth through acquisitions. CRH may not be able to continue to grow as contemplated in its business plan if it is unable to identify attractive targets, raise funds on acceptable terms, complete such acquisitions, integrate the operations of the acquired businesses and realise anticipated levels of profitability.
Ø CRH does not have a controlling interest in certain of the businesses in which it has invested, which may require more complex management of business partner relationships. In addition, CRH is subject to restrictions due to non-controlling interests in certain of its subsidiaries.
Ø Existing products may be replaced by substitute products which CRH does not produce and, as a result, CRH may lose market share in the markets for these products.
Financial, Reporting and Compliance
Ø CRH is subject to stringent and evolving environmental and health and safety laws, regulations and standards which may give rise to increased compliance and remediation costs and may, dependent on materiality, adversely affect Group results of operations and financial condition.
Ø CRH may be adversely affected by governmental and international regulations, including the outcome of regulatory investigations.
Ø A write-down of goodwill could have a significant impact on the Group's income and equity.
Ø Many of CRH's subsidiaries operate in currencies other than the euro, and adverse changes in foreign exchange rates relative to the euro could adversely affect Group reported earnings and cash flow.
Ø A downgrade of CRH's credit ratings or the failure of financial institutions may increase CRH's costs of funding or make it more difficult either to utilise CRH's existing debt capacity or otherwise obtain financing for CRH's operations.
Ø CRH has incurred and will continue to incur debt, which exposes it to interest rate fluctuations and could result in increased financing costs or constrain CRH's business activities.
The principal risks and uncertainties listed above are unchanged in substance from those identified in the Annual Report for the year ended 31st December 2009. The Group has not identified any new risks and uncertainties since year-end 2009 which are anticipated to have a significant impact on the Group's activities and results in the second half of 2010.
RESPONSIBILITY STATEMENT
We, being the persons responsible within CRH plc, confirm that to the best of our knowledge:
(1) the condensed consolidated unaudited financial statements for the six months ended 30th June 2010, have been prepared in accordance with International Accounting Standard 34 Interim Financial Reporting, the accounting standard applicable to the 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 19th 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 30th June 2010;
(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 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 2009 Annual Report, that could have a material effect on the financial position or performance of the enterprise in the first six months of the current financial year.
Myles Lee Chief Executive
Maeve Carton Finance Director
DISCLAIMER
This Interim Report contains certain forward-looking statements as defined under US legislation. By their nature, such statements involve uncertainty; as a consequence, actual results and developments may differ from those expressed in or implied by such statements depending on a variety of factors including the specific factors identified in this Statement and other factors discussed in our Annual Report on Form 20-F filed with the SEC.
CRH will host a webcast and conference call at 8.30 a.m. BST on 24 August 2010 to discuss this announcement. The webcast is available at www.crh.com . The dial-in-number for the conference call is + 44 20 7162 0177. A recording of the conference call will be available from 11.00 a.m. BST on 24 August 2010 by dialing +44 20 7031 4064. The security code for the call and the replay is 857836. A presentation to accompany this announcement is available on CRH's website at www.crh.com.
Contact +353 1 404 1000
Myles Lee, Chief Executive
Maeve Carton, Finance Director
Éimear O'Flynn, Head of Investor Relations
Rossa McCann, Head of Group Finance and Treasury
CRH plc
Belgard Castle
Clondalkin
Dublin 22
Ireland
Telephone: +353 1 404 1000
Fax: +353 1 404 1007
E-mail: mail@crh.com
Registered Office
42 Fitzwilliam Square
Dublin 2
Ireland
Telephone: +353 1 634 4340
Fax: +353 1 676 5013
E-mail: crh42@crh.com
Website: www.crh.com