Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Change in Segmental Reporting

8th Aug 2016 07:00

RNS Number : 4684G
CRH PLC
08 August 2016
 

Press Release

Change in Segmental Reporting

 

 

8 August 2016

 

Following the significant acquisition activity undertaken during 2015, CRH has made some adjustments to its segmental reporting structure.

The LH Assets acquired in Q3 2015 have been fully integrated into the Group and will be reported as part of Europe Heavyside, Americas Materials and a newly created Asia reporting segment in our 2016 Interim Results announcement on Thursday, 25 August 2016.

Schedule 1 shows proforma figures for these segments for H1 2015. They have been adjusted to include proforma results attributable to the LH Assets and for C.R. Laurence ("CRL", also acquired in Q3 2015) for that period and exclude contributions from divested entities and certain one-off items. In addition they reflect a currency translation adjustment in order to provide comparatives on a constant currency basis with the first half 2016 figures for CRH which will be announced later this month.

Schedule 2 presents segmental sales and EBITDA for FY 2015 restated on the new reporting structure. Full year Group sales and EBITDA including the proforma FY 2015 contributions from the LH Assets and CRL acquisitions are also provided for comparison purposes.

 

****

 

For further information, please contact CRH plc at Dublin 404 1000 (+353 1 404 1000)

Frank Heisterkamp Head of Investor Relations

Schedule 1

CRH H1 2015 Proforma Comparatives

 

 

 

 

 

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

 

 

1 The LH Assets and CRL acquisitions were completed in the third quarter of 2015, and accordingly the reported first half numbers for CRH in 2015 did not include any contribution from these acquisitions. The adjustment column includes the proforma first half 2015 sales and EBITDA generated by these businesses to provide meaningful comparatives with the consolidated first half 2016 Group numbers.

 

2 Two significant "one-off" costs were incurred by CRH in the first half of 2015: (i) expenses of €25m associated with the acquisition of the LH Assets, and (ii) a provision of €32m in respect of a fine imposed on CRH by the Swiss Competition Commission ("ComCo") following an investigation by ComCo into the sanitary (bathroom fixtures and fittings) distribution industry in Switzerland.

 

3 This column reflects the adjustments required to restate proforma H1 2015 numbers on a constant currency basis at 2016 rates to provide a meaningful comparative with the results for first half 2016 which will be published on 25 August 2016.

 

 

Schedule 2

CRH FY 2015 Segment Restatement

and adjusted comparatives including proforma full yearcontributions from LH Assets and CRL

 

 

 

 

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

 

 

1 CRH's reported results for 2015 showed post-acquisition sales and EBITDA from LH Assets (acquired in Q3 2015) as separate items in the analysis of results by segment. As these businesses have now been integrated into the CRH Group for 2016 reporting, prior year comparatives will be restated to allocate the 2015 contributions, and certain related head office costs, to the relevant reporting segment.

 

2 The full year proforma sales for the LH Assets in 2015 amounted to €5,575m, on which EBITDA of €820m was generated (before integration costs of €197m incurred by CRH). Equivalent full year numbers for CRL were sales of €508m and EBITDA of €104m. As post-acquisition contributions for both acquisitions are included in the reported 2015 numbers for CRH, the adjustment column includes the pre-acquisition 2015 sales and EBITDA in order to provide proforma comparatives with 2016 which will include full year contributions from both acquisitions.

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

Related Shares:

CRH
FTSE 100 Latest
Value8,420.91
Change92.31