|
|
|
|
| ||
Six months ended 30 June |
2016 |
2015 |
Reported |
Proforma1 |
| |
|
€ m |
€ m |
Change |
Change |
| |
|
|
|
|
|
| |
Sales revenue |
12,693 |
9,370 |
+35% |
+8% |
| |
EBITDA |
1,120 |
555 |
+102% |
+20% |
| |
EBITDA Margin |
8.8% |
5.9% |
|
+90bps |
| |
|
|
|
|
|
| |
Operating profit (EBIT) |
588 |
189 |
+€399m |
|
| |
|
|
|
|
|
| |
Profit before tax |
407 |
63 |
+€344m |
|
| |
|
|
|
|
|
| |
|
€ cent |
€ cent |
|
|
| |
Basic earnings per share |
33.8 |
5.7 |
+28.1 cent |
|
| |
Dividend per share |
18.8 |
18.5 |
+1.6% |
|
| |
|
|
|
%
|
Six months ended 30 June
|
Total
|
Analysis of change
| ||||
€ million
|
Change
|
2016
|
2015
|
Change
|
Exchange
|
Acquisitions
|
Divestments
|
Organic
|
Sales revenue
|
+107%
|
3,637
|
1,760
|
+1,877
|
-42
|
+1,855
|
-93
|
+157
|
EBITDA
|
+190%
|
362
|
125
|
+237
|
-5
|
+249
|
-11
|
+4
|
Operating profit
|
+326%
|
162
|
38
|
+124
|
-3
|
+130
|
-7
|
+4
|
EBITDA/sales
|
|
10.0%
|
7.1%
|
| ||||
Op. profit/sales
|
4.5%
|
2.2%
| ||||||
The acquisition impact substantially relates to the European part of the LH Assets acquired in H2 2015.
|
|
%
|
Six months ended 30 June
|
Total
|
Analysis of change
| ||||
€ million
|
Change
|
2016
|
2015
|
Change
|
Exchange
|
Acquisitions
|
Divestments
|
Organic
|
Sales revenue
|
-
|
477
|
475
|
+2
|
-9
|
+16
|
-26
|
+21
|
EBITDA
|
+7%
|
49
|
46
|
+3
|
-1
|
+1
|
-2
|
+5
|
Operating profit
|
+15%
|
38
|
33
|
+5
|
-1
|
+1
|
-1
|
+6
|
EBITDA/sales
|
|
10.3%
|
9.7%
|
| ||||
Op. profit/sales
|
8.0%
|
6.9%
|
|
%
|
Six months ended 30 June
|
Total
|
Analysis of change
| ||||
€ million
|
Change
|
2016
|
2015
|
Change
|
Exchange
|
Divestments
|
2015 Swiss Fine
|
Organic
|
Sales revenue
|
-1%
|
1,982
|
2,010
|
-28
|
-20
|
-26
|
-
|
+18
|
EBITDA
|
+63%
|
88
|
54
|
+34
|
-
|
-1
|
+32
|
+3
|
Operating profit
|
+231%
|
53
|
16
|
+37
|
-
|
-
|
+32
|
+5
|
EBITDA/sales
|
|
4.4%
|
2.7%
|
| ||||
Op. profit/sales
|
2.7%
|
0.8%
|
|
%
|
Six months ended 30 June
|
Total
|
Analysis of change
| ||||
€ million
|
Change
|
2016
|
2015
|
Change
|
Exchange
|
Acquisitions
|
Divestments
|
Organic
|
Sales revenue
|
+33%
|
2,975
|
2,235
|
+740
|
-
|
+529
|
-27
|
+238
|
EBITDA
|
+122%
|
251
|
113
|
+138
|
-
|
+33
|
+1
|
+104
|
Operating profit/(loss)
|
n/m
|
61
|
-34
|
+95
|
-
|
-2
|
+2
|
+95
|
EBITDA/sales
|
|
8.4%
|
5.1%
|
| ||||
Op. profit/sales
|
2.1%
|
-1.5%
| ||||||
The acquisition impact primarily relates to the Americas part of the LH Assets acquired in H2 2015.
|
|
%
|
Six months ended 30 June
|
Total
|
Analysis of change
| ||||
€ million
|
Change
|
2016
|
2015
|
Change
|
Exchange
|
Acquisitions
|
Divestments
|
Organic
|
Sales revenue
|
+18%
|
2,249
|
1,903
|
+346
|
-41
|
+283
|
-145
|
+249
|
EBITDA
|
+47%
|
264
|
179
|
+85
|
-3
|
+60
|
-
|
+28
|
Operating profit
|
+78%
|
199
|
112
|
+87
|
+3
|
+44
|
+4
|
+36
|
EBITDA/sales
|
|
11.7%
|
9.4%
|
| ||||
Op. profit/sales
|
8.8%
|
5.9%
| ||||||
The acquisition impact primarily relates to CRL, which was acquired in H2 2015.
|
|
%
|
Six months ended 30 June
|
Total
|
Analysis of change
| ||||
€ million
|
Change
|
2016
|
2015
|
Change
|
Exchange
|
Acquisitions
|
Divestments
|
Organic
|
Sales revenue
|
+11%
|
1,099
|
987
|
+112
|
-
|
-
|
-
|
+112
|
EBITDA
|
+26%
|
48
|
38
|
+10
|
-
|
-
|
-
|
+10
|
Operating profit
|
+38%
|
33
|
24
|
+9
|
-
|
-
|
-
|
+9
|
EBITDA/sales
|
|
4.4%
|
3.9%
|
| ||||
Op. profit/sales
|
3.0%
|
2.4%
|
|
%
|
Six months ended 30 June
| |
€ million
|
Change
|
2016
|
2015
|
Sales revenue
|
n/m
|
274
|
-
|
EBITDA
|
n/m
|
58
|
-
|
Operating profit
|
n/m
|
42
|
-
|
EBITDA/sales
|
|
21.2%
|
-
|
Op. profit/sales
|
15.3%
|
-
|
|
CRH |
Exclude |
|
|
| |
|
Reported |
Divested |
One-off |
Proforma |
Proforma |
Proforma |
|
H1 2016 |
entities |
Items1 |
H1 2016 |
H1 20152 |
% Change |
Sales |
€ m |
€ m |
€ m |
€ m |
€ m |
|
|
|
|
|
|
|
|
Europe Heavyside |
3,637 |
- |
|
3,637 |
3,503 |
4% |
Europe Lightside |
477 |
- |
|
477 |
440 |
8% |
Europe Distribution |
1,982 |
- |
|
1,982 |
1,964 |
1% |
|
6,096 |
- |
|
6,096 |
5,907 |
3% |
|
|
|
|
|
|
|
Americas Materials |
2,975 |
-14 |
|
2,961 |
2,648 |
12% |
Americas Products |
2,249 |
- |
|
2,249 |
1,935 |
16% |
Americas Distribution |
1,099 |
- |
|
1,099 |
987 |
11% |
|
6,323 |
-14 |
|
6,309 |
5,570 |
13% |
|
|
|
|
|
|
|
Asia |
274 |
- |
|
274 |
263 |
4% |
|
12,693 |
-14 |
|
12,679 |
11,740 |
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
€ m |
€ m |
€ m |
€ m |
€ m |
|
|
|
|
|
|
|
|
Europe Heavyside |
362 |
- |
15 |
377 |
362 |
4% |
Europe Lightside |
49 |
- |
- |
49 |
43 |
14% |
Europe Distribution |
88 |
- |
- |
88 |
84 |
5% |
|
499 |
- |
15 |
514 |
489 |
5% |
|
|
|
|
|
|
|
Americas Materials |
251 |
2 |
10 |
263 |
156 |
69% |
Americas Products |
264 |
- |
- |
264 |
219 |
21% |
Americas Distribution |
48 |
- |
- |
48 |
38 |
26% |
|
563 |
2 |
10 |
575 |
413 |
39% |
|
|
|
|
|
|
|
Asia |
58 |
- |
- |
58 |
54 |
7% |
|
1,120 |
2 |
25 |
1,147 |
956 |
20% |
Proforma EBITDA Margin |
|
|
|
9.0% |
8.1% |
|
|
|
|
Year ended | ||
|
Six months ended 30 June |
31 December | |||
|
2016 |
|
2015 |
|
2015 |
|
Unaudited |
|
Unaudited |
|
Audited |
|
€ m |
|
€ m |
|
€ m |
Revenue |
12,693 |
|
9,370 |
|
23,635 |
Cost of sales |
(8,717) |
|
(6,684) |
|
(16,394) |
Gross profit |
3,976 |
|
2,686 |
|
7,241 |
Operating costs |
(3,388) |
|
(2,497) |
|
(5,964) |
Group operating profit |
588 |
|
189 |
|
1,277 |
Profit on disposals |
20 |
|
72 |
|
101 |
Profit before finance costs |
608 |
|
261 |
|
1,378 |
Finance costs |
(181) |
|
(144) |
|
(303) |
Finance income |
3 |
|
5 |
|
8 |
Other financial expense |
(28) |
|
(60) |
|
(94) |
Share of equity accounted investments’ profit |
5 |
|
1 |
|
44 |
Profit before tax |
407 |
|
63 |
|
1,033 |
Income tax expense - estimated at interim |
(114) |
|
(16) |
|
(304) |
Group profit for the financial period |
293 |
|
47 |
|
729 |
|
|
|
|
|
|
Profit attributable to: |
|
|
|
|
|
Equity holders of the Company |
279 |
|
46 |
|
724 |
Non-controlling interests |
14 |
|
1 |
|
5 |
Group profit for the financial period |
293 |
|
47 |
|
729 |
|
|
|
|
|
|
Earnings per Ordinary Share |
|
|
|
|
|
Basic |
33.8c |
|
5.7c |
|
89.1c |
Diluted |
33.6c |
|
5.7c |
|
88.7c |
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| |||||
Group profit for the financial period |
293 |
|
47 |
|
729 |
Other comprehensive income | |||||
Items that may be reclassified to profit or loss in subsequent periods: | |||||
Currency translation effects |
(304) |
|
739 |
|
661 |
Gains/(losses) relating to cash flow hedges |
6 |
|
6 |
|
(2) |
|
(298) |
|
745 |
|
659 |
Items that will not be reclassified to profit or loss in subsequent periods: | |||||
Remeasurement of retirement benefit obligations |
(284) |
|
171 |
|
203 |
Tax on items recognised directly within other comprehensive income |
50 |
|
(28) |
|
(30) |
|
(234) |
|
143 |
|
173 |
|
|
|
|
|
|
Total other comprehensive income for the financial period |
(532) |
|
888 |
|
832 |
Total comprehensive income for the financial period |
(239) |
|
935 |
|
1,561 |
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
Equity holders of the Company |
(242) |
|
932 |
|
1,538 |
Non-controlling interests |
3 |
|
3 |
|
23 |
Total comprehensive income for the financial period |
(239) |
|
935 |
|
1,561 |
|
As at 30 |
|
As at 30 |
As at 31 | |
June 2016
|
June 2015
|
December 2015
| |||
|
Unaudited |
|
Unaudited |
|
Audited |
|
€ m |
|
€ m |
|
€ m |
ASSETS |
|
|
|
|
|
Non-current assets |
|
|
|
|
|
Property, plant and equipment |
12,608 |
|
7,822 |
|
13,062 |
Intangible assets |
7,691 |
|
4,411 |
|
7,820 |
Investments accounted for using the equity method |
1,260 |
|
1,415 |
|
1,317 |
Other financial assets |
27 |
|
25 |
|
28 |
Other receivables |
218 |
|
106 |
|
149 |
Derivative financial instruments |
129 |
|
70 |
|
85 |
Deferred income tax assets |
194 |
|
146 |
|
149 |
Total non-current assets |
22,127 |
|
13,995 |
|
22,610 |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
Inventories |
2,997 |
|
2,537 |
|
2,873 |
Trade and other receivables |
4,927 |
|
3,577 |
|
3,977 |
Current income tax recoverable |
18 |
|
11 |
|
5 |
Derivative financial instruments |
26 |
|
22 |
|
24 |
Cash and cash equivalents |
1,394 |
|
5,239 |
|
2,518 |
Total current assets |
9,362 |
|
11,386 |
|
9,397 |
Total assets |
31,489 |
|
25,381 |
|
32,007 |
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
Capital and reserves attributable to the Company's equity holders |
|
|
|
| |
Equity share capital |
283 |
|
280 |
|
281 |
Preference share capital |
1 |
|
1 |
|
1 |
Share premium account |
6,160 |
|
6,014 |
|
6,021 |
Treasury Shares and own shares |
(12) |
|
(39) |
|
(28) |
Other reserves |
266 |
|
227 |
|
240 |
Foreign currency translation reserve |
407 |
|
794 |
|
700 |
Retained income |
5,471 |
|
5,245 |
|
5,800 |
|
12,576 |
|
12,522 |
|
13,015 |
Non-controlling interests |
535 |
|
22 |
|
529 |
Total equity |
13,111 |
|
12,544 |
|
13,544 |
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Interest-bearing loans and borrowings |
7,940 |
|
6,169 |
|
8,465 |
Derivative financial instruments |
3 |
|
14 |
|
5 |
Deferred income tax liabilities |
1,975 |
|
1,399 |
|
2,023 |
Other payables |
273 |
|
184 |
|
410 |
Retirement benefit obligations |
872 |
|
590 |
|
588 |
Provisions for liabilities |
647 |
|
323 |
|
603 |
Total non-current liabilities |
11,710 |
|
8,679 |
|
12,094 |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Trade and other payables |
5,241 |
|
3,532 |
|
4,761 |
Current income tax liabilities |
426 |
|
129 |
|
401 |
Interest-bearing loans and borrowings |
642 |
|
351 |
|
756 |
Derivative financial instruments |
25 |
|
9 |
|
19 |
Provisions for liabilities |
334 |
|
137 |
|
432 |
Total current liabilities |
6,668 |
|
4,158 |
|
6,369 |
Total liabilities |
18,378 |
|
12,837 |
|
18,463 |
Total equity and liabilities |
31,489 |
|
25,381 |
|
32,007 |
|
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 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 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 | |
|
|
|
|
|
|
|
|
| |
For the financial period ended 30 June 2015 (unaudited) | |||||||||
|
|
|
|
|
|
|
|
| |
At 1 January 2015 |
254 |
4,324 |
(76) |
213 |
57 |
5,405 |
21 |
10,198 | |
Group profit for period |
- |
- |
- |
- |
- |
46 |
1 |
47 | |
Other comprehensive income |
- |
- |
- |
- |
737 |
149 |
2 |
888 | |
Total comprehensive income |
- |
- |
- |
- |
737 |
195 |
3 |
935 | |
|
|
|
|
|
|
|
|
| |
Issue of share capital (net of expenses) |
27 |
1,690 |
- |
- |
- |
- |
- |
1,717 | |
Share-based payment expense |
- |
- |
- |
14 |
- |
- |
- |
14 | |
Treasury/own shares reissued |
- |
- |
37 |
- |
- |
(37) |
- |
- | |
Share option exercises |
- |
- |
- |
- |
- |
41 |
- |
41 | |
Dividends (including shares in lieu of dividends) |
- |
- |
- |
- |
- |
(359) |
(2) |
(361) | |
At 30 June 2015 |
281 |
6,014 |
(39) |
227 |
794 |
5,245 |
22 |
12,544 |
For the financial year ended 31 December 2015 (audited) | |||||||||
|
Attributable to the equity holders of the Company |
|
| ||||||
|
|
|
Treasury |
|
Foreign |
|
|
| |
|
Issued |
Share |
Shares/ |
|
currency |
|
Non- |
| |
|
share |
premium |
own |
Other |
translation |
Retained |
controlling |
Total | |
|
capital |
account |
shares |
reserves |
reserve |
income |
interests |
equity | |
|
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
€ m | |
| |||||||||
At 1 January 2015 |
254 |
4,324 |
(76) |
213 |
57 |
5,405 |
21 |
10,198 | |
Group profit for year |
- |
- |
- |
- |
- |
724 |
5 |
729 | |
Other comprehensive income |
- |
- |
- |
- |
643 |
171 |
18 |
832 | |
Total comprehensive income |
- |
- |
- |
- |
643 |
895 |
23 |
1,561 | |
Issue of share capital (net of expenses) |
28 |
1,697 |
- |
- |
- |
- |
- |
1,725 | |
Share-based payment expense |
- |
- |
- |
27 |
- |
- |
- |
27 | |
Treasury/own shares reissued |
- |
- |
51 |
- |
- |
(51) |
- |
- | |
Shares acquired by the Employee Benefit Trust (own shares) |
- |
- |
(3) |
- |
- |
- |
- |
(3) | |
Tax relating to share-based payment expense |
- |
- |
- |
- |
- |
5 |
- |
5 | |
Share option exercises |
- |
- |
- |
- |
- |
57 |
- |
57 | |
Dividends (including shares issued in lieu of dividends) |
- |
- |
- |
- |
- |
(511) |
(4) |
(515) | |
Non-controlling interests arising on acquisition of subsidiaries |
- |
- |
- |
- |
- |
- |
489 |
489 | |
At 31 December 2015 |
282 |
6,021 |
(28) |
240 |
700 |
5,800 |
529 |
13,544 |
|
Six months ended 30 June |
|
Year ended
31 December |
| ||||
|
2016
|
|
2015
|
|
2015
|
| ||
|
Unaudited |
|
Unaudited |
|
Audited |
| ||
|
€ m |
|
€ m |
|
€ m |
| ||
Cash flows from operating activities |
|
|
|
|
|
| ||
Profit before tax |
407 |
|
63 |
|
1,033 |
| ||
Finance costs (net) |
206 |
|
199 |
|
389 |
| ||
Share of equity accounted investments’ profit after tax |
(5) |
|
(1) |
|
(44) |
| ||
Profit on disposals |
(20) |
|
(72) |
|
(101) |
| ||
Group operating profit |
588 |
|
189 |
|
1,277 |
| ||
Depreciation charge |
497 |
|
344 |
|
843 |
| ||
Amortisation of intangible assets |
35 |
|
22 |
|
55 |
| ||
Impairment charge |
- |
|
- |
|
44 |
| ||
Share-based payment expense |
26 |
|
14 |
|
27 |
| ||
Other (primarily pension payments) |
(1) |
|
10 |
|
(47) |
| ||
Net movement on working capital and provisions |
(814) |
|
(598) |
|
585 |
| ||
Cash generated from operations |
331 |
|
(19) |
|
2,784 |
| ||
Interest paid (including finance leases) |
(169) |
|
(203) |
|
(302) |
| ||
Corporation tax paid |
(93) |
|
(47) |
|
(235) |
| ||
Net cash inflow/(outflow) from operating activities |
69 |
|
(269) |
|
2,247 |
| ||
|
|
|
|
|
|
| ||
Cash flows from investing activities |
|
|
|
|
|
| ||
Proceeds from disposals (net of cash disposed and deferred proceeds) |
140 |
|
670 |
|
889 |
| ||
Interest received |
3 |
|
5 |
|
8 |
| ||
Dividends received from equity accounted investments |
15 |
|
33 |
|
53 |
| ||
Purchase of property, plant and equipment |
(408) |
|
(338) |
|
(882) |
| ||
Acquisition of subsidiaries (net of cash acquired) |
(117) |
|
(74) |
|
(7,296) |
| ||
Other investments and advances |
(4) |
|
(7) |
|
(19) |
| ||
Deferred and contingent acquisition consideration paid |
(26) |
|
(32) |
|
(59) |
| ||
Net cash (outflow)/inflow from investing activities |
(397) |
|
257 |
|
(7,306) |
| ||
|
|
|
|
|
|
| ||
Cash flows from financing activities |
|
|
|
|
|
| ||
Proceeds from issue of shares (net) |
10 |
|
1,593 |
|
1,593 |
| ||
Proceeds from exercise of share options |
- |
|
41 |
|
57 |
| ||
Increase in interest-bearing loans, borrowings and finance leases |
379 |
|
1,656 |
|
5,633 |
| ||
Net cash flow arising from derivative financial instruments |
26 |
|
27 |
|
47 |
| ||
Premium paid on early debt redemption |
- |
|
(38) |
|
(38) |
| ||
Treasury/own shares purchased |
(2) |
|
- |
|
(3) |
| ||
Repayment of interest-bearing loans, borrowings and finance leases |
(942) |
|
(1,231) |
|
(2,744) |
| ||
Dividends paid to equity holders of the Company |
(232) |
|
(235) |
|
(379) |
| ||
Dividends paid to non-controlling interests |
(5) |
|
(2) |
|
(4) |
| ||
Net cash (outflow)/inflow from financing activities |
(766) |
|
1,811 |
|
4,162 |
| ||
(Decrease)/increase in cash and cash equivalents |
(1,094) |
|
1,799 |
|
(897) |
| ||
|
|
|
|
| ||||
Reconciliation of opening to closing cash and cash equivalents
|
|
|
|
| ||||
Cash and cash equivalents at beginning of period |
2,518 |
|
3,295 |
|
3,295 |
| ||
Translation adjustment |
(30) |
|
145 |
|
120 |
| ||
(Decrease)/increase in cash and cash equivalents |
(1,094) |
|
1,799 |
|
(897) |
| ||
Cash and cash equivalents at end of period |
1,394 |
|
5,239 |
|
2,518 |
| ||
Reconciliation of opening to closing net debt |
|
|
|
|
|
| ||
Net debt at beginning of period |
(6,618) |
|
(2,492) |
|
(2,492) |
| ||
Debt in acquired companies |
(3) |
|
- |
|
(175) |
| ||
Debt in disposed companies |
- |
|
- |
|
20 |
| ||
Increase in interest-bearing loans, borrowings and finance leases |
(379) |
|
(1,656) |
|
(5,633) |
| ||
Net cash flow arising from derivative financial instruments |
(26) |
|
(27) |
|
(47) |
| ||
Repayment of interest-bearing loans, borrowings and finance leases |
942 |
|
1,231 |
|
2,744 |
| ||
(Decrease)/increase in cash and cash equivalents |
(1,094) |
|
1,799 |
|
(897) |
| ||
Mark-to-market adjustment |
(1) |
|
47 |
|
(1) |
| ||
Translation adjustment |
118 |
|
(114) |
|
(137) |
| ||
Net debt at end of period |
(7,061) |
|
(1,212) |
|
(6,618) |
|
|
Average |
|
Period end | ||||
|
Six months ended |
Year ended |
|
Six months ended |
Year ended | ||
30 June |
31 December |
30 June |
31 December | ||||
euro 1 = |
2016 |
2015 |
2015 |
|
2016 |
2015 |
2015 |
|
|
|
|
|
|
|
|
Brazilian Real |
4.1295 |
3.3103 |
3.7004 |
|
3.5898 |
3.4699 |
4.3117 |
Canadian Dollar |
1.4844 |
1.3774 |
1.4186 |
|
1.4384 |
1.3839 |
1.5116 |
Chinese Renminbi |
7.2965 |
6.9408 |
6.9733 |
|
7.3755 |
6.9366 |
7.0608 |
Hungarian Forint |
312.7135 |
307.5057 |
309.9956 |
|
317.0600 |
314.93 |
315.9800 |
Indian Rupee |
75.0019 |
70.1244 |
71.1956 |
|
74.9603 |
71.1873 |
72.0215 |
Philippine Peso |
52.3278 |
49.7225 |
50.5217 |
|
52.2410 |
50.4740 |
50.9990 |
Polish Zloty |
4.3688 |
4.1409 |
4.1841 |
|
4.4362 |
4.1911 |
4.2639 |
Pound Sterling |
0.7788 |
0.7323 |
0.7258 |
|
0.8265 |
0.7114 |
0.7340 |
Romanian Leu |
4.4956 |
4.4479 |
4.4454 |
|
4.5234 |
4.4725 |
4.5240 |
Serbian Dinar |
122.9869 |
120.8973 |
120.7168 |
|
123.2547 |
120.3582 |
121.5612 |
Swiss Franc |
1.0960 |
1.0567 |
1.0679 |
|
1.0867 |
1.0413 |
1.0835 |
Ukrainian Hryvnia |
28.4216 |
24.0453 |
24.3693 |
|
27.5700 |
23.5271 |
26.1434 |
US Dollar |
1.1159 |
1.1158 |
1.1095 |
|
1.1102 |
1.1189 |
1.0887 |
€ million |
Sales revenue |
EBITDA |
Operating profit |
Profit on disposals |
Finance costs (net) |
Assoc. and JV PAT |
Pre-tax profit |
First half 2015 |
9,370 |
555 |
189 |
72 |
(199) |
1 |
63 |
Exchange effects |
(112) |
(9) |
(1) |
- |
3 |
- |
2 |
2015 at 2016 rates |
9,258 |
546 |
188 |
72 |
(196) |
1 |
65 |
Incremental impact in 2016 of: |
|
|
|
|
|
|
|
- 2015/2016 acquisitions |
2,957 |
401 |
215 |
- |
(39) |
1 |
177 |
- 2015/2016 divestments |
(317) |
(13) |
(2) |
(53) |
2 |
(4) |
(57) |
- Swiss fine |
- |
32 |
32 |
- |
- |
- |
32 |
- Early bond redemptions |
- |
- |
- |
- |
38 |
- |
38 |
- Organic |
795 |
154 |
155 |
1 |
(11) |
7 |
152 |
First half 2016 |
12,693 |
1,120 |
588 |
20 |
(206) |
5 |
407 |
|
|
|
|
|
|
|
|
% Total change |
35% |
102% |
|
|
|
|
|
|
Six months ended 30 June - Unaudited |
Year ended 31 December –
Restated(i) |
| ||||||||||||||||||||||||
|
2016 |
|
|
2015 |
|
|
2015 |
| |||||||||||||||||||
|
€ m |
% |
|
€ m |
% |
|
€ m |
% | |||||||||||||||||||
Revenue |
|
|
|
|
|
|
|
|
| ||||||||||||||||||
Europe Heavyside |
3,637 |
28.6 |
|
1,760 |
18.8 |
|
5,256 |
22.3 | |||||||||||||||||||
Europe Lightside |
477 |
3.8 |
|
475 |
5.1 |
|
961 |
4.1 | |||||||||||||||||||
Europe Distribution |
1,982 |
15.6 |
|
2,010 |
21.4 |
|
4,158 |
17.6 | |||||||||||||||||||
Americas Materials |
2,975 |
23.4 |
|
2,235 |
23.9 |
|
7,018 |
29.7 | |||||||||||||||||||
Americas Products |
2,249 |
17.7 |
|
1,903 |
20.3 |
|
3,862 |
16.3 | |||||||||||||||||||
Americas Distribution |
1,099 |
8.7 |
|
987 |
10.5 |
|
2,229 |
9.4 | |||||||||||||||||||
Asia |
274 |
2.2 |
|
- |
- |
|
151 |
0.6 | |||||||||||||||||||
|
12,693 |
100.0 |
|
9,370 |
100.0 |
|
23,635 |
100.0 | |||||||||||||||||||
EBITDA |
|
|
|
|
|
|
|
| |||||||||||||||||||
Europe Heavyside |
362 |
32.3 |
|
125 |
22.5 |
|
460 |
20.8 | |||||||||||||||||||
Europe Lightside |
49 |
4.4 |
|
46 |
8.3 |
|
100 |
4.5 | |||||||||||||||||||
Europe Distribution |
88 |
7.8 |
|
54 |
9.7 |
|
171 |
7.7 | |||||||||||||||||||
Americas Materials |
251 |
22.4 |
|
113 |
20.4 |
|
955 |
43.0 | |||||||||||||||||||
Americas Products |
264 |
23.6 |
|
179 |
32.3 |
|
391 |
17.6 | |||||||||||||||||||
Americas Distribution |
48 |
4.3 |
|
38 |
6.8 |
|
140 |
6.3 | |||||||||||||||||||
Asia |
58 |
5.2 |
|
- |
- |
|
2 |
0.1 | |||||||||||||||||||
|
1,120 |
100.0 |
|
555 |
100.0 |
|
2,219 |
100.0 | |||||||||||||||||||
Depreciation, amortisation and impairment |
| ||||||||||||||||||||||||||
Europe Heavyside |
200 |
37.6 |
|
87 |
23.8 |
|
325 |
34.4 | |||||||||||||||||||
Europe Lightside |
11 |
2.1 |
|
13 |
3.5 |
|
25 |
2.6 | |||||||||||||||||||
Europe Distribution |
35 |
6.6 |
|
38 |
10.4 |
|
77 |
8.2 | |||||||||||||||||||
Americas Materials |
190 |
35.7 |
|
147 |
40.2 |
|
335 |
35.6 | |||||||||||||||||||
Americas Products |
65 |
12.2 |
|
67 |
18.3 |
|
142 |
15.1 | |||||||||||||||||||
Americas Distribution |
15 |
2.8 |
|
14 |
3.8 |
|
29 |
3.1 | |||||||||||||||||||
Asia |
16 |
3.0 |
|
- |
- |
|
9 |
1.0 | |||||||||||||||||||
|
532 |
100.0 |
|
366 |
100.0 |
|
942 |
100.0 | |||||||||||||||||||
Operating profit |
|
|
|
|
|
|
|
| |||||||||||||||||||
Europe Heavyside |
162 |
27.6 |
|
38 |
20.1 |
|
135 |
10.5 | |||||||||||||||||||
Europe Lightside |
38 |
6.5 |
|
33 |
17.5 |
|
75 |
5.9 | |||||||||||||||||||
Europe Distribution |
53 |
9.0 |
|
16 |
8.5 |
|
94 |
7.3 | |||||||||||||||||||
Americas Materials |
61 |
10.4 |
|
(34) |
(18.0) |
|
620 |
48.6 | |||||||||||||||||||
Americas Products |
199 |
33.8 |
|
112 |
59.2 |
|
249 |
19.5 | |||||||||||||||||||
Americas Distribution |
33 |
5.6 |
|
24 |
12.7 |
|
111 |
8.7 | |||||||||||||||||||
Asia |
42 |
7.1 |
|
- |
- |
|
(7) |
(0.5) | |||||||||||||||||||
|
588 |
100.0 |
|
189 |
100.0 |
|
1,277 |
100.0 | |||||||||||||||||||
Profit/(loss) on disposals |
|
|
|
|
|
|
|
| |||||||||||||||||||
Europe Heavyside |
7 |
|
|
13 |
|
|
101 |
|
| ||||||||||||||||||
Europe Lightside |
1 |
|
|
- |
|
|
(23) |
|
| ||||||||||||||||||
Europe Distribution |
12 |
|
|
5 |
|
|
8 |
|
| ||||||||||||||||||
Americas Materials |
(12) |
|
|
21 |
|
|
24 |
|
| ||||||||||||||||||
Americas Products |
10 |
|
|
33 |
|
|
(11) |
|
| ||||||||||||||||||
Americas Distribution |
2 |
|
|
- |
|
|
2 |
|
| ||||||||||||||||||
Asia |
- |
|
|
- |
|
|
- |
|
| ||||||||||||||||||
|
20 |
|
|
72 |
|
|
101 |
|
|
|
Six months ended 30 June - Unaudited |
Year ended 31 December - Audited | ||||||||||||
|
2016 |
|
|
2015 |
|
|
2015 |
| ||||||
|
€ m |
|
€ m |
|
|
€ m |
|
|
| |||||
Reconciliation of Group operating profit to profit before tax: |
|
|
| |||||||||||
Group operating profit (analysed on page 19) |
588 |
|
|
189 |
|
|
1,277 |
|
| |||||
Profit on disposals |
20 |
|
|
72 |
|
|
101 |
|
| |||||
Profit before finance costs |
608 |
|
|
261 |
|
|
1,378 |
|
| |||||
Finance costs less income |
(178) |
|
|
(139) |
|
|
(295) |
|
| |||||
Other financial expense |
(28) |
|
|
(60) |
|
|
(94) |
|
| |||||
Share of equity accounted investments’
profit |
5 |
|
|
1 |
|
|
44 |
|
| |||||
Profit before tax |
407 |
|
|
63 |
|
|
1,033 |
|
| |||||
|
|
|
|
|
|
|
|
| ||||||
|
Six months ended 30 June - Unaudited |
|
Year ended 31 December –
Restated(i) | |||||||||||
|
2016 |
|
|
2015 |
|
|
2015 |
| ||||||
|
€ m |
% |
|
€ m |
% |
|
€ m |
% | ||||||
Total assets |
|
|
|
|
|
|
|
| ||||||
Europe Heavyside |
9,011 |
31.7 |
|
4,326 |
23.4 |
|
9,224 |
33.1 |
| |||||
Europe Lightside |
800 |
2.8 |
|
831 |
4.5 |
|
767 |
2.8 |
| |||||
Europe Distribution |
2,331 |
8.2 |
|
2,355 |
12.8 |
|
2,238 |
8.0 |
| |||||
Americas Materials |
9,257 |
32.5 |
|
6,994 |
37.9 |
|
8,780 |
31.5 |
| |||||
Americas Products |
4,312 |
15.2 |
|
2,875 |
15.6 |
|
4,146 |
14.9 |
| |||||
Americas Distribution |
1,181 |
4.2 |
|
1,072 |
5.8 |
|
1,095 |
3.9 |
| |||||
Asia |
1,549 |
5.4 |
|
- |
- |
|
1,631 |
5.8 |
| |||||
|
28,441 |
100.0 |
|
18,453 |
100.0 |
|
27,881 |
100.0 |
| |||||
Reconciliation to total assets as reported in the
Condensed Consolidated Balance Sheet: |
|
|
| |||||||||||
Investments accounted for using the equity method |
1,260 |
|
|
1,415 |
|
|
1,317 |
|
| |||||
Other financial assets |
27 |
|
|
25 |
|
|
28 |
|
| |||||
Derivative financial instruments (current and non-current) |
155 |
|
|
92 |
|
|
109 |
|
| |||||
Income tax assets (current and deferred) |
212 |
|
|
157 |
|
|
154 |
|
| |||||
Cash and cash equivalents |
1,394 |
|
|
5,239 |
|
|
2,518 |
|
| |||||
Total assets |
31,489 |
|
|
25,381 |
|
|
32,007 |
|
|
|
Six months ended 30 June |
|
Year ended
31 December | ||
|
Unaudited |
|
Unaudited |
|
Audited |
|
2016 |
|
2015 |
|
2015 |
|
€ m |
|
€ m |
|
€ m |
Numerator computations |
|
|
|
|
|
Group profit for the financial period |
293 |
|
47 |
|
729 |
Profit attributable to non-controlling interests |
(14) |
|
(1) |
|
(5) |
Numerator for basic and diluted earnings per Ordinary Share |
279 |
|
46 |
|
724 |
|
|
|
|
|
|
Denominator computation |
|
|
|
|
|
Weighted average number of Ordinary Shares (millions) outstanding for the financial period |
825.1 |
|
802.8 |
|
812.3 |
Effect of dilutive potential Ordinary Shares (share options) (millions) |
4.9 |
|
3.0 |
|
3.6 |
Denominator for diluted earnings per Ordinary Share (millions) |
830.0 |
|
805.8 |
|
815.9 |
|
|
|
|
|
|
Earnings per Ordinary Share |
|
|
|
|
|
- basic |
33.8c |
|
5.7c |
|
89.1c |
- diluted |
33.6c |
|
5.7c |
|
88.7c |
|
Six months ended 30 June |
Year ended
31 December | ||
|
Unaudited |
|
Unaudited |
Audited |
|
2016 |
|
2015 |
2015 |
Net dividend paid per share (€ cent) |
44.0 |
|
44.0 |
62.5 |
Net dividend declared for the period (€ cent) |
18.8 |
|
18.5 |
62.5 |
Dividend cover (Earnings per share/Dividend declared per share) |
1.80x |
|
0.31x |
1.43x |
|
Six months ended 30 June |
|
Year ended 31 December | ||||
|
Unaudited |
|
Unaudited |
|
Audited |
| |
|
2016 |
|
2015 |
|
2015 |
| |
|
€ m |
|
€ m |
|
€ m |
| |
Finance costs |
181 |
|
144 |
|
303 |
| |
Finance income |
(3) |
|
(5) |
|
(8) |
| |
Other financial expense |
28 |
|
60 |
|
94 |
| |
Total net finance costs |
206 |
|
199 |
|
389 |
| |
|
|
|
|
|
|
| |
The overall total is analysed as follows: |
|
|
|
|
|
| |
Net finance costs on interest-bearing loans and borrowings and cash and cash equivalents |
177 |
|
142 |
|
294 |
| |
Net cost/(credit) re change in fair value of derivatives |
1 |
|
(3) |
|
1 |
| |
Net debt-related interest costs |
178 |
|
139 |
|
295 |
| |
Premium paid on early debt redemption |
- |
|
38 |
|
38 |
| |
Net pension-related finance cost |
6 |
|
8 |
|
17 |
| |
Charge to unwind discount on provisions/deferred consideration |
22 |
|
14 |
|
39 |
| |
Total net finance costs |
206 |
|
199 |
|
389 |
|
|
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 | ||
|
2016 |
|
2015 |
|
2015 | |||||
Gross debt |
€ m |
€ m |
|
€ m |
€ m |
|
€ m |
€ m | ||
Non-current assets |
|
|
|
|
|
|
|
| ||
Derivative financial instruments |
129 |
129 |
|
70 |
70 |
|
85 |
85 | ||
Current assets |
|
|
|
|
|
|
|
| ||
Derivative financial instruments |
26 |
26 |
|
22 |
22 |
|
24 |
24 | ||
Cash and cash equivalents |
1,394 |
1,394 |
|
5,239 |
5,239 |
|
2,518 |
2,518 | ||
Non-current liabilities |
|
|
|
|
|
|
|
| ||
Interest-bearing loans and borrowings |
(8,469) |
(7,940) |
|
(6,495) |
(6,169) |
|
(8,737) |
(8,465) | ||
Derivative financial instruments |
(3) |
(3) |
|
(14) |
(14) |
|
(5) |
(5) | ||
Current liabilities |
|
|
|
|
|
|
|
| ||
Interest-bearing loans and borrowings |
(642) |
(642) |
|
(355) |
(351) |
|
(789) |
(756) | ||
Derivative financial instruments |
(25) |
(25) |
|
(9) |
(9) |
|
(19) |
(19) | ||
Group net debt |
(7,590) |
(7,061) |
|
(1,542) |
(1,212) |
|
(6,923) |
(6,618) | ||
|
|
|
|
|
|
|
|
| ||
Gross debt, net of derivatives, matures as follows: |
|
|
|
|
|
|
| |||
|
|
As at 30 June |
|
|
As at 30 June |
|
|
As at 31 December | ||
|
|
2016 |
|
|
2015 |
|
|
2015 | ||
|
|
€ m |
|
|
€ m |
|
|
€ m | ||
Within one year |
|
(641) |
|
|
(338) |
|
|
(751) | ||
Between one and two years |
|
(794) |
|
|
(469) |
|
|
(778) | ||
Between two and five years |
|
(2,238) |
|
|
(1,077) |
|
|
(2,600) | ||
After five years |
|
(4,782) |
|
|
(4,567) |
|
|
(5,007) | ||
Total |
|
(8,455) |
|
|
(6,451) |
|
|
(9,136) |
|
As at 30 June |
|
As at 30 June |
|
As at 31 December |
|
Unaudited |
|
Unaudited |
|
Audited |
|
2016 |
|
2015 |
|
2015 |
|
€ m |
|
€ m |
|
€ m |
Within one year |
157 |
|
- |
|
31 |
Between one and two years |
37 |
|
1,840 |
|
220 |
Between two and five years |
- |
|
965 |
|
2,837 |
After five years |
2,550 |
|
2,787 |
|
- |
|
2,744 |
|
5,592 |
|
3,088 |
|
As at 30 June |
|
As at 30 June |
|
As at 31 December |
|
Unaudited |
|
Unaudited |
|
Audited |
|
2016 |
|
2015 |
|
2015 |
|
€ m |
|
€ m |
|
€ m |
Market capitalisation at period-end |
21,571 |
|
20,814 |
|
21,977 |
|
Six months ended 30 June |
Year ended
31 December | |||
|
Unaudited |
|
Unaudited |
Audited | |
|
2016 |
|
2015 |
2015 | |
EBITDA interest cover (times) |
-six months to 30 June |
6.3 |
|
4.0 |
- |
|
-rolling 12 months |
8.3 |
6.6 |
7.5 | |
EBIT interest cover (times) |
-six months to 30 June |
3.3 |
|
1.4 |
- |
|
-rolling 12 months |
5.0 |
3.6 |
4.3 | |
|
|
|
|
| |
Net debt as a percentage of market capitalisation |
33% |
|
6% |
30% | |
Net debt as a percentage of total equity |
54% |
|
10% |
49% |
|
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 | ||||||
|
2016 |
|
2015 |
|
2015 |
|
2016 |
|
2015 |
|
2015 |
Assets measured at fair value |
€ m |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
Fair value hedges: cross currency
and interest rate swaps |
122 |
|
54 |
|
81 |
|
- |
|
- |
|
- |
Cash flow hedges: cross currency, interest rate swaps and commodity forwards |
- |
|
2 |
|
- |
|
- |
|
- |
|
- |
Net investment hedges: cross currency swaps |
23 |
|
8 |
|
15 |
|
- |
|
- |
|
- |
Not designated as hedges
(held-for-trading): interest rate swaps |
10 |
|
28 |
|
13 |
|
- |
|
- |
|
- |
Total |
155 |
|
92 |
|
109 |
|
- |
|
- |
|
- |
Liabilities measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
Fair value hedges: cross currency and interest rate swaps |
- |
|
(14) |
|
- |
|
- |
|
- |
|
- |
Cash flow hedges: cross currency, interest rate swaps and commodity forwards |
(6) |
|
- |
|
(11) |
|
- |
|
- |
|
- |
Net investment hedges: cross currency swaps |
(14) |
|
(9) |
|
(7) |
|
- |
|
- |
|
- |
Not designated as hedges (held-for-trading): interest rate swaps |
(8) |
|
- |
|
(6) |
|
- |
|
- |
|
- |
Contingent consideration |
- |
|
- |
|
- |
|
(123) |
|
(110) |
|
(111) |
Total |
(28) |
|
(23) |
|
(24) |
|
(123) |
|
(110) |
|
(111) |
|
Six months ended 30 June |
|
Year ended 31 December | ||
|
Unaudited |
|
Unaudited |
|
Audited |
|
2016 |
|
2015 |
|
2015 |
|
€ m |
|
€ m |
|
€ m |
Inflows |
|
|
|
|
|
Profit before tax |
407 |
|
63 |
|
1,033 |
Depreciation and amortisation including impairments |
532 |
|
366 |
|
942 |
|
939 |
|
429 |
|
1,975 |
Outflows |
|
|
|
|
|
Working capital (outflow)/inflow (i) |
(774) |
|
(597) |
|
642 |
Tax payments |
(93) |
|
(47) |
|
(235) |
Capital expenditure |
(408) |
|
(338) |
|
(882) |
Premium paid on early debt redemption |
- |
|
(38) |
|
(38) |
Other (ii) |
11 |
|
(22) |
|
(133) |
|
(1,264) |
|
(1,042) |
|
(646) |
|
|
|
|
|
|
Operating cash (outflow)/inflow |
(325) |
|
(613) |
|
1,329 |
|
|
|
|
|
|
Pension payments (in excess of)/greater than pension expense |
(1) |
|
4 |
|
(53) |
Acquisitions and investments (iii) |
(150) |
|
(113) |
|
(7,549) |
Proceeds from disposals |
140 |
|
670 |
|
1,017 |
Share issues (iv) |
139 |
|
1,758 |
|
1,779 |
Dividends (before scrip dividend) |
(363) |
|
(359) |
|
(511) |
Translation and mark-to-market adjustments |
117 |
|
(67) |
|
(138) |
(Increase)/decrease in net debt |
(443) |
|
1,280 |
|
(4,126) |
|
Six months ended 30 June |
|
Year ended
31 December | ||
|
Unaudited |
|
Unaudited |
|
Audited |
|
2016 |
|
2015 |
|
2015 |
|
€ m |
|
€ m |
|
€ m |
Group share of: |
|
|
|
|
|
Revenue |
578 |
|
664 |
|
1,457 |
EBITDA |
50 |
|
64 |
|
163 |
Operating profit |
18 |
|
23 |
|
81 |
Profit after tax |
5 |
|
1 |
|
44 |
Analysis of Group share of profit/(loss) after tax: |
|
|
|
|
|
Share of joint ventures’ profit after tax |
17 |
( |
11 |
|
41 |
Share of associates’ (loss)/profit after tax |
(12) |
|
(10) |
|
3 |
Share of equity accounted investments’ profit after tax |
5 |
|
1 |
|
44 |
|
Six months ended 30 June - unaudited | |||||||||||||
Reportable segments |
|
Number of acquisitions |
|
Goodwill |
|
Consideration | ||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
2016 |
|
2015 | ||
|
|
|
|
|
|
€ m |
|
€ m |
|
€ m |
|
€ m | ||
Europe Heavyside |
|
1 |
|
- |
|
- |
|
- |
|
2 |
|
- | ||
Europe Lightside |
|
2 |
|
1 |
|
10 |
|
3 |
|
22 |
|
10 | ||
Europe |
|
3 |
|
1 |
|
10 |
|
3 |
|
24 |
|
10 | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Americas Materials |
|
2 |
|
5 |
|
9 |
|
4 |
|
75 |
|
18 | ||
Americas Products |
|
4 |
|
1 |
|
6 |
|
7 |
|
33 |
|
48 | ||
Americas |
|
6 |
|
6 |
|
15 |
|
11 |
|
108 |
|
66 | ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total Group |
|
9 |
|
7 |
|
25 |
|
14 |
|
132 |
|
76 | ||
Adjustments to provisional fair values of prior period acquisitions |
30 |
|
- |
|
4 |
|
- | |||||||
Total |
|
|
|
|
|
55 |
|
14 |
|
136 |
|
76 |
|
Six months ended 30 June |
|
Year ended
31 December |
| ||||
|
Unaudited |
|
Unaudited |
|
Audited | |||
|
2016 |
|
2015 |
|
2015 | |||
Assets |
€ m |
|
€ m |
|
€ m | |||
Non-current assets |
|
|
|
|
| |||
Property, plant and equipment |
15 |
|
36 |
|
5,413 | |||
Intangible assets |
10 |
|
19 |
|
298 | |||
Equity accounted investments |
- |
|
- |
|
24 | |||
Other financial assets |
- |
|
- |
|
5 | |||
Total non-current assets |
25 |
|
55 |
|
5,740 | |||
|
|
|
|
|
| |||
Current assets |
|
|
|
|
| |||
Inventories |
14 |
|
9 |
|
621 | |||
Trade and other receivables (i) |
28 |
|
12 |
|
1,533 | |||
Cash and cash equivalents |
4 |
|
- |
|
494 | |||
Total current assets |
46 |
|
21 |
|
2,648 | |||
|
|
|
|
|
| |||
Liabilities |
|
|
|
|
| |||
Trade and other payables |
(22) |
|
(12) |
|
(1,549) | |||
Provisions for liabilities |
26 |
|
(1) |
|
(581) | |||
Retirement benefit obligations |
(1) |
|
- |
|
(87) | |||
Interest-bearing loans and borrowings and finance leases |
(3) |
|
- |
|
(175) | |||
Current income tax liabilities |
- |
|
- |
|
(149) | |||
Deferred income tax liabilities |
18 |
|
(1) |
|
(627) | |||
Total liabilities |
18 |
|
(14) |
|
(3,168) | |||
|
|
|
|
|
| |||
Total identifiable net assets at fair value |
89 |
|
62 |
|
5,220 | |||
Goodwill arising on acquisition (ii) |
55 |
|
14 |
|
3,187 | |||
Joint Ventures becoming subsidiaries |
- |
|
- |
|
(25) | |||
Non-controlling interests |
(8)* |
|
- |
|
(489) | |||
Total consideration |
136 |
|
76 |
|
7,893 | |||
|
|
|
|
|
| |||
Consideration satisfied by: |
|
|
|
|
| |||
Cash payments |
121 |
|
74 |
|
7,790 | |||
Deferred consideration (stated at net present cost) |
15 |
|
2 |
|
97 | |||
Profit on step acquisition |
- |
|
- |
|
6 | |||
Total consideration |
136 |
|
76 |
|
7,893 | |||
|
|
|
|
|
| |||
Net cash outflow arising on acquisition |
|
|
|
|
| |||
Cash consideration |
121 |
|
74 |
|
7,790 | |||
Less: cash and cash equivalents acquired |
(4) |
|
- |
|
(494) | |||
Total (iii) |
117 |
|
74 |
|
7,296 |
|
Six months ended 30 June |
|
Unaudited |
|
2016 |
|
€m |
Total identifiable net assets at fair value |
(20) |
Goodwill arising on acquisition |
30 |
Non-controlling interests |
(6) |
Total consideration |
4 |
|
Six months ended 30 June |
Year ended
31 December | |
|
Unaudited |
Unaudited |
Audited |
|
2016 |
2015 |
2015 |
|
% |
% |
% |
Eurozone |
1.75 |
2.50 |
2.61 |
Switzerland |
0.35 |
1.05 |
0.85 |
United States and Canada |
3.52 |
4.30 |
4.22 |
|
Six months ended 30 June - unaudited | |||||
|
Assets |
Liabilities |
Net liability | |||
|
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
|
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
At 1 January |
2,399 |
2,046 |
(2,987) |
(2,757) |
(588) |
(711) |
Administration expenses |
(2) |
- |
- |
- |
(2) |
- |
Current service cost |
- |
- |
(30) |
(32) |
(30) |
(32) |
Interest income on scheme assets |
29 |
25 |
- |
- |
29 |
25 |
Interest cost on scheme liabilities |
- |
- |
(35) |
(33) |
(35) |
(33) |
Gain on settlements |
- |
- |
- |
6 |
- |
6 |
Arising on acquisition |
- |
- |
(1) |
- |
(1) |
- |
Remeasurement adjustments |
|
|
|
|
|
|
-return on scheme assets excluding interest income |
46 |
52 |
- |
- |
46 |
52 |
-actuarial (loss)/gain from changes in financial assumptions |
- |
- |
(331) |
114 |
(331) |
114 |
-actuarial gain from changes in experience adjustments |
- |
- |
1 |
5 |
1 |
5 |
Employer contributions paid |
33 |
22 |
- |
- |
33 |
22 |
Contributions paid by plan participants |
6 |
7 |
(6) |
(7) |
- |
- |
Benefit and settlement payments |
(64) |
(55) |
64 |
55 |
- |
- |
Translation adjustment |
(15) |
193 |
21 |
(234) |
6 |
(41) |
Divestments |
- |
(111) |
- |
114 |
- |
3 |
At 30 June |
2,432 |
2,179 |
(3,304) |
(2,769) |
(872) |
(590) |
Related deferred income tax asset |
|
|
|
|
161 |
123 |
Net retirement benefit obligations |
|
|
|
|
(711) |
(467) |
|
Six months ended 30 June |
Year ended
31 December | ||
|
Unaudited |
|
Unaudited |
Audited |
|
2016 |
|
2015 |
2015 |
|
€ m |
|
€ m |
€ m |
|
|
|
|
|
Contracted for but not provided in these Condensed Consolidated Interim Financial Statements |
292 |
|
196 |
311 |
|
|
|
|
Exclude |
|
| |
|
CRH |
LH Assets/CRL |
CRH incl. |
Divested |
One-off |
Currency |
Proforma |
|
Reported |
Proforma1 |
LH Assets/CRL |
entities |
items2 |
translation3 |
H1 2015 |
Sales |
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
|
|
|
|
|
|
|
|
Europe Heavyside |
1,760 |
1,961 |
3,721 |
(93) |
|
(125) |
3,503 |
Europe Lightside |
475 |
- |
475 |
(26) |
|
(9) |
440 |
Europe Distribution |
2,010 |
- |
2,010 |
(26) |
|
(20) |
1,964 |
|
4,245 |
1,961 |
6,206 |
(145) |
|
(154) |
5,907 |
|
|
|
|
|
|
|
|
Americas Materials |
2,235 |
496 |
2,731 |
(37) |
|
(46) |
2,648 |
Americas Products |
1,903 |
244 |
2,147 |
(171) |
|
(41) |
1,935 |
Americas Distribution |
987 |
- |
987 |
|
|
|
987 |
|
5,125 |
740 |
5,865 |
(208) |
|
(87) |
5,570 |
|
|
|
|
|
|
|
|
Asia |
- |
277 |
277 |
- |
|
(14) |
263 |
|
9,370 |
2,978 |
12,348 |
(353) |
|
(255) |
11,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
€ m |
|
|
|
|
|
|
|
|
Europe Heavyside |
125 |
255 |
380 |
(10) |
8 |
(16) |
362 |
Europe Lightside |
46 |
- |
46 |
(2) |
- |
(1) |
43 |
Europe Distribution |
54 |
- |
54 |
(1) |
32 |
(1) |
84 |
|
225 |
255 |
480 |
(13) |
40 |
(18) |
489 |
|
|
|
|
|
|
|
|
Americas Materials |
113 |
23 |
136 |
4 |
17 |
(1) |
156 |
Americas Products |
179 |
43 |
222 |
(1) |
- |
(2) |
219 |
Americas Distribution |
38 |
- |
38 |
- |
- |
- |
38 |
|
330 |
66 |
396 |
3 |
17 |
(3) |
413 |
|
|
|
|
|
|
|
|
Asia |
- |
58 |
58 |
- |
- |
(4) |
54 |
|
555 |
379 |
934 |
(10) |
57 |
(25) |
956 |
Measure
|
Description
|
Proforma financial information
|
The proforma financial information on page 11 is presented to provide meaningful comparatives for the 2016 results. For this purpose, both 2016 and 2015 figures are adjusted to exclude the results from businesses which have now been divested and also to exclude certain one-off costs.
The information for first-half 2015 has also been adjusted to reflect the following:
– proforma results attributable to the LH Assets and CRL (both acquired in Q3 2015), and
– a currency translation adjustment in order to provide comparatives on a constant currency basis with the first-half 2016 figures. |
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.
A reconciliation of Group profit before tax to EBITDA is presented below.
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.
|
EBITDA is calculated as follows:Year endedSix months ended 30 June31 December201620152015UnauditedUnauditedAudited€ m€ m€ mProfit before tax407631,033Share of equity accounted investments’ profit(5)(1)(44)Finance costs (net)206199389Profit before finance costs6082611,378Profit on disposals(20)(72)(101)Group
operating profit5881891,277Depreciation charge497344843Amortisation of intangibles352255Impairment charge--44EBITDA1,1205552,219 | |
Interest cover
|
EBITDA interest cover is the ratio of EBITDA to net debt-related interest costs.
EBIT interest cover is the ratio of EBIT to net debt-related interest costs.
|
Net debt
|
Net Debt comprises current and non-current interest bearing loans and borrowings, cash and cash equivalents and current and non-current derivative financial instruments.
|
Like-for-like sales, Like-for-like results and Like-for-like EBITDA, Organic movement, Underlying results or Heritage movement
|
The terms ‘like-for-like’, ‘organic’, ‘underlying’ and ‘heritage’ are used interchangeably throughout this interim report.
Organic revenue and organic operating profit is arrived at by excluding the incremental revenue and operating profit contributions from current and prior year acquisitions and divestments, the impact of exchange translation and the impact of any non-recurring items.
|
Albert Manifold
|
Chief Executive
|
|
|
Senan Murphy
|
Finance Director
|