Interim / Quarterly Report • Aug 4, 2014
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
*) like-for-like: excluding exchange rate and consolidation effects
| Overview January to June 2014 | April - June | January - June | |||
|---|---|---|---|---|---|
| €m | 2013 1) | 2014 | 2013 1) | 2014 | |
| Revenue | 3,585 | 3,568 | 6,187 | 6,318 | |
| Result from joint ventures | 27 | 38 | 34 | 60 | |
| Operating income before depreciation (OIBD) | 710 | 699 | 908 | 928 | |
| OIBD margin in % | 19.8% | 19.6% | 14.7% | 14.7% | |
| Operating income | 515 | 516 | 524 | 566 | |
| Additional ordinary result | -15 | 1 | -46 | 12 | |
| Result from participations | 11 | 10 | 10 | 6 | |
| Earnings before interest and income taxes (EBIT) | 511 | 527 | 487 | 584 | |
| Loss before tax | 368 | 380 | 204 | 276 | |
| Net loss from continuing operations | 332 | 291 | 145 | 186 | |
| Net loss from discontinued operations | 96 | -2 | 96 | -3 | |
| Loss for the period | 428 | 290 | 241 | 182 | |
| Group share of loss | 368 | 233 | 133 | 87 | |
| Investments | 297 | 180 | 711 | 436 |
1) Amounts were restated due to the retrospective application of IFRS 10 and IFRS 11
Due to rounding, numbers presented in the Half-Year Financial Report may not add up precisely to the totals provided.
The recovery of the global economy is continuing, albeit at a somewhat subdued manner. The national economies of Asia and the African countries south of the Sahara remain on a growth trajectory. In Europe, the continuing economic recovery was supported by favourable weather conditions in the first quarter of 2014. In the USA, economic recovery is continuing after the first-quarter setback caused by the harsh winter.
In the first half of the year, the mild winter weather and the positive development of the economy in Heidelberg-Cement's markets have led to a significant increase in sales volumes in all business lines in Europe. In North America, our sales volumes were affected by the cold and snowy winter, but were above the previous year's level in all business lines at the end of the first six months. The markets in Asia and Africa continued to develop positively. Overall, sales volumes rose in all business lines.
The Group's cement and clinker sales volumes rose by 6.7% to 39.8 million tonnes (previous year: 37.3). The strongest growth was achieved in the Eastern Europe-Central Asia Group area, followed by Western and Northern Europe and North America. In Africa, our cement shipments were slightly below the previous year's level due to the sale of our Gabon activities and declining exports from Togo. Asia, however, was able to build on the positive development in sales volumes of the previous years.
Deliveries of aggregates across the Group amounted to 108.6 million tonnes (previous year: 102.0), an increase of 6.5%. Ready-mixed concrete deliveries rose by 5.2% to 17.2 million cubic metres (previous year: 16.4). Asphalt sales volumes grew by 17.2% to 3.8 million tonnes (previous year: 3.3).
| Sales volumes | April - June | January - June | |||||
|---|---|---|---|---|---|---|---|
| 2013 1) | 2014 | Change | 2013 1) | 2014 | Change | ||
| Cement and clinker (million tonnes) |
21.4 | 22.3 | 4.3% | 37.3 | 39.8 | 6.7% | |
| Aggregates (million tonnes) | 62.1 | 64.3 | 3.5% | 102.0 | 108.6 | 6.5% | |
| Asphalt (million tonnes) | 2.1 | 2.3 | 10.8% | 3.3 | 3.8 | 17.2% | |
| Ready-mixed concrete (million cubic metres) |
9.5 | 9.5 | 0.9% | 16.4 | 17.2 | 5.2% |
1) Amounts were restated due to the retrospective application of IFRS 10 and IFRS 11
Since the first quarter of 2014 HeidelbergCement has applied the new IFRS standards 10 and 11. According to the new rules the proportionate consolidation is abolished. Instead, joint ventures are to be accounted for using the equity method. Assets and liabilities as well as income and expenses of joint ventures will no longer be shown proportionately in the relevant balance sheet or income statement items, but will only be shown in a separate line using the equity method: the carrying amount in the balance sheet and the result from joint ventures in the income statement. Among the joint ventures of HeidelbergCement are important operations in Turkey, China, Hungary, Bosnia and the USA (Texas), which have contributed significant results to the operating income in the past. In order to continue with a comprehensive presentation of the operational performance, HeidelbergCement has included the result from joint ventures in operating income before depreciation since the first quarter of 2014.
Group revenue for the period of January to June 2014 rose by 2.1% to €6,318 million (previous year: 6,187). Excluding consolidation and exchange rate effects, the increase amounted to 10.7%. This primarily reflects the positive development of sales volumes in all business lines and the successfully implemented price increases in major markets. While positive effects from changes in the consolidation scope to the amount of €4 million were negligible, the weakening of numerous currencies against the euro amounting to €482 million had a considerable negative impact on the development of revenue.
In the reporting period, material costs rose by 2.7% to €2,663 million (previous year: 2,593). While expenses for energy (-4.5%) declined and expenses for raw materials (+0.1%) were only marginally above the previous year's level, expenses for repair (+5.4%) and particularly for gods purchased for resale (+16.9%) rose strongly. Other operating expenses and income were 1.9% above the previous year's level at €-1,642 million (previous year: -1,611). At €1,128 million (previous year: 1,113), personnel costs remained almost unchanged. Income from joint ventures rose by 78.1% to €60 million (previous year: 34), primarily due to a positive business development in Turkey and China.
Operating income before depreciation (OIBD) improved by 2.1% to €928 million (previous year: 908). Operating income rose by 8.0% to €566 million (previous year: 524).
The additional ordinary result improved by €59 million to €12 million (previous year: -46). The overall results of €22 million originate for the most part from the sale of subsidiaries and other business units. Expenses of €10 million mainly related to impairment losses of property, plant, and equipment and losses on the disposal of a subsidiary. Besides the profits from the sale of other business units, expenses arose in the previous year that were mainly owing to a preliminary assessment due to a gradual business acquisition and the decision of the German Federal Court of Justice in the German antitrust proceedings.
The financial result changed by €24 million to €-308 million (previous year: -284). The main reasons for this development were the non-recurring depreciation of the transaction fee for the early refinanced syndicated facility agreement and non-recurring currency losses.
Profit before tax from continuing operations rose by €72 million to €276 million (previous year: 204). Expenses relating to taxes on income increased by €31 million to €90 million (previous year: 59). This corresponds to an effective tax rate of 32.7% (previous year: 28.9%). In the previous year, results from the capitalisation of deferred current income tax assets, in particular, had a positive impact on losses carried forward in the United States, which were offset by tax expenses resulting from discontinued operations.
As a result, net income from continuing operations improved to €186 million (previous year: 145).
Income from discontinued operations decreased by €99 million to €-3 million (previous year: 96). The income in the same period of the previous year resulted principally from the set-up of receivables against primary insurers based on a positive court ruling.
Overall, the profit for the period amounts to €182 million (previous year: 241). The profit attributable to non-controlling interests fell by €12 million to €96 million (previous year: 108). The Group share therefore amounts to €87 million (previous year: 133).
Earnings per share – Group share – in accordance with IAS 33 changed to €0.46 (previous year: 0.71).
Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes Notes to the interim consolidated financial statements
Excluding the one-off effect from the set-up of receivables against primary insurers and the capitalization of deferred tax, profit, Group share and earnings per share have improved compared with the previous year.
The statement of comprehensive income and the derivation of the earnings per share are shown in detail in the Notes.
The projects launched in order to improve margins – "PERFORM" for cement, "CLIMB Commercial" for aggregates, and "LEO" to reduce logistics costs – are progressing according to plan and have contributed to margin improvements.
In June, HeidelbergCement launched the CIP (Continuous Improvement Program) for the continuous improvement of work processes in cement production. The new programme aims to introduce a systematic approach in 65 cement plants around the world to generate, prioritise, and implement employee ideas. Process improvements are expected to achieve a sustainable improvement in results of at least €120 million by the end of 2017.
In the first half of 2014, operating activities generated a cash inflow totalling €77 million (previous year: cash outflow of 286). The improvement in operating cash inflow was mainly due to a reduction of €54 million in income tax payments to €187 million (previous year: 241) as well as a decrease of €165 million in provision payments to €92 million (previous year: 257), which mainly related to the fine of €161 million in the second quarter of 2013 for antitrust violations from 1990 to 2002. Interest proceeds rose by €18 million to €82 million (previous year: 64), whereas interest payments increased by €19 million to €351 million (previous year: 332) due to non-recurring refinancing costs. At €65 million, dividend proceeds remained the same as in the previous year. Changes in working capital decreased by €73 million to €-370 million (previous year: -297), which is largely attributable to the revenue-related rise in trade receivables.
Cash flow from investing activities declined by €247 million to €357 million (previous year: 604). The decrease is mainly attributable to the previous year's acquisition of an additional 25% in the Australian company Cement Australia within the context of other financial assets.
Financing activities generated a cash inflow of €275 million (previous year: 859) in the reporting period. Proceeds from and repayments of bonds and loans primarily include the issue a new bond with a volume of €500 million in the first quarter. In the previous year, this item primarily included drawings as part of the syndicated facility agreement as well as the repayment of a US\$750 million bond. The changes in current financial liabilities relate mainly to inflows from the issue of commercial papers and the repayment of current bank loans. The cash outflow of €107 million from the rise in ownership interests in subsidiaries in the previous year was due to the increase in the participation in the Russian cement company CJSC "Construction Materials" from 51% to 100%. Dividend payments led to a cash outflow of €270 million (previous year: 165), with HeidelbergCement AG dividend payments making up €113 million (previous year: 88) of this figure.
Cash flow investments decreased in the first half of the year to €436 million (previous year: 711). Investments in property, plant, and equipment, including intangible assets, which primarily related to optimisation and environmental protection measures at our production sites, but also expansion projects in growing markets, accounted for €345 million (previous year: 346) of this total. Investments in financial assets and other business units fell to €91 million (previous year: 365); these related primarily to the increase in shares in the Belgian Cimescaut Group and the acquisition of Espabel NV, which is also based in Belgium, as well as smaller acquisitions to round off shareholdings.
The balance sheet total rose by €782 million to €27,219 million (previous year: 26,437) as at 30 June 2014.
Non-current assets increased by €309 million to €22,261 million (previous year: 21,953). The increase of €291 million in fixed assets to €21,304 million (previous year: 21,013) is mainly owing to additions from business combinations and exchange rate effects amounting to €174 million. The rise of €191 million in goodwill to €9,961 million (previous year: 9,770) was primarily related to currency exchange fluctuations of €131 million in addition to acquisitions of €59 million. The change of €42 million in property, plant, and equipment to €9,750 million (previous year: 9,708) is largely attributable to exchange rate effects of €37 million. Additions of €345 million to property, plant, and equipment were offset by depreciation and amortisation of €349 million. The change of €54 million in financial assets to €1,343 million (previous year: 1,289) primarily resulted from the increased shares in joint ventures amounting to €41 million.
Current assets rose by €504 million to €4,958 million (previous year: 4,454). As a result of seasonal factors, trade receivables grew by €341 million to €1,478 million (previous year: 1,137). Cash and cash equivalents remained almost constant at €1,350 million (previous year: 1,352). The changes are explained in the Statement of cash flows section.
On the equity and liabilities side, equity increased by €101 million to €12,624 million (previous year: 12,523). This is essentially attributable to the comprehensive income of €344 million, which is composed of the €182 million profit for the period, as well as of the considerable currency translation differences of €226 million recognised in other comprehensive income and actuarial losses of €65 million. The capital increase in return for contributions in kind of €1.25 million and the related conversion of a purchase price liability in retained earnings to the amount of €22 million also led to an increase in equity, whereas dividend payments of €113 million to the shareholders of HeidelbergCement AG and €157 million to non-controlling shareholders reduced equity by a total of €270 million.
The rise of €612 million in interest-bearing liabilities to €9,441 million (previous year: 8,829) primarily resulted from the issuance of a new bond of €500 million. The increase in provisions by €38 million to €2,150 million (previous year: 2,112) related to €50 million for pension provisions, while other provisions decreased by €12 million. The increase of €46 million in operating liabilities to €2,508 million (previous year: 2,462) relates mainly to trade payables. The changes are explained in more detail in the Statement of cash flows section.
On 25 February 2014, HeidelbergCement signed a new €3 billion syndicated credit facility with a term of five years to refinance the existing credit facility which would have expired in December 2015. The revolving credit line was early refinanced due to favourable market conditions. The new multicurrency credit facility is intended as liquidity back-up and can be used for cash drawdowns as well as for letters of credit and guarantees.
Out of the box margin is reduced from 125 to 95 basis points. In addition, formerly existing upstream guarantees and share pledges could be removed.
The new syndicated credit facility agreement secures sufficient liquidity back-up for our company until 2019 at clearly better conditions. The fact that we were able to maintain the same banking group while securing better terms and conditions without any security reiterates the excellent reputation of HeidelbergCement in the banking sector and reflects the strength of our relationships with the banks. The removal of all securities and upstream guarantees is another important milestone on our way back to improved credit ratings and benefits all bondholders who now rank pari passu with all bank lenders.
Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes Notes to the interim consolidated financial statements
The following banks were mandated as bookrunners and Mandated Lead Arrangers in this transaction: Bank of America Merrill Lynch, Bayern LB, BNP Paribas, Citigroup, Commerzbank, Danske Bank, Deutsche Bank, Svenska Handelsbanken, Helaba, ING Bank, Intesa Sanpaolo, LBBW, Mediobanca, Morgan Stanley, Nordea, RBI, RBS, SEB and Standard Chartered. Deutsche Bank is acting as documentation and facility agent.
On 12 March 2014, HeidelbergCement issued a Eurobond under its €10 billion EMTN Programme with an issue volume of €500 million and a maturity date of 12 March 2019. The 5 year bond bears a fixed coupon of 2.25 % p.a. The issue price was at 98.84%, resulting in a yield to maturity of 2.50%. The bond is unsecured and ranks pari passu with all other financial liabilities. The proceeds of the transaction will be used for general corporate purposes.
According to the terms and conditions of all the bonds issued since 2009 (including the new bond issued on 12 March 2014) and the debt certificate issued in December 2011, there is a limitation on incurring additional debt if the consolidated coverage ratio (i.e. the ratio of the aggregate amount of the consolidated EBITDA to the aggregate amount of the consolidated interest expense) of the HeidelbergCement Group is below 2. The consolidated EBITDA of €2,368 million and the consolidated interest expense of €560 million are calculated on a pro forma basis in accordance with the terms and conditions of the bonds. As at 30 June 2014, the consolidated coverage ratio amounted to 4.23.
Net debt decreased by €27 million in comparison with 30 June 2013, amounting to €8,018 million (previous year: 8,045) as at 30 June 2014. The increase of €613 million in comparison with the end of 2013 is primarily due to the rise in working capital, related to seasonal factors.
The available liquidity from cash and cash equivalents, liquidable financial investments and derivative financial instruments, and unused credit lines amounted to €4,139 million as at the end of June 2014.
In February 2014, HeidelbergCement AG increased its share capital in return for contributions in kind when it raised its participation from 30% to 100% in the logistics company Kerpen & Kerpen GmbH & Co. KG. The issuance of 416,477 new shares resulted from the Authorised Capital II excluding the subscription right of shareholders. The Company's subscribed share capital rose slightly by €1,249,431 (equivalent to 0.22%) to €563,749,431. The implementation of the capital increase was recorded in the commercial register on 13 February 2014.
The economic recovery in Germany and the Nordic countries Sweden and Norway is continuing. The German economy clearly lost momentum in the second quarter. However, a continuation of the upturn is expected for the remainder of the year. Belgium and the Netherlands are showing increasing signs of a recovery in the economic situation and construction activities. In the second quarter of 2014, the British economy expanded for the fifth quarter in a row; gross domestic product grew significantly by 0.8%.
While the construction industry across the entire Group area suffered from the prolonged cold winter weather in the first half of 2013, construction activities benefited from the unusually mild winter weather in the first half of 2014.
In the cement business line, all Group countries experienced positive development in sales volumes during the first half of the year. Our plants in Germany and the Baltic States achieved the highest growth in volumes with an increase of over 10%, respectively. Our deliveries in Benelux, Norway, and the United Kingdom also benefited from the continuing strong demand. In Sweden, our domestic sales volumes were adversely affected by rising imports, whereas export deliveries rose sharply. Overall, our cement and clinker sales volumes in the Western and Northern Europe Group area increased by 7.4% in the first six months to 10.4 million tonnes (previous year: 9.7). In January 2014, HeidelbergCement acquired the Belgian cement company Espabel NV, which operates a cement grinding plant in Ghent.
In the aggregates business line, all countries recorded a significant growth in sales volumes, except for Norway where our exports declined. The largest increase in volumes was recorded by the Baltic States, followed by the United Kingdom and Sweden. The Group area's deliveries of aggregates rose by 11.5% overall to 31.1 million tonnes (previous year: 27.8). Excluding consolidation effects, the growth amounted to 3.4%. To strengthen the market position in the field of aggregates, HeidelbergCement purchased an additional 62.91% of shares in the Cimescaut Group, Tournai, Belgium – previously accounted for at equity – on 15 January 2014, thereby raising its shareholding to 96.93%.
Our deliveries in the ready-mixed concrete operating line were above the previous year's level in all countries. Overall, ready-mixed concrete sales volumes rose by 10.8% to 6.2 million cubic metres (previous year: 5.6). Excluding consolidation effects, the increase in volumes amounted to 12.1%. The sales volumes of the asphalt operating line were 39.5% higher than the previous year. Excluding consolidation effects, the growth amounted to 6.5%.
The building products business line, which consists primarily of the building products from Hanson in the United Kingdom and is heavily dependent on residential construction, benefited from the recovery in British residential construction. Whilst there was a slight decline in the sales volumes of precast concrete parts and masonry blocks, the deliveries of bricks saw a slight upturn and the lightweight blocks and concrete paving blocks operating lines achieved pleasing increases in volumes.
Revenue of the Western and Northern Europe Group area rose by 10.1% to €2,060 million (previous year: 1,872); excluding consolidation and exchange rate effects, the increase amounted to 8.8%.
In the first six months, favourable weather conditions at the beginning of the year encouraged construction activity in large parts of the Group area. Furthermore, the economic recovery in several countries, such as the Czech Republic and especially Poland, has had a positive impact on the construction industry. The Ukraine crisis is increasingly impairing the Ukrainian and Russian economies, in particular due to capital outflow resulting in weak investment activities and the depreciation of the currencies in both countries, but has not yet had a significant impact on the operating activities of HeidelbergCement in these two countries.
In the cement business line, most Group countries recorded double-digit percentage increases in sales volumes. In Russia, our cement deliveries were also above the previous year's level. We achieved our strongest growth in sales volumes in Poland. Favourable weather conditions and the continuing recovery of the construction industry contributed to this development. Only the Ukraine recorded volume losses as a result of the unstable situation in the eastern part of the country. Overall, the cement and clinker sales volumes of the Group area grew by 13.3% to 5.0 million tonnes (previous year: 4.4) in the first half of the year.
The construction of the new Caspi Cement plant in western Kazakhstan has been completed. The plant with a capacity of 0.8 million tonnes will strengthen our nationwide presence and allow us to supply the oil- and gas-rich region on the Caspian Sea more cost-effectively. The official opening will take place in autumn 2014.
In the aggregates business line, our deliveries in all countries with the exception of Romania benefited from a significant increase in demand. The strongest growth was recorded by Kazakhstan, where our volumes more than doubled, and the Ukraine. In Russia, our deliveries were below the previous year's level due to a divestment: In February 2014, HeidelbergCement sold its stake in the Russian aggregates company OAO Voronezhskoe Rudoupravlenije in the Voronezh region. Overall, deliveries of aggregates in the Group area Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement Consolidated statement of comprehensive income Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes Notes to the interim consolidated financial statements
rose by 21.5% to 8.1 million tonnes (previous year: 6.7). Excluding consolidation effects, the increase in volumes amounted to 26.1%.Deliveries of ready-mixed concrete increased by 9.6% to 1.2 million cubic metres (previous year: 1.1).
Revenue of the Eastern Europe-Central Asia Group area rose by 3.8% to €535 million previous year: 515); excluding consolidation and exchange rate effects, the increase amounted to 17.2%.
In the North America Group area, HeidelbergCement is represented in the USA and Canada. In the USA, economic recovery is continuing after the first-quarter setback caused by the harsh winter. The unemployment rate decreased to 6.1% in June and significantly more new jobs were created than expected. Residential construction is further recovering: Housing starts in June were at an annual rate of 893,000. This is 9.3% below the previous month rate, but is 7.5% above the June 2013 rate. Building permits were 4.2% below the May rate, but were 2.7% above the June 2013 rate.
In the first half of 2014, construction activities and the ensuing demand for our building materials in North America were adversely affected by the long, cold winter, particularly in the eastern and northern United States as well as in Canada. The cement sales volumes of our North American plants rose by 4.6% in the first half of the year to 5.5 million tonnes (previous year: 5.3). In the Canada market region, the second-quarter increase in sales volumes could not yet fully offset the winter-related volume losses in the first three months. The North region, however, already achieved a slight volume increase in the first half of the year due to the strong demand in the second quarter. The West and South regions benefited from the strong market growth, in particular in California, Texas and Florida. Successfully implemented price increases contributed to an improvement in results in both the United States and in Canada.
In the aggregates business line, increases in sales volumes in the West and South regions were likewise able to offset slight volume losses in the North region and Canada. Overall, aggregates sales volumes rose by 2.3% in the first half of the year to 46.4 million tonnes (previous year: 45.3). In the ready-mixed concrete operating line, the West region benefited from a strong demand in Arizona and Southern California. The strong rise in sales volumes achieved in this region and volume increases in the North and Canada were able to more than offset the decrease in volumes in the South region. Overall, ready-mixed concrete sales volumes increased by 3.9% to 2.9 million cubic metres (previous year: 2.7). Asphalt deliveries rose by 5.8% to 1.1 million tonnes (previous year: 1.0); the increase in sales volumes in the North region could more than offset the volume decline in the West region.
In the building products business line, which is heavily dependent on infrastructural as well as residential construction, the bricks, pressure pipes, and roof tiles operating lines partly recorded significant decreases in volumes. In contrast, the sales volumes of precast concrete parts were above the level of the previous year, and the concrete pipes operating line experienced strong growth. Thanks to the cost reduction programmes, the business line's results have improved significantly in comparison with the previous year.
Total revenue in North America increased by 0.8% to €1,503 million (previous year: 1,491); excluding exchange rate effects, it rose by 7.1%.
The emerging countries of Asia remain on course for growth even though the International Monetary Fund expects a slight slowdown in economic momentum for the current year. While the Chinese economy has slowed down noticeably, the increase of 7.5% in gross domestic product in the second quarter was higher than expected. A slight economic upturn is anticipated in India following the weak growth of the previous year. The Indonesian economy continues on its expansion course, but its growth is affected by the high interest rates. Australia is showing robust economic development albeit the overall economic dynamic is being curbed by declining investments in the raw materials sector.
During the first half of the year, cement and clinker deliveries of the Asia-Pacific Group area grew by 3.5% to 13.1 million tonnes (previous year: 12.6). Excluding consolidation effects, the rise amounted to 5.6%. In Indonesia, domestic cement consumption increased in the first six months of 2014 by 4.0% in comparison with the previous year. Indocement's domestic sales volumes rose by 2.7%. Indocement's lower growth was due to the entry of new cement capacities and an increase in imports, which have led to pricing pressure in the market. In order to protect its margins, Indocement decided not to reduce the prices. In the first half of 2014, Indocement's sales prices were higher than those of the previous year due to successful price increases. As Indocement focuses on domestic demand, low-margin export deliveries remained at a very low level, as in the previous year. Overall, Indocement's cement and clinker sales volumes rose by 2.3%. Due to the ongoing promising growth prospects in Indonesia, Indocement is continuing to expand its cement capacity. The construction of an additional cement grinding facility at the Citeureup plant was completed and test runs were started at the end of 2013. The grinding installation with a capacity of 1.9 million tonnes was put into operation in May 2014. In addition, further expansion of the Citeureup plant has begun. At the beginning of October 2013, the foundation stone was laid for the construction of a new integrated production line with a cement capacity of 4.4 million tonnes, which is to be completed by 2015.
Under the new accounting standard IFRS 11, our Chinese joint ventures in the provinces of Guangdong and Shaanxi are to be accounted for using the equity method as of 1 January 2014. In the first six months, the sales volumes of our joint ventures remained below the previous year. While our deliveries in Shaanxi recovered significantly in the second quarter, a considerable decrease in volumes was recorded in Guangdong due to inclement weather. However, the substantially higher sales prices in Guangdong, in comparison with the previous year, more than offset the decline in sales volumes.
In India, construction activity and cement demand continue to be adversely affected by insufficient investment in infrastructural projects as well as by high interest rates. Nonetheless, deliveries of our Indian cement plant rose significantly by 8.2% in the first half of the year, mainly as a result of the expansion of our cement capacities in central India by 2.9 million tonnes. After carrying out successful test runs between November 2012 and January 2013, we officially commissioned the new facilities at our Damoh plant in the state of Madya Pradesh and at our Jhansi plant in the state of Uttar Pradesh in February 2013. Subsequently, the production was ramped up. The sale of the Raigad cement grinding plant in the western Indian state of Maharashtra, which was initiated in 2013, was completed on 3 January 2014. HeidelbergCement now has a total annual cement capacity of 5.6 million tonnes in India. Excluding the consolidation effect, cement sales volumes rose by 25.2% in the first quarter.
In Bangladesh, our cement deliveries recorded a pleasing increase, even though sales prices were below the previous year's level.
In Australia, our joint operation Cement Australia achieved a moderate growth in sales volumes. After the successful completion of grinding tests, the new grinding facility in Port Kembla with a capacity of 1.1 million tonnes is now currently in the final commissioning phase.
In the aggregates business line, our deliveries in Malaysia almost reached the previous year's level, while Australia and Indonesia, in particular, recorded a significant increase in volumes. Overall, sales volumes of aggregates rose by 5.9% to 18.3 million tonnes (previous year: 17.3). Excluding consolidation effects, the rise amounted to 6.5%. In the asphalt operating line, strong demand from infrastructural construction in Malaysia led to an increase in sales volumes of 14.5%. Deliveries of ready-mixed concrete remained at the level of the previous year with 5.5 million cubic metres (previous year: 5.5); while our deliveries declined slightly in Malaysia and a significant decrease in volumes was recorded in Indonesia in the run-up to the elections and due to heavy rainfalls, our ready-mixed concrete activities in Australia achieved a strong growth in sales volumes.
Revenue of the Asia-Pacific Group area declined by 10.5% to €1,448 million (previous year: 1,618); excluding consolidation and exchange rate effects, revenue rose by 7.4%.
Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement Consolidated statement of comprehensive income Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes Notes to the interim consolidated financial statements
The African countries south of the Sahara are continuing to experience solid economic development and lively construction activity. A slowdown in the growth of the Turkish economy is expected for the current year, mainly due to weak domestic demand, high inflation, and rising interest rates. While the economy has come out of recession in Spain, construction activity is still suffering as a result of the property crisis, high unemployment, and the government's budget cuts, which resulted in a considerable reduction in infrastructure expenditure in the current year.
In Africa, our cement deliveries declined by 2.0% to 3.2 million tonnes in the first half of the year (previous year: 3.3). The decline is primarily attributable to the heavy decline in export deliveries from Togo, whereas we achieved a significant growth in volumes in the domestic market. Our main market regions, Ghana and Tanzania, recorded a pleasing increase in sales volumes, as did Liberia and Sierra Leone. At the end of March 2014, we sold our participation in the cement company Cimgabon S.A. in Gabon as part of the portfolio optimization. Excluding this consolidation effect, decline in volumes amounted to 0.7%.
In light of the positive growth prospects, HeidelbergCement is expanding its activities in Africa. In Togo, the commissioning of our new clinker plant is expected for the last quarter of 2014. The plant, with an annual capacity of 1.5 million tonnes, is located near the town of Tabligbo, around 80 km to the northeast of the capital, Lomé. Moreover, we are constructing a cement grinding facility with a capacity of around 250,000 tonnes in the North of the country which is scheduled for commissioning towards the end of 2016. We are expanding our cement production capacity in Tanzania with the construction of a new cement mill at our Tanzania Portland Cement plant. The commissioning of the mill with a capacity of 0.7 million tonnes is ongoing and will increase our cement capacity in Tanzania to 2 million tonnes. We are also expanding our cement capacity in Ghana. With the scheduled commissioning of a new cement mill with a capacity of 0.8 million tonnes at the Takoradi plant by the end of 2014, our total cement grinding capacity in Ghana will increase to 4.4 million tonnes. In the last quarter of 2014, a new cement grinding plant in Burkina Faso with a capacity of 650,000 tonnes is to go into operation near the capital of Ouagadougou. We are also evaluating options for capacity expansions in other African countries.
Under the new accounting standard IFRS 11, our Turkish joint venture Akçansa is to be accounted for using the equity method as of 1 January 2014. The cement and clinker sales volumes of Akçansa increased in the first half of the year by 7.9% compared with the previous year.
Since the sales volumes of Akçansa are no longer proportionally included in the Group sales volumes, cement and clinker sales volumes of the Africa-Mediterranean Basin Group area only include the deliveries of our African subsidiaries. Consequently, cement and clinker sales volumes of the Group area declined by 2.0% to 3.2 million tonnes (previous year: 3.3). Excluding consolidation effects, volumes decreased by 0.7%.
In the aggregates business line, the decline in volumes in Israel could not be fully offset by the increase in sales volumes in Spain. As a whole, the deliveries of aggregates fell by 3.6% to 5.4 million tonnes (previous year: 5.6). Asphalt activities recorded a decrease of 17.4% in sales volumes. Ready-mixed concrete deliveries increased by 4.1% to 1.5 million cubic metres (previous year: 1.5); while sales volumes in Spain continued to decline slightly, our ready-mixed concrete activities in Israel experienced a moderate increase in volumes.
Revenue of the Africa-Mediterranean Basin Group declined by 5.4% to €449 million (previous year: 474); excluding consolidation and exchange rate effects, revenue rose by 10.6%.
Group Services comprises the activities of our subsidiary HC Trading, one of the largest international trading companies for cement and clinker. The company is also responsible for purchasing and delivering coal and petroleum coke via sea routes to our own locations and to other cement companies around the world.
HC Trading's trading activities in cement, clinker, and other building materials such as lime and dry mortar increased by 24.3% to 7.6 million tonnes in the first half of the year (previous year: 6.1). Deliveries of coal and petroleum coke rose by 44.5% to 3.0 million tonnes (previous year: 2.1).
Revenue of the Group Services business unit rose by 27.2% to €533 million (previous year: 419); excluding exchange rate effects, revenue increased by 32.8%.
At the end of the first half of 2014, the number of employees at HeidelbergCement stood almost unchanged in comparison with the previous year at 50,884 (previous year: 50,869). In the last twelve months, two opposing developments were recorded: on the one hand, around 300 jobs were cut in some Eastern European countries, in Benelux, and in India in connection with efficiency increases in sales and administration as well as location optimisations. Furthermore, the number of employees was reduced by around 1,400 due to the sale of the cement grinding plant in Raigad, India, the Russian aggregates company OAO Voronezhskoe Rudoupravlenije, and our participation in the cement company Cimgabon S.A. in Gabon as well as a result of further portfolio optimizations. On the other hand, around 700 new employees were hired in growth markets such as Indonesia and Central Asia. In the United Kingdom, Germany, North America, and Australia, the workforce grew by more than 900 employees as a result of the good market development. Moreover, our number of employees increased by around 100 due the increase in shares in January 2014 in Cimescaut Group, Belgium, which was previously accounted for at equity.
With the conclusion of the Annual General Meeting on 7 May 2014, the term of office of the former Supervisory Board came to an end and that of the new Supervisory Board, elected by the Annual General Meeting and the employees respectively, commenced. No longer member of the Supervisory Board as employee representative is Mr. Robert Feiger, who did not stand for reelection in view of the tasks resulting from taking over as national chairman of IG Bauen-Agrar-Umwelt. He is succeeded by Mrs. Gabriele Kailing, DGB Regional Chairperson Hesse-Thuringia. Dr. Jürgen M. Schneider, former Chief Financial Officer of Bilfinger SE and since 2010 Dean of the Business School of the University of Mannheim, was elected as a new shareholder representative to HeidelbergCement's Supervisory Board; he succeeded Mr. Max Dietrich Kley, who did not stand for reelection after having reached the standard retirement age. As before, Mr. Fritz-Jürgen Heckmann remains Chairman of the Supervisory Board. Mr. Heinz Schmitt was reelected as Deputy Chairman of the Supervisory Board.
After the balance sheet date, there were no reportable events.
In its latest forecast, the International Monetary Fund (IMF) lowered again slightly the growth rates for the global economy, but continues to expect an acceleration in economic growth compared with the previous year. The slowdown is solely attributable to weaker performance in the emerging countries and the effects of the harsh winter in the United States in the first quarter. In the mature markets, the growth rates were even slightly raised in part, e.g. for Germany and the United Kingdom. However, the necessary budgetary consolidation measures in the industrial countries and their effects on the emerging countries continue to threaten the development of the global economy. The tapering of the US Federal Reserve led to capital outflows and exchange rate adjustments in the last twelve months. In addition, the political tensions in the Middle East and the Ukraine pose risks to the economic development.
Risk and opportunity report Consolidated income statement Consolidated statement of comprehensive income Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes Notes to the interim consolidated financial statements
In North America, HeidelbergCement expects a continuing economic recovery and consequently a further growth in demand for building materials. Besides residential construction, commercial and infrastructural construction are increasingly making a contribution to this growth. A stabilisation of the Eastern European market is anticipated following the weak phase experienced during 2013. Poland is the first country in this Group area to profit from an incipient recovery. We project a further rise in demand for building materials in Central Asia. To date, the crisis in Ukraine has not had any significant impact on operating activities in Ukraine and Russia. However, the currencies of both countries have depreciated considerably against the euro since the crisis began. In Western and Northern Europe, positive market development is expected in all countries. This is based on the healthy economic development in Germany and Northern Europe, as well as a recovery in the United Kingdom and Benelux. In Asia and Africa, the Group still counts on sustained growth in demand. In view of the positive development of demand and the commissioning of new capacities, HeidelbergCement anticipates an increase in the overall sales volumes of the core products cement, aggregates, and ready-mixed concrete. The negative impact of exchange rate effects on revenue and results should ease noticeably in the second half of the year due to base effects.
In terms of costs, the Group expects a light to moderate rise in the cost base for energy, raw materials, and personnel. The objective is to offset this increase by means of suitable measures and to improve our margins in the cement and aggregates business lines, bringing them back to pre-crisis levels. To this end, Heidelberg Cement will continue pursuing its two price initiatives "PERFORM" for the cement business in the United States and Europe, and "CLIMB Commercial" for the aggregates business. Another area of focus in 2014 will be to not only safeguard but continuously improve the cost savings and efficiency increases in cement and aggregates that were achieved in the past few years with "OPEX" and "CLIMB". For this purpose, the CIP (Continuous Improvement Program) was launched for the cement business. Moreover, the "LEO" programme aims to optimise logistics with the goal of reducing costs by €150 million over the next few years. Despite the higher level of net debt at the start of the year, HeidelbergCement projects for 2014 a slight decline in financing costs due to the improved financing structure.
On the basis of these assumptions, the Managing Board has set the goal of further increasing revenue, operating income, and profit for the financial year in 2014 on a like-for-like basis, i.e. adjusted for exchange rate, consolidation, and non-recurring effects.
Considering the positive development in the second quarter, we confirm our earnings outlook for 2014. We will continue to pursue the objective of improving our key financial ratios in order to qualify again for an investment grade credit rating. To this end, we will continue to be very disciplined in our spending and focus more intensively on the sale of the building products business line in the United Kingdom, the United States, and Eastern Canada, as well as other assets that do not belong to our core business. At the same time, we will remain on course with our successful strategy of targeted expansion of our cement capacities in growth markets. Furthermore, we will move along unabated with our existing programmes for margin improvement and simultaneously gather and implement new ideas from our employees to improve our business processes with the help of the Continuous Improvement Program (CIP).
In 2014, we will benefit from the economic development in the industrial countries, particularly in North America, the United Kingdom, Germany, and Northern Europe. These countries generate almost 50% of our revenue. Furthermore, we are improving our market position in growth markets with the commissioning of modern production facilities. In view of these factors as well as our high operational efficiency, we consider ourselves well-equipped to benefit over-proportionally from the accelerating economic growth in the interests of our shareholders.
The Managing Board of HeidelbergCement has not seen evidence of developments beyond those mentioned in the previous paragraph that would suggest changes for the business year 2014 regarding the forecasts and other statements made in the 2013 Annual Report in the Outlook chapter on page 101 ff. on the expected development of HeidelbergCement and its business environment.
The expected future development of HeidelbergCement and the business environment over the course of 2014 is described in the outlook. As such, please note that this Half-Year Financial Report contains forward-looking statements based on the information currently available and the current assumptions and forecasts of the Managing Board of HeidelbergCement. Such statements are naturally subject to risks and uncertainties and may therefore deviate significantly from the actual development. HeidelbergCement undertakes no obligation and furthermore has no intention to update the forward-looking statements made in this Half-Year Financial Report.
HeidelbergCement's risk policy is based on the business strategy, which focuses on safeguarding the Group's existence and sustainably increasing its value. Entrepreneurial activity is always forward-looking and therefore subject to certain risks. Identifying risks, understanding them, and reducing them systematically is the responsibility of the Managing Board and a key task for all managers. HeidelbergCement is subject to various risks that are not fundamentally avoided, but instead accepted, provided they are consistent with the legal and ethical principles of entrepreneurial activity and are well balanced by the opportunities they present. Opportunity and risk management at HeidelbergCement is closely linked by Group-wide planning and monitoring systems. Opportunities are recorded in the annual operational plan and followed up as part of monthly financial reporting. Operational management in each country and the central Group departments are directly responsible for identifying and observing opportunities at an early stage.
In a holistic view of individual risks and the overall risk situation, there are, from today's perspective, no identifiable risks that could threaten the existence of the Group or any other apparent significant risks. Our control and risk management system standardised across the Group ensures that major risks, which, if they occurred, would lead to a considerable deterioration of the Group's economic position, are identified at an early stage.
Risks that may have a significant impact on our financial position and performance in the 2014 financial year and in the foreseeable future as well as the opportunities are described in detail in the 2013 Annual Report in the risk and opportunity report chapter on page 109 ff.
The risks arising from volatile energy and raw material prices as well as from exchange rates remain high. Although the International Monetary Fund (IMF) has only slightly lowered the 2014 growth rate for the global economy in its latest forecast, ongoing development is subject to uncertainties and risks, amongst other things, due to the armed conflicts in the Ukraine and in the Middle East. In the industrialised countries, the most pressing task is to consolidate state finances, reform the financial sector and tackle unemployment. The emerging countries face the challenge of slowing growth rates and risks of further capital outflows and currency depreciation. Uncertainties still remain with regard to the stability of the global financial system.
| April - June | January - June | ||||
|---|---|---|---|---|---|
| €m | 2013 1) | 2014 | 2013 1) | 2014 | |
| Revenue | 3,585.4 | 3,568.1 | 6,187.0 | 6,318.0 | |
| Change in finished goods and work in progress | -31.4 | 19.1 | -0.5 | -21.6 | |
| Own work capitalised | 2.8 | 2.0 | 5.0 | 3.8 | |
| Operating revenue | 3,556.9 | 3,589.2 | 6,191.5 | 6,300.2 | |
| Other operating income | 66.3 | 70.7 | 136.9 | 138.0 | |
| Material costs | -1,420.6 | -1,455.7 | -2,593.2 | -2,663.4 | |
| Employee and personnel costs | -574.5 | -590.1 | -1,112.5 | -1,127.5 | |
| Other operating expenses | -944.2 | -953.6 | -1,748.1 | -1,779.7 | |
| Result from joint ventures | 26.6 | 38.4 | 33.7 | 60.0 | |
| Operating income before depreciation (OIBD) | 710.4 | 698.8 | 908.3 | 927.6 | |
| Depreciation and amortisation | -195.6 | -183.0 | -384.2 | -361.4 | |
| Operating income | 514.8 | 515.8 | 524.1 | 566.2 | |
| Additional ordinary income | 42.3 | 3.8 | 46.8 | 22.0 | |
| Additional ordinary expenses | -57.0 | -2.9 | -93.3 | -9.9 | |
| Additional ordinary result | -14.7 | 0.9 | -46.4 | 12.2 | |
| Result from associates | 9.7 | 8.9 | 5.8 | 5.4 | |
| Result from other participations | 1.4 | 0.9 | 3.7 | 0.3 | |
| Result from participations | 11.2 | 9.8 | 9.5 | 5.7 | |
| Earnings before interest and taxes (EBIT) | 511.2 | 526.6 | 487.1 | 584.0 | |
| Interest income | 19.6 | 26.8 | 37.4 | 49.4 | |
| Interest expenses | -141.9 | -137.0 | -290.2 | -294.1 | |
| Foreign exchange gains and losses | -1.6 | -9.3 | 2.6 | -10.7 | |
| Other financial result | -19.4 | -27.1 | -33.5 | -53.0 | |
| Financial result | -143.3 | -146.7 | -283.6 | -308.4 | |
| Profit before tax from continuing operations | 367.9 | 379.9 | 203.5 | 275.6 | |
| Income taxes | -35.9 | -88.4 | -58.8 | -90.1 | |
| Net income from continuing operations | 332.0 | 291.4 | 144.7 | 185.5 | |
| Net income / loss from discontinued operations | 96.2 | -1.6 | 96.1 | -3.2 | |
| Profit for the period | 428.1 | 289.9 | 240.9 | 182.3 | |
| Thereof non-controlling interests | 60.0 | 56.5 | 107.7 | 95.5 | |
| Thereof Group share of profit | 368.1 | 233.4 | 133.2 | 86.8 | |
| Earnings per share in € (IAS 33) | |||||
| Earnings per share attributable to the parent entity | 1.96 | 1.24 | 0.71 | 0.46 | |
| Earnings per share – continuing operations | 1.45 | 1.25 | 0.20 | 0.48 | |
| Earnings / loss per share – discontinued operations | 0.51 | -0.01 | 0.51 | -0.02 |
| April - June | January - June | ||||
|---|---|---|---|---|---|
| €m | 2013 1) | 2014 | 2013 1) | 2014 | |
| Profit for the period | 428.1 | 289.9 | 240.9 | 182.3 | |
| Other comprehensive income: | |||||
| Items not being reclassified to profit or loss in subsequent periods |
|||||
| Remeasurement of the defined benefit liability (asset) | 85.4 | -58.7 | 172.6 | -95.4 | |
| Income taxes | -14.0 | 17.3 | -34.4 | 29.7 | |
| 71.4 | -41.4 | 138.3 | -65.7 | ||
| Items that may be reclassified subsequently to profit or loss | |||||
| Cash Flow Hedges - change in fair value | 1.6 | 3.3 | 2.1 | -1.7 | |
| Reclassification adjustments for gains / losses included in profit or loss |
1.0 | 0.1 | 3.0 | -1.0 | |
| Income taxes | -0.4 | -0.8 | -0.9 | 0.6 | |
| 2.2 | 2.6 | 4.3 | -2.1 | ||
| Currency translation | -835.0 | 211.5 | -597.5 | 218.7 | |
| Income taxes | 10.3 | 3.5 | 14.3 | 1.4 | |
| -824.8 | 215.0 | -583.2 | 220.0 | ||
| Net gains / losses arising during the period from equity method investments |
-2.6 | 8.5 | 9.5 | 9.9 | |
| -825.2 | 226.0 | -569.5 | 227.8 | ||
| Other comprehensive income | -753.8 | 184.6 | -431.2 | 162.1 | |
| Total comprehensive income | -325.7 | 474.4 | -190.3 | 344.4 | |
| Relating to non-controlling interests | 25.6 | 56.5 | 97.3 | 135.8 | |
| Relating to HeidelbergCement AG shareholders | -351.2 | 417.9 | -287.7 | 208.6 |
Consolidated statement of comprehensive income
Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes Notes to the interim consolidated financial statements
| April - June | January - June | ||||
|---|---|---|---|---|---|
| €m | 2013 1) | 2014 | 2013 1) | 2014 | |
| Net income from continuing operations | 332.0 | 291.4 | 144.7 | 185.5 | |
| Income taxes | 35.9 | 88.4 | 58.8 | 90.1 | |
| Interest income/ expenses | 122.3 | 110.2 | 252.7 | 244.7 | |
| Dividends received | 32.3 | 33.9 | 65.2 | 65.4 | |
| Interest received | 34.6 | 38.1 | 64.1 | 82.3 | |
| Interest paid | -180.7 | -166.1 | -332.2 | -351.2 | |
| Income taxes paid | -154.8 | -106.2 | -241.3 | -186.7 | |
| Depreciation, amortisation, and impairment | 196.0 | 185.5 | 382.8 | 365.7 | |
| Elimination of other non-cash items | -100.4 | 10.5 | -127.1 | 43.1 | |
| Cash flow | 317.3 | 485.8 | 267.7 | 539.0 | |
| Changes in operating assets | -264.4 | -299.8 | -281.9 | -431.0 | |
| Changes in operating liabilities | 220.8 | 250.5 | -15.1 | 61.0 | |
| Changes in working capital | -43.6 | -49.4 | -297.0 | -370.0 | |
| Decrease in provisions through cash payments | -209.9 | -43.2 | -256.8 | -92.3 | |
| Cash flow from operating activities | 63.8 | 393.3 | -286.1 | 76.8 | |
| Intangible assets | -2.0 | -0.7 | -4.0 | -1.7 | |
| Property, plant and equipment | -222.8 | -169.1 | -342.2 | -343.1 | |
| Subsidiaries and other business units | -39.4 | -2.7 | -60.4 | -80.2 | |
| Other financial assets, associates and joint ventures | -32.5 | -7.1 | -304.3 | -11.2 | |
| Investments (cash outflow) | -296.7 | -179.5 | -710.9 | -436.3 | |
| Subsidiaries and other business units | 2.4 | 16.8 | |||
| Other fixed assets | 71.3 | 17.3 | 95.2 | 42.3 | |
| Divestments (cash inflow) | 71.3 | 17.3 | 97.5 | 59.1 | |
| Cash from changes in consolidation scope | 8.2 | -1.3 | 9.9 | 20.5 | |
| Cash flow from investing activities | -217.1 | -163.6 | -603.5 | -356.7 | |
| Dividend payments - HeidelbergCement AG | -88.1 | -112.5 | -88.1 | -112.5 | |
| Dividend payments - non-controlling shareholders | -75.3 | -155.2 | -77.3 | -157.1 | |
| Increase in ownership interests in subsidiaries | -107.0 | -3.4 | -107.0 | -9.1 | |
| Proceeds from bond issuance and loans | 502.7 | 45.4 | 1,212.8 | 567.9 | |
| Repayment of bonds and loans | -407.2 | -45.9 | -1,004.4 | -65.6 | |
| Changes in short-term interest-bearing liabilities | 298.0 | 131.3 | 923.0 | 51.0 | |
| Cash flow from financing activities | 123.1 | -140.3 | 858.9 | 274.6 | |
| Net change in cash and cash equivalents | -30.3 | 89.4 | -30.6 | -5.3 | |
| Effect of exchange rate changes | -41.2 | -27.6 | -15.7 | 3.3 | |
| Cash and cash equivalents at the beginning of period | 1,392.9 | 1,287.6 | 1,367.7 | 1,351.5 | |
| Cash and cash equivalents at period end | 1,321.4 | 1,349.5 | 1,321.4 | 1,349.5 |
| Assets | |||
|---|---|---|---|
| €m | 30 June 2013 1) | 31 Dec. 2013 1) | 30 June 2014 |
| Non-current assets | |||
| Intangible assets | |||
| Goodwill | 10,172.8 | 9,770.1 | 9,960.8 |
| Other intangible assets | 262.9 | 245.9 | 249.5 |
| 10,435.7 | 10,016.0 | 10,210.3 | |
| Property, plant and equipment | |||
| Land and buildings | 4,953.4 | 4,764.1 | 4,801.9 |
| Plant and machinery | 4,060.9 | 3,787.9 | 3,747.2 |
| Other operating equipment | 309.7 | 295.6 | 300.1 |
| Prepayments and assets under construction | 771.9 | 860.1 | 901.0 |
| 10,096.0 | 9,707.7 | 9,750.2 | |
| Financial assets | |||
| Investments in joint ventures | 902.2 | 818.3 | 859.6 |
| Investments in associates | 279.1 | 287.2 | 271.2 |
| Financial investments | 59.2 | 56.8 | 53.4 |
| Loans and derivative financial instruments | 122.9 | 126.9 | 159.0 |
| 1,363.4 | 1,289.2 | 1,343.2 | |
| Fixed assets | 21,895.1 | 21,012.8 | 21,303.7 |
| Deferred taxes | 382.6 | 396.3 | 434.1 |
| Other non-current receivables | 488.1 | 527.5 | 506.9 |
| Non-current income tax assets | 26.0 | 15.9 | 16.4 |
| Total non-current assets | 22,791.8 | 21,952.5 | 22,261.1 |
| Current assets | |||
| Inventories | |||
| Raw materials and consumables | 668.9 | 596.3 | 628.2 |
| Work in progress | 189.3 | 171.9 | 165.0 |
| Finished goods and goods for resale | 667.3 | 648.9 | 662.5 |
| Prepayments | 28.0 | 18.1 | 35.6 |
| 1,553.4 | 1,435.1 | 1,491.3 | |
| Receivables and other assets | |||
| Current interest-bearing receivables | 116.6 | 109.4 | 117.5 |
| Trade receivables | 1,520.0 | 1,136.9 | 1,478.2 |
| Other current operating receivables | 374.3 | 348.7 | 384.5 |
| Current income tax assets | 70.8 | 45.1 | 83.8 |
| 2,081.7 | 1,640.1 | 2,064.1 | |
| Derivative financial instruments | 23.2 | 27.1 | 53.3 |
| Cash and cash equivalents | 1,321.4 | 1,351.5 | 1,349.5 |
| Total current assets | 4,979.8 | 4,453.9 | 4,958.1 |
| Disposal groups held for sale | 30.6 | ||
| Balance sheet total | 27,771.5 | 26,436.9 | 27,219.2 |
Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement Consolidated statement of comprehensive income Consolidated statement of cash flows
Consolidated balance sheet
Consolidated statement of changes in equity
Segment reporting/Notes
Notes to the interim consolidated financial statements
| Equity and liabilities | ||
|---|---|---|
| 31 Dec. 2013 1) 30 June 2014 |
30 June 2013 1) | €m |
| Shareholders' equity and non-controlling interests | ||
| 562.5 563.7 |
562.5 | Subscribed share capital |
| 5,539.4 5,539.4 |
5,539.4 | Share premium |
| 7,357.5 7,282.5 |
6,762.8 | Retained earnings |
| -1,874.0 -1,687.3 |
-720.4 | Other components of equity |
| 11,585.3 11,698.3 |
12,144.3 | Equity attributable to shareholders |
| 938.0 925.4 |
1,049.2 | Non-controlling interests |
| 12,523.4 12,623.6 |
13,193.4 | Total equity |
| Non-current liabilities | ||
| 6,262.8 6,809.9 |
6,513.1 | Bonds payable |
| 233.2 281.2 |
1,445.0 | Bank loans |
| 81.9 | 78.2 | Other non-current interest-bearing liabilities |
| 6,577.9 7,143.2 |
8,036.4 | |
| 866.5 915.8 |
901.4 | Pension provisions |
| 503.4 497.6 |
568.3 | Deferred taxes |
| 941.1 | 967.0 | Other non-current provisions |
| 61.4 | 77.8 | Other non-current operating liabilities |
| 50.0 | 62.5 | Non-current income tax liabilities |
| 2,422.4 | 2,577.1 | |
| 9,000.3 | 10,613.4 | Total non-current liabilities |
| Current liabilities | ||
| 1,140.4 1,129.1 |
118.8 | Bonds payable (current portion) |
| 418.6 | 218.9 | Bank loans (current portion) |
| 647.3 | 1,015.3 | Other current interest-bearing liabilities |
| 2,206.2 | 1,353.0 | |
| 44.5 | 37.9 | Non-controlling interests with put options |
| 2,250.8 | 1,390.9 | |
| 94.8 | 85.7 | Pension provisions (current portion) |
| 209.1 | 179.3 | Other current provisions |
| 1,335.2 1,399.9 |
1,284.5 | Trade payables |
| 896.3 | 929.1 | Other current operating liabilities |
| 119.4 | 95.1 | Current income tax liabilities |
| 2,654.8 | 2,573.8 | |
| 4,905.6 | 3,964.7 | Total current liabilities |
| 7.7 | Liabilities associated with disposal groups | |
| 13,913.5 14,595.6 |
14,578.1 | Total liabilities |
| 26,436.9 | 27,771.5 | Balance sheet total |
| Subscribed share capital |
Share premium |
Retained earnings 1) |
Cash flow hedge reserve |
||
|---|---|---|---|---|---|
| €m | |||||
| 1 January 2013 | 562.5 | 5,539.4 | 6,668.1 | -3.7 | |
| Adjustments IFRS 10 / IFRS 11 | -29.9 | ||||
| 1 January 2013 (restated) | 562.5 | 5,539.4 | 6,638.1 | -3.7 | |
| Profit for the period | 133.2 | ||||
| Other comprehensive income | 138.2 | 3.6 | |||
| Total comprehensive income | 271.4 | 3.6 | |||
| Changes in non-controlling interests with put options | -1.0 | ||||
| Changes in ownership interests in subsidiaries and other changes |
-57.6 | ||||
| Dividends | -88.1 | ||||
| 30 June 2013 | 562.5 | 5,539.4 | 6,762.8 | -0.1 | |
| 1 January 2014 | 562.5 | 5,539.4 | 7,357.5 | 6.5 | |
| Profit for the period | 86.8 | ||||
| Other comprehensive income | -65.5 | -1.5 | |||
| Total comprehensive income | 21.3 | -1.5 | |||
| Changes in non-controlling interests with put options | |||||
| Changes in ownership interests in subsidiaries and other changes |
-6.1 | ||||
| Capital increase from issuance of new shares | 1.2 | ||||
| Capital increase from loan conversion | 22.3 | ||||
| Dividends | -112.5 | ||||
| 30 June 2014 | 563.7 | 5,539.4 | 7,282.5 | 5.0 |
1) Amounts of the financial year 2013 were adjusted due to the retrospective application of IFRS 10 and IFRS 11.
2) The accumulated currency translation differences included in non-controlling interests increased in the first half of 2014 by € 41.1 million (previous year: -11.1)
to € -226.0 million (previous year: -72.3). The total currency translation differences recognised in equity thus amount to € -1,980.3 million (previous year: -856.1).
Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement
Consolidated statement of comprehensive income
Consolidated statement of cash flows Consolidated balance sheet
Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
| Total equity 1) | Non-controlling interests 1) 2) |
Equity attributable to shareholders 1) |
Total other components of equity 1) |
Currency translation 1) |
Asset revaluation reserve |
Available for sale reserve |
|---|---|---|---|---|---|---|
| 13,707.5 | 1,098.3 | 12,609.2 | -160.8 | -213.4 | 34.0 | 22.3 |
| -51.3 | -21.4 | -29.9 | ||||
| 13,656.2 | 1,077.0 | 12,579.2 | -160.8 | -213.4 | 34.0 | 22.3 |
| 240.9 | 107.7 | 133.2 | ||||
| -431.2 | -10.4 | -420.8 | -559.0 | -570.4 | 7.7 | |
| -190.3 | 97.3 | -287.7 | -559.0 | -570.4 | 7.7 | |
| 0.9 | 1.9 | -1.0 | ||||
| -107.9 | -49.7 | -58.2 | -0.6 | -0.6 | ||
| -165.5 | -77.3 | -88.1 | ||||
| 13,193.4 | 1,049.2 | 12,144.3 | -720.4 | -783.8 | 33.4 | 30.0 |
| 12,523.4 | 938.0 | 11,585.3 | -1,874.0 | -1,939.6 | 32.8 | 26.4 |
| 182.3 | 95.5 | 86.8 | ||||
| 162.1 | 40.3 | 121.8 | 187.3 | 185.3 | 3.6 | |
| 344.4 | 135.8 | 208.6 | 187.3 | 185.3 | 3.6 | |
| 1.0 | 1.0 | |||||
| 0.8 | 7.6 | -6.7 | -0.7 | -0.7 | ||
| 1.3 | 0.1 | 1.2 | ||||
| 22.3 | 22.3 | |||||
| -269.6 | -157.1 | -112.5 | ||||
| 12,623.6 | 925.4 | 11,698.3 | -1,687.3 | -1,754.3 | 32.1 | 29.9 |
| Group areas January - June | Western and Northern Europe |
Eastern Europe Central Asia |
North America | ||||
|---|---|---|---|---|---|---|---|
| €m | 2013 1) | 2014 | 2013 1) | 2014 | 2013 1) | 2014 | |
| External revenue | 1,840 | 2,025 | 515 | 535 | 1,491 | 1,503 | |
| Inter-Group areas revenue | 32 | 35 | |||||
| Revenue | 1,872 | 2,060 | 515 | 535 | 1,491 | 1,503 | |
| Change to previous year in % | 10.1% | 3.8% | 0.8% | ||||
| Result from joint ventures | -2 | 1 | -1 | 3 | 12 | 14 | |
| Operating income before depreciation (OIBD) | 164 | 243 | 60 | 75 | 213 | 213 | |
| as % of revenue | 8.8% | 11.8% | 11.7% | 14.0% | 14.3% | 14.2% | |
| Depreciation | -121 | -120 | -55 | -50 | -113 | -107 | |
| Operating income | 43 | 124 | 5 | 25 | 101 | 106 | |
| as % of revenue | 2.3% | 6.0% | 1.1% | 4.6% | 6.7% | 7.1% | |
| Result from associates | 4 | 3 | 0 | 0 | -2 | -1 | |
| Result from other participations | 1 | 0 | 0 | 0 | 0 | 0 | |
| Result from participations | 5 | 2 | 0 | 0 | -2 | -1 | |
| Additional ordinary result | |||||||
| Earnings before interest and taxes (EBIT) | 49 | 126 | 5 | 24 | 98 | 105 | |
| Capital expenditures 2) | 57 | 67 | 47 | 41 | 79 | 94 | |
| Segment assets 3) | 6,298 | 6,368 | 2,089 | 1,916 | 7,812 | 7,434 | |
| OIBD as % of segment assets | 2.6% | 3.8% | 2.9% | 3.9% | 2.7% | 2.9% | |
| Number of employees as at 30 June | 13,003 | 13,646 | 8,984 | 8,769 | 11,702 | 11,955 | |
| Average number of employees | 13,029 | 13,519 | 8,880 | 8,684 | 11,389 | 11,557 | |
1) Amounts were restated due to the retrospective application of IFRS 10 and IFRS 11.
2) Capital expenditures = in the segment columns: property, plant and equipment as well as intangible assets investments;
in the reconciliation column: investments in financial fixed assets and other business units
3) Segment assets = property, plant and equipment as well as intangible assets
4) Includes corporate functions, eliminations of intra-Group relationships between the segments and additional ordinary result.
Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement
Consolidated statement of comprehensive income
Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity
Segment reporting/Notes
Notes to the interim consolidated financial statements
| Asia-Pacific | Africa-Mediterranean Basin |
Group Services | Reconciliation 4) | Continuing operations |
|||||
|---|---|---|---|---|---|---|---|---|---|
| 2013 1) | 2014 | 2013 1) | 2014 | 2013 1) | 2014 | 2013 1) | 2014 | 2013 1) | 2014 |
| 1,614 | 1,445 | 474 | 453 | 252 | 357 | 6,187 | 6,318 | ||
| 4 | 3 | 0 | -4 | 167 | 176 | -203 | -210 | ||
| 1,618 | 1,448 | 474 | 449 | 419 | 533 | -203 | -210 | 6,187 | 6,318 |
| -10.5% | -5.4% | 27.2% | 2.1% | ||||||
| 14 | 23 | 11 | 18 | 34 | 60 | ||||
| 422 | 347 | 102 | 102 | 10 | 15 | -64 | -68 | 908 | 928 |
| 26.1% | 24.0% | 21.5% | 22.8% | 2.5% | 2.8% | 31.4% | 32.4% | 14.7% | 14.7% |
| -75 | -65 | -14 | -13 | 0 | 0 | -6 | -6 | -384 | -361 |
| 347 | 282 | 88 | 89 | 10 | 15 | -70 | -74 | 524 | 566 |
| 21.4% | 19.5% | 18.5% | 19.8% | 2.5% | 2.8% | 34.4% | 35.1% | 8.5% | 9.0% |
| 4 | 4 | 0 | 0 | 6 | 5 | ||||
| 2 | 0 | 0 | 4 | ||||||
| 6 | 5 | 0 | 0 | 10 | 6 | ||||
| -46 | 12 | -46 | 12 | ||||||
| 353 | 287 | 88 | 89 | 10 | 15 | -116 | -62 | 487 | 584 |
| 126 | 95 | 37 | 48 | 0 | 0 | 365 | 91 | 711 | 436 |
| 3,718 | 3,561 | 577 | 645 | 38 | 36 | 20,532 | 19,961 | ||
| 11.3% | 9.8% | 17.7% | 15.8% | 27.5% | 41.2% | 4.4% | 4.6% | ||
| 14,247 | 13,786 | 2,875 | 2,655 | 58 | 73 | 50,869 | 50,884 | ||
| 14,210 | 14,288 | 2,879 | 2,705 | 58 | 67 | 50,443 | 50,820 | ||
The interim consolidated financial statements of HeidelbergCement AG as of 30 June 2014 were prepared on the basis of IAS 34 (Interim Financial Reporting). All International Financial Reporting Standards (IFRSs), including the interpretations of the IFRS Interpretations Committee (IFRIC), that were binding as at the reporting date and had been adopted into European law by the European Commission were applied.
In accordance with the regulations of IAS 34, a condensed report scope in comparison with the consolidated financial statements as at 31 December 2013, with selected explanatory notes, was chosen. The accounting and valuation principles applied in the preparation of the interim financial statements correspond in principle to those of the consolidated financial statements as at 31 December 2013. Detailed explanations can be found on pages 166 f. in the Notes to the 2013 Annual Report, which forms the basis for these interim financial statements.
In accordance with IAS 34, the income taxes in the reporting period were accrued on the basis of the tax rate expected for the whole financial year.
The interim consolidated financial statements were not subject to any audits or reviews.
The following new or amended IASB standards and interpretations were applied for the first time in these interim consolidated financial statements:
| First-time application of accounting standards |
|---|
| Title |
| IFRS 10 Consolidated Financial Statements |
| IFRS 11 Joint Arrangements |
| IFRS 12 Disclosure of Interests in Other Entities |
| Amendments to IAS 32 Offsetting Financial Assets and Financial Liabilities |
| IFRIC 21 Levies |
Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
most significant effect of the new standard is the abolition of proportionate consolidation for joint ventures: pursuant to the amended version of IAS 28 (Investments in Associates and Joint Ventures), all joint ventures are to be accounted for using the equity method. This applies particularly to our joint ventures in Turkey, North America, China, Hong Kong, and Hungary, as well as the Mibau Group.
The assets and liabilities as well as income and expenses of joint operations will continue to be included proportionately in the consolidated financial statements. A significant joint operation within the HeidelbergCement Group is Cement Australia Pty Ltd., which we will continue to proportionately account for as a 50% joint operation.
The retrospective application of IFRS 10 and IFRS 11 resulted in adjustments to the figures of the previous year. Furthermore, in the interests of uniformity, the proportionate tax expense of associates that was previously recorded under income taxes is now shown in the result from associates. The adjustments to the figures of the previous year are presented in the tables starting on page 24. In the explanations in the notes, we refer to the adjusted figures of the previous year.
A detailed description of the further pronouncements adopted by the IASB but not applicable until a later date is given in the Notes to the 2013 Annual Report on pages 179 f.
Furthermore, the IASB issued IFRS 15 Revenue from Contracts with Customers on 28 May 2014. The objective of IFRS 15 is to consolidate the wide range of regulations for revenue recognition that have been set out in various standards and interpretations to date and to establish uniform basic principles that are applicable to all industries and all categories of revenue transactions. IFRS 15 determines when and to what extent revenue is recognised. The basic principle is that revenue is recognised with the transfer of goods and services to the amount of the expected consideration (payment). IFRS 15 also includes extended guidelines on multiple element arrangements as well as new regulations concerning the treatment of service contracts and contract adjustments. IFRS 15 replaces IAS 18 Revenue and IAS 11 Construction Contracts as well as the interpretations IFRIC 13 Customer Loyalty Programmes, IFRIC 15 Agreements for the Construction of Real Estate, IFRIC 18 Transfer of Assets from Customers, and SIC 31 Revenue-Barter Transactions Involving Advertising Services. The new regulations are mandatory for financial years beginning on or after 1 January 2017.
| Before IFRS 10/ Adjusted Before IFRS 10/ Adjusted €m adjustment IFRS 11 adjustment IFRS 11 Revenue 3,799.3 -213.9 3,585.4 6,559.8 -372.8 6,187.0 Change in finished goods and work in progress -35.1 3.7 -31.4 0.2 -0.7 -0.5 Own work capitalised 2.8 2.8 4.9 0.1 5.0 Operating revenue 3,767.0 -210.1 3,556.9 6,565.0 -373.5 6,191.5 Other operating income 70.0 -3.7 66.3 143.3 -6.4 136.9 Material costs -1,521.1 100.5 -1,420.6 -2,774.7 181.5 -2,593.2 Employee and personnel costs -592.2 17.7 -574.5 -1,149.3 36.8 -1,112.5 Other operating expenses -989.5 45.3 -944.2 -1,831.3 83.2 -1,748.1 Result from joint ventures 26.6 26.6 33.7 33.7 Operating income before depreciation (OIBD) 734.2 -23.8 710.4 953.1 -44.8 908.3 Depreciation and amortisation -209.8 14.2 -195.6 -413.1 28.9 -384.2 Operating income 524.4 -9.6 514.8 540.0 -15.9 524.1 Additional ordinary income 42.4 -0.1 42.3 46.9 -0.1 46.8 Additional ordinary expenses -15.3 -41.7 -57.0 -51.6 -41.7 -93.3 Additional ordinary result 27.1 -41.8 -14.7 -4.7 -41.7 -46.4 Result from associates 11.9 -2.2 9.7 7.2 -1.4 5.8 Result from other participations 1.5 -0.1 1.4 5.7 -2.0 3.7 Result from participations 13.5 -2.3 11.2 12.9 -3.4 9.5 Earnings before interest and taxes (EBIT) 565.0 -53.8 511.2 548.2 -61.1 487.1 Interest income 19.4 0.2 19.6 37.5 -0.1 37.4 Interest expenses -145.4 3.5 -141.9 -296.8 6.6 -290.2 Foreign exchange gains and losses -3.8 2.2 -1.6 -1.2 3.8 2.6 Other financial result -19.4 -19.4 -33.6 0.1 -33.5 Financial result -149.3 6.0 -143.3 -294.2 10.6 -283.6 Profit before tax from continuing operations 415.7 -47.8 367.9 254.0 -50.5 203.5 Income taxes -43.0 7.1 -35.9 -65.7 6.9 -58.8 Net income from continuing operations 372.7 -40.7 332.0 188.3 -43.6 144.7 Net income from discontinued operations 96.2 96.2 96.1 96.1 468.9 -40.8 284.5 -43.6 Profit for the period 428.1 240.9 Thereof non-controlling interests 59.0 1.0 60.0 109.5 -1.8 107.7 Thereof Group share of profit 409.9 -41.8 368.1 175.0 -41.8 133.2 Earnings per share in € (IAS 33) Earnings per share attributable to the parent entity 2.19 -0.22 1.96 0.93 -0.22 0.71 Earnings per share – continuing operations 1.67 -0.22 1.45 0.42 -0.22 0.20 |
April - June 2013 | January - June 2013 | ||||||
|---|---|---|---|---|---|---|---|---|
| Earnings per share – discontinued operations | 0.51 | 0.51 | 0.51 | 0.51 |
Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
| April - June 2013 | January - June 2013 | ||||||
|---|---|---|---|---|---|---|---|
| €m | Before adjustment |
IFRS 10/ IFRS 11 |
Adjusted | Before adjustment |
IFRS 10/ IFRS 11 |
Adjusted | |
| Net income from continuing operations | 372.7 | -40.7 | 332.0 | 188.3 | -43.6 | 144.7 | |
| Income taxes | 43.0 | -7.1 | 35.9 | 65.7 | -6.9 | 58.8 | |
| Interest income/ expenses | 126.1 | -3.8 | 122.3 | 259.3 | -6.6 | 252.7 | |
| Dividends received | 7.6 | 24.7 | 32.3 | 8.1 | 57.1 | 65.2 | |
| Interest received | 34.5 | 0.1 | 34.6 | 64.8 | -0.7 | 64.1 | |
| Interest paid | -184.3 | 3.6 | -180.7 | -338.4 | 6.2 | -332.2 | |
| Income taxes paid | -157.6 | 2.8 | -154.8 | -248.6 | 7.3 | -241.3 | |
| Depreciation, amortisation, and impairment | 210.2 | -14.2 | 196.0 | 411.7 | -28.9 | 382.8 | |
| Elimination of other non-cash items | -115.7 | 15.3 | -100.4 | -130.2 | 3.1 | -127.1 | |
| Cash flow | 336.5 | -19.2 | 317.3 | 280.6 | -12.9 | 267.7 | |
| Changes in operating assets | -276.1 | 11.7 | -264.4 | -306.6 | 24.7 | -281.9 | |
| Changes in operating liabilities | 240.3 | -19.5 | 220.8 | 2.9 | -18.0 | -15.1 | |
| Changes in working capital | -35.8 | -7.8 | -43.6 | -303.7 | 6.7 | -297.0 | |
| Decrease in provisions through cash payments | -210.4 | 0.5 | -209.9 | -257.6 | 0.8 | -256.8 | |
| Cash flow from operating activities | 90.3 | -26.5 | 63.8 | -280.7 | -5.4 | -286.1 | |
| Intangible assets | -2.2 | 0.2 | -2.0 | -5.3 | 1.3 | -4.0 | |
| Property, plant and equipment | -228.5 | 5.7 | -222.8 | -352.3 | 10.1 | -342.2 | |
| Subsidiaries and other business units | -39.4 | 0.0 | -39.4 | -60.4 | 0.0 | -60.4 | |
| Other financial assets, associates and joint ventures | -32.1 | -0.4 | -32.5 | -301.9 | -2.4 | -304.3 | |
| Investments (cash outflow) | -302.2 | 5.5 | -296.7 | -720.0 | 9.1 | -710.9 | |
| Subsidiaries and other business units | 0.0 | 0.0 | 0.0 | 2.5 | -0.1 | 2.4 | |
| Other fixed assets | 74.7 | -3.4 | 71.3 | 96.7 | -1.5 | 95.2 | |
| Divestments (cash inflow) | 74.7 | -3.4 | 71.3 | 99.1 | -1.6 | 97.5 | |
| Cash from changes in consolidation scope | 4.1 | 4.1 | 8.2 | 5.1 | 4.8 | 9.9 | |
| Cash flow from investing activities | -223.5 | 6.4 | -217.1 | -615.7 | 12.2 | -603.5 | |
| Dividend payments - HeidelbergCement AG | -88.1 | -88.1 | -88.1 | -88.1 | |||
| Dividend payments - non-controlling shareholders | -75.9 | 0.6 | -75.3 | -78.3 | 1.0 | -77.3 | |
| Increase in ownership interests in subsidiaries | -107.0 | 0.0 | -107.0 | -107.0 | 0.0 | -107.0 | |
| Proceeds from bond issuance and loans | 506.9 | -4.2 | 502.7 | 1,225.5 | -12.7 | 1,212.8 | |
| Repayment of bonds and loans | -418.7 | 11.5 | -407.2 | -1,019.5 | 15.1 | -1,004.4 | |
| Changes in short-term interest-bearing liabilities | 286.8 | 11.2 | 298.0 | 926.3 | -3.3 | 923.0 | |
| Cash flow from financing activities | 103.9 | 19.2 | 123.1 | 858.9 | 0.0 | 858.9 | |
| Net change in cash and cash equivalents | -29.3 | -1.0 | -30.3 | -37.5 | 6.9 | -30.6 | |
| Effect of exchange rate changes | -41.9 | 0.7 | -41.2 | -14.0 | -1.7 | -15.7 | |
| Cash and cash equivalents at the beginning of period | 1,494.5 | -101.6 | 1,392.9 | 1,474.8 | -107.1 | 1,367.7 | |
| Cash and cash equivalents at period end | 1,423.3 | -101.9 | 1,321.4 | 1,423.3 | -101.9 | 1,321.4 |
| Assets | 30 June 2013 | 31 December 2013 | ||||
|---|---|---|---|---|---|---|
| Before | IFRS 10/ | Adjusted | Before | IFRS 10/ | Adjusted | |
| €m | adjustment | IFRS 11 | adjustment | IFRS 11 | ||
| Non-current assets | ||||||
| Intangible assets | ||||||
| Goodwill | 10,531.3 | -358.5 | 10,172.8 | 10,055.1 | -285.0 | 9,770.1 |
| Other intangible assets | 292.6 | -29.7 | 262.9 | 274.7 | -28.8 | 245.9 |
| 10,823.9 | -388.2 | 10,435.7 | 10,329.8 | -313.8 | 10,016.0 | |
| Property, plant and equipment | ||||||
| Land and buildings | 5,197.4 | -244.0 | 4,953.4 | 4,990.9 | -226.8 | 4,764.1 |
| Plant and machinery | 4,343.3 | -282.4 | 4,060.9 | 4,055.8 | -267.9 | 3,787.9 |
| Other operating equipment | 322.5 | -12.8 | 309.7 | 307.4 | -11.8 | 295.6 |
| Prepayments and assets under construction | 788.1 | -16.2 | 771.9 | 868.8 | -8.7 | 860.1 |
| 10,651.3 | -555.3 | 10,096.0 | 10,222.9 | -515.2 | 9,707.7 | |
| Financial assets | ||||||
| Investments in joint ventures | 902.2 | 902.2 | 818.3 | 818.3 | ||
| Investments in associates | 385.9 | -106.8 | 279.1 | 391.8 | -104.6 | 287.2 |
| Financial investments | 89.6 | -30.4 | 59.2 | 79.7 | -22.9 | 56.8 |
| Loans and derivative financial instruments | 105.3 | 17.6 | 122.9 | 109.7 | 17.2 | 126.9 |
| 580.8 | 782.6 | 1,363.4 | 581.3 | 707.9 | 1,289.2 | |
| Fixed assets | 22,056.0 | -160.9 | 21,895.1 | 21,133.9 | -121.1 | 21,012.8 |
| Deferred taxes | 395.6 | -13.0 | 382.6 | 408.5 | -12.2 | 396.3 |
| Other non-current receivables | 495.6 | -7.5 | 488.1 | 533.6 | -6.1 | 527.5 |
| Non-current income tax assets | 26.0 | 26.0 | 15.9 | 15.9 | ||
| Total non-current assets | 22,973.2 | -181.4 | 22,791.8 | 22,091.9 | -139.4 | 21,952.5 |
| Current assets | ||||||
| Inventories | ||||||
| Raw materials and consumables | 720.3 | -51.4 | 668.9 | 642.6 | -46.3 | 596.3 |
| Work in progress | 202.2 | -12.9 | 189.3 | 183.7 | -11.8 | 171.9 |
| Finished goods and goods for resale | 686.3 | -19.0 | 667.3 | 664.3 | -15.4 | 648.9 |
| Prepayments | 31.0 | -3.0 | 28.0 | 20.1 | -2.0 | 18.1 |
| 1,639.8 | -86.4 | 1,553.4 | 1,510.7 | -75.6 | 1,435.1 | |
| Receivables and other assets | ||||||
| Current interest-bearing receivables | 93.3 | 23.3 | 116.6 | 89.5 | 19.9 | 109.4 |
| Trade receivables | 1,643.4 | -123.4 | 1,520.0 | 1,241.3 | -104.4 | 1,136.9 |
| Other current operating receivables | 388.9 | -14.6 | 374.3 | 364.0 | -15.3 | 348.7 |
| Current income tax assets | 73.9 | -3.1 | 70.8 | 45.7 | -0.6 | 45.1 |
| 2,199.5 | -117.8 | 2,081.7 | 1,740.6 | -100.5 | 1,640.1 | |
| Derivative financial instruments | 23.2 | 23.2 | 27.1 | 27.1 | ||
| Cash and cash equivalents | 1,423.3 | -101.9 | 1,321.4 | 1,464.9 | -113.4 | 1,351.5 |
| Total current assets | 5,285.7 | -305.9 | 4,979.8 | 4,743.3 | -289.4 | 4,453.9 |
| Disposal groups held for sale | 30.6 | 30.6 | ||||
| Balance sheet total | 28,258.9 | -487.4 | 27,771.5 | 26,865.8 | -428.9 | 26,436.9 |
Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement Consolidated statement of comprehensive income
Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
Consolidated statement of cash flows
| Equity and liabilities | 30 June 2013 | 31 December 2013 | ||||
|---|---|---|---|---|---|---|
| Before | IFRS 10/ | Adjusted | Before | IFRS 10/ | Adjusted | |
| €m | adjustment | IFRS 11 | adjustment | IFRS 11 | ||
| Shareholders' equity and non-controlling interests | ||||||
| Subscribed share capital | 562.5 | 562.5 | 562.5 | 562.5 | ||
| Share premium | 5,539.4 | 5,539.4 | 5,539.4 | 5,539.4 | ||
| Retained earnings | 6,834.6 | -71.8 | 6,762.8 | 7,397.3 | -39.8 | 7,357.5 |
| Other components of equity | -728.8 | 8.4 | -720.4 | -1,876.9 | 2.9 | -1,874.0 |
| Equity attributable to shareholders | 12,207.7 | -63.4 | 12,144.3 | 11,622.2 | -36.9 | 11,585.3 |
| Non-controlling interests | 1,072.1 | -22.9 | 1,049.2 | 959.3 | -21.3 | 938.0 |
| Total equity | 13,279.8 | -86.4 | 13,193.4 | 12,581.6 | -58.2 | 12,523.4 |
| Non-current liabilities | ||||||
| Bonds payable | 6,513.1 | 6,513.1 | 6,262.8 | 6,262.8 | ||
| Bank loans | 1,519.9 | -74.9 | 1,445.0 | 323.7 | -90.5 | 233.2 |
| Other non-current interest-bearing liabilities | 113.1 | -34.9 | 78.2 | 115.3 | -33.4 | 81.9 |
| 8,146.1 | -109.7 | 8,036.4 | 6,701.8 | -123.9 | 6,577.9 | |
| Pension provisions | 905.7 | -4.3 | 901.4 | 870.0 | -3.5 | 866.5 |
| Deferred taxes | 579.0 | -10.7 | 568.3 | 511.3 | -7.9 | 503.4 |
| Other non-current provisions | 972.8 | -5.8 | 967.0 | 946.1 | -5.0 | 941.1 |
| Other non-current operating liabilities | 78.8 | -1.0 | 77.8 | 62.3 | -0.9 | |
| Non-current income tax liabilities | 62.5 | 62.5 | 50.0 | |||
| 2,598.8 | -21.7 | 2,577.1 | 2,439.8 | -17.4 | 2,422.4 | |
| Total non-current liabilities | 10,744.9 | -131.5 | 10,613.4 | 9,141.6 | -141.3 | 9,000.3 |
| Current liabilities | ||||||
| Bonds payable (current portion) | 118.8 | 118.8 | 1,140.4 | 1,140.4 | ||
| Bank loans (current portion) | 343.2 | -124.3 | 218.9 | 510.2 | -91.6 | |
| Other current interest-bearing liabilities | 1,036.9 | -21.6 | 1,015.3 | 662.4 | -15.1 | |
| 1,498.9 | -145.9 | 1,353.0 | 2,312.9 | -106.7 | ||
| Non-controlling interests with put options | 44.1 | -6.2 | 37.9 | 50.6 | -6.1 | |
| 1,543.0 | -152.1 | 1,390.9 | 2,363.5 | -112.7 | 2,250.8 | |
| Pension provisions (current portion) | 85.9 | -0.2 | 85.7 | 95.1 | -0.3 | 209.1 |
| Other current provisions | 180.5 | -1.2 | 179.3 | 210.6 | -1.5 | |
| Trade payables | 1,358.6 | -74.1 | 1,284.5 | 1,410.7 | -75.5 | 1,335.2 |
| Other current operating liabilities | 967.4 | -38.3 | 929.1 | 929.5 | -33.2 | 896.3 |
| Current income tax liabilities | 98.9 | -3.8 | 95.1 | 125.5 | -6.1 | 119.4 |
| 2,691.3 | -117.5 | 2,573.8 | 2,771.5 | -116.7 | 2,654.8 | |
| Total current liabilities | 4,234.3 | -269.6 | 3,964.7 | 5,134.9 | -229.3 | 4,905.6 |
| Liabilities associated with disposal groups | 7.7 | |||||
| Total liabilities | 14,979.2 | -401.1 | 14,578.1 | 14,284.2 | -370.7 | 13,913.5 |
| Balance sheet total | 28,258.9 | -487.4 | 27,771.5 | 26,865.8 | -428.9 | 26,436.9 |
| April - June 2013 | January - June 2013 | ||||||
|---|---|---|---|---|---|---|---|
| €m | Before adjustment |
IFRS 10/ IFRS 11 |
Adjusted | Before adjustment |
IFRS 10/ IFRS 11 |
Adjusted | |
| Profit for the period | 468.9 | -40.8 | 428.1 | 284.5 | -43.6 | 240.9 | |
| Other comprehensive income: | |||||||
| Items not being reclassified to profit or loss in subsequent periods |
|||||||
| Remeasurement of the defined benefit liability (asset) | 85.4 | 85.4 | 172.6 | 172.6 | |||
| Income taxes | -14.0 | -14.0 | -34.4 | -34.4 | |||
| 71.4 | 71.4 | 138.3 | 138.3 | ||||
| Items that may be reclassified subsequently to profit or loss |
|||||||
| Cash Flow Hedges - change in fair value | 1.6 | 1.6 | 2.1 | 2.1 | |||
| Reclassification adjustments for gains / losses included in profit or loss |
1.0 | 1.0 | 3.0 | 3.0 | |||
| Income taxes | -0.4 | -0.4 | -0.9 | -0.9 | |||
| 2.2 | 2.2 | 4.3 | 4.3 | ||||
| Available for sale assets - change in fair value | 4.1 | -4.1 | 8.1 | -8.1 | |||
| Income taxes | -0.2 | 0.2 | -0.4 | 0.4 | |||
| 3.9 | -3.9 | 7.7 | -7.7 | ||||
| Currency translation | -851.1 | 16.0 | -835.0 | -603.5 | 6.0 | -597.5 | |
| Income taxes | 10.3 | 10.3 | 14.3 | 14.3 | |||
| -840.8 | 16.0 | -824.8 | -589.2 | 6.0 | -583.2 | ||
| Net gains / losses arising during the period from equity method investments |
-2.6 | -2.6 | 9.5 | 9.5 | |||
| -834.7 | 9.5 | -825.2 | -577.2 | 7.7 | -569.5 | ||
| Other comprehensive income | -763.3 | 9.5 | -753.8 | -438.9 | 7.7 | -431.2 | |
| Total comprehensive income | -294.4 | -31.2 | -325.7 | -154.5 | -35.9 | -190.3 | |
| Relating to non-controlling interests | 24.2 | 1.4 | 25.6 | 99.7 | -2.3 | 97.3 | |
| Relating to HeidelbergCement AG shareholders | -318.6 | -32.6 | -351.2 | -254.1 | -33.5 | -287.7 |
The production and sales of building materials are seasonal due to the regional weather patterns. Particularly in our important markets in Europe and North America, business figures of the first and fourth quarters are adversely affected by the winter months, whereas the warmer months contribute to higher sales and profit numbers in the second and third quarters.
The following table contains the key exchange rates used in the translation of the separate financial statements denominated in foreign currencies into euro.
| Exchange rates | Exchange rates at reporting date | Average exchange rates | ||||
|---|---|---|---|---|---|---|
| EUR | 31 Dec. 2013 | 30 June 2014 | 01-06/2013 | 01-06/2014 | ||
| USD | USA | 1.3746 | 1.3692 | 1.3131 | 1.3710 | |
| AUD | Australia | 1.5412 | 1.4516 | 1.2953 | 1.4990 | |
| CAD | Canada | 1.4600 | 1.4611 | 1.3335 | 1.5035 | |
| GBP | Great Britain | 0.8303 | 0.8005 | 0.8506 | 0.8215 | |
| IDR | Indonesia | 16,755.00 | 16,387.95 | 12,810.71 | 16,081.33 |
Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement Consolidated statement of comprehensive income Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
To strengthen the market position in the field of aggregates, HeidelbergCement purchased an additional 62.91% of shares in the Cimescaut Group, Tournai, Belgium – previously accounted for at equity – on 15 January 2014, thereby raising its shareholding to 96.93%. The purchase price amounted to €47.9 million and was paid in cash. The fair value of the previously held equity interest amounted to €21.4 million as at the acquisition date. The revaluation of the interest resulted in a gain of €5.6 million, which was recognised in the additional ordinary income. The non-controlling interests of €1.3 million were measured on the basis of their proportionate interest in the fair value of the identifiable net assets. The purchase price allocation has not yet been completed, as not all valuations are available. There may be adjustments concerning the valuation of mineral reserves, property, plant and equipment, and the associated deferred taxes. The provisionally recognised goodwill of €28.9 million, which is not tax-deductible, represents synergy effects. As part of the business combination, receivables with a fair value of €17.2 million were acquired. These concern trade receivables amounting to €6.0 million, loan receivables amounting to €2.0 million, and other receivables to the amount of €9.2 million. The gross value of the receivables is €17.6 million, of which €0.4 million is likely to be irrecoverable.
On 20 January 2014, HeidelbergCement acquired 100% of the shares in Espabel NV, Gent, Belgium. Espabel operates a cement grinding plant. With this acquisition, HeidelbergCement aims to enhance its market position in cement activities and realise cost savings in production and sales. The purchase price of €35.6 million is made up of a cash payment of €29.6 million and a liability for a contingent consideration, which was recognised at a fair value of €6.0 million. The provisionally recognised goodwill of €27.9 million, which is not tax-deductible, represents synergy effects. The purchase price allocation is provisional, as not all valuations have been completed. There may be adjustments concerning the valuation of property, plant and equipment, and the associated deferred taxes. Trade receivables with a fair value of €3.3 million were acquired. The gross value amounts to €3.4 million, of which €0.1 million is expected to be irrecoverable.
The following table shows the provisional fair values of the identifiable assets and liabilities of the business combinations as at the acquisition date.
| €m | Cimescaut | Espabel | Total |
|---|---|---|---|
| Intangible assets | 0.0 | 1.0 | 1.1 |
| Property, plant and equipment | 11.6 | 33.1 | 44.7 |
| Financial fixed assets | 10.4 | 0.0 | 10.4 |
| Inventories | 3.2 | 2.7 | 5.8 |
| Trade receivables | 6.0 | 3.3 | 9.3 |
| Cash and cash equivalents | 22.9 | 0.2 | 23.1 |
| Other assets | 9.9 | 0.3 | 10.2 |
| Total assets | 63.9 | 40.7 | 104.6 |
| Provisions | 1.4 | 1.4 | |
| Liabilities | 18.8 | 32.8 | 51.6 |
| Deferred taxes | 2.0 | 0.3 | 2.3 |
| Total liabilities | 22.2 | 33.0 | 55.3 |
| Net assets | 41.7 | 7.7 | 49.4 |
Preliminary fair values recognised as at the acquisition date
Furthermore, in the second quarter of 2014, HeidelbergCement effected business combinations in Germany in the area of ready-mixed concrete that were of minor importance for the presentation of the financial position and performance of the Group.
To strengthen the market position in the field of ready-mixed concrete, HeidelbergCement acquired the outstanding 50% share in the joint venture BLG Transportbeton GmbH & Co. KG (BLGT), Munich, on 1 January 2013. The purchase price amounted to €6.8 million and was paid in cash. Thus far the company has been accounted for at equity in the consolidated financial statements. The fair value of the previously held shares amounted to €6.8 million. The revaluation of the previous shareholding resulted in a profit of €2.4 million, which was recognised in the additional ordinary income. The purchase price allocation has not been completed as at 30 June 2013. The valuation of tangible fixed assets may be revised. The provisionally recognised goodwill of €6.1 million, which is not deductible for tax purposes, reflects the synergy potential arising from the business combination.
On 2 April 2013, HeidelbergCement acquired the remaining 50% of the shares in the joint venture Midland Quarry Products Limited (MQP), Whitwick, within the scope of a business combination. The acquired company is one of the leading suppliers of aggregates and asphalt for the construction industry and rail industry in the United Kingdom. The purchase price amounted to €39.4 million and was paid in cash. Thus far the company has been consolidated at equity. The provisional fair value of the previously held equity interest in the company amounted to €33.4 million as at the acquisition date. The revaluation of the shares resulted in a loss of €53.3 million, which was recognised in the additional ordinary expenses. The purchase price allocation has not been completed as at 30 June 2013. The valuations of the acquired property, plant and equipment, as well as the associated deferred taxes are essentially outstanding. The provisionally recognised goodwill representing synergies amounted to €6.3 million and is not deductible for tax purposes.
The following table shows the provisional fair values of the identifiable assets and liabilities of the business combinations as at the acquisition date.
| Preliminary fair values recognised as at the acquisition date | |||
|---|---|---|---|
| €m | BLGT | MQP | Total |
| Intangible assets | 0.1 | 0.1 | |
| Property, plant and equipment | 9.1 | 48.1 | 57.2 |
| Inventories | 0.3 | 6.8 | 7.1 |
| Trade receivables | 0.2 | 14.0 | 14.2 |
| Cash and cash equivalents | 1.0 | 8.3 | 9.3 |
| Other assets | 0.4 | 15.3 | 15.6 |
| Total assets | 11.1 | 92.5 | 103.6 |
| Provisions | 0.4 | 1.4 | 1.7 |
| Liabilities | 2.7 | 15.5 | 18.2 |
| Deferred taxes | 0.7 | 9.1 | 9.7 |
| Total liabilities | 3.7 | 26.0 | 29.7 |
| Net assets | 7.4 | 66.5 | 73.9 |
The agreement dated 5 October 2013 obliged HeidelbergCement to dispose of the grinding facility in Raigad, India. The approval of the local authorities and the transfer of assets and liabilities took place on 3 January 2014. The sales price of €19.6 million is made up of a cash payment of €11.8 million and a receivable of €7.8 million.
Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
On the basis of an agreement dated 23 December 2013, HeidelbergCement was obliged to dispose of its shares in the participation OAO Voronezhskoe Rudoupravlenije, Strelica, Russia. The notarial transfer of the shares to the purchaser occurred after approval was given by the local competition authorities on 3 February 2014. The sales price of €5.0 million was paid in cash.
On 28 March 2014, HeidelbergCement sold its shares in Cimgabon S.A., Libreville, Gabon. The resulting purchase price receivable from the disposal amounted to €1.4 million.
The following table shows the assets and liabilities as at the date of deconsolidation.
| Assets and liabilities at date of disposal | ||||
|---|---|---|---|---|
| €m | India | Russia | Gabon | Total |
| Property, plant and equipment | 3.7 | 3.7 | ||
| Inventories | 8.0 | 8.0 | ||
| Cash and cash equivalents | 1.3 | 1.3 | ||
| Other assets | 8.6 | 8.6 | ||
| Disposal groups held for sale | 15.5 | 10.5 | 26.0 | |
| Total assets | 15.5 | 10.5 | 21.6 | 47.6 |
| Provisions | 16.6 | 16.6 | ||
| Liabilities | 43.7 | 43.7 | ||
| Liabilities associated with disposal groups | 3.6 | 3.8 | 7.4 | |
| Total liabilities | 3.6 | 3.8 | 60.4 | 67.7 |
| Net assets | 12.0 | 6.7 | -38.8 | -20.2 |
The results from deconsolidation are shown in the additional ordinary result.
HeidelbergCement did not effect any significant divestments in the first half of 2013.
| January - June | Cement | Aggregates | Building products |
Concrete service-other |
Intra Group eliminations |
Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| €m | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 |
| Western and Northern Europe |
812 | 864 | 354 | 400 | 206 | 244 | 794 | 877 | -294 | -324 | 1,872 | 2,060 |
| Eastern Europe-Central Asia | 437 | 457 | 40 | 42 | 67 | 66 | -29 | -30 | 515 | 535 | ||
| North America | 481 | 482 | 460 | 465 | 302 | 287 | 407 | 414 | -158 | -146 | 1,491 | 1,503 |
| Asia-Pacific | 979 | 856 | 277 | 252 | 13 | 14 | 559 | 524 | -210 | -199 | 1,618 | 1,448 |
| Africa-Mediterranean Basin | 344 | 305 | 42 | 43 | 117 | 121 | -30 | -20 | 474 | 449 | ||
| Group Services | 419 | 533 | 419 | 533 | ||||||||
| Inter-Group area revenue within business lines |
-8 | -31 | -8 | -31 | ||||||||
| Total | 3,045 | 2,932 | 1,174 | 1,201 | 522 | 546 | 2,363 | 2,536 | -721 | -719 | 6,382 | 6,497 |
| Inter-Group area revenue between business lines |
-195 | -179 | -195 | -179 | ||||||||
| Total | -917 | -898 | 6,187 | 6,318 |
| Earnings per share | January - June | |
|---|---|---|
| €m | 2013 | 2014 |
| Profit for the period | 240.9 | 182.3 |
| Non-controlling interests | 107.7 | 95.5 |
| Group share of profit | 133.2 | 86.8 |
| Number of shares in '000s (weighted average) | 187,500 | 187,916 |
| Earnings per share in € | 0.71 | 0.46 |
| Net income from continuing operations – attributable to the parent entity | 37.0 | 90.0 |
| Earnings per share in € – continuing operations | 0.20 | 0.48 |
| Net income / loss from discontinued operations – attributable to the parent entity | 96.1 | -3.2 |
| Earnings / loss per share in € – discontinued operations | 0.51 | -0.02 |
The basic earnings per share are calculated in accordance with IAS 33 (Earnings per Share), by dividing the Group share of profit for the financial year by the weighted average of the number of issued shares. The diluted earnings per share indicator takes into account not only currently issued shares but also shares potentially available through option rights. The earnings per share were not diluted in the reporting period in accordance with IAS 33.30.
The Group share in total comprehensive income amounts to €208.6 million (previous year: -287.7). The profit for the period decreased by €46.4 million to €86.8 million (previous year: 133.2). Other comprehensive income amounts to €121.8 million (previous year: -420.8). The actuarial losses of €-65.5 million (after income taxes) recognised in other comprehensive income are primarily due to changes in interest rates. In the same period of the previous year, gains of €138.2 million were recorded. The negative changes in the cash flow hedge reserve of €-1.5 million (previous year: 3.6) during the reporting period result primarily from currency swaps. Currency translation resulted in gains of €178.9 million (previous year: losses of -572.1) in the reporting period, which primarily resulted from the appreciation of the British pound and the Australian dollar against the euro since 31 December 2013. The changes of the other comprehensive income of joint ventures and associates accounted for using the equity method total €9.9 million (previous year: 9.4) and result from the market valuation of available-for-sale assets amounting to €3.6 million (previous year: 7.7) and the currency translation of €6.4 million (previous year: 1.7).
Non-controlling interests in the total comprehensive income of €135.8 million are essentially composed of the non-controlling interest in the profit for the period of €95.5 million, which results in particular from the positive contributions to profits made by our Indonesian and African subsidiaries, as well as a positive result from currency translation of €41.1 million, which is mainly due to the appreciation of the Indonesian rupiah against the euro.
An impairment test on goodwill in accordance with IAS 36 (Impairment of Assets) is generally performed annually within the HeidelbergCement Group in the fourth quarter once the operational three-year plan has been prepared, or if there are indications of impairment. In this impairment test, the carrying amount of a group of Business trend January to June 2014 Outlook Risk and opportunity report Consolidated income statement Consolidated statement of comprehensive income Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
cash-generating units (CGUs) to which goodwill is allocated is compared with the recoverable amount of this group of CGUs. As at 30 June 2014, there were no events giving rise to or indications of a possible impairment requirement and therefore no impairment needed to be recognised.
The subscribed capital was increased by €1.25 million to €563.75 million as part of an authorised capital increase (Authorised Capital II) through the issuance of 416,477 no-par value shares. The number of no-par value bearer shares was raised to 187,916,477. As of 1 January 2014, the new shares are entitled to profit participation and were admitted to trading immediately after the Annual General Meeting on 7 May 2014. The nominal value of each share is €3.00, which corresponds to a proportionate amount of the subscribed share capital. The share premium of €5,539.4 million (unchanged from 31 December 2013) was essentially created from the premium from capital increases. As at the reporting date, the company has no treasury shares.
At the reporting date, the retained earnings amounted to €7,282.5 million (previous year: 7,357.5). They were increased in the reporting period by the total comprehensive income of €21.3 million, which is composed of the profit for the period of €86.8 million and the actuarial gains and losses of €-65.5 million recognised in other comprehensive income. The changes in ownership interests in subsidiaries amounting to €-6.1 million resulted mainly from the acquisition of the remaining 18% of shares in the Georgian cement manufacturer LLC Kartuli Cementi, Tiblisi. Furthermore, retained earnings rose by €22.3 million due to the capital increase from the conversion of a purchase price liability from the acquisition of the remaining 70% of the shares in Kerpen & Kerpen GmbH & Co. KG, Ochtendung. Dividends of €112.5 million (€0.60 per share) were paid to the shareholders of HeidelbergCement AG.
The other components of equity were increased by a total of €186.7 million. Of this amount, €185.3 million related to currency translation gains, €3.6 million to positive changes in the fair value of cash flow hedges, €-1.5 million to assets available for sale, and €-0.7 million to the transfer from the revaluation reserve in retained earnings (other changes).
Non-controlling interests amounted to €925.4 million (previous year: 938.0) as at the reporting date. This includes the increase from the profit for the period of €95.5 million, and other comprehensive income for the period of €40.3 million. Other comprehensive income primarily relates to currency translation differences which have improved since 31 December 2013 by €41.1 million from €-267.1 million to €-226.0 million. Changes in ownership interests in subsidiaries and other changes increased the non-controlling interests by €7.6 million. During the reporting period, dividend payments of €157.1 million were made to non-controlling interests. Major payments were made to the non-controlling shareholders of our Indonesian subsidiary PT Indocement.
The actuarial gains and losses were adjusted on the basis of the interest rates for the key countries applicable at the reporting date. The decrease in interest rates by around 0.4 percentage points led to an increase in the provisions for pensions and similar obligations by €95.4 million.
The following table assigns the individual balance sheet items for the financial instruments to classes and valuation categories. In addition, the aggregate carrying amounts for each measurement category and the fair values for each class are shown.
| Category of |
Amortised cost |
Cost | Fair value with P/L |
Fair value without |
Carrying amount |
Fair value |
|
|---|---|---|---|---|---|---|---|
| €m | IAS 39 1) | effect | P/L effect | ||||
| 30 June 2014 | |||||||
| Assets | |||||||
| Financial investments − available for sale at cost | AfS | 53.4 | 53.4 | ||||
| Loans and other interest-bearing receivables | LaR | 210.8 | 210.8 | 213.5 | |||
| Trade receivables and other operating receivables | LaR | 2,029.1 | 2,029.1 | 2,029.1 | |||
| Cash and cash equivalents | LaR | 1,349.5 | 1,349.5 | 1,349.5 | |||
| Derivatives − hedge accounting | Hedge | 52.6 | 52.6 | 52.6 | |||
| Derivatives − held for trading | HfT | 66.4 | 66.4 | 66.4 | |||
| Liabilities | |||||||
| Bonds payable, bank loans, and miscellaneous financial liabilities |
FLAC | 9,380.7 | 9,380.7 | 10,337.1 | |||
| Trade payables, liabilities relating to personnel, and miscellaneous operating liabilities |
FLAC | 2,185.0 | 2,185.0 | 2,185.0 | |||
| Liabilities from finance lease | FLAC | 11.7 | 11.7 | 11.7 | |||
| Derivatives − hedge accounting | Hedge | 4.2 | 4.2 | 4.2 | |||
| Derivatives − held for trading | HfT | 23.8 | 23.8 | 23.8 | |||
| Non-controlling interests with put options | FLAC | 20.1 | 20.1 | 20.1 | |||
| 31 December 2013 | |||||||
| Assets | |||||||
| Financial investments − available for sale at cost | AfS | 56.8 | 56.8 | ||||
| Loans and other interest-bearing receivables | LaR | 200.8 | 200.8 | 203.4 | |||
| Trade receivables and other operating receivables | LaR | 1,687.4 | 1,687.4 | 1,687.4 | |||
| Cash and cash equivalents | LaR | 1,351.5 | 1,351.5 | 1,351.5 | |||
| Derivatives − hedge accounting | Hedge | 11.5 | 11.5 | 11.5 | |||
| Derivatives − held for trading | HfT | 51.1 | 51.1 | 51.1 | |||
| Liabilities | |||||||
| Bonds payable, bank loans, and miscellaneous financial liabilities |
FLAC | 8,748.0 | 8,748.0 | 9,711.2 | |||
| Trade payables, liabilities relating to personnel, and miscellaneous operating liabilities |
FLAC | 2,145.7 | 2,145.7 | 2,145.7 | |||
| Liabilities from finance lease | FLAC | 9.8 | 9.8 | 9.8 | |||
| Derivatives − hedge accounting | Hedge | 14.1 | 14.1 | 14.1 | |||
| Derivatives − held for trading | HfT | 12.2 | 12.2 | 12.2 | |||
| Non-controlling interests with put options | FLAC | 44.5 | 44.5 | 44.5 |
Carrying amounts, measurement and fair values by measurement categories
1) AfS: Available for sale, LaR: Loans and receivables, Hedge: Hedge accounting, HfT: Held for trading, FLAC: Financial liabilities at amortised cost
Consolidated statement of cash flows Consolidated balance sheet Consolidated statement of changes in equity Segment reporting/Notes
Notes to the interim consolidated financial statements
Available for sale at cost investments are equity investments measured at cost, for which no listed price on an active market exists and whose fair values cannot be reliably determined. Therefore, no fair value is indicated for these instruments. Derivative financial instruments, both those designated as hedges and those held for trading, are also measured at fair value. In these items, the fair value always corresponds to the carrying amount.
The fair values of the long-term loans, other long-term operating receivables, bank loans, finance lease liabilities, and other long-term interest-bearing and operating liabilities correspond to the present values of the future payments, taking into account the interest parameters at the time of payment.
The fair values of the listed bonds correspond to the nominal values multiplied by the price quotations on the reporting date. For the financial instruments with short-term maturities, the carrying amounts on the reporting date represent reasonable estimates of the fair values.
All financial assets and liabilities which are measured at fair value are classified into Level 2 of the fair value hierarchy of IFRS 13.
No reportable transactions with related parties took place in the reporting period beyond normal business relations.
As at the reporting date, there were contingent liabilities of €54.4 million (previous year: 52.0) mainly related to tax-related risks. The timing of the possible cash outflows for the contingent liabilities is uncertain because they depend on various external factors that remain outside HeidelbergCement's control. The application of taxation regulations may not yet be determined at the time that current income tax assets and liabilities are calculated. The calculation of tax items is based on the regulations most likely to be applied in each case. Regardless of this, the fiscal authorities may be of a deviating opinion, which may give rise to additional tax liabilities.
The total future minimum lease payments for operating leases as at the reporting date are shown in the following table.
| Other financial commitments | ||
|---|---|---|
| €m | 31 Dec. 2013 | 30 June 2014 |
| Future minimum lease payments under non-cancellable operating leases | ||
| Due within one year | 144.2 | 134.5 |
| Due between one and five years | 321.4 | 342.6 |
| Due after five years | 406.1 | 405.7 |
| 871.7 | 882.8 |
After the balance sheet date, there were no reportable events.
To the best of our knowledge, and in accordance with the applicable reporting principles for interim financial reporting, the interim consolidated financial statements give a true and fair view of the assets, liabilities, financial position and profit or loss of the Group, and the interim Group management report includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal opportunities and risks associated with the expected development of the Group for the remaining months of the financial year.
Heidelberg, 30 July 2014
HeidelbergCement AG
The Managing Board
The Company has its registered office in Heidelberg, Germany. It is registered with the Commercial Register at the Local Court of Mannheim (Amtsgericht Mannheim) under HRB 330082.
Group Communication Phone: +49 (0) 6221 481-13 227 Fax: +49 (0) 6221 481-13 217 E-mail: [email protected]
Phone: Institutional investors USA and UK: +49 (0) 6221 481-13 925 Institutional investors EU and rest of the world: +49 (0) 6221 481-39568 Private investors: +49 (0) 6221 481-13 256 Fax: +49 (0) 6221 481-13 217 E-mail: [email protected]
The Half-Year Financial Report January to June 2014 was published on 30 July 2014.
| Financial calendar | |
|---|---|
| Interim Financial Report January to September 2014 | 6 November 2014 |
| Annual General Meeting 2015 | 7 May 2015 |
HeidelbergCement AG Berliner Strasse 6 69120 Heidelberg, Germany www.heidelbergcement.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.