Professional Documents
Culture Documents
3. Financial report 19
4. Outlook 2016 30
5. Appendix 32
Key financial figures based on IFRS (Italcementi consolidated from 1st July 2016):
Group Overview September Year to Date Q3
2015 2016 variance 2015 2016 variance
Income Statement
Group share of profit 628 585 -42 479 339 -140
EPS 3.34 3.06 -0.28 2.55 1.75 -0.80
EPS adjusted 1) 3.34 3.39 0.05 2.55 2.08 -0.47
Cash flow
Cash flow from operations 537 762 225 552 548 -3
Total CapEx -631 -1,699 -1,069 -225 -1,256 -1,031
Balance sheet
Net Debt 5,970 8,868 2,898
Net Debt / EBITDA 2.3 3.1 0.8
Net Debt / EBITDA proforma 2.3 2.8 0.5
(*) LfL figures excluding currency, scope impacts and CO2 gains of 50m€ in 2015 (Q115: 21m€, Q215: 29m€) and 17m€ in 2016 (Q115: 17m€).
1) Excluding €m 63 restructuring costs
+1.3%
1,009
+1.9%
19 1,001
996 8
982
-14
Cement Aggregates Ready Mix Cement Aggregates Ready Mix Cement Aggregates Ready Mix
-1% +9%
+7%
+13%
10.4 10.4 +14% 4.4 4.8 +3%
7.4 7.9
2.4 2.7
1.6 1.8 1.1 1.1
Q3 2015 Q3 2016
0.0%
-7.0%
-7.4%
-9.1%
(*) Cement business line only, excluding volume and currency impact.
Effects of the recent market price increase on Group level is limited for 2016
Based on HeidelbergCement standalone figures.
3. Financial report 19
4. Outlook 2016 30
5. Appendix 32
All values based on proforma figures. LfL figures excluding currency and scope impacts.
3. Financial report 19
4. Outlook 2016 30
5. Appendix 32
45% of ITC acquired from Italmobiliare on 1 July 2016 plus 55% of ITC acquired via MTO on 30
September (paid on 7 October)
Cost of capital earned; ROIC of 7.0 % exceeds WACC of 6.9% immediately after acquisition of
Italcementi
Tax expenses increased by – 95 m€ due to improved result in the US and consolidation of Italcementi
(Q3 2015: -74 m€)
Debt (+3,623)
Consolidated gross debt of ITC
including preliminary PPA + 2,704
Cash flow from operating activities - discontinued operations -55 -22 32 -7 -22 -15
Cash flow from operating activities 537 762 225 552 548 -3
Net change in cash and cash equivalents -233 368 601 -228 -875 -647
Effect of exchange rate changes -21 5 26 -63 0 63
Change in cash and cash equivalents -255 373 628 -290 -875 -585
2,278 97 8.868
7.802
29 7.538
235 104
219
523
5.970
1,245
Net Debt Debt Accounting Net Debt Debt Accounting Proceeds Net Debt Borrowing Cons. Accounting Net Debt
3Q13 2) payback & currency 3Q14 2) payback & currency disposal 3Q15 4) effect & currency 3Q154)
effects effects "HBP" effects
1) Before growth CapEx and disposals (incl. cashflow from discontinued operations)
2) Before cartel fine payment
3) Adjusted due to new accounting regulations for joint operations (IFRS 10/11) and Deconsolidation of „HBP“
4) Including puttable minorities
Invested Capital*
WACC**
7.2
ROIC*** 7.0%
7,0%
6.9%
6.7%
6.1
5,8%
25,460
21,063 21,311 21,271
20,086
* Summe of Equity and Net Debt (at the end of the quarter)
** Preliminary calculation of WACC
*** Sum of EBIT (excl. AOR) and tax payments (12 Monate) divided by invested capital
After the ITC acquisition, HC is still earning a premium on the cost of capital
+2.898 Mio €
8.868
8,423
8,146
7,770
7,307
7,047 6,957
6,127 6,331
5,970 5,890 5,865
5,286
5,000
4,559 Bond
4,500
CP
4,000 Other
Subsidiary/ Joint Operation
3,500
Accrued interest
2,792
3,000 Free credit lines*
2,587 Restricted cash
2,500
Free cash
2,000 *) Total committed confirmed credit line 3,000 €m
1,500 13
(Guarantee utilization 207.5 €m)
1,500
1,000 124
363 1,754
500 385
216
0
Total maturities < 12 months Total liquidity
1,160
1 1,029
160
1,000 29
899
1,800
750
1,637
1,480 684 0
540
500 1,000 40 1,000
899
684 750
500
2
0 2
2016 2017 2018 2019 2020 2021 2022 2023 2024 >2024
-Excluding reconciliation adjustments of liabilities of €152 million (accrued transaction costs, issue prices, fair value adjustments and PPA) as well as derivative liabilities of €75.8 million.
-Excluding also puttable minorities with a total amount of €85.7 million.
3. Financial report 19
4. Outlook 2016 30
5. Appendix 32
2016 Target
CapEx €m 1,250
Maintenance €m 750
Expansion €m 500
1) Based on proforma LfL figures excluding currency, scope impacts and CO2 gains.
3. Financial report 19
4. Outlook 2016 30
5. Appendix 32
West & South Europe ITC ITC ITC ITC ITC ITC ITC
Italcementi Q115 Q215 Q315 Q415 Q116 Q216 Q316
Volumes
Cement volume ('000 t) 2,757 3,525 2,935 3,143 2,775 3,507 2,977
Aggregates volume ('000 t) 5,763 6,469 5,687 5,907 5,412 6,615 5,839
Ready mix volume ('000 m 3) 1,388 1,656 1,396 1,519 1,401 1,513 1,529
Asphalt volume ('000 t) 0 0 0 0 0 0 0
Operational result (EURm)
Revenue 389 471 404 419 380 460 403
Operating EBITDA 30 75 38 35 19 67 53 >> CO2 gains included in Italcementi Operating EBITDA:
in % of revenue 7.6 % 15.9 % 9.5 % 8.4 % 5.0 % 14.5 % 13.2 % Q115: 21m€ ; Q215: 19m€ ; Q216: 11m€
Operating income -6 39 3 -1 -15 33 18
Revenue (EURm)
Cement 232 283 243 254 227 275 250
Aggregates 72 85 71 72 69 86 73
RMC + Asphalt 128 152 128 138 126 153 136
Opr. EBITDA margin (%)
Cement 14.0 % 22.3 % 14.6 % 14.9 % 9.4 % 21.3 % 19.0 % >> Above mentioned CO2 gains are included in business line "Cement".
Aggregates 9.4 % 15.2 % 13.1 % 11.3 % 12.2 % 16.1 % 16.2 %
RMC + Asphalt -7.6 % -3.9 % -6.3 % -8.8 % -8.9 % -5.4 % -4.5 %
North & East Europe ITC ITC ITC ITC ITC ITC ITC
Italcementi Q115 Q215 Q315 Q415 Q116 Q216 Q316
Volumes
Cement volume ('000 t) 303 747 628 452 470 808 835
Aggregates volume ('000 t) 134 330 261 403 678 483 383
Ready mix volume ('000 m 3) 49 63 51 51 43 50 44
Asphalt volume ('000 t) 0 0 0 0 0 0 0
Operational result (EURm)
Revenue 22 48 38 26 24 36 37
Operating EBITDA 0 15 6 0 4 12 7 >> CO2 gains included in Italcementi Operating EBITDA:
in % of revenue -0.6 % 31.3 % 15.5 % 0.0 % 14.7 % 34.5 % 18.1 % Q215: 10m€ ; Q216: 6m€
Operating income -3 12 1 -8 -2 7 2
Revenue (EURm)
Cement 20 45 36 24 22 34 35
Aggregates 0 1 1 1 1 1 1
RMC + Asphalt 3 4 3 2 2 2 2
Opr. EBITDA margin (%)
Cement 0.6 % 33.4 % 16.3 % 2.6 % 16.2 % 36.8 % 18.5 % >> Above mentioned CO2 gains are included in business line "Cement".
Aggregates -46.8 % -10.3 % -7.0 % -21.7 % -0.3 % -2.1 % 41.2 %
RMC + Asphalt -0.4 % 3.3 % 3.9 % -20.8 % -1.4 % -1.0 % -16.8 %
Africa & Eastern Med. ITC ITC ITC ITC ITC ITC ITC
Italcementi Q115 Q215 Q315 Q415 Q116 Q216 Q316
Volumes
Cement volume ('000 t) 3,096 3,110 2,698 3,578 3,482 3,097 3,029
Aggregates volume ('000 t) 393 528 476 416 484 624 414
3
Ready mix volume ('000 m ) 492 588 492 558 628 434 469
Asphalt volume ('000 t) 0 0 0 0 0 0 0
Operational result (EURm)
Revenue 247 255 205 259 263 223 211
Operating EBITDA 57 62 42 42 58 55 46
in % of revenue 23.0 % 24.4 % 20.3 % 16.1 % 21.9 % 24.6 % 21.9 %
Operating income 34 39 19 20 37 35 26
Revenue (EURm)
Cement 221 222 179 228 229 192 192
Aggregates 3 3 3 3 3 3 3
RMC + Asphalt 29 35 29 33 37 36 28
Opr. EBITDA margin (%)
Cement 24.1 % 26.2 % 21.7 % 16.6 % 22.8 % 26.4 % 23.0 %
Aggregates 1.5 % 4.0 % -1.0 % -5.5 % 10.0 % -12.5 % 8.0 %
RMC + Asphalt 8.7 % 8.2 % 7.6 % 7.1 % 9.9 % 10.5 % 6.7 %
Investor Relations
16 March 2017 2016 annual results Mr. Ozan Kacar
Phone: +49 (0) 6221 481 13925
10 May 2017 2017 first quarter results Fax: +49 (0) 6221 481 13217
Corporate Communications
Mr. Andreas Schaller
Phone: +49 (0) 6221 481 13249
Fax: +49 (0) 6221 481 13217
info@heidelbergcement.com