|
|
|
|
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 |
|
|
|
Reallocation |
|
|
|
|
|
CRH |
of contribution |
CRH |
LH Assets/CRL |
CRH incl. |
|
|
Reported |
from LH Assets1 |
Restated |
Proforma2 |
LH Assets/CRL |
Sales |
|
€ m |
€ m |
€ m |
€ m |
€ m |
|
|
|
|
|
|
|
Europe Heavyside |
3,607 |
1,649 |
5,256 |
2,260 |
7,516 | |
Europe Lightside |
961 |
- |
961 |
- |
961 | |
Europe Distribution |
4,158 |
- |
4,158 |
- |
4,158 | |
|
|
8,726 |
1,649 |
10,375 |
2,260 |
12,635 |
|
|
|
|
|
|
|
Americas Materials |
6,400 |
618 |
7,018 |
526 |
7,544 | |
Americas Products |
3,862 |
- |
3,862 |
346 |
4,208 | |
Americas Distribution |
2,229 |
- |
2,229 |
- |
2,229 | |
|
|
12,491 |
618 |
13,109 |
872 |
13,981 |
|
|
|
|
|
|
|
LH Assets |
2,418 |
(2,418) |
- |
- |
- | |
Asia |
|
- |
151 |
151 |
371 |
522 |
|
|
23,635 |
- |
23,635 |
3,503 |
27,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
€ m |
€ m |
€ m |
€ m |
€ m |
|
|
|
|
|
|
|
Europe Heavyside |
334 |
126 |
460 |
309 |
769 | |
Europe Lightside |
100 |
- |
100 |
- |
100 | |
Europe Distribution |
171 |
- |
171 |
- |
171 | |
|
|
605 |
126 |
731 |
309 |
1,040 |
|
|
|
|
|
|
|
Americas Materials |
912 |
43 |
955 |
45 |
1,000 | |
Americas Products |
391 |
- |
391 |
81 |
472 | |
Americas Distribution |
140 |
- |
140 |
- |
140 | |
|
|
1,443 |
43 |
1,486 |
126 |
1,612 |
|
|
|
|
|
|
|
LH Assets |
171 |
(171) |
- |
- |
- | |
Asia |
|
- |
2 |
2 |
98 |
100 |
|
|
2,219 |
- |
2,219 |
533 |
2,752 |