AI assistant
FLETCHER BUILDING LIMITED — Interim / Quarterly Report 2008
Feb 12, 2008
64902_rns_2008-02-12_58d989e9-a6ed-45e1-b00c-118edfac8b92.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Appendix 4D (rule 4.2A.3) ASX - Half Year Report
Appendix 4D (rule 4.2A.3)
Half Year Report
Fletcher Building Limited
Half Year ended 31 December 2007
ARBN - 002 232 368
Preliminary half year report on results (including the results for the previous corresponding half year) in accordance with Listing Rule 4.2A.3
The amounts as presented have been prepared in a manner which complies with New Zealand accounting standards which comply with International Financial Reporting Standards (NZ IFRS) and give a true and fair view of the matters to which the report relates and are based on unaudited accounts.
The Listed Issuer (Fletcher Building Limited) has a formally constituted Audit Committee of the Board of Directors.
| Results for Announcement to the Market | ||||
|---|---|---|---|---|
| NZ$million | ||||
| 2.1 Revenues from ordinary activities | Up | 19.0% | to | 3,547 |
| 2.2 Profit (loss) from ordinary activities after | ||||
| tax attributable to members | Up | 21.8% | to | 235 |
| 2.3 Net Profit (loss) from ordinary activities after tax | ||||
| attributable to members | Up | 21.8% | to | 235 |
| 2.4 Dividends (distributions) | Amount | Franked amount | ||
| per security | per security | |||
| Interim dividend, payable 10 April 2008 | NZ24.00 cps | AUS nil cps | ||
| Tax credits of NZ 11.8209 cps are attached to the dividend from the current year. | ||||
| Non New Zealand resident shareholders can benefit from the partial refund of the New Zealand tax credits as outlined | ||||
| in the attached press release. | ||||
| 2.5 Record date for determining entitlement to the dividend: | 21 March 2008 |
1
Appendix 4D (rule 4.2A.3) ASX - Half Year Report
2.6 Statement of Earnings
Refer to attachment.
2.7 Balance Sheet
Refer to attachment.
2.8 Statement of Cash Flows
Refer to attachment.
2.9 Statement of Movements in Equity
Refer to attachment.
2.10 Notes to the Accounts
Refer to attachment.
3. Net Tangible Assets per security
Dec 2007 Dec 2006 Net tangible assets per ordinary security (NZ$) 2.59 2.43 4. Control of Entities gained or lost during period Control gained: Name of subsidiary or group of subsidiaries Formica Corporation plus other minor subsidiaries Contribution to net profit for the period attributable to members Refer to attached accounts Date from which such contribution has been calculated Refer to attached accounts Control Lost: Name of subsidiary or group of subsidiaries None Contribution to net profit for the period attributable to members (excluding unusual items) Date to which such contribution has been calculated Contribution to net profit for the period attributable to members tax for the previous corresponding Full Year 5. Dividends Amount per Franked amount per security per security Interim dividend, payable 10 April 2008 NZ24.00 cps AUS nil cps Tax credits of NZ 11.8209 cps are attached to the dividend from the current year. Non New Zealand resident shareholders can benefit from the partial refund of the New Zealand tax credits as outlined in the attached press release. 2.5 Record date for determining entitlement to the dividend: 21 March 2008
6. Dividend Reinvestment Plan
Refer Press Release.
2
Appendix 4D (rule 4.2A.3) ASX - Half Year Report
7. Associates
| Fletcher Building's Share of Associates: Carrying amount at the beginning of the period Acquisitions during the period Advances to associates during the period Equity accounted earnings of associates Dividends from associates Foreign currency translation movement to reserves Carrying amount at the end of the period |
Dec 2007 | Dec 2006 |
|---|---|---|
| NZ$million | NZ$million | |
| 123 55 2 17 (12) 3 |
113 1 15 (1) (8) |
|
| 188 | 120 |
Fletcher Building's Share of Associates:
Material Interests in Associates
Fletcher Building has an interest (that is material to it) in the following associates:
| Name of Associates | Percentage of ownership interest (ordinary shares, units, etc) held at end of halfyear |
Percentage of ownership interest (ordinary shares, units, etc) held at end of halfyear |
Contribution to Operating Profit and Extraordinary Items after Taxation |
Contribution to Operating Profit and Extraordinary Items after Taxation |
|---|---|---|---|---|
| Dec 2007 | Dec 2006 | Dec 2007 | Dec 2006 | |
| NZ$million | NZ$million | |||
| Equity Accounted Associates Sims Pacific Metals Laminex associates -Wespine and Dyno Homapal Miscellaneous |
50.0% 50.0% 50.0% |
50.0% 50.0% |
Equity Accounted | Equity Accounted |
| 5 5 4 3 |
8 5 2 |
|||
| Total | 17 | 15 | ||
| Other Material Interests NIL |
||||
| Total | 17 | 15 |
8. The financial information in this report has been prepared in accordance with NZ standards that comply with International Financial Reporting Standards.
9. Other Significant information to assess entity's financial performance and financial position
Refer Press Release.
10. Commentary on results for the period.
Refer Press Release.
| 11. Details of basic and diluted EPS Basic EPS Diluted EPS |
Dec 2007 | Dec 2006 |
|---|---|---|
| NZ cents | NZ cents | |
| 47.0 46.1 |
41.1 40.4 |
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.
| Numerator | ||
|---|---|---|
| Net earnings | 235 | 193 |
| Numerator for basic earnings per share | 235 | 193 |
| Dilutive capital notes distribution | 10 | 11 |
| Numerator for diluted net earningsper share | 245 | 204 |
| Denominator (millions of shares) | ||
| Denominator for basic net earnings per share | 500 | 470 |
| Conversion of dilutive capital notes | 32 | 35 |
| Denominator for diluted net earningsper share | 532 | 505 |
3
Appendix 4D (rule 4.2A.3) ASX - Half Year Report
12. Returns to Shareholders including distributions and buy backs.
Refer to items 5& 6 for details of dividend distributions. There were no other distributions in the current or prior period.
13. Segment results
Refer to attachment and press release for industry segment information.
Geographical
| Geographical | ||
|---|---|---|
| NZ$ million | Operating Revenue byorigin |
EBIT |
| New Zealand Australia North America Asia Europe Other Total |
1,845 1,071 245 106 228 52 |
243 121 3 12 9 6 |
| 3,547 | 394 | |
14. Any other factors which have affected the results in the period, or which are likely to affect results in the future . Refer to press release.
15. This report is based on unaudited accounts.
4
Earnings Statement (Unaudited)
FOR THE SIX MONTHS ENDED 31 DECEMBER 2007
FLETCHER BUILDING GROUP
| SIX MONTHS | YEAR ENDED | SIX MONTHS | |
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| NZ$M | NZ$M | NZ$M | |
| Sales | 3,547 | 5,926 | 2,980 |
| Cost ofgoods sold | (2,636) | (4,446) | (2,234) |
| Gross margin | 911 | 1,480 | 746 |
| Selling and marketing expenses | (313) | (428) | (218) |
| Administration expenses | (238) | (396) | (205) |
| Share of profits of associates | 17 | 28 | 15 |
| Other investment income | 1 | ||
| Other gains/(losses) | 17 | 15 | 3 |
| Unusual items | 5 | ||
| Amortisation of intangibles | (1) | (1) | (1) |
| Operating earnings (EBIT) | 394 | 703 | 340 |
| Funding costs | (67) | (87) | (45) |
| Earnings before taxation | 327 | 616 | 295 |
| Taxationexpense | (83) | (113) | (92) |
| Earnings after taxation | 244 | 503 | 203 |
| Earnings attributable tominorityinterests | (9) | (19) | (10) |
| Net earnings attributable to the shareholders | 235 | 484 | 193 |
| Net earnings per share (cents) | |||
| Basic | 47.0 | 101.9 | 41.1 |
| Basic (excluding unusuals) | 47.0 | 84.0 | 41.1 |
| Diluted | 46.1 | 99.8 | 40.4 |
| Weighted average number of shares outstanding (millions | |||
| of shares) | |||
| Basic | 500 | 475 | 470 |
| Diluted | 532 | 505 | 505 |
| Dividends declared pershare (cents) | 24.0 | 45.0 | 22.0 |
The accompanying notes form part of and are to be read in conjunction with these financial statements.
5
Statement of Movements in Equity (Unaudited) FOR THE SIX MONTHS ENDED 31 DECEMBER 2007
FLETCHER BUILDING GROUP
| SIX MONTHS | YEAR ENDED | SIX MONTHS | |
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| NZ$M | NZ$M | NZ$M | |
| Total equity | |||
| At the beginning of the period | 2,296 | 1,800 | 1,800 |
| Movement in the cashflow hedge reserve | 7 | (9) | 10 |
| Movementincurrency translation reserve | **32 ** | (133) | (107) |
| Income and expensesrecognised directlyinequity | 39 | (142) | (97) |
| Net earnings - parent interest | 235 | 484 | 193 |
| Net earnings- minorityinterest | 9 | 19 | 10 |
| Net earnings | 244 | 503 | 203 |
| Total recognised income and expenses for the period | 283 | 361 | 106 |
| Movement in minority equity | (12) | (18) | (11) |
| Movement in reported capital | 19 | 357 | 20 |
| Dividends | (115) | (202) | (99) |
| Less movement in shares held under the | |||
| treasury stock method | (1) | (2) | (3) |
| Total equity | 2,470 | 2,296 | 1,813 |
The accompanying notes form part of and are to be read in conjunction with these financial statements.
6
Balance Sheet (Unaudited)
AS AT 31 DECEMBER 2007
| FLETCHER BUILDING GROUP | FLETCHER BUILDING GROUP | ||
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| NZ$M | NZ$M | NZ$M | |
| Assets | |||
| Current assets: | |||
| Cash and liquid deposits | 139 | 332 | 57 |
| Current tax asset | 19 | ||
| Debtors | 1,078 | 978 | 922 |
| Stocks | 1,041 | 745 | 746 |
| Total current assets | 2,258 | 2,074 | 1,725 |
| Non current assets: | |||
| Fixed assets | 1,930 | 1,515 | 1,534 |
| Goodwill | 812 | 393 | 388 |
| Intangibles | 321 | 236 | 236 |
| Investments in associates | 188 | 123 | 120 |
| Investments - other | 20 | 18 | 15 |
| Deferred taxationasset | 39 | 74 | 66 |
| Total noncurrent assets | 3,310 | 2,359 | 2,359 |
| Total assets | 5,568 | 4,433 | 4,084 |
| Liabilities | |||
| Current liabilities: | |||
| Short-term loans | 20 | 4 | 18 |
| Provisions | 75 | 54 | 57 |
| Creditors and accruals | 919 | 818 | 799 |
| Current tax liability | 4 | 41 | |
| Contracts | 111 | 137 | 109 |
| Capital notes | 113 | 113 | |
| Termdebt | **202 ** | 61 | 57 |
| Total current liabilities | 1,444 | 1,187 | 1,081 |
| Non current liabilities: | |||
| Provisions | 19 | 10 | 7 |
| Creditors and accruals | 64 | 61 | 62 |
| Pension liability | 66 | ||
| Deferred taxation liability | 73 | 71 | 69 |
| Capital notes | 236 | 236 | 350 |
| Termdebt | 1,196 | 572 | 702 |
| Total noncurrentliabilities | **1,654 ** | 950 | 1,190 |
| Total liabilities | 3,098 | 2,137 | 2,271 |
| Equity | |||
| Reported capital | 1,343 | 1,325 | 987 |
| Revenue reserves | 1,113 | 961 | 773 |
| Other reserves | (28) | (35) | 10 |
| Shareholders' funds | 2,428 | 2,251 | 1,770 |
| Minority equity | 42 | 45 | 43 |
| Total equity | 2,470 | 2,296 | 1,813 |
| Total liabilities and equity | 5,568 | 4,433 | 4,084 |
The accompanying notes form part of and are to be read in conjunction with these financial statements.
.
7
Statement of Cashflows (Unaudited)
FOR THE SIX MONTHS ENDED 31 DECEMBER 2007
FLETCHER BUILDING GROUP
| SIX MONTHS | YEAR ENDED | SIX MONTHS | |
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| NZ$M | NZ$M | NZ$M | |
| Cashflow from operating activities | |||
| Receipts from customers | 3,631 | 5,862 | 3,011 |
| Dividends received | 12 | 12 | |
| Interestreceived | 2 | 3 | 1 |
| Total received | 3,645 | 5,877 | 3,012 |
| Payments to suppliers, employees and other | 3,282 | 5,200 | 2,724 |
| Interest paid | 68 | 91 | 43 |
| Income taxpaid | 50 | 103 | 18 |
| Total applied | 3,400 | 5,394 | 2,785 |
| Net cash from operating activities | 245 | 483 | 227 |
| Cashflow from investing activities | |||
| Sale of fixed assets | 37 | 32 | 6 |
| Sale of investments | 1 | ||
| Insurance proceedsfrom loss ofplant | 63 | ||
| Total received | 37 | 95 | 7 |
| Purchase of fixed assets | 125 | 249 | 115 |
| Purchase of investments | 15 | 3 | |
| Purchase of subsidiaries | 990 | 97 | 83 |
| (Cash)/net debtinsubsidiaries acquired | 2 | (3) | (3) |
| Total applied | 1,132 | 346 | 195 |
| Net cash from investing activities | (1,095) | (251) | (188) |
| Cashflow from financing activities | |||
| Net debt drawdowns / (settlements) | 770 | (21) | 118 |
| Issue of shares | 321 | ||
| Total received | 770 | 300 | 118 |
| Repurchase of capital notes | 50 | 50 | |
| Distribution to minority shareholders | 18 | 26 | 16 |
| Dividends | 96 | 169 | 80 |
| Totalapplied | 114 | 245 | 146 |
| Net cash from financing activities | 656 | 55 | (28) |
| Net movement in cash held | (194) | 287 | 11 |
| Add opening cash and liquid deposits | 332 | 49 | 49 |
| Effect ofexchangerate changes on net cash | 1 | (4) | (3) |
| Closing cash and liquid deposits | 139 | 332 | 57 |
8
Statement of Cashflows (Unaudited)
FOR THE SIX MONTHS ENDED 31 DECEMBER 2007
Analysis of subsidiaries acquired[(1)]
FLETCHER BUILDING GROUP
| SIX MONTHS | YEAR ENDED | SIX MONTHS | |
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| NZ$M | NZ$M | NZ$M | |
| Analysis of subsidiaries acquired(1) | |||
| Fixed assets | 379 | 3 | 3 |
| Goodwill on acquisition | 418 | 74 | 63 |
| Less contingent consideration | (32) | (7) | 6 |
| Intangibles | 81 | 9 | |
| Investments | 45 | (2) | |
| Tax assets | (43) | (3) | 20 |
| Current assets | 387 | 24 | 3 |
| Minority interests | (1) | ||
| Cash in subsidiaries | 21 | 3 | (7) |
| Debt in subsidiaries | (24) | ||
| Pension liabilities | (71) | ||
| Non current liabilities | (8) | ||
| Current liabilities | (162) | (6) | (6) |
| Cashpaid to date for subsidiaries acquired | 990 | 97 | 80 |
The Formica Corporation group was acquired on 2 July 2007, the Fair Dinkum Homes and Sheds group on 3 August 2007 and the Cameron Quarries group on 5 October 2007.
During the year ended 30 June 2007, the Maddren Building centres were acquired on 15 November 2006, the Forman Insulation business was acquired on 1 December 2006 and Eziform Sheet Metal was acquired on 1 May 2007 for a total consideration of $97 million.
The accompanying notes form part of and are to be read in conjunction with these financial statements.
9
Reconciliation of Net Earnings to Net Cash from Operating Activities (Unaudited)
FOR THE SIX MONTHS ENDED 31 DECEMBER 2007
FLETCHER BUILDING GROUP
| SIX MONTHS | YEAR ENDED | SIX MONTHS | |
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| NZ$M | NZ$M | NZ$M | |
| Cash was received from: | |||
| Net earnings | 235 | 484 | 193 |
| Earnings attributable tominorityinterests | 9 | 19 | 10 |
| 244 | 503 | 203 | |
| Adjustment for items not involving cash: | |||
| Depreciation, depletions, amortisation and provisions | 78 | 163 | 47 |
| Taxation | 33 | 10 | 74 |
| Non cash adjustments | 111 | 173 | 121 |
| Cashflow from operations(1) | 355 | 676 | 324 |
| Less (gain) /loss ondisposalofaffiliates andfixed assets | (18) | (52) | |
| Cashflow from operations before net working capital movements | 337 | 624 | 324 |
| Networking capital movements | (92) | (141) | (97) |
| Net cash from operating activities (2) | 245 | 483 | 227 |
(1) Includes loss on disposal of affiliates and fixed assets. (2) As per the statement of cashflows.
The accompanying notes form part of and are to be read in conjunction with these financial statements.
10
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. The financial statements have been prepared in accordance with NZ IAS 34 Interim Financial Reporting.
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 interim financial statements although the application of these standards, amendments and interpretations would require further disclosures, but is not expected to have a material impact on the group's results.
There have been no changes in accounting policy in the six months ended 31 December 2007, however certain comparatives have been restated to conform with the current period's presentation.
3 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. With the acquisition of Formica Corporation there has been an increase in capital expenditure, lease commitments, contingent liabilities and contingent assets to that disclosed in the 2007 annual report. However these are in the ordinary course of business and are not significant.
4 Other gains and losses
Included within other gains and losses of $17 million is a profit of $16 million on the sale of land from the disposal of Stresscrete.
5 Acquisitions
The Formica Corporation group was acquired on 2 July 2007, the Fair Dinkum Homes and Sheds group on 3 August 2007 and the Cameron Quarries group on 5 October 2007. A formal fair value exercise is being undertaken for all the acquisitions. The fair values will be updated more accurately in the financial statements for the year ended 30 June 2008, following the receipt of independent valuations. The estimated fair values of the assets and liabilities described below may therefore change upon completion of the fair value exercise. Goodwill on acquisition represents the value in the companies attributable to their expected profitability and the significant cost synergies to be achieved.
The following are the estimated values recognised in the interim financial statements:
Formica Corporation
The Formica Corporation was acquired for US$700 million, with additional payments of up to US$50 million contingent on performance milestones.
| NZ$M | |
|---|---|
| Purchase price | 921 |
| Working capital adjustment | (2) |
| Debt acquired | 24 |
| Less cash acquired | (21) |
| Contingent purchase price based on performance milestones | 65 |
| Less indemnity reimbursement expected from vendor | (26) |
| Costs directlyattributable to the acquisition | 21 |
| Totalpurchaseprice | 982.1338377 |
The following are the estimated values recognised in the interim financial statements:
| VENDORS | FAIR VALUE | FAIR VALUE | |
|---|---|---|---|
| BOOK VALUE | ADJUSTMENT | ||
| NZ$M | NZ$M | NZ$M | |
| Fixed assets | 271 | 96 | 367 |
| Goodwill on acquisition | 385 | 385 | |
| Intangibles | 81 | 81 | |
| Investments | 45 | 45 | |
| Tax assets | (35) | (5) | (40) |
| Current assets | 386 | 386 | |
| Pension liability | (94) | 23 | (71) |
| Minority interests | (1) | (1) | |
| Non current liabilities | (8) | (8) | |
| Current liabilities | (162) | (162) | |
| Fair value of net assets | 483 | 499 | **982 ** |
| Less contingent purchase price owing | (58) | ||
| Plus indemnity reimbursement expected from vendor | 26 | ||
| Less debt acquired | (24) | ||
| Plus cash acquired | 21 | ||
| Cashpaid to datefor Formica Corporation | 947 |
In the period to 31 December 2007 the Formica Corporation contributed sales of $537 million and operating earnings of $21 million.
Fair Dinkum Homes and Sheds and Cameron Quarries
Fair Dinkum Homes and Sheds and the Cameron Quarries were acquired for NZ$43 million.
| VENDORS | FAIR VALUE | FAIR VALUE | |
|---|---|---|---|
| BOOK VALUE | ADJUSTMENT | ||
| NZ$M | NZ$M | NZ$M | |
| Fixed assets | 12 | 12 | |
| Goodwill on acquisition | 33 | 33 | |
| Tax assets | (3) | (3) | |
| Current assets | 1 | 1 | |
| Cashpaid to dateforsubsidiaries acquired | 10 | 33 | 43 |
In the period to 31 December 2007 these acquired subsidiaries contributed sales of $5.5 million and operating earnings of $1.8 million. If the acquisitions had occurred on 1 July 2007, it is estimated that the contribution to group sales would have been $7.3 million and operating earnings of $2.1 million.
11
FLETCHER BUILDING GROUP
| 6 | SIX MONTHS YEAR ENDED SIX MONTHS DEC 2007 JUNE 2007 DEC 2006 NZ$M NZ$M NZ$M Taxation expense Earnings before taxation: 327 616 295 |
|---|---|
| Taxation at 33 cents per dollar 108 203 97 Adjusted for: Benefit of lower tax rate in overseas jurisdictions (7) (5) (3) Non assessable income (7) (7) (4) Non deductible expenses 1 4 3 Tax benefit arising from the election of the branch equivalent tax account (70) Non assessable income arising from insurance settlement (16) Impact of tax rate change 4 Otherpermanent differences (12) (1) |
|
| 83 113 92 |
|
| Tax on operating profits pre unusual items 83 193 92 Tax benefit of unusual items (10) Tax benefit arisingfrom the election of the branch equivalent tax account (70) |
|
| 83 113 92 |
12
FINANCIAL HIGHLIGHTS (UNAUDITED)
FLETCHER BUILDING GROUP
| SIX MONTHS | YEAR ENDED SIX MONTHS | YEAR ENDED SIX MONTHS | |
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| Return on average funds employed (%) | 20.4 | 24.8 | 24.5 |
| Return on average equity (%) | 19.6 | 26.0 | 21.8 |
| Earnings per share (cents) excluding unusuals | 47.0 | 84.0 | 41.1 |
| Dividends per share (cents) | 24 | 45 | 22 |
| Gearing (%) | 39.7 | 22.2 | 37.1 |
| Interest cover (times) | 7.3 | 9.8 | 9.3 |
13
BREAKDOWN OF FINANCIAL PERFORMANCE (UNAUDITED)
| SIX MONTHS | YEAR ENDED | SIX MONTHS | |
|---|---|---|---|
| DEC 2007 | JUNE 2007 | DEC 2006 | |
| NZ$M | NZ$M | NZ$M | |
| RESULTS FOR THE PERIOD'S PERFORMANCE | |||
| Sales | 3,547 | 5,926 | 2,980 |
| Operating earnings (EBIT) | 394 | 703 | 340 |
| Unusual items included in Operating Earnings above | 5 | ||
| Cashflow from operations | 245 | 483 | 227 |
| Net earnings | 235 | 484 | 193 |
| SALES | |||
| Building Products | 376 | 697 | 344 |
| Steel | 611 | 1,161 | 602 |
| Distribution | 565 | 1,064 | 518 |
| Infrastructure | 921 | 1,944 | 962 |
| Laminates & Panels | 1,074 | 1,058 | 553 |
| Other | 0 | 2 | 1 |
| Total | 3,547 | 5,926 | 2,980 |
| OPERATING EARNINGS | |||
| Building Products | 74 | 135 | 72 |
| Steel | 47 | 71 | 46 |
| Distribution | 42 | 80 | 39 |
| Infrastructure | 145 | 271 | 122 |
| Laminates & Panels | 91 | 151 | 65 |
| Other | (5) | (5) | (4) |
| Total | 394 | 703 | 340 |
| TOTAL ASSETS | |||
| Building Products | 725 | 687 | 698 |
| Steel | 733 | 689 | 675 |
| Distribution | 285 | 271 | 281 |
| Infrastructure | 1,312 | 1,183 | 1,247 |
| Laminates & Panels | 2,362 | 981 | 1,052 |
| Other | 151 | 622 | 131 |
| Total | 5,568 | 4,433 | 4,084 |
14