AI assistant
FLETCHER BUILDING LIMITED — Annual Report 2012
Aug 21, 2012
64902_rns_2012-08-21_f50ee56e-d78e-4a34-aa80-dfbaef0240b0.pdf
Annual Report
Open in viewerOpens in your device viewer
Appendix 4E (rule 4.3A.) ASX - Annual Report
Appendix 4E (rule 4.3A.)
Annual Report
Fletcher Building Limited
Year ended 30 June 2012
ARBN - 002 232 368
- 1 Preliminary annual report on results for the year ended 30 June 2012 (including the comparative results for the year ended 30 June 2011) in accordance with Listing Rule 4.3A.
The amounts as presented have been prepared in accordance with Generally Accepted Accounting Practice in New Zealand which is the New Zealand equivalent to International Financial Reporting Standards (NZIFRS). They also comply with International Financial Reporting Standards. The amounts presented give a true and fair view of the matters to which the report relates and are based on audited accounts.
The Listed Issuer (Fletcher Building Limited) has a formally constituted Audit Committee of the Board of Directors.
2 Results for Announcement to the Market
| NZm | 30 June 2012 | Up /(Down) | 30 June 2011 |
|---|---|---|---|
| 2.1 Revenues from ordinary activities 2.2 Profit (loss) from ordinary activities after tax and before restructuring and impairment charges attributable to members 2.3 Net Profit (loss) and extraordinary Items after tax attributable to members |
8,873 317 185 |
19.6% (11.7%) (34.6%) |
7,416 359 283 |
| 2.4-2.5 Dividends (distributions) Current year; final dividend payable 17 October 2012 |
|||
| Amount per security |
Franked amount per security |
||
| NZ 17.0 c | nil | ||
| The record date for determining entitlement to the current year dividend is 28 September 2012. Tax credits of NZ 6.6111 cps are attached to the dividend from the current year. Non New Zealand resident shareholders can benefit from New Zealand tax credits as outlined in the attached press release. There are no Australian franking credits attached to this dividend and the conduit foreign income component is nil. |
Tax credits of NZ 6.6111 cps are attached to the dividend from the current year. Non New Zealand resident shareholders can benefit from New Zealand tax credits as outlined in the attached press release.
There are no Australian franking credits attached to this dividend and the conduit foreign income component is nil.
The record date for determining entitlement to the current year dividend is 28 September 2012.
3 Earnings Statement
Refer to the Financial Statements.
4 Balance Sheet
Refer to the Financial Statements.
5 Statement of Cash Flows
Refer to the Financial Statements.
6 Statement of Comprehensive Income and Movements in Equity
Refer to the Financial Statements.
7 Dividends
Details of the final dividend for the 2012 financial year are provide in Section 2 above.
| Distributions recognised Final dividend for 2011 financial year on Ordinary shares Interim dividend for 2012 financial year on Ordinary shares Distributions paid Final dividend for 2011 financial year on Ordinary shares Interim dividend for 2012 financial year on Ordinary shares |
$NZ millions | NZ Cents per share |
|---|---|---|
| 115 | 17 | |
| 116 | 17 | |
| 115 | 17 | |
| 116 | 17 |
1
Appendix 4E (rule 4.3A.) ASX - Annual Report
8 Dividend Reinvestment Plan
The Dividend Reinvestment Plan will be operative for this dividend payment. There will be no discount to the price applied to ordinary shares issued. Documentation for participation is available from the share registry or the website www.fletcherbuilding.com and must be received by the registry before the record date of Friday 28 September 2012.
The price used to determine entitlements under the Plan is the average of the individual daily volume weighted average sale prices of price-setting trades of the company’s shares sold on the NZX on each of the five business days following the NZX ex-dividend date of 26 September 2012. The new shares will rank equally with existing shares and will be issued on the dividend payment date of 17 October 2012.
| 9 10 |
Net Tangible assets per security NZ$ | 30 June 2012 2.65 |
Up / (Down) (2.2%) |
30 June 2011 2.71 |
|---|---|---|---|---|
| Control of Entities gained or lost during year Control gained Name of subsidiary or group of subsidiaries Date from which such contribution has been calculated In addition, the group acquired other subsidiaries for an aggregate consideration of $34 million. These acquisitions contributed operating earnings for the period of $2 million. Control Lost Name of subsidiary or group of subsidiaries Contribution to net profit for the year attributable to members 1/04/2012 Homapal Plattenwerk GmbH & Co.KG $4 million Contribution to operating earnings for the period |
||||
| Homapal Plattenwerk GmbH & Co.KG | ||||
| $4 million | ||||
| 1/04/2012 | ||||
- 11 Associates
| Fletcher Building's Share of Associates NZ$m: Carrying amount at the beginning of the year Acquisition of associates Loans to associates Purchase of controlling interest of Homapal investment Equity accounted earnings of associates Dividends from associates Acquisition restatement during the year Foreign currency translation movement to reserves Carrying amount at the end of the year Material Interests in Associates |
30 June 2012 | 30 June 2011 |
|---|---|---|
| 209 6 (1) (49) 26 (32) (5) (4) |
189 14 2 33 (33) 4 |
|
| 150 | 209 | |
Fletcher Building has an interest (that is material to it) in the following associates:
| Name of Associates | Percentage of ownership interest held at end ofyear (ordinary shares, units, etc) |
Percentage of ownership interest held at end ofyear (ordinary shares, units, etc) |
Contribution to Operating Profit after Taxation NZ$m |
Contribution to Operating Profit after Taxation NZ$m |
|---|---|---|---|---|
| 30 June 2012 50.0% 50.0% 100.0% |
30 June 2011 50.0% 50.0% 50.0% |
30 June 2012 Equity Accounted |
30 June 2011 Equity Accounted |
|
| Equity Accounted Associates Sims Pacific Metals Laminex associates -Wespine and Dynea Formica associate - Homapal Plattenwerk GmbH Miscellaneous |
||||
| 9 8 4 5 |
10 12 6 5 |
|||
| Total | 26 | 33 | ||
| Other Material Interests NIL |
||||
| Total | 26 | 33 |
2
Appendix 4E (rule 4.3A.) ASX - Annual Report
12 Other Significant information to assess entity's financial performance and financial position Refer Press Release.
13 Accounting Standards
The International Accounting Standards Board has issued a number of other standards, amendments and interpretations which are not yet effective. The group has not yet applied these in preparing these financial statements although the application of these standards, amendments and interpretations would require further disclosures, but they are not expected to have a material impact on the group's earnings. NZ IAS 19 Employee Benefits has been revised with an effective date of June 2014 for the group. This will result in the group's deferred actuarial loss of $182 million, as at 30 June 2012, in respect of its retirement plans to be written off direct to the other comprehensive reserve within equity. It is not expected to have a material impact on the groups earnings.
There have been no other changes in accounting policies in the year ended 30 June 2012, however certain comparatives have been restated to conform with the current year's presentation.
14 Commentary on results of the year
| 14.1. Details of basic and diluted EPS: NZ cents 30 June 2012 30 June 2011 Basic EPS 27.2 45.0 Diluted EPS 27.2 45.0 Diluted net earnings per share uses the weighted average number of shares used for basic net earnings per share, adjusted for dilutive securities. Capital notes and options are convertible into the Company's shares, and are therefore considered dilutive securities for diluted net earnings per share. For the year ended 30 June 2012, all capital notes were anti-dilutive. Numerator 30 June 2012 30 June 2011 Net earnings 185 283 Numerator for basic earnings per share 185 283 Dilutive capital notes distribution 7 Numerator for diluted net earnings per share 185 290 Denominator (millions of shares) 30 June 2012 30 June 2011 Denominator for basic net earnings per share 681 629 Conversion of dilutive capital notes 15 Denominator for diluted net earnings per share 681 644 |
30 June 2012 | 30 June 2011 |
|---|---|---|
| 27.2 27.2 |
45.0 45.0 |
|
| 30 June 2012 | 30 June 2011 | |
| 185 185 185 |
283 283 7 290 |
|
| 30 June 2012 | 30 June 2011 | |
| 681 681 |
629 15 644 |
|
14.2 Returns to Shareholders including distributions and buy backs. Refer to item 6 for details of dividend distributions. Refer to press release.
14.3 Significant features of operating performance Refer to press release.
14.4 Segment results
Refer to attachment and press release for industry and geographic segment information.
14.5 Trends Refer to press release.
14.6 Any other factors which have affected the results in the year, or which are likely to affect results in the future Refer to press release.
15 This report is based on audited accounts.
16 Audit: dispute of qualification
Nil
3
Earnings statement For the year ended 30 June 2012
Fletcher Building Group
| Year ended | Year ended | |
|---|---|---|
| June 2012 | June 2011 | |
| NZ$M | NZ$M | |
| Sales | 8,873 | 7,416 |
| Cost of goods sold | (6,647) | (5,566) |
| Gross margin | 2,226 | 1,850 |
| Selling and marketing expenses | (1,095) | (788) |
| Administration expenses | (603) | (516) |
| Share of profits of associates | 26 | 33 |
| Other investment income/(expense) | 1 | 4 |
| Other gains and losses | 1 | 14 |
| Amortisation of intangibles | (1) | |
| Restructuring and impairment charges | (153) | (104) |
| Operating earnings (EBIT) | 403 | 492 |
| Funding costs | (152) | (122) |
| Earnings before taxation | 251 | 370 |
| Taxation expense | (58) | (79) |
| Earnings after taxation | 193 | 291 |
| Earnings attributable to minority interests | (8) | (8) |
| Net earnings attributable to the shareholders | 185 | 283 |
| Net earnings per share (cents) | ||
| Basic | 27.2 | 45.0 |
| Diluted | 27.2 | 45.0 |
| Weighted average number of shares outstanding (millions | ||
| of shares) | ||
| Basic | 681 | 629 |
| Diluted | 681 | 644 |
| Dividends declared pershare (cents) | 34.0 | 33.0 |
4
Statements of comprehensive income and movements in equity For the year ended 30 June 2012
Fletcher Building Group
Statement of comprehensive income
| Year ended | Year ended | |
|---|---|---|
| June 2012 | June 2011 | |
| NZ$M | NZ$M | |
| Net earnings - parent interest | 185 | 283 |
| Net earnings-minority interest | 8 | 8 |
| Net earnings | 193 | 291 |
| Movement in cashflow hedge reserve | (39) | (6) |
| Movement in currency translation reserve | (39) | 10 |
| Income and expenses recognised directly in equity | (78) | 4 |
| Total comprehensive income for the year | 115 | 295 |
| Statement of movements in equity | ||
| Total equity at the beginning of the year | 3,700 | 3,023 |
| Total comprehensive income for the year | 115 | 295 |
| Movement in minority equity | (10) | (8) |
| Movement in reported capital | 30 | 645 |
| Dividends | (231) | (189) |
| Distribution to Crane minority shareholders | (62) | |
| Less movement in shares held under the | ||
| treasury stock method | (1) | (4) |
| Total equity | 3,603 | 3,700 |
5
Balance Sheet As at 30 June 2012
| Balance Sheet As at 30 June 2012 |
||
|---|---|---|
| Fletcher Building | Group | |
| June 2012 | June 2011 | |
| NZ$M | NZ$M | |
| Assets | ||
| Current assets: | ||
| Cash and deposits | 168 | 115 |
| Current tax asset | 28 | |
| Debtors | 1,460 | 1,450 |
| Stocks | 1,434 | 1,539 |
| Total current assets | 3,090 | 3,104 |
| Non current assets: | ||
| Fixed assets | 2,348 | 2,206 |
| Goodwill | 1,243 | 1,424 |
| Intangibles | 519 | 404 |
| Investments | 224 | 281 |
| Derivatives | 73 | 67 |
| Deferred taxation asset | 6 | |
| Total non current assets | 4,407 | 4,388 |
| Total assets | **7,497 ** | 7,492 |
| Liabilities | ||
| Current liabilities: | ||
| Provisions | 95 | 78 |
| Creditors and accruals | 1,249 | 1,364 |
| Current tax liability | 27 | |
| Contracts | 115 | 92 |
| Borrowings | 456 | 139 |
| Total current liabilities | 1,915 | 1,700 |
| Non current liabilities: | ||
| Provisions | 21 | 23 |
| Creditors and accruals | 92 | 93 |
| Deferred taxation liability | 13 | |
| Retirement plan liability | 29 | 37 |
| Derivatives | 134 | 71 |
| Borrowings | 1,690 | 1,868 |
| Total non current liabilities | 1,979 | 2,092 |
| Total liabilities | 3,894 | 3,792 |
| Equity | ||
| Reported capital | 2,582 | 2,553 |
| Revenue reserves | 985 | 1,031 |
| Other reserves | 4 | 82 |
| Shareholders' funds | 3,571 | 3,666 |
| Minorityequity | 32 | 34 |
| Total equity | 3,603 | 3,700 |
| Total liabilities and equity | **7,497 ** | 7,492 |
6
Statement of Cashflows For the year ended 30 June 2012
| Fletcher Building Group | Fletcher Building Group | |
|---|---|---|
| Year ended | Year ended | |
| June 2012 | June 2011 | |
| NZ$M | NZ$M | |
| Cashflow from operating activities | ||
| Receipts from customers | 8,908 | 7,370 |
| Dividends received | 32 | 33 |
| Interest received | 1 | |
| Total received | 8,941 | 7,403 |
| Payments to suppliers, employees and other | 8,227 | 6,793 |
| Interest paid | 143 | 122 |
| Income taxpaid | 123 | 86 |
| Total applied | 8,493 | 7,001 |
| Net cash from operating activities | 448 | 402 |
| Cashflow from investing activities | ||
| Sale of fixed assets | 16 | 41 |
| Sale of investments | 1 | |
| Sale of subsidiaries | 11 | |
| Total received | 27 | 42 |
| Purchase of fixed assets | 261 | 249 |
| Purchase of investments | 6 | 2 |
| Purchase of subsidiaries | 86 | 1,106 |
| Net debt in subsidiaries acquired | 10 | 323 |
| Total applied | 363 | 1,680 |
| Net cash from investing activities | (336) | (1,638) |
| Cashflow from financing activities | ||
| Issue of shares | 645 | |
| Net debt drawdown | 107 | 754 |
| Issue of capital notes | 67 | 69 |
| Total received | 174 | 1,468 |
| Repurchase of capital notes | 21 | 29 |
| Advances to subsidiaries | ||
| Distribution to minority shareholders | 13 | 13 |
| Dividends | 201 | 189 |
| Total applied | 235 | 231 |
| Net cash from financing activities | (61) | 1,237 |
| Net movement in cash held | 51 | 1 |
| Add opening cash deposits | 115 | 112 |
| Effect of exchange rate changes on net cash | 2 | 2 |
| Closing cash and liquid deposits | 168 | 115 |
7
Reconciliation of Net Earnings to Net Cash from Operating Activities
For the year ended 30 June 2012
Fletcher Building Group
| Year ended | Year ended | |
|---|---|---|
| June 2012 | June 2011 | |
| NZ$M | NZ$M | |
| Cash was received from: | ||
| Net earnings | 185 | 283 |
| Earnings attributable to minority interests | 8 | 8 |
| 193 | 291 | |
| Adjustment for items not involving cash: | ||
| Depreciation, depletions, and amortisation | 230 | 205 |
| Restructuring and impairment charges | 122 | 89 |
| Provisions and other adjustments | (21) | (7) |
| Taxation | (65) | (7) |
| Non cash adjustments | 266 | 280 |
| Cashflow from operations(1) | 459 | 571 |
| Less gain on disposal of affiliates and fixed assets | (2) | (21) |
| Cashflow from operations before net working capital movements | 457 | 550 |
| Net working capital movements | (9) | (148) |
| Net cash from operating activities (2) | 448 | 402 |
| Net working capital movements: | ||
| Debtors | 15 | (42) |
| Stocks | 71 | (52) |
| Contracts | 20 | (4) |
| Creditors | (115) | (50) |
| (9) | (148) |
(1) Includes (gain)/loss on disposal of affiliates and fixed assets. (2) As per the statement of cashflows.
8
FLETCHER BUILDING FINANCIAL STATEMENTS
Notes to the financial statements
1 Basis of presentation
The financial statements presented are those of Fletcher Building Limited and its subsidiaries (the "group"). Fletcher Building Limited is a company domiciled in New Zealand, is registered under the Companies Act 1993, and is an issuer in terms of the Securities Act 1978 and the Financial Reporting Act 1993. These financial statements have been prepared in accordance with Generally Accepted Accounting Practice in New Zealand which is the New Zealand equivalent to International Financial Reporting Standards (NZ IFRS). They also comply with International Financial Reporting Standards.
2 Changes in accounting policies
The International Accounting Standards Board has issued a number of other standards, amendments and interpretations which are not yet effective. The group has not yet applied these in preparing these financial statements although the application of these standards,
amendments and interpretations would require further disclosures, but they are not expected to have a material impact on the group's earnings. NZ IAS 19 Employee Benefits has been revised with an effective date of June 2014 for the group. This will result in the group's deferred actuarial loss of $182 million, as at 30 June 2012, in respect of its retirement plans to be written off direct to the other comprehensive reserve within equity. It is not expected to have a material impact on the groups earnings.
There have been no other changes in accounting policies in the year ended 30 June 2012, however certain comparatives have been restated to conform with the current year's presentation.
3 Acquisitions
During the 2012 year the group acquired subsidiaries for a total consideration of $86 million (2011: $1,106 million).
The major acquisition during the year was the purchase of the remaining half of Homapal on 2 April 2012 for a consideration of $52 million, having previously held a 50 per cent investment. From that date Homapal has been accounted for as a subsidiary of the group, having previously been equity accounted as an associate prior to this date.
The following values are recognised in the financial statements in respect of this acquisition:
| The following values are recognised in the financial statements in respect of this acquisition: | |
|---|---|
| PROVISIONAL | |
| FAIR VALUE | |
| NZ$M | |
| Fixed assets | 26 |
| Goodwill on acquisition | 81 |
| Inventories | 7 |
| Receivables | 3 |
| Current liabilities | (2) |
| Enterprise value | 115 |
| Less debt acquired | (10) |
| Gain recognised in respect of investment previously held | (4) |
| Adjustment to derecognise investmentpreviouslyheld | (49) |
| Considerationpaid | 52 |
During the year to 30 June 2012, Homapal contributed sales of $8 million and operating earnings of $4 million. If the acquisition had occurred on 1 July 2011, it is estimated that the contribution to group sales would have been $33 million and operating earnings would have been $12 million.
9
3 Acquisitions continued
Other acquisitions
During the year the group also acquired other subsidiaries for a total consideration of $34 million. The following values are recognised in the financial statements:
| The following values are recognised in the financial statements: | |
|---|---|
| PROVISIONAL | |
| FAIR VALUE | |
| NZ$M | |
| Fixed assets | 15 |
| Goodwill on acquisition | 21 |
| Minority interest | (2) |
| Current assets | 9 |
| Current liabilities | (9) |
| Enterprise value | 34 |
| Considerationpaid | 34 |
During the year to 30 June 2012 these acquisitions contributed sales of $27 million and operating earnings of $2 million. If the acquisitions had occurred on 1 July 2011, it is estimated that the contribution to group sales would have been $49 million and operating earnings would have been $5 million.
A formal fair value exercise of the assets and liabilities for the above acquisitions is underway, but will not be completed until the 2013 year. At present the difference between the book value at acquisition and the purchase price has been recognised as goodwill, representing the expected profitability and the synergies to be achieved. The goodwill arising is not expected to be deductible for tax purposes.
Crane was acquired with an effective date of 28 March 2011 for consideration of $1,050 million inclusive of $323 million of net debt. The fair value exercise for Crane has now been completed. The following are the values recognised in the financial statements.
Crane
| Crane | ||
|---|---|---|
| FINAL | PROVISIONAL | |
| FAIR VALUE AT | FAIR VALUE AT | |
| ACQUISITION DATE | ACQUISITION DATE | |
| NZ$M | NZ$M | |
| Fixed assets | 426 | 286 |
| Goodwill on acquisition | 435 | 655 |
| Goodwill in respect of the minority interest | 62 | 62 |
| Brands and other intangibles | 143 | 8 |
| Net tax asset / (liability) | (2) | 47 |
| Inventories | 391 | 401 |
| Receivables | 363 | 366 |
| Current liabilities | (456) | (468) |
| Investments | 11 | 16 |
| Enterprise value | 1,373 | 1,373 |
| Less debt acquired | (451) | (451) |
| Plus cash acquired | 128 | 128 |
| Considerationpaid | 1,050 | 1,050 |
| Lessgoodwill in respect of the minorityinterest | (62) | (62) |
| Net assets recognised | 988 | 988 |
10
4 Restructuring and impairment charges - unusual items
Fletcher Building Group - June 2012
Restructuring and impairment charges, previously disclosed as unusual items consists of the following:
| Acquisition | |||||||
|---|---|---|---|---|---|---|---|
| income and | Restructuring | Intangibles | Write-off of | Write-off | |||
| expenses (1) | Costs (2) | Impairment(3) | Fixed Assets (4) | of Stock (5) | Other | Total | |
| NZ$m | NZ$m | NZ$m | NZ$m | NZ$m | NZ$m | NZ$m | |
| Building Products division | 75 | 4 | 79 | ||||
| Laminates &Panels division | (1) | 45 | 20 | 10 | 74 | ||
| Total restructuring and impairment charges - EBIT | (1) | 45 | 75 | 20 | 14 | 153 | |
| Tax benefit on above items (6) | (7) | (4) | (6) | (4) | (21) | ||
| Total restructuring and impairment charges - net earnings | (1) | 38 | 71 | 14 | 10 | 132 | |
| Fletcher Building Group - June 2011 | |||||||
| Building Products division | 46 | 9 | 25 | 80 | |||
| Crane division | 18 | 18 | |||||
| Laminates & Panels division | 4 | 5 | 9 | ||||
| Other -Corporate acquisitioncostsforCrane | (3) | (3) | |||||
| Total restructuring and impairment charges - EBIT | 15 | 50 | 14 | 25 | 104 | ||
| Interest(7) | 4 | 4 | |||||
| Tax benefit on above items(6) | (7) | (4) | (7) | (1) | (19) | ||
| Tax benefit - reversal of recognition of deferred tax liabilityon buildings(NZ) (6) | (13) | (13) | |||||
| Total restructuring and impairment charges - net earnings | 8 | 50 | 10 | 18 | (10) | 76 |
Fletcher Building Group 2012
(1) The group recorded a gain of $4 million arising from the revaluation of its existing 50 percent share in Homapal. In addition the group incurred $3 million of acquisition costs.
- (2) The group incurred $45 million of restructuring costs in the Laminates & Panels division. $21 million is attributable to the decision to close the Formica factory in Bilbao, Spain and consolidate operations at the Valencia site. The remaining $24 million was incurred in restructuring the Laminex Australia and New Zealand businesses.
(3) A strategic review of the Australian insulation business was completed during the year ended 30 June 2012. The review identified that medium term earnings prospects have deteriorated, necessitating a reduction in the carrying value of the business. As a result the group has written off $62 million of goodwill and $13 million of brands, refer notes 19 and 20.
- (4) The group has decided to write off a further $3 million of fixed assets for The O'Brien Group Limited and $17 million for Laminex Australia. The Laminex Australia write-offs are a result of product rationalisation initiatives.
(5) The group has also written off $10 million of stock in Laminex Australia as a result of product rationalisation initiatives, and incurred a further $4 million in disposing of surplus stock in Fletcher Insulation Australia. (6) Tax benefit, see note 7.
Fletcher Building Group 2011
(1) Crane incurred $18 million of redundancies and restructuring costs after the date of acquisition. In addition the group incurred $22 million of transaction costs as a result of the acquisition of Crane, plus
income of $25 million consisting of an equity swap of $4 million, the special dividend received on the pre-bid stake of $8 million and a fair value gain on the pre-bid stake of $13 million.
(3) The group impaired goodwill in The O'Brien Group Limited of $4 million, DVS Limited of $7 million and $39 million in Fletcher Insulation Australia, see note 19.
(4) The group decided to write off $5 million of fixed assets for The O'Brien Group Limited and $9 million for the manufacturing site closed in 2010 by Fletcher Insulation Australia following the sudden withdrawal of the Australian government's insulation subsidy scheme.
- (5) During the year the group wrote off $25 million of stock in Fletcher Insulation Australia. This was the surplus imported stock remaining after the sudden withdrawal of the Australian government's insulation subsidy scheme. (6) Tax benefit, see note 7.
(7) Interest expense relates to $4 million of costs relating to the close out of Crane debt instruments upon acquisition.
5 Contingencies and commitments
Provision has been made in the ordinary course of business for all known and probable future claims but not for such claims as cannot presently be reliably measured. There have been no material movements in capital expenditure commitments, lease commitments or contingent liabilities to that disclosed in the 2011 annual report.
11
SEGMENTAL INFORMATION
| Industry Segments | ||||
|---|---|---|---|---|
| Year ended | 2012 | 2011 | 2012 | 2011 |
| NZ$M | NZ$M | NZ$M | NZ$M | |
| Gross Sales | Gross Sales | External Sales | External Sales | |
| Building Products | 767 | 786 | 670 | 692 |
| Concrete | 1,021 | 981 | 958 | 912 |
| Construction | 1,047 | 1,147 | 1,040 | 1,140 |
| Crane | 2,506 | 661 | 2,393 | 623 |
| Distribution | 817 | 859 | 813 | 856 |
| Laminates & Panels | 1,882 | 2,002 | 1,849 | 1,979 |
| Steel | 1,219 | 1,272 | 1,150 | 1,214 |
| Other | 6 | 7 | ||
| Group | 9,265 | 7,715 | 8,873 | 7,416 |
| less intersegment sales | (392) | (299) | ||
| Group External sales | 8,873 | 7,416 | ||
| Restructuring and | Restructuring and | |||
| impairment charges | impairment charges | |||
| Operating | Operating | in Operating | in Operating | |
| Earnings (EBIT) | Earnings (EBIT) | Earnings | Earnings | |
| Building Products | (7) | 31 | (79) | (80) |
| Concrete | 130 | 125 | ||
| Construction | 50 | 60 | ||
| Crane | 106 | 11 | (18) | |
| Distribution | 27 | 39 | ||
| Laminates & Panels | 65 | 159 | (74) | (9) |
| Steel | 48 | 83 | ||
| Other | (16) | (16) | 3 | |
| Group | 403 | 492 | (153) | (104) |
| Depreciation and | Depreciation and | Capital Expenditure | Capital Expenditure | |
| Amortisation | Amortisation | including | including | |
| Expense | Expense | acquisitions | acquisitions | |
| Building Products | 25 | 27 | 28 | 22 |
| Concrete | 62 | 62 | 94 | 107 |
| Construction | 11 | 10 | 11 | 24 |
| Crane | 32 | 9 | 29 | 7 |
| Distribution | 8 | 9 | 7 | 11 |
| Laminates & Panels | 66 | 64 | 163 | 114 |
| Steel | 25 | 23 | 27 | 20 |
| Other | 1 | 1 | 4 | 1,375 |
| Group | 230 | 205 | 363 | 1,680 |
| Funds* | Funds* | |||
| Building Products | 481 | 583 | ||
| Concrete | 1,071 | 1,016 | ||
| Construction | 109 | 118 | ||
| Crane | 1,342 | 1,289 | ||
| Distribution | 141 | 142 | ||
| Laminates & Panels | 1,799 | 1,745 | ||
| Steel | 540 | 577 | ||
| Other (including debt and taxation) | (1,880) | (1,770) | ||
| Group total equity | 3,603 | 3,700 |
*Funds represent the net external assets and liabilities of the Group and are used for internal reporting purposes.
Geographic Segments
| Geographic Segments | |||||
|---|---|---|---|---|---|
| External Sales | External Sales | Funds* | Funds* | ||
| New Zealand | 3,676 | 3454 | 1,343 | 1,358 | |
| Australia | 4,139 | 2857 | 1,362 | 1,486 | |
| North America | 396 | 401 | 267 | 243 | |
| Asia | 256 | 242 | 391 | 357 | |
| Europe | 318 | 355 | 238 | 240 | |
| Other | 88 | 107 | 2 | 16 | |
| Group | 8,873 | 7,416 | 3,603 | 3,700 |
| Restructuring and | Restructuring and | |||
|---|---|---|---|---|
| impairment charges | impairment charges | |||
| Operating | Operating | in Operating | in Operating | |
| Earnings (EBIT) | Earnings (EBIT) | Earnings | Earnings | |
| New Zealand | 198 | 234 | (9) | (16) |
| Australia | 135 | 179 | (124) | (88) |
| North America | 26 | 20 | ||
| Asia | 40 | 37 | ||
| Europe | (7) | 11 | (20) | |
| Other | 11 | 11 | ||
| Group | 403 | 492 | (153) | (104) |
12