AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Rockwool

Annual Report Feb 24, 2017

3382_10-k_2017-02-24_bc725e51-2fdc-4eab-965d-872c6c5e0b96.pdf

Annual Report

Open in Viewer

Opens in native device viewer

24 February 2017

The ROCKWOOL Group concludes successful transformation and announces expansion plans

Highlights

  • Sales in 2016 reached EUR 2,202 million, an increase in local currencies by 1.9%. Q4 sales grew 0.8%, measured in local currencies.
  • The Business Transformation Programme is now successfully completed ahead of schedule and will continue as integrated part of our business. The related redundancy costs included in 2016 amount to EUR 8.0 million.
  • EBIT* increased by 38% to EUR 237 million equal to an EBIT margin of 10.8%.
  • EBIT* in Q4 was EUR 62 million and the EBIT margin reached 10.6%.
  • Investments before disposal of assets and investment grants totalled EUR 101 million.
  • Free cash flow improved by EUR 140 million to EUR 237 million for 2016. Q4 generated a strong free cash flow of EUR 97 million and resulted in a net cash position end of the year of EUR 119 million.
  • Profit for the year reached EUR 166 million, an improvement of EUR 76 million. Net profit in Q4 was EUR 44 million.
  • In line with the new dividend policy the proposed dividend per share is DKK 18.80, up from DKK 11.50 last year.

*) Ex. redundancy costs from the Business Transformation Programme from 2016 and 2015 and write-downs in Asia in 2015.

Full year Outlook 2017

  • Growth in net sales expected to reach between 2-4% in local currencies.
  • EBIT margin slightly above 10%
  • Investment level of around EUR 130 million.
  • Investment plans include the purchase of land in Sweden, Romania and the United States to enhance geographic coverage, increase capacity and improve the efficiency and quality of the production process.

"We ended the year 2016 with 10.8% EBIT, strong cash flow and a flawlessly executed transformation. The way the organisation embraced the challenges and even accelerated the change, 12 months ahead of plan, has been impressive and is something I am very proud of.

Even more so as we complemented the positive financial performance with a strong improvement in our ESG (Environmental, Social and Governance) rankings, bringing our success beyond the bottom line."

CEO Jens Birgersson

Conference call

The ROCKWOOL Group will host an earnings call on 24 February 2017 at 11:00 CET. To attend the conference call dial +4570223500, +44(0)2075721187 or +1 6467224972. Passcode 86878793#. The conference call will be transmitted live on www.rockwool.com.

Annual Report 2016

ROCKWOOL Group 3

Our purpose

We release the natural power of stone to enrich modern living.

We are committed to enriching the lives of everyone who comes into contact with our products. From energy consumption to noise pollution, water scarcity to flooding, our purpose is to create value for our customers and help them address many of the challenges related to modern living.

Annual Report 2016 4

ROCKWOOL Group 5

At ROCKWOOL we harness the properties that nature has given us to create products for quality living. We offer carefully designed, innovative and sustainable solutions for your comfort, safety and for the benefit of the environment.

Under our group of brands including ROCKWOOL, ROCKFON, ROCKPANEL, ROCKWOOL Technical Insulation, GRODAN and LAPINUS the Group has total net sales of EUR 2,202 million, from sales in more than 100 countries.

Corporate governance

Financial statements

70

122

Annual Report 2016 6

ROCKWOOL Group 7

Sales by region

ROCKWOOL 2016

A focused industrial company with leading positions in insulation, acoustic ceilings and horticultural growing media based on proprietary stone wool technology.

EURm 2,202 Total Group net sales in 2016

64%

4.6 The life cycle impact of one year's bn

production is equal to 4.6 billion tonnes of CO2 savings. This represents about the same as all CO2 emissions in the EU in one year.

Proposed dividend of DKK 18.80 per share totalling EUR 55.6 million

Stone wool factories Other factories Sales offices

Austria Belarus

Belgium Bulgaria Canada China Croatia Czech Republic Denmark Germany Estonia Finland France Hungary India Italy Latvia Lithuania Malaysia Mexico Norway Philippines Poland Romania Russian Federation Singapore Slovakia Spain Sweden Switzerland Thailand The Netherlands Turkey Ukraine United Arab Emirates United Kingdom United States of America Vietnam

We create sustainable solutions to protect life, assets, and the environment today and tomorrow.

World leader with local presence

Russia

4 stone wool factories, 1 ceiling tile plant

Main business areas: Insulation, acoustic ceilings and horticultural substrates

1,300 employees

Asia

5 stone wool factories, 1 ceiling grid plant

Main business areas: Insulation, mainly industrial & technical, and acoustic ceilings

1,100 employees

Europe

16 stone wool factories, 3 ceiling tile plants, 1 ceiling grid plant, 1 facade panel plant, 2 wall systems components plants

Main business areas: Insulation, acoustic ceilings, horticultural substrates, cladding boards, engineered fibres, and noise & vibration control

7,100 employees

North America

3 stone wool factories, 2 ceiling grid plants

Main business areas: Insulation, acoustic ceilings and horticultural substrates

1,000 employees

Sustainability Enriching modern living

Enriching modern living

Sustainability

Performance

Corporate governance Overview

Overview

What did we achieve in 2016?

The stone wool markets have been slow this past year; however, thanks to a productivity improvement and an enhanced product mix we reached an EBIT margin of 10.4%. Our consistent focus on product portfolio management, sales force effectiveness alongside the strategic cost savings initiatives have all contributed to the earnings for the year.

Return on Invested Capital

Strong profitability in a generally slow market

In 2016 our strong development was driven by cost savings in logistics and production, lower raw material costs during a part of 2016, lower personnel costs as well as quality pricing and better volume and product mix.

The market continued at a slow pace throughout 2016. We had signs of improvement in many Western European markets; although the Russian market continued to decline. North America has performed well.

Fire Resilience

Fire resilience is essential for sustainable buildings, significantly increasing their likelihood of surviving a fire. The ROCKWOOL Group is a founding member of Fire Safe Europe, whose concerns led to initiation of studies in 2016, looking into the performance of facades during a fire.

Sales by region compared to last year (%)
Actual
rates
Local
currencies
Western Europe +0.3 +1.4
Eastern Europe -5.8 -0.7
North America, Asia and others +2.7 +4.8

Sales by segment

(EURm) 600

300

0 Q1

16

%

Annual Report 2016 10

Annual Report 2016 12

Enriching modern living Corporate governance Overview

Before the middle of this century, in 2050, the urban population will require 50% more food and 17% more water. In addition to this, energy consumption is expected to rise 50% by 2050 even if we know that the potential for energy savings in buildings is between 50-90%. With these prospects, I believe in the growth potential of the ROCKWOOL Group because we can support these trends in a sustainable way; we enrich modern living.

The year 2016 has been marked by tough conditions. Just as the world was recovering from the credit crisis we were faced with geo-political shifts, sanctions and several natural disasters. However, the transformed ROCKWOOL organisation did not let the difficult conditions determine our overall performance. Quite the opposite, this newly acquired pace in defining a strategy and subsequent execution set the course for another successful year.

We achieved what we had set out to do. We said we would transform the ROCKWOOL Group into a customer centric, agile and cost efficient organisation and this is what we did, even earlier than expected. Our topline growth of 2% has not been large, but it reflects the market. We reached EUR 2,202 million in sales and we have continued to work on efficiencies. This growth was achieved despite that in key markets such as Russia and the challenged business for industrial and technical insulation, we were forced to play in defense as sanctions prevailed and oil prices dropped dramatically.

We were not caught off guard. The newly formed management is always seeking

solutions to the problems in the market place, accelerating successful initiatives and ready to pull back on the ideas that do not work.

Our free cash flow improved by EUR 140 million leaving us with a net cash position end of year of EUR 119 million. An impressive result, that allows us to look positively at the future.

We are determined to do more. New energy efficiency regulations, increased renovation rates for buildings, growing concerns for food security, the need for safer and more resilient cities are just of a few of the areas that favour of our stone wool solutions.

Going forward we will invest more in our brand and in particular on our online channels so that we improve the direct and timely communication to the customer and end consumer. Our products are not visible so we feel that we can do better in sharing our story to a wider audience.

I would like to thank Jens, the management team and all the employees for a year of sterling effort. I also thank the board for their continued commitment and support.

Hedehusene, February 2017

Bjørn Høi Jensen Chairman

Dear Shareholders,

Over the next week over 1 million people will have moved to an urban environment. By the time we reach 2020 there will be 41 mega cities in the world with at least 10 million inhabitants.

Chairman's letter

Focus and timely execution

In 2016 our net sales reached a total of EUR 2,202 million, which is a decrease of 0.3% in reported figures compared to 2015 but an increase of 1.9% in local currencies. This stable development in sales represents a positive outcome for our organisation as the year was challenged by the weakened Russian construction market as well as the low demand for technical insulation in the oil and gas business.

Thanks to flawless execution on the key focus areas our full year operational EBIT (excluding redundancy costs of EUR 8 million) increased 38% to EUR 237 million corresponding to a 10.8% EBIT margin (excluding redundancy costs and write downs in Asia in 2015). This is a 3.0 pp improvement of our profit margin compared to 2015. The way the organisation embraced the challenges and even accelerated the pace of change has been impressive and is something I am very proud of.

We enter 2017 with a very strong cash flow and we are debt free. This means that we are able to communicate a proposed dividend increase from DKK 11.50 to DKK 18.80 per share.

During my first year as CEO, in 2015, we launched our Business Transformation Programme focusing on three main business drivers: organisational agility, cost efficiency and customer centricity. The ambition was to raise our profitability by EUR 50 million by the end of 2017. I am happy to share that this progamme was successfully completed a full year ahead of schedule. We will no longer communicate this as a separate progamme as the changes we introduced are embedded into our day to day business and should be part of our new lifestyle.

Britain, Europe, USA and the environment

The year 2016 is being commented by many as a year of great geopolitical disruption. We ended 2015 on the high note of a promise to tackle global climate change, set out in the Paris Agreement during the COP 21, but many events that followed have swayed the attention and progress has not been as fast as many had expected.

This has not altered our strategy. Our purposeful business model is what motivates our daily work and we continue to remain focused on the challenges facing our planet and our commitment to the United Nations Sustainable Development Goals. We know that our products can make a real positive difference in many ways and even more so when the environment is challenged by both natural and provoked disasters and we take this responsibility seriously.

Buildings account for approximately one third of global carbon emissions. We are convinced that accelerating performance improvements in the building sector is crucial to limit temperature increase to 1.5 C above pre-industrial levels, as established by the Paris agreement. Our view is that the energy efficiency opportunity in this segment is immense, that it is profitable, and that the required technologies and policy solutions are already largely known and readily available. Specifically, there is a major opportunity if we look into the existing building stock. If the world is to stand any chance of meeting the Paris commitment, we have to collectively address such opportunities much more effectively than we do today.

Driving the circular economy is another improvement theme that is highly relevant for the buildings sector. This is an area

Dear Shareholders,

At ROCKWOOL we take pride in being the best stone wool company in the world. We measure our success through our customer's feedback, our employees, and our shareholders and by the impact we have on our physical stakeholder, the planet.

With these parameters and the goals that we set for 2016 we are pleased to present the results delivered.

Enriching modern living A purposeful business

importance of web communication and customer experiences and 2017 will see the introduction of a new digital presence.

Looking ahead

We achieved what was planned in 2016 and we have already leveraged our greater financial strength to take some important steps forward in defining our digital agenda and to innovate. During the year we have, for example, developed a stone wool based non-combustible insulation solution for cold pipes down to 0°C and piloted more than 15 residential houses with a new innovative wall system comprising load bearing pillars based entirely on stone wool. The new wall system brings

an array of features in addition to the excellent insulation properties; it is non-combustible, noise reducing and possible to re-cycle.

The foundation for profitable growth is set and we can proactively consider expanding our business in both existing and new segments and we have the financial means to do so. Going into 2017 we have once again defined some very clear areas where we want to win in the market, with our employees, our customers and with our shareholders. I am confident that you will continue to follow us closely as we progress with this positive prospective and prepare to celebrate the 80th Birthday of the ROCKWOOL Group later this year with you.

Hedehusene, February 2017

Jens Birgersson

CEO

where both private and public sector can do more and where we as a Group, will increase our attention. The building sector produces approximately a third of all waste, much of which is today landfilled. So re-circulating building materials is another major global opportunity.

It goes without saying that the well-being of the environment goes hand in hand with the well-being of our stakeholders. All our products are designed with that thought in mind. Thanks to the fire resilient properties of our stone wool insulation, which limit the spread of fire from one room to the next, ROCKWOOL can make the difference between having a fire in a building and a building on fire, increasing the safety of the inhabitants and the resilience of the structure itself.

Our well-being is associated with the comfort of the environment where we work, live, learn, play or in the case of a hospital, recover. No matter where we live in the world, we will spend up to 90% of our time in a building. Interior comfort is often interpreted as requiring an expensive interior design. Our aim is to provide affordable retrofitting and energy efficient solutions that have the strong positive effects on a buildings comfort and the well-being of its inhabitants. There are numerous studies proving that noise during the night not only disturbs your sleep but spoils the recovery phase of the human body. Also noise and learning are inversely correlated. The cognitive performance of both children and adults is affected by noise and their ability to work and learn is therefore impaired. Our acoustic ceilings and partition wall insulation can, in many cases, help reduce that noise by approximately half. Once again, the technology for enriched modern living is available and affordable.

The past year saw the launch of our new corporate purpose: we release the natural power of stone to enrich modern living. ROCKWOOL has been a leading brand in stone wool solutions and insulation but we believe that a refreshed dialogue with our customer and the end consumer will ensure that the benefits derived for the use of more stone wool are no longer a secret kept within our walls or in the ground.

Our new focus will engage across all audiences along the value chain from the purchasing process through to the home owner. We understand the increasing

Throughout their lifespan the ROCKWOOL Group's products typically save between 80 and 1,500 times the carbon emissions emitted during their production.

ROCKWOOL Group 19

The ROCKWOOL strategy rests on seven pillars: profitable growth, innovative products, our strong brands, digitalisation, operational excellence, passionate employees and our customer's dedication to quality solutions.

Customer value

The customer is central to everything that we do. Our ambition is to always deliver high quality products, systems and services when and where needed by the customer. By utilising Net Promotor Score (NPS) as a common tool, we are able to continuously respond to customer feedback and establish a continuous dialogue with our stakeholders. Through formal and informal channels, we welcome feedback and ensure that we have a shared understanding of what is most valuable to their business so that both parties obtain the desired benefits. Thus we increased our NPS by 4 to 32 in 2016. A seamless access to both our products and our technical services is essential and we will invest time and effort in improving our global digital platforms and presence.

Profitable growth

Our main goal is to be the leading supplier of stone wool solutions in all our key markets. In order to maintain and develop this leadership position and pursue profitable growth we have established the organisational structure that can support our vision. We will continue to grow our core insulation business while we explore opportunities for expansion in our systems segments. In order to ensure sustainable profitability we are optimising our portfolio and the related pricing structure.

Brand

We see improved brand awareness as a crucial driver towards increased market penetration and long term positioning. We have embraced the fact that new communication channels give more and diverse people access to fast and immediate information. We know that to compete in this space we need to speak to a broader audience and this requires new messaging so that our brand can stand as unique and support our differentiation strategy.

Digitalisation

The construction industry is changing and as a leading player we understand the need for a digital playbook to support automated and integrated functions across the organisation. Starting with the customer relationship touch points as a first priority, we will continue to digitise our sales force, supply chain, production and other Group Functions. Our digital strategy is essential to the success of our new business approach.

Innovation

All product development in the Group is based on in-depth customer insight and a tight connection with our global business goals. In addition, our innovation strategy is defined by our corporate purpose to provide products that can make a substantial difference to modern living. The hero of our product is the fire resilient property of stone. From this solid foundation we deliver a wide spectrum of product offerings ranging from energy efficiency, acoustics, comfort and precision growing among others. We are sure that there are new possibilities and therefore, a fixed percentage of our R&D time is dedicated to finding new ways to release the natural power of stone.

Operational excellence

We are the largest stone wool manufacturer in the world. We have a strong heritage within stone wool production and technology and we constantly enhance productivity and improve our operational capabilities to remain a global leader within stone wool. As an integral element in this leadership we drive continuous improvement with LEAN and keep safety and quality as top priorities in all of our operations.

People and planet

In a fast moving global environment it is fundamental to have the right people in the right place, by selectively bringing in and developing competences in line with current and future requirements. People are our most valued asset and we care about the world they will live in today and for the future generations. Sustainability leadership is crucial to realising our strategy. We believe that we can grow profitably while contributing to society by making smarter and more resource-efficient solutions available to an increasing number of people around the world.

Sustainability

Annual Report 2016 20

Enriching modern living

ROCKWOOL Group 21

Enriching modern living

Sustainability

Performance

Corporate governance

Our business model

Overview

Release the natural power of stone

External

Recyclable, natural and abundant volcanic stone

Insight from customers, industry experts and science

Internal

A skilled and diverse workforce

Operations & Technology

Sustainable research

Enriched modern living

Customer value and satisfaction

Return to shareholders

Contributions to society and environment

Purpose

Energy efficiency

Renovation

Fire resilience

Urbanisation /

Precision growing

"ROCKWOOL insulation can make the difference between having ʻa fire in a building' versus 'a building on fire'. "

Enriching modern living

Enriching modern living

Sustainability

Annual Report 2016 22

Due to its stone wool material, ROCKWOOL 1000ºC

insulation can withstand fire and high temperatures – at least 1000°C – longer than comparable insulation materials

Purpose

Improving building performance for quality living

Using effective insulation to provide energy efficient solutions for everyone

Focus

Energy efficient buildings that meet the requirements of modern living: fire resilience, acoustic comfort and durability

Market and trends

ROCKWOOL Insulation is the leading provider of stone wool insulation. We provide products and solutions for all major application areas for both residential and non-residential buildings. Our offerings can be applied to the complete building envelope ensuring energy efficient and fire safe buildings.

The ROCKWOOL Insulation business area is the largest segment in the ROCKWOOL Group. The insulation solutions are specialised within three key areas; construction and building insulation, technical insulation and core solutions.

Covering the complete building envelope from flat roof and pitched roof solutions, ventilated and rendered facades systems, solutions for partition walls, ceilings and floor as well as HVAC and fire protection. We're the hidden secret to energy efficient buildings as our solutions are covered up being an implicit element to the modern structure. However, the effect of our solutions can be felt and experienced no matter the building type.

Within ROCKWOOL Technical Insulation a general rule of thumb states that properly installed and maintained insulation can

allow for at least 80% of heat to be retained. Our technical insulation solutions are engineered to enhance the production for process industry, on-shore and off-shore and the marine industry. With energy demand rising in Africa, ROCKWOOL Technical Insulation is very active in the market of power generation, which already resulted in large orders for several power generation projects in 2016.

ROCKWOOL Core Solutions are dedicated to improve OEM products or systems. Together with our partners we're developing projects to contribute and to improve the thermal, acoustic, fire safety, mechanical, filtering and buffering performance of an OEM offering.

Progress

Established in Europe and growing in North America and Asia.

Fact of 2016

We've transformed our business processes to enhance profitability

25

Annual Report 2016 24 Annual Report 2016 24

ROCKWOOL Group ROCKWOOL

Market and trends

Purpose

Growth substrate solutions for horticulture for professional growers and home gardeners

Focus

Precision Growing enables growers to provide plants water and nutrients much more precisely and efficiently, resulting in optimal crop yield and quality, with minimum use

of resources Progress

Global leader in stone wool growing media solutions

Fact of 2016

Supporting growers with new app technology e-Gro making it possible for customers to get real-time reporting on their substrates and get direct GRODAN customer support

GRODAN is a global leader in the supply of innovative, sustainable stone wool substrate solutions for the professional horticultural sector based on Precision Growing principles. These solutions are used in the cultivation of vegetables and flowers, such as tomatoes, cucumbers, sweet peppers, aubergines, roses and gerberas. The GRODAN business offers stone wool substrate solutions together with tailor-made user advice and tools to support Precision Growing, facilitating the sustainable production of healthy, safe, and tasty fresh produce for consumers.

2016 proved to be another strong year for GRODAN. Double digit growth was achieved in North America, while Europe & Export also showed improvements. Increased sales to both professional growers and retail customers are behind the strong performance and both segments hold considerable potential for further expansion.

The introduction of the NG2.0 technology in the portfolio, the ramp up of the GroSens® sales and the introduction of the e-Gro® app also contributed to the overall success and provide strong proof of the innovation agenda which is currently rolled-out in GRODAN. On top of that legislative developments favouring closed systems support the future expansion of GRODAN. This is also reflected in the renewal of the EU Ecolabel at the end of 2016.

On a broader scale, a growing world population drives an increasing need to produce more healthy and nutritious food. Water, land usage and energy are crucial resources for food production and are under growing pressure. It is estimated that by 2050 we will have to produce double the amount of healthy, nutritious food with half the resources of today. By utilising Precision Growing techniques we provide the plant with exactly what it needs, ensuring maximum efficiency in growing, leading to a better yield and quality while reducing the use of valuable and scarce resources. In this way, GRODAN helps to future-proof horticulture and will therefore continue to be an investment area for the ROCKWOOL Group.

Annual Report 2016 26

27

Enriching modern living

Sustainability

Performance

Annual Report 2016 26

ROCKPANEL board material is used, mostly in ventilated constructions, for facade cladding, roof detailing, soffits and fascias. The product is manufactured from the sustainable rock, basalt. ROCKPANEL boards are a robust and flexible material which fits perfectly with modern architectural trends such as organic shapes and sustainability, while also providing cost efficiency and short installation times.

Sales of ROCKPANEL cladding boards was supported by positive market conditions in Germany, the Netherlands and Scandinavia. On the other hand we experienced very difficult market conditions in the UK mainly due to the market uncertainty of continued government incentive packages.

The environmental and sustainability agendas are key drivers of growth in the ROCKPANEL business as energy performance, as a means for reducing total cost of ownership and waste reduction is becoming more important to customers. These are all key attributes of ROCKPANEL solutions. The trend towards more sustainable and natural looking facade

designs is continuing and will benefit the segment in the long term. At the same time, strengthened regulations and increased focus on fire safety among architects and contractors is also expected to drive growth, as our external cladding solutions deliver superior quality on this parameter.

In the coming years, ROCKPANEL expects to see continued growth in the market for stone wool solutions, as compared to other cladding types. Despite being relatively mature construction markets, Germany, France and the United Kingdom all offer significant opportunities for growth, with further opportunities in the rest of Europe.

Market and trends

27

Purpose

Safe and beautiful buildings

Provide aesthetic and protective facade cladding for ventilated facades

Focus

Intriguing facade solutions – customised or standardised – for everyone

Progress

Strong and growing position in Europe. Emerging in Russia

Fact of 2016

Customer Excellence – we increased our attention on the customer experience and grew stronger on several customer touchpoints

14 ROCKPANEL boards are currently sold in 14 European countries: The Netherlands, Belgium, United Kingdom, Ireland, Denmark, Germany, Switzerland, Austria, France, Spain, Portugal, Italy, Russia, Poland

Materials ROCKPANEL boards ROCKWOOL insulation

Architect Frank Architekten GmbH, Eggenfelden

Materials ROCKPANEL boards ROCKWOOL insulation

Architect Frank Architekten GmbH

Enriching modern living

ROCKWOOL Group 29

Enriching modern living

Annual Report 2016 28 Annual Report 2016 28

Market and trends

ROCKWOOL 29

ROCKFON provides customers with a complete ceiling system offer, combining stone wool ceiling panels with Chicago Metallic suspension grid systems, accessories and metal ceilings. ROCKFON ceiling systems are a fast and simple way to create beautiful, comfortable spaces. Easy to install and durable, they protect people from noise and the spread of fire while making a constructive contribution toward a sustainable future.

ROCKFON is the biggest business area in the Systems segment and a leading supplier of stone wool acoustic ceiling systems and wall solutions.

The sales of ROCKFON have continued a positive development in 2016 both in terms of market share development and value of sales. Sales in Southern Europe have been positive and slightly ahead of the market development, with Central Europe also demonstrating a solid development. Sales in Northern Europe have been in line with market development. Sales in Asia have been developing very positively and the ROCKFON brand and stone wool ceiling offering is clearly appreciated. Sales in North America saw a significant growth within our ceiling tile business.

In the coming years ROCKFON expects modest market share growth along a continuation of the positive development of stone wool ceiling offerings in markets where more traditional products are still dominating. At the same time, awareness of the benefits of sound absorption in open offices, health and education environments is increasing, further strengthening our competitiveness in the market.

ROCKFON acoustic ceiling tiles are manufactured at four ROCKWOOL stone wool factories located in France, Poland, Russia and the Netherlands, for distribution through sales companies all over the world.

Going forward, we will be seeking to further develop our strong position in Europe, including Russia, where there is still considerable space for further market penetration. At the same time, ROCKFON is strengthening its foothold in the North American market, which is the largest in the world. Having now completely integrated Chicago Metallic Corporation into ROCKFON, the business will continue to produce, and develop the sale of Chicago Metallic products in the United States, Europe and Asia.

Also in North America, the ROCKWOOL Group has invested in a new acoustic ceiling production facility at our stone wool insulation factory in Mississippi. The plant is expected to be operational in mid-2017, and will enable ROCKFON to continue its growth in the North American suspended ceiling market with smooth and highly noise absorbing ceiling tiles.

Enriching modern living

Allow everyone to hear every word

Absorb noise so that we can focus on the people around us

Focus

Delivering beautiful, comfortable spaces that protect people from noise and enhance learning, productivity and healing

Project Guildford Aquatic Centre, Canada

Material ROCKFON ceilings

Architect of record – exterior and interior Bing Thom Architects

Architect – pool areas Shape Architecture

Progress

Strong and growing position in Europe and Russia. Emerging in Asia and North America

Fact of 2016

Breaking ground for a new factory in USA

New Karolinska Solna (NKS) is the project name for the state-of-the-art hospital currently under construction next to Karolinska University Hospital in Solna. By end of project in 2018 ROCKFON will have delivered more than 200,000 m 2 acoustic ceiling for a healthy indoor climate.

+200,000 m 2

Enriching modern living

ROCKWOOL Group 31

Market and trends

ROCKWOOL 31

Enriching modern living

LAPINUS develops versatile, precision-engineered stone wool solutions for a variety of global industries and application materials, gaskets, coatings and water management. In addition to providing high quality stone wool products combined with dedicated practical advice, we supply other raw materials which have been specially modified and designed to meet customer requirements. The LAPINUS business also includes the Rockdelta portfolio, which produces mat-based anti-vibration isolation systems, also made from stone wool, that help reduce and manage ground-borne vibration.

LAPINUS is one of the world's largest suppliers of precision-engineered stone wool products. LAPINUS is active throughout the world with sales in more than 50 countries across all continents.

The automotive industry remains a key segment for LAPINUS, specifically friction materials such as brake pads and linings. In 2016 we experienced a positive development in the supply of engineered fibres to brake pad manufacturers in the automotive industry. Global car sales posted a solid advance in 2016 and brake pad models are increasingly changing to new technical concepts in which engineered fibres have a good fit. The increase in customer attention to brake life time, fine dust emissions and comfort in the original equipment manufacturer (OEM) industry helps to drive demand for LAPINUS engineered mineral fibres as a key ingredient for friction material. The electrification and transition to electrical cars will lead to new product demands as these cars brake differently.

Rockdelta, today part of LAPINUS, provides noise dampening and antivibration solutions for the railway industry. The railway market is seeing positive growth with high demand for masstransportation in major cities, and global awareness about benefits of reducing noise and vibrations is increasing, especially since crowded cities bring people´s homes closer to the tracks. Rockdelta will further expand its business by exploring new application segments within the railway market by anchoring its position in the existing markets.

Growth prospects for the LAPINUS business as a whole remain strong, and ROCKWOOL plans to continue to invest in product development and increase application of the different expertise areas in core markets.

Enriching modern living

Progress

Continuously identifying global trends and challenges, and driving the development of tomorrow's products

Fact of 2016

New focus on water management solutions for tackling water challenges: drain, infiltrate, buffer, transport, etc

Purpose

Protective solutions

Provide versatile materials that help customers rise to the many challenges in today´s busy and noisy world

Focus

Using our knowledge of stone wool to design tailor-made solutions for industrial processes, to deliver a positive impact on safety, emissions, noise, vibrations and water management and to improve quality of life

Sustainability

Annual Report 2016 32

ROCKWOOL Group

33

Enriching modern living

Sustainability

Performance

Corporate governance Overview Enriching modern living

Energy efficiency

Buildings account for 1/3 of the energy used globally.

In order to reduce global energy consumption, there needs to be a focus on both renovating existing buildings and striving for near-zero energy consumption when constructing new buildings. Energy for heating and cooling accounts for two thirds of a building's total energy consumption. ROCKWOOL insulation can provide a healthy and comfortable indoor climate without wasting energy.

Energy efficiency is a priority for us and we will be leading from the front by improving energy efficiency in our own buildings and production while supporting legislation aimed at reducing energy usage in buildings and industry worldwide.

Renovation

Nine out of ten buildings in the EU today will still be standing and occupied in 2050. Renovation is key to providing continued quality of life for those who inhabit these buildings.

Whether through improved acoustics, better indoor climate or exterior aesthetics, or providing for urban gardening, renovating buildings can truly improve people's health and well-being. More importantly, renovation can help to increase quality of life for many who today live in energy poverty by significantly reducing expenditure for heating and cooling, making more people able to afford a healthy and comfortable living space.

Fire resilience

People spend up to 90% of their time in buildings and we expect our surroundings to keep us safe. Safe buildings also contribute to sustainable lifestyles, protecting people and possessions from potential loss.

Not only does fire injure and sometimes kill, but it destroys valuables, harms the environment and damages critical parts of society's infrastructure. This is both personally and financially costly, and sometimes impossible to rebuild.

Made from stone fibres, ROCKWOOL insulation is naturally fire proof, and can resist temperatures up to 1,000 degrees centigrade. Limited other material is used to hold the stone wool fibres together and because of this our insulation does not feed, or spread fire or produce a significant amount of toxic smoke. This means that it can protect buildings for longer when fire happens.

We are committed to ensuring regulations deliver high quality buildings, which meet the highest possible fire resilience standards.

Acoustics and health

Noise is created constantly in our everyday lives. Much of this is important, and helps us to communicate and socialise. At the same time, most of us appreciate the ability to block sounds as needed.

The ability to choose when and how we are exposed to sound is important for a healthy life and personal well-being. Unwanted sounds are thought of as noise, which can cause us both mental and physical harm. The World Health Organization (WHO) estimates that at least 1 million healthy life years are lost each year to environmental traffic noise in Western Europe alone (WHO 2011).

Noise control in offices and schools ensures we are productive and learn new skills. And noise control at home helps us relax and sleep soundly. Optimised acoustics are needed to help us to be at our most healthy and effective.

Sustainable cities and urbanisation

Continuing population growth and urbanisation are projected to add 2.5 billion people to the population of the world's cities by 2050, putting pressure on urban quality of life.

This level of urbanisation leads to challenges such as water scarcity and lack of sustainable food sources, calling for smarter and more efficient cities. We're committed to helping with future urban challenges;

providing solutions for both the indoor environment and outdoor surroundings – supporting sustainable cities.

We are working closely with decision makers to ensure quality urban living spaces are a global priority.

The ROCKWOOL Group sets five targets relating to the environment and climate change:

– Reducing CO2 emissions from our factories 20% by 2030, and 10% by 2022

  • Improving the energy efficiency in our own building stock by 75% by 2030, and 35% by 2020
  • Reducing water consumption in our factories 20% by 2030, and 10% by 2022
  • Reducing waste to landfill 85% by 2030, and 40% by 2022
  • Increasing the number of countries where we offer reclaiming of products from the market to 30 countries by 2030 and 15 by 2022

Targets set with 2015 as the baseline

Solving global problems

1/3

Buildings account for 1/3 of the energy used globally

9/10

Nine out of ten buildings in the EU today will still be standing and occupied in 2050

90%

People spend up to 90% of their time in buildings and the principal role of buildings is to keep us safe

More than 50% of European citizens experience annoyance due to traffic noise

Our sustainability promise

The ROCKWOOL Group's product portfolio can help to tackle many of today's biggest sustainability and development challenges. From energy consumption to noise pollution, water scarcity to flooding, our solutions help our customers address many of the big issues of modern living. Our range of products reflects the breadth of solutions we need in order to face the many challenges of the modern world, supporting our customers in reducing their own carbon footprint along the way.

Sustainability is not just about creating products which make a difference. It is also about the way in which these products are conceived, removed, disposed of and eventually recycled. We are dedicated to minimising the negative impacts of our products throughout their life time and beyond, making sure they can be easily extracted and recycled into new stone wool solutions when a building has reached the end of its life.

We are committed to enriching the lives of everyone who comes into contact with our products. We have zero tolerance for anything which could jeopardise the health and safety of our employees, those working with our products or those living in spaces that our products helped to create.

To set our vision for sustainability in stone, this year we announced 6 ROCKWOOL Group sustainability goals where we feel we can make the biggest impact. These goals together actively contribute towards achieving 9 of the 17 UN Sustainable Development Goals. The ROCKWOOL Group is committed to supporting all 17 UN Sustainable Development Goals but has chosen to highlight its work with 9 of them. This aligns with the ROCKWOOL Group's public promise, made in 2015, to identify ways the company can best accelerate change.

Themes of our sustainability goals:

– Climate change and energy efficiency – The circular economy – Health and well-being

– Water

Our commitment to driving constant improvements in our own sustainability is a key part of our wider purpose to enrich people´s lives and improve the communities they live in, helping them to address many of the challenges of modern living, making the world a better place for everyone.

Delivering on our sustainability promise The ROCKWOOL Group is dedicated to meeting our sustainability goals by 2030, and has set intermediate goals for 2022, with a baseline of 2015, to keep us on track.

To ensure a continued focus on these goals, a Group Sustainability Function has been established, alongside a new internal governance structure. Under this new structure, the Head of Sustainability reports directly to Group Management, guaranteeing ongoing engagement with sustainability at the most senior level of the organisation.

Driving sustainability performance

The ROCKWOOL Group will report regularly on the extent of its social performance and sustainability activities, impacting employees, safety, the environment, climate, anti-corruption and human rights. We push ourselves by setting stretch objectives, as well as integrating sustainability considerations into our daily business.

Fulfilling the UN Sustainable Development Goals

The Ng Tend Fong General Hospital and Jurong Community Hospital in Singapore are carefully designed to deliver patientcentred services, while acting as an integrated hub for the surrounding community. Together, these hospitals provide over 1,000 beds to the Jurong District, in the West of Singapore. To deliver an optimal environment, which supports patient care, facilitates interaction and supports rapid recovery, it was important that these hospital buildings were well insulated against noise and sound disruption.

ROCKWOOL Asia was selected to deliver partition insulation, based on its proven track record across other iconic projects in the region, such as the Marina Bay Sands, as well as its experience with numerous other hospitals in Singapore. During the development phase for the hospitals, ROCKWOOL Asia worked closely with the partition system partner to offer the best possible solutions to reduce noise transmission between rooms and provide a peaceful, comfortable environment.

Modern society is dependent on effective medical care and facilities. Well-designed spaces help those who are ill to recover faster, and provide a safe community space for patients, families and medical professionals.

Case study: Promoting health and well-being

These hospitals provide over 1,000 beds to the Jurong District, in the West of Singapore

9 UN SDGs

We contribute to 9 out of the 17 UN Sustainable Development Goals

Project

Ng Tend Fong General Hospital and Jurong Community Hospital, Singapore Material

ROCKWOOL insulation

Architect CPG Consultants Pte Ltd

ROCKWOOL Group 37

Employees

A dynamic and trusted culture, with passionate and dedicated employees from diverse backgrounds provides us with the solid foundation needed to meet the needs of our customers and stakeholders across the globe. Our team today consists of approximately 10,500 employees, of 61 nationalities, in 103 global locations.

We understand the need to have outstanding people and leaders in order to meet our customers' demands and to work towards the ambitious purpose that we have established for the Group. This begins with a culture of trust, where we listen to the voice of our employees and act on their feedback. In fact, each year, we host a ROCKPULSE survey, whereby all employees are invited to assess various aspects of our company, such as, leadership, teamwork and development in order to allow for comparison and benchmarking with high performing organisations. This year we reached 90% participation rate for indirect employees (in 2014: 89%) and 72% for direct employees (in 2015: 67%).

Transparent communication to all our employees is of fundamental importance to us. All policies which impact them are hosted on our Group Intranet, which

permits easy access to all. All employees are encouraged to access these policies and guidelines to initiate open dialogue with their direct managers for further understanding where needed.

These policies are in place to ensure global alignment around key practices, and additional policies have been introduced over the last year, for instance our Global Travel Policy.

Global teams make the difference

A result of the business review was global alignment and harmonisation of three support functions. Group Sourcing and Procurement incorporated local colleagues into one global function and HR moved to a regional business service model, investing in regional specialists in recruitment, learning and development, compensation and benefits and HR Information systems. Finance established a business service centre in Poland to centralise some financial activities.

To win in the market we depend on our teams working together towards the achievement of global goals. These new global functions allowed us to ensure the additional clarity in goal setting and team work required to raise performance to the next level.

Safety

We have zero tolerance regarding anything which can impact the safety of our employees or anyone who comes into contact with our products. We expect and encourage proactive safety behaviours across our operations, through our induction process followed by regular training and information sessions. Our safety policies clarify responsibilities across the organisation, including specific responsibilities of Operational business units and Group Functions. This is supported by a range of policy documents, that cover safety, health, environment among other key focus areas for the Group.

In 2016 we implemented our new IT tool RockSHE in all manufacturing sites. The system is used for reporting of all incidents, being it lost time incidents, near misses or good catches. It ensures proper root cause analysis, risk assessment and statistics, enabling us to improve, both by changed behaviour and technical improvements.

The ROCKWOOL Group has set a target of zero fatalities and a 10% yearly reduction of the rate of Lost Time Incidents (LTI) among its employees.

In 2016 our LTI rate was 3.2, a slight increase compared to 3.1 in 2015, i.e. not meeting our target of 2.5 in 2016. There were zero fatalities. We are however committed to continue to improve our safety performance and reach the target of 2.5 in 2017.

We are however committed to continue to improve our safety performance and to reach the target of 2.5 in 2017.

Increasing engagement with the company's safety culture was a priority for the ROCKWOOL Group in 2016. To do this, we hosted our first Global Safety Day in April, running global training and information sessions, and throughout the year we carried out a series of safety awareness campaigns.

Safety outside factories

A particular focus area for 2016 was travel safety. As a global player with employees operating in 38 countries we have many employees travelling both nationally and internationally. Our sales teams spend many hours on the road visiting customers. At the same time, we continued our focus on factory safety. A series of Group safety, health and environment factory audits took place, in ten factories in Europe, Russia and North America and new Mandatory Minimum Requirements for occupational exposure to curing ovens were developed and issued.

Climate and environment

Better insulation is a key component of reducing energy usage and protecting our climate. Throughout their lifespan the ROCKWOOL Group's products typically save on average between 80 –1,500 times the carbon emissions emitted during their production. Growing the market for

insulation has therefore a positive net impact on the climate. This is a focus area for the ROCKWOOL Group's leadership, which regularly reviews and updates the company's strategy for driving this change. The Group has a number of levers to do this, including engagement on regulatory changes and requirements, operations expansion, innovation and new solutions, improved understanding of customer pattern preferences and environmental product declarations. As well as being a focus of our goals, our commitment to the climate and environment is reflected in our internal policies, guidelines and best practice documents.

Our environmental policies commit our operational companies to a series of measures, including:

– An environmental management system, describing responsibility and control procedures, which is continuously updated and improved

  • An ongoing open dialogue with stakeholders, including customers, regulatory authorities, employees, suppliers, investors and neighbours, to ensure environmental requirements are being met and needs and expectations are understood
  • Ensuring that factories do not cause problems for their local community, above and beyond those expected in an industrial area
  • Regular Group auditing of the factories
  • Compliance with all relevant regulations, as a minimum. Including reporting of non-compliance, with immediate steps toward compliance

In 2016, we enhanced our focus on the environment and climate change in a number of ways, in addition to setting sustainability goals. We developed and issued new policies e.g. a Group Mandatory Minimum Requirement on Prevention of Soil, Surface and Groundwater pollution to enhance the liability of our factories through ensuring the risk for pollution is minimised and a REACH policy and manual that will be anchored in the organisation in the coming year in order to strengthen chemical management including more transparency in the supply chain.

The environmental performance in our factories is improved continuously, and in 2016 some of the initiatives were the installation of our new melting technology with change of fuel resulting e.g. in reduced CO2 emissions in the factory in Doense in Denmark, de-sulfurization in the Chinese factory, installation of technology in our factory in Croatia to reduce emissions and optimised binders to reduce emissions.

Ethics, Integrity and Human rights Ethics

The ROCKWOOL Group recognises that corruption is a potential risk in business and is dedicated to responding to this risk as comprehensively and systematically as possible. The fight against corruption is part of the Business Ethics Manual of the Group. It is vital for us that every employee conducts the business with the highest

level of integrity.

The Group's Integrity Committee is drawn

38,000

The Earth produces 38,000 times more stone material than is used to make ROCKWOOL stone wool annually

from the company's senior management and covers competition law, business ethics, anti-bribery, data privacy and export control. The committee also ensures timely and consistent follow through of all issues raised through our whistle blower system. This year, the committee employed a new Integrity Officer, representing legal affairs. The role of the committee is to initiate and monitor progress in the above areas of compliance. It ensures that the Group adheres to the highest standards of business ethics and updates the Group on integrity and associated policies. It is also responsible for formal reporting to the Audit Committee.

The ROCKWOOL Group recognises the importance of employee training in compliance. All Group employees with third party contacts and indirect employees must undertake e-learning training in Business Ethics to ensure they understand how to remain in compliance. Additional training has been focussed in

two areas flagged as higher risk: Management in countries with high corruption ratings and Group Sourcing and Procurement management and staff. The Group's whistle blower policy encourages employees, suppliers, distributors and customers to expose any corrupt practices or misconduct with their anonymity protected.

In 2016, we investigated 8 integrity incidents, 3 of which were reported and investigated as a result of whistle-blowing.

Human rights

The ROCKWOOL Group strongly believes in the rights and freedoms to which all human beings are entitled. As a company, we are committed to acting in compliance with international human rights, throughout our businesses.

Group Sourcing and Procurement is responsible for the governance and procurement principles as well as the ethical code of conduct for suppliers as per the Group Procurement Manual. This is to ensure a robust due diligence in compliance with the UN Global Compact. Sourcing is at all times done in compliance with our Group Policies and it is a requirement that suppliers of direct materials with an annual spend above EUR 100,000 sign the ROCKWOOL Code of Conduct based on the UN Global Compact guidelines. Already today 94% of the suppliers who fall into this category have signed this agreement. We carried out 121 supplier evaluations in 2016, two of which led to corrective actions.

We respect our employees and know that they are a key asset for our organisation. It is essential to us that everyone worldwide who carries out activities on behalf of the ROCKWOOL Group, whether at our offices, terminals or warehouses, in our vehicles, as employees or subcontractors, are treated decently and with dignity.

The ROCKWOOL Group endorses and is committed to complying with internationally agreed human rights. We support equal rights and are against differential treatment, harassment, inappropriate or unreasonable interference with work performance and similar in employment and working conditions, whether based on race or gender, or sexual, religious or political orientation or ethnic or social background. The Group opposes discrimination of any kind,

in 2016 were female

The ROCKWOOL Group harnesses the properties that nature has yielded to create innovative solutions for modern living.

This network is intentionally kept informal, as a place for young employees to share interests, tackle challenges and build on the culture within the organisation. The network is driven by the younger employees with full support from their managers. It has been embraced by many across the organisation as it is seen as a perfect way for the less experienced to build relationships and facilitate business knowledge and understanding.

The network was created in the Hedehusene headquarters and has growing membership from across the organisation, with the range of nationalities, background and roles, reflecting the

In 2011 a group of young employees decided to set up the company's first Young Professionals Network.

ROCKWOOL Young professionals

Getting up to speed with company culture and business

diversity of the ROCKWOOL Group. A helpful, friendly, open atmosphere constantly draws in new members, who use the Network to help them navigate the wider organisation, learn about the company and its culture and address practical challenges. The ambition is that similar networks will be established in some of the major hubs.

Five years in, many members of the Network have participated since the start, with "old-young" members advising those who are newer to the organisation, and using their growing experience and understanding of the wider organisation to the Network's advantage.

54 members – and counting… 54

anywhere, and particularly in its workplaces. Our organisation recognises its employees' right to join a union and participate in collective bargaining. We support constructive dialogue between employers and employees, and oppose all forced employment and degraded working conditions. The ROCKWOOL Group is against child labour and does not employ children. We recognise the framework on minimum working age for children set forth in the ILO convention no. 138, also appreciating that youths should work in different types of employment from adults.

All employees of the ROCKWOOL Group will receive a letter of confirmation of their employment conditions if so required by national legislation. We comply with all current national legislation and agreed standards on employee working hours and commit to employee remuneration which meets or exceeds national industry minimum standards.

Diversity as a competitive advantage Being a global company we acknowledge that diversity is especially crucial in today's marketplace. The rewards of having a diverse workforce touch every area of the business by potentially resulting in increased creativity, broader capabilities, new solutions to difficult problems and successful interaction with different cultures and clients.

We believe in respecting and embracing diversity and strive to stimulate diversity in the management teams, as well as in Group functions.

We base our diversity work on the principle that it is a prerequisite for success that we treat all our employees with respect and dignity and that we will not tolerate discrimination or harassment of any kind.

Accordingly we have taken steps over the past few years to ensure equal opportunities for our employees, irrespective of gender, age, ethnicity, etc. As a principle, we want our employees' career development to be performance and potential based, without the hindrance of any diversity-related obstacles.

Increased focus and follow up The under representation of women in top management has been under review in Denmark over the past few years. In 2013, we set the target of 15%-30% female executives on our management teams by 2017. Despite the increased focus and follow up we are still at the lower end of

this range with a score of 15% compared to 16% the year before. The learnings from our cooperation with a major consultancy firm about a 'women in leadership' survey are used as inspiration to drive initiatives supporting diversity improvement.

ROCKWOOL Group management is today represented by members from six different nationalities. With regard to female members elected to the Board of Directors by the General Assembly, the current aim is to have at least one member by 2020. In the resent election process candidates were identified, but have not been selected due to focus on additional diversity and competence criteria, however, if the opportunity arises, this will be pursued.

Future outlook

Our industry is male dominated and the gender split for the total Group has been very stable over the past few years; we have an 18/82 female/male split at the end of 2016. The male dominance in the factories is clear, but in the offices and amongst our sales force we can see an increasing portion of female employees: 37% female employees at the end of 2016, but with 45% of the new hires in 2016 being female. The trend is similar when looking at the portion of female line managers outside production: 26% female managers, but with 31% of the line managers hired in 2016 being female.

Read more about our Diversity and Equal Opportunity Policy on the global website. www.rockwool.com/diversity

Required reporting referring to the Danish Financial Statements Act §99a and §99b can be found on pages 20-21 and 32-41 and 56-59.

Last year Marina Potoker, Managing Director of ROCKWOOL Russia Group, won the prestigious "Business Women 2016" award from Ernst & Young. The Jury particularly noted Marina's management style, which is based on innovations as a key to brand promotion as well as market and industry development, building up a strong corporate culture and the implementation of personal growth and development programmes for Russian ROCKWOOL employees.

Marina started in 2002 in the purchasing and logistic department of ROCKWOOL Russia and was appointed Logistic Director in 2007. Two years later she was appointed Technical Director and in January 2014 Marina became Managing Director. Not only is Marina herself a role model and good example of an employee utilising her talent to advance in the ROCKWOOL Group, her management team is also outstanding with four out of six positions occupied by women.

Enriching modern living

Sustainability

Performance

Corporate governance Overview

5 year overview

EURm 2016
DKKm
2016 2015 2014 2013 2012
Income statement items
Net sales 16,394 2,202 2,208 2,180 2,003 1,969
EBITDA *2,957 *397 *337 312 313 303
Depreciation, amortisation and write-downs 1,190 160 187 150 144 149
EBIT *1,768 *237 *172 161 169 153
Financial items -51 -7 -4 -6 -6 -7
Profit before tax 1,672 225 133 157 164 147
Profit for the year 1,237 166 91 113 116 104
Balance sheet items
Non-current assets 10,472 1,409 1,446 1,431 1,371 1,271
Current assets 4,391 591 559 560 486 470
Total assets 14,864 1,999 2,005 1,991 1,857 1,741
Equity 11,418 1,536 1,367 1,303 1,284 1,263
Non-current liabilities 950 128 119 121 134 138
Current liabilities 2,495 336 519 566 439 339
Net interest-bearing debt -862 -116 93 175 100 9
Net working capital 1,301 175 162 173 147 149
Invested capital 10,655 1,433 1,467 1,484 1,374 1,309
Gross investment in plant, property and equipment 686 92 167 234 217 125
Cash flow
Cash flow from operating activities 2,427 326 297 206 253 240
Investments and acquisitions 663 89 201 257 265 133
Free cash flow 1,764 237 97 -52 -13 106
EURm 2016
DKKm
2016 2015 2014 2013 2012
Others
R&D costs 234 31 32 32 30 30
Number of patents granted in the year 280 280 165 98 161 218
Number of full time employees (year-end) 10,414 10,414 10,601 11,031 10,562 9,778
Ratios
EBITDA margin *18.0% *18.0% *15.3% 14.3% 15.7% 15.4%
EBIT margin *10.8% *10.8% *7.8% 7.4% 8.4% 7.8%
Payout ratio 33.3% 33.3% 37.1% 29.7% 25.9% 28.4%
Return on invested capital *16.4% *16.4% *11.6% 11.3% 12.6% 12.0%
Return on equity 11.5% 11.5% 6.8% 8.7% 9.1% 9.0%
Equity ratio 76.8% 76.8% 68.2% 65.5% 69.1% 72.6%
Financial gearing -0.08 -0.08 0.07 0.13 0.08 0.01
Stock market information EUR DKK DKK DKK DKK DKK
Earnings per share 7.7 57.2 31.3 38.8 40.1 35.9
Dividend per share 2.5 18.8 11.5 11.3 10.4 10.2
Cash flow per share 15.1 112 103 71 88 83
Book value per share 69.7 518 463 440 435 428
Share capital (million) 29.5 220 220 220 220 220
Price per A share 160.4 1,192 944 689 956 629
Price per B share 167.8 1,247 963 696 956 634
Market cap (million) 3,558 26,449 20,580 14,969 20,580 13,607
Number of own shares 275,855 275,855 391,835 359,522 437,246 427,310
Number of A shares of DKK 10 (10 votes) 11,231,627 11,231,627 11,231,627 11,231,627 11,231,627 11,231,627
Number of B shares of DKK 10 (1 vote) 10,743,296 10,743,296 10,743,296 10,743,296 10,743,296 10,743,296

* Excluding redundancy costs in 2016 and 2015 from the Business Transformation Programme and write-downs in Asia in 2015.

For definitions of key figures and ratios see page 116

Project SDU Det Teknologiske Fakultet, Odense, Denmark Material ROCKFON ceilings Architect C. F. Møller A/S

45

Overall market developments

The geopolitical situation and the most recent indications on energy price development and other raw materials going up in Europe cloud the outlook for the coming year and require an agile approach to market and pricing opportunities around the entire Group.

In Europe there are positive signs of increased construction activities due to a growing awareness of the benefits derived from energy efficient building. The potential for insulation and the fire resilient properties of stone wool in this would benefit the Group. Large markets such as Germany and France are expected to

Grooming the business for growth while continuing to improve productivity.

Outlook 2017

deliver a sound growth going forward, and the overall markets (in Europe) are expected to continue towards a slow recovery of growth.

The market in Russia is slowly stabilising albeit at a lower level and there is still uncertainty about the general market recovery. With higher gas prices, the Russian Rouble has strengthened, which would benefit the exchange rate impact on the Group´s financial performance.

The insulation market in the USA is developing positively and the increased awareness of the benefits of using stone wool leads us to believe that there are sustained growth opportunities in this market. This allows for further expansion in both the Insulation and Systems segment. The Group´s technical insulation business is still impacted by lower activities within the oil and gas industry, however with our strong product portfolio we are confident that new market opportunities can be established to compensate for the lower activity level in our traditional markets.

The Systems segment expect to continue the good trend from 2016 – especially our horticultural substrate business (GRODAN) delivered healthy growth. With a new ceiling tile plant, for our ROCKFON offering, coming on line in the middle of 2017, we are confident that we are able to serve the growing market for acoustic ceilings in both North America and Europe.

Sales price increase to compensate for inflation

After a period with stable raw material prices, we foresee an inflationary pressure not only on stone wool producers but for the insulation industry in general. This will affect the cost of manufacturing. It will therefore be necessary to implement sales price increases to complement productivity improvements to ensure that the Group will deliver an acceptable earnings level. Efforts to achieve savings from a more centralised approach to procurement continue and will to some degree also compensate for an increased inflation.

Financial outlook

With the assumption of no further contraction in the technical insulation business and the market in Russia, the Group forecasts a net sales growth of 2-4% 2-4% in local currencies.

The Group forecasts a net sales growth of 2–4% in local currencies

While margins will come under pressure compared to 2016, especially during the first part of the year, we have initiated actions to safeguard our earnings level and with the benefits from the continued focus on productivity and efficiency, we expect to deliver an EBIT margin slightly above 10%. Investments excluding acquisitions for 2017 will be at a similar level as the year before at around EUR 130 million, with the opening of the ceiling tile plant in the US and a larger improvement of a production line in one of our factories in Poland as the main investments planned for the year. Review of investment for capacity requirements to cater for growth in North America and Europe is ongoing however this will only have limited financial impact for 2017. Investment plans include the purchase of land in Sweden, Romania and the United States to increase capacity and improve the efficiency and quality of the production process.

Project BBVA offices, Madrid, Spain

Material ROCKWOOL insulation

Architects Herzog & de Meuron and Ortiz León Arquitectos

Group Sales Development and Market Overview

In 2016 the ROCKWOOL Group generated net sales of EUR 2,202 million, an increase of 2% compared to 2015 when measured in local currencies with 26% of the net sales generated by the Systems segment.

Systems segment had a strong 2016 with an EBIT of EUR 81 million and an EBIT margin of 14.2%. This is 1.2 pp higher compared to last year.

The Group sales shows a stable development thanks to the continued increase in both North America and in the Systems segment. This is a positive outcome when you take into account the challenged Russian construction market and the lower demand for technical insulation from the Energy industry due to the low oil prices; situations that could have had a more negative impact.

The Insulation segment shows solid performance Insulation

Insulation is our largest business area and will continue to be the primary focus for the organisation. This core segment includes insulation offerings for interior

buildings, facades, roofs as well as industrial and technical insulation. These products represent 74% of all sales in the ROCKWOOL Group.

Sales in the Insulation segment reached EUR 1,634 million in 2016, which is an increase of 0.7% in local currencies. As mentioned before, the relatively low increase was mainly due to the industrial and technical insulation industries and the slow development of construction in Russia in both new build and renovation. Our new organisational agility allows us to adapt quickly to changing market dynamics and despite the turmoil in these two areas the Insulation Segment EBIT reached EUR 149 million with an EBIT margin of 7.9%. This was an increase of 3.1 pp, adjusted for redundancy costs in 2016 and 2015 related to the Business Transformation Programme as well as write downs last year.

ROCKWOOL Product Applications

The flat roof insulation business had a satisfying year, seeing strong growth in Germany and several eastern European countries. When we step outside Europe, and take a look, in particular, at the North American market, we experienced a positive development in Canada on the back of growing market penetration, whereas we saw sales declining in the US market. Flat roof insulation is often used in commercial constructions to reduce heat loss, provide fire resistance and reduce noise pollution. As our stone wool solution is a perfect match for all these concerns we will continue to develop products for this segment with the aim of matching offering to the customers´ needs.

Market overview The building insulation business

performed as expected in 2016. Sales were slightly down compared to last year, due to weaker sales in some of the important central European markets. This was offset to a certain extent by an improved performance in Southern Europe where Spain showed positive development and confidence, especially in new build and where the Italian market showed a pick up in the latter part of the year as a result of increasing focus on energy efficiency in renovation.

For the facade insulation business we

provide a wide range of solutions to cater to the different market regulations and building requirements. Regulation within fire safety is a key driver for our facade insulation as sales levels are often correlated to the desire for markets to tighten these regulations. In the latter part of the year we saw a shift to stricter regulations and a preference for noncombustible stone wool products in some of our key markets. This shift of focus provides optimism that the continued upswing within residential as well as non-residential construction in Germany and the rest of Western Europe will translate into improved facade-sales in 2017, a shift from the slow progress made,

especially in the first half of 2016.

Our HVAC/Fire Protection insulation

business saw good growth rates in Europe, especially in UK, Germany and Scandinavia. The positioning of the high quality systems and solutions in the Fire Protection segment was well received in the market. These new offerings led to gained market shares in most of our key markets and during 2017. As an example, at the end of 2016 we launched an innovation in the cold pipe segment in Central Europe, an area where we had a gap in the offering that had been focused on hot pipes. This product is already showing success in Germany and Central Europe and we expect further growth opportunities for this segment in new markets going forward.

We are the world leader in technical insulation where stone wool products are used to insulate pipes, ducts and boilers in industrial plants and power stations. A significant part of the business is related to oil and gas which, as already mentioned throughout the report, has been negatively affected by the oil price drop and the uncertainty related to recovery

74 ROCKWOOL insulation % represents 74% of all sales in the ROCKWOOL Group

the total sales in the Group

EBIT margin per segment

Net sales per segment

(EURm)

424 442 424 417 432 417
368
133 129 156 127 138 138 165
Q2
2015
Q3
2015
Q4
2015
Q1
2016
Q2
2016
Q3
2016
Q4
2016

to previous levels. More or less all geographical areas showed a slowdown in business. A positive exemption was Africa, demonstrating strong growth related to booming solar power plant installations. Another important area within the technical insulation segment is the marine and offshore market. We are satisfied with the positive development in the Marine business where our innovative new light weight product lines are successful especially within the cruise liner business, light weight vessels and offshore installations.

Total sales by geography

Western Europe

In these markets, the construction cycle generally follows that of the overall economy, which means that when the economy is strong, there is a high level of construction activity which drives demand for insulation.

The Western European market showed a slight increase in the sales compared to last year. This region, approximately 59% of our total net sales, managed to sustain a positive activity level, although it is clear

that growth in the construction sector has not yet completely recovered from the recession. For 2016, sales in Western Europe improved by 1.4 % in local currencies. The Scandinavian and Spanish markets performed particularly well throughout the year, while other markets such as the German started to show signs of improvement after a slow start.

We expect greater growth in demand for stone wool products in Western Europe between 2017 and 2020 than what we saw during the last 24 months. This increase in demand for insulation will be driven by both residential new build activity and an improved renovation rates for pre-existing buildings, also as a result of the recent energy efficiency directives issued at EU level.

The three biggest markets for new housing, France, Germany and the United Kingdom, have now returned to normal levels of development. We remain positive about the outlook for the British market, noting that although growth may not reach pre-Brexit levels, new housing demand currently seems to be relatively unaffected. Scandinavia, Benelux and Spain are all forecasted to continue to grow as renewed demand and favourable financing conditions have a positive effect on the business.

Expected strengthening of European regulations on energy performance for buildings and manufactured products will continue to be an important driver of demand for insulation for renovation. We see increased renovation rates in Europe as absolutely fundamental to the EU's efforts to reduce emissions and meet its environmental commitments. At current rates of refurbishment, these commitments cannot be met, and the Group is dedicated to increasing political and regulatory awareness of this, at both the EU and national levels. Favourable EU-wide and national incentives and finance schemes will be key to ensuring increased renovation to meet these commitments.

A growing focus among builders on the benefits of indoor comfort and fire safety considerations, which is in part driven by new regulation, is also increasingly impacting new build and renovation activities. We welcome this development, as it fully aligns with our purpose of creating better and safer living for all.

Eastern Europe & Russia

Eastern Europe and Russia are important markets for our Group and for stone wool insulation in general.

In 2016 sales in Eastern Europe decreased 0.7% in local currencies, despite an impressive performance in several of the Eastern European markets. Sales in Russia, which remains an important market for us, continued to be impacted by the geopolitical situation, where the decline in the oil price and trade-sanctions have had a continued negative impact on the economy and construction activity in Russia. This in turn has had a direct effect on sales in this market compared to last year.

Given this, the expectation is stable sales in this region. The demand for stone wool insulation is expected to be driven to a large extent by public expenditure on new build development as well as the use of financial incentives and guarantees. Despite recent market fluctuations, our operations in Russia remain a profitable and value-adding contributor to the Group, with a strong brand and welllocated assets, proving a stable foothold in the market.

North America, Asia and other markets Solid growth in North America

In North America sales continued to show positive developments with a double digit increase. Improved logistics and factory efficiency also had a positive impact on the performance in North America whereas, similar to most regions, the demand for technical insulation on the market was impacted by the current high degree of volatility in the energy industry, as the low oil-price has dampened investment levels.

With factories in both Canada and the United States, we are in a strong position to meet growing demand for stone wool

17% Eastern Europe and Russia: 17% of the total sales in the Group

Students in schools using ROCKFON solutions hear 30% more consonants than without noise insulation

Nova Scotia Power Headquarters, Halifax, Canada

Material ROCKWOOL insulation

Architect WZMH Architects

Architect

Sustainability

forecasted to rise in the year to come as recovery in the building sector picks up pace. In the United States, we are seeing increased focus on fire safety and energy performance, allowing us to differentiate from other insulation products.

Recent political developments in the United States may stimulate construction activity, but at present this is unclear. The growing penetration of stone wool insulation in general in this market, means that North America is expected to deliver double digit growth for ROCKWOOL Group in the years to come.

Asia-Pacific

Continuous focus and attention to winning in the region.

Sales in Asia showed a small growth compared to last year, despite growth being constrained by the region's heavy exposure to the difficult industrial and technical insulation market. In 2016, we were able to develop our market footprint and operational performance on the Chinese and Indian markets. Compared to 2015, sales prices in 2016 remained relatively stable. Going forward we can expect to grow at pace with the market in this region, due to the significant potential of our stone wool insulation products.

The outlook for the entire Asia-Pacific region is positive, as underlying trends and macro-conditions are driving a growing market and increasing demand for stone wool insulation. Important trends include

The government of Morocco aims to generate 42% of its electricity from renewables by 2020 and 52% by 2030. Through the Morocco Solar Plan (MSP) it aims to install 2,000 MW of solar capacity by 2020, contributing around 14% of the energy mix in the country's electricity supply.

In 2016, ROCKWOOL Technical Insulation won the tender for the Noor Ouarzazate II and III plants, part of the world's largest solar power complex, in the Moroccan desert. When complete, these plants will provide electricity to more than 1 million people, lowering carbon emissions by an estimated 760,000 tonnes per year.

Rapid development is leading to swiftly rising energy demand across Africa. And sustainability objectives mean that many countries are prioritising renewable development in order to meet this demand.

ROCKWOOL Technical Insulation delivers for world's largest solar power complex

Ensuring that solar energy is not lost through poor insulation is key to the success of solar plants. To deliver this, ROCKWOOL Technical Insulation is providing several thousand square metres of wire mats, pipe sections and slab insulation, which will be used in tank roofs and walls, as well as pipe work. The first deliveries have already taken place and continue into 2017.

urbanisation, rising personal incomes and a growing middle class, alongside increased focus on environmental issues and global warming. These all help to grow demand for new housing and building renovation. The outlook for construction activity in China in particular is very positive, although there is a risk of overheating or a construction bubble.

On the back of improved performance in 2016, in China and India in particular, we expect further organic growth in the region, based on increased construction activity.

We plan to develop our presence in Asia, having refocussed our regional activities in 2015. Despite being a relatively small player in Asia Pacific, organic growth and increased regulatory and legislative focus on fire safety are likely to drive further opportunities in this market. In the years to come, we expect a tightening of compliance requirements and building codes which will drive increased demand for high-quality insulation materials such as stone wool in Asia Pacific.

24% of total sales in the Group are from North America, Asia and others

Project Cogeco Amphitheatre, Trois-Rivières Quebec, Canada

Material ROCKWOOL insulation

Architects en consortium Paul Laurendeau François Beauchesne

Project NOOR II, Ouarzazate, Marocco Material

ROCKWOOL technical insulation

Global sales development

Net sales ended at level with last year and totalled EUR 2,202 million, which is in line with the expectation. Net sales measured in local currencies increased 1.9% and came mainly from the System segment (5.5% in local currencies) while the Insulation segment increased 0.7% in local currencies. Exchange rate fluctuations impacted negatively primarily due to devaluation of the Russian Rouble and the British Pound during the year, most notably in the Insulation business.

During the year, the Group improved sales and pricing capabilities, through the Business Transformation Programme. Net sales were positively impacted by increased volume which also benefitted the capacity utilisation, improved product mix and improvement in sales prices mainly from North America.

Group profitability

EBITDA was up 21% and totalled EUR 389 million, which is an improvement in the EBITDA margin of 3.1pp to 17.7%. Late in December 2016 a part of our land site in Roermond, the Netherlands was sold with a gain of EUR 3.7 million for the year, which was an unexpected one-off gain. Adjusted for redundancy costs in 2016 and 2015, the EBITDA margin improved 2.7 pp to 18.0%. The increase is mainly driven by cost savings in logistics and production amongst other stemming from improved productivity in the US factory, lower raw material costs from procurement benefits and deflation; and

The Group managed to show strong profitability and reached an EBIT margin of 10.4%. Cash generation improved significantly.

Financial performance

Net sales 2016 compared to 2015
Growth EURm
Net sales 2015 2,208
Organic growth 1.9% 43
Currency translation adjustment -2.2% -49
Net sales 2016 -0.3% 2,202

EBIT development

Growth EURm EBIT
margin
EBIT last year adjusted 171.7 7.8
Increased earnings from operations 41.4% 71.0
Currency translation adjustment -3.1% -5.3
EBIT excl. redundancy costs** 38.3% 237.4 10.8
Redundancy costs** -8.0
EBIT this year 229.4 10.4

**related to the Business Transformation Programme

Quarterly net sales

Raw material costs & production material costs

  • Delivery costs and indirect costs
  • Other external costs
  • Personnel costs

Redundancy costs

lower personnel costs. The lower average number of employees compensated most of the salary inflation. Fixed costs have been well under control during the year, where focus has been on driving efficiency and investment in new competencies. This resulted amongst other things in setting up a new business service centre in Poznan in Poland, which went live end of 2016 with financial back-office functions for Scandinavia and the Netherlands. In 2017 we will expand the services to cover all of Europe.

We have achieved the goals ahead of time under the Business Transformation Programme both financially and organisationally – exceeding expectations laid out in the Annual Report from last year. Going forward the Business Transformation Programme is running as an integrated way of doing business. In 2016 EUR 8.0 million redundancy costs related to the progamme was included compared to EUR 15.4 million last year. In total EUR 23.4 million was spent which is slightly lower than the expected EUR 25 million.

EBIT improved significantly and totalled EUR 229.4 million resulting in an EBIT margin of 10.4%.

Depreciations for the year amounted to EUR 160 million, a decrease of EUR 5 million mainly due to large investment being fully written off and lower depreciation on strategic spare parts.

Flawless execution of the Business Transformation Programme increased profitability

Sustainability

Performance

At the end of 2016, total assets were EUR 1,999 million, at level with 2015.

Equity

Equity of the Group came to EUR 1,536 million as at 31 December 2016 compared to EUR 1,367 million last year,

corresponding to an equity ratio of 77% compared to 68% the year before. Equity was mainly affected by the profit for the year, dividend, exchange rate adjustments and an increase in the UK pension liability due to change in actuarial assumptions.

Net financial costs amounted to EUR 7 million including EUR 3 million net exchange rate loss, which is an increase in costs of EUR 3 million compared to last year. During the year the level of borrowings and interest costs remained low as the Group became cash positive.

Tax for the year amounted to EUR 58 million compared to EUR 43 million last year. The effective tax rate decreased to 26% from 32% last year mainly due to the significant write-downs included last year.

Profit after tax in the parent company amounted to EUR 109 million, an increase of EUR 92 million primarily due to a significant write-down of the costs price on shares in subsidiaries in 2015.

Cash flow and investments

At the end of the year the Group became net cash positive, amounting to EUR 119 million, an improvement of EUR 207 million compared to the year before. By year-end, the Group had unused committed credit facilities of EUR 498 million.

Cash flow from operating activities was EUR 326 million for 2016 against EUR 297 million for 2015 – an increase of EUR 29 million or 10%. The increase is mainly attributable to the high operating profit and a stable net working capital.

The Group's funds tied up in working capital by year-end came to EUR 175 million against EUR 162 million in 2015. The increase is mainly stemming from exchange rate development as the level in local currencies was stable. Receivables from sales were slightly higher due to higher sales in December compared to last year. The inventory ended slightly higher than last year as planned to secure a sufficient level of certain products. These increases were set off by an increase in trade creditors.

Net working capital as a percentage of net sales was 7.9% at year-end 2016 against 7.3% the year before mainly due to the increase in inventory and receivables.

Investments excluding proceeds reached EUR 101 million in 2016 which is a decrease of EUR 70 million compared to last year. Late December we received in total EUR 12 million from sale of land in North America and the Netherlands and investment grants. The investment amount is lower than expected primarily due to the sale of land. The largest individual investments in 2016 relate to the factory re-engineering project in Poland and the new ROCKFON production facility in US. With focus on improving the utilisation of our non-current assets the level of capacity investment was one of the lowest in the last 5 years.

20

16 Return On % Invested Capital

Free cash flow came to EUR 237 million against EUR 97 million for 2015 – an increase of EUR 140 million. The free cash flow for 2016 was spent to reduce the net interest bearing debt to positive cash of EUR 119 million.

Invested capital

Return on invested capital improved significantly in 2016. Adjusted return on invested capital was 16.4% compared to 11.6% in 2015 showing an improved performance mainly from improved profitability.

Invested capital amounted to EUR 1,433 million against EUR 1,467 million last year. The decrease is primarily due to a decrease in tangible assets.

EBIT margin

Sustainability

Performance

Systems and processes

The Board of Directors continuously evaluates that the Group's risk exposure is consistent with the chosen risk profile and that appropriate awareness and management processes are present.

Risk management is part of the CFO function but reports directly to the Board of Directors. All managing directors of our subsidiaries and Group functions heads must ensure that a yearly risk review within their areas of responsibility is conducted; that risks are scored for severity and likelihood, and quantified in terms such as predicted financial impact. Appropriate mitigation actions for identified risks are proposed by the company or Group function and studiously evaluated to ensure effective risk management at Group level. These are integrated into the quarterly business reviews between the CEO/CFO and the responsible ROCKWOOL Group Senior Vice Presidents.

In 2016, we formed an Enterprise Risk Management committee consisting of members from both the business and Group functions. The committee is responsible for reviewing and updating the

internal risk management framework and for implementing the related processes. Twice a year the committee meets to prepare the update of risks to the Group Management and the Board of Directors.

Strategic Risks

Public energy efficiency programmes The insulation markets in several countries are stimulated through various incentive schemes in order to promote energy efficient buildings. In 2016, the risk associated with a large scale withdrawal of these incentive systems was not significantly higher than previously. However, the Group still awaits the enactment of a new incentive scheme in one of the larger EU markets. In the EU, new targets were set for energy and climate protection to 2030; we estimate that these goals will maintain incentives at the status quo level.

Mitigation

Through our international network of public affairs officers, we support the advancement of reliable legislation aimed at reducing energy demands in both buildings and industry.

Managing risk is a natural part of doing business in the Group

Risk Management Collectively, they work toward increasing

awareness and adoption of insulation as an effective action in order to help tackle global energy challenges. As part of this, we support relevant authorities in increasing renovation rates and developing policies, tools and systems needed to drive further retrofitting of existing buildings.

Nationalisation of assets and lack of local currency convertibility

In a number of countries where we operate production facilities, democratic convention and the rule of law are less well established than in our traditional core markets.

Mitigation

In none of the countries where we have evaluated the risk of nationalisation, do our local assets represent more than 10% of total ROCKWOOL Group assets. New investments into risk countries will be assessed with a particular focus on these aspects. Currently, the highest percentage of assets in a single country is Russia where we operate four stone wool facilities.

Operational Risk

Raw material sensitivity

The stone wool production process relies on substantial amounts of energy to melt volcanic rock and recycled materials. In most factories this is done via a coke-fired cupola oven. The price of coke – which has fluctuated highly over the years – is thus an essential element of the costs and profitability of the Group. During the second half of 2016, the price rose significantly.

Mitigation

To limit this risk factor, we focus on researching alternative energy sources for the cupola oven, as well as developing new melting technology using energy sources other than coke. Furthermore, our Group Procurement function has put focus on securing optimal contracts which reflects our important position within this market.

Violation of intellectual property rights

Patents and proprietary technology are essential to the ROCKWOOL Group in order to support the business and to safeguard our freedom to operate. Patent strategies are formulated to secure our innovative work as well as to support the business strategies and protection of know-how by controlling access to our physical facilities as well as our IT systems forms part of the work.

Mitigation We file patents to protect investments in research and development that give us a competitive advantage. To counter balance the risk of having our freedom to operate reduced, we oppose blocking patents or we license technology.

A new system to strengthen the protection of communications, documents and professional know-how, was implemented in 2016. Our new green field factory in the US has piloted this system and similar programmes for existing factories will follow.

Neighbourhood

In some of our sites the cities have spread and are building up around our factories. There is a risk of tenants not wanting a factory in their backyard.

Growing urbanisation close to our production facilities, alongside stricter regulations on noise pollution, require initiatives aimed at managing logistics, odour and smoke in these areas.

Mitigation

We are constantly reviewing our sites and factories to ensure that there is limited impact to the surrounding community.

geopolitical developments, market dynamics and major technological developments the supply chain, HR, IT and

physical assets

with code of conduct, legal affairs and regulatory matters

accounting and reporting, foreign exchange, tax, interest rates, credit and liquidity (see also note 26)

Risk assessment process

4

Each quarter the CEO/CFO reviews each business area with the respective SVP

IT

Business is increasingly dependent on centralised and cloud-based information systems. We focus on the following risks:

  • Single-point of failure components in business critical platforms
  • Highly specialised IT skillsets, where availability of people is scarce
  • Risk of loss or theft of information which could damage confidentiality, business or reputation
  • Risk of attacks due to malicious software, hacking or advanced threats

Mitigation

The mitigating actions include, but are not confined to:

  • Multiple redundancies in relation to critical components
  • Internal or external backups for people with critical knowledge
  • Disaster recovery procedures, backups and data encryption
  • Software and hardware protection and limitation of end-user rights

Business integrity

We want to work with all of our stakeholders in a responsible manner. Our business ethics manual covers topics such as bribery, fraud, fair competition and

money laundering, and we are dedicated to best practice through a wide variety of activities. Our stakeholder management includes a strong emphasis on environmental responsibility, encouraging and stimulating our diverse workforce and management groups, and giving priority to the protecting of our people by implementing rules and programmes for robust operational safety.

The ROCKWOOL Group operates a whistle-blower arrangement whereby employees and third parties can report suspicion or actual violations of the business ethics manual including competition law. An Integrity Committee consisting of top management monitors compliance with the business ethics manual. The Integrity Committee also decides on individual cases. Integrity issues are reported to Audit Committee and ROCKWOOL International A/S Board of Directors.

Mitigation

In order to monitor and mitigate risk a number of Group initiatives have been launched. Internal procedures and manuals are designed to ensure compliance and mitigate risks. E-learning in competition law and business ethics is rolled out on a regular basis to all relevant employees. This also includes face-to-face debriefing sessions enabling discussions and questions to be raised. Relevant employee groups are participating in targeted training sessions such as sales and procurement staff.

Environmental emissions and mitigation

There is a trend in several markets towards more stringent environmental regulations. This includes the production process, as well as the products and materials used in our industry. We closely monitor the likelihood of new regulations and standards so as to be able to accommodate new conditions in our markets and maintain our competitive edge. Politically influenced production costs imposed on, for instance, raw materials or emissions, pose a risk – especially with regard to the cost of energy and CO2 emissions.

The ROCKWOOL Group production facilities are of significant size and are, as with other heavy industries, subject

Corporate Governance

to strict environmental supervision by local authorities and stakeholders. This is especially the case in densely populated areas.

Mitigation

When new factories are constructed, these will normally be located in industrial zones or well apart from major residential areas. However, for a number of our older plants, increasing urbanisation has brought residential areas closer.

The Group invests in cleaner technologies to address potential nuisance and to ensure – as a minimum – that we comply with local regulations. We also operate open door policies where we engage in dialogue with local stakeholders to define neighbourhood challenges and solutions to environmental issues.

The Group supports sound environmental policies and we are working actively to encourage legislators to establish programmes that will not counteract the competitiveness of stone wool insulation

or encourage producers to allocate production facilities outside the CO2 taxation area. We continue to address this challenge by inter alia concentrating our effort on developing new highly energy efficient process technologies with a lower CO2 impact.

The ROCKWOOL Group was awarded Carbon Leakage for 2015-2019, meaning that we receive a significant amount of free allowances in addition to the free allowances granted on the basis of a benchmark system and are therefore not economically affected by the EU Emissions Trading System (EU ETS) during this period.

Financial risks

As a global business the ROCKWOOL Group is exposed to a number of financial risks relating to currency and interest rate fluctuations, liquidity and credit risks.

Please refer to note 26 for further information on these risks.

Corporate governance at the ROCKWOOL Group regulates the interplay between shareholders, the Board of Directors and Group Management aiming at securing optimal operational performance while at the same time securing an appropriate level of accountability and transparency of our business practices.

Organisation

The supervision and management of the ROCKWOOL Group is divided between the Annual General Meeting (AGM) of shareholders, the Board of Directors (with well-defined committees), and Group Management.

The Annual General Meeting is the

supreme body of the corporate governance structure and elects the Board of Directors as well as independent auditors. The company is not aware of shareholder agreements containing pre-emption rights

or restrictions on voting rights. There is an agreement between members of the founding Kähler family to meet regularly to discuss their interests in the company, including items at AGMs, but there is no requirement for them to vote jointly.

The Board of Directors outlines the overall purpose and strategy of the company and ensures that the business development is on track toward agreed short and long-term goals. Members of the Board of Directors are non-executive members in accordance with the Danish Companies Act.

Group Management

The CEO is, together with his Group Management team, responsible for the day-to-day management, the execution of the strategy and timely reporting to the Board of Directors. The team currently

ROCKWOOL Group 61

consists of nine executives of which the CEO and CFO are the Registered Directors with the Danish Business Authority.

The Board of Directors

The Board of Directors today consists of nine members. Six are elected by shareholders at AGMs for a period of one year and may be re-elected. Of these, four members, including the chairman, are deemed independent according to the Danish Recommendations on Corporate Governance. Three members are elected by employees, for a period of four years, pursuant to the Danish Companies Act.

Self-evaluation of the board

Three substructures have been established by the Board of Directors

The Chairmanship

The Board of Directors has established a structure consisting of the Chairman and two Deputy Chairs. They meet prior to board meetings to prepare. The Chairmanship furthermore undertakes a number of the functions recommended for a nomination committee.

Audit Committee

The Board of Directors has appointed an Audit Committee consisting of three members. The majority of the members of the Audit Committee are independent. The Audit Committee monitors accounting and audit policies plus conditions which, if determined by the Board of Directors or the Audit Committee, should be subject to thorough evaluation. Further, the Audit Committee evaluates internal control and risk systems.

Remuneration Committee

The Board of Directors has appointed a Remuneration Committee consisting of three of its members. The majority of the members of the Remuneration Committee are independent. With the overall goal of being able to attract and retain highperforming top executives, the

Remuneration Committee prepares the Remuneration Policy and Incentive Guideline which is approved by the shareholders at the AGM.

The Remuneration Committee annually evaluates and brings forward recommendations for the remuneration of the Board of Directors, again subject to approval by the shareholders at the AGM. The Remuneration Committee is authorised by the Board of Directors to approve remuneration for senior executives.

Internal control

Control environment

The ROCKWOOL Group considers strong internal control to be an essential management tool. The control environment in the ROCKWOOL Group is based on clear guidelines, clear split of responsibilities and a constant effort to strengthen the control environment with due consideration of materiality and risk.

The entire Group structure is designed as a simple structure based on the Group's commercial activities with a clear split of management responsibilities.

All Group policies are approved by Group Management and assigned to one Group responsibility to ensure implementation and

Management member who has the

compliance of the policy. Policies and manuals have been adopted within all essential areas of operation, legal compliance and financial reporting

Control activities Minimum requirements of internal controls have been laid down in our Group Standards on the basis of the risks identified. The control activities include procedures for authorisation, approval, reconciliation and separation of functions. The control system includes both manual and automated controls.

The local management teams are responsible for ensuring that the control environment in each local entity is sufficient to meet local and Group requirements.

Information and communication The ROCKWOOL Group has established standardised information and reporting systems to identify, collect and communicate relevant information, reports etc. on an ongoing basis and on all levels to facilitate an effective reliable work flow. In addition, an in-depth business review is performed each quarter with participation of Group management.

The Group's position on risk management and changes in the reporting requirements is regularly communicated on financial meetings for the local finance directors, through the intranet and dialogue.

Monitoring

The internal control and risk management systems in relation to the presentation of financial statements are monitored at various levels e.g. monthly reports to Group Management on segments and markets and of regular control visits to the local entities.

In addition, an Integrity Committee was established in 2016 consisting of the CEO, CFO, a member of Group Management and the Group General Counsel, and is responsible for monitoring integrity compliance and launching appropriate new initiatives to constantly improve compliance. The Integrity Committee furthermore reports on integrity issues to the Audit Committee.

Corporate Governance recommendations

As a Danish listed company, the company is guided by the recommendations issued by the Danish Committee on Corporate Governance. The company is generally in compliance with such recommendations but has, in four cases, chosen to differ as described below. The variations are generally due to company-specific views on the requirements to optimise value for its shareholders.

The ROCKWOOL Group publishes its statutory report on Corporate Governance for the financial year 2016 cf. the Danish Financial Statements Act section 107b on the company's website, including a detailed description of the Board of Directors' consideration in respect of all the recommendations. The statutory report on Corporate Governance can be found at www.rockwool.com/corporategovernance-2016

Corporate governance

Annual Report 2016 62

Shareholder information

The ROCKWOOL shares ROCKWOOL International A/S is listed at Nasdaq Copenhagen. The Company's shares are listed on Nasdaq Copenhagen in two classes – ROCKWOOL A and ROCKWOOL B. Each A share carries 10 votes, while each B share carries one vote.

Both the A and B shares are included in the NASDAQ OMX Large Cap. In addition to NASDAQ Copenhagen the company's shares are traded at a number of other equity exchanges, e.g. Bats and Turquoise and CHI-X.

In 2016, the ROCKWOOL B share price increased by 29%. The ROCKWOOL A share followed the same pattern and increased by 26%.

Trading of shares

The Company's share price improved, so by end of 2016 the two shares had increased in price on average by 28 % compared to end of 2015, whereas the bench market index 'STOXX® Europe 600 Construction & Materials' only increased by 9%. For comparison, the Danish OMX C20 CAP index decreased by 2% during 2016.

The official share price at 30 December 2016 was DKK 1,247 (B-share) and 1,192 (A-share) ending the year with a combined market capitalisation of DKK 26,793 million (including own shares).

Dividend

It is ROCKWOOL International A/S's policy to pay out a stable dividend that is at least 1/3 of the net profit after tax. The intention is that the net debt should be maximum one time the EBITDA, with due regard to the company's long term financing requirements.

At the Annual General Meeting on 5 April 2017, the Board of Directors will propose a dividend of DKK 18.80 per share for the financial year 2016 (2015: DKK 11.50). Dividend is paid out in DKK. The dividend payment is three banking days after the Annual General Meeting.

Ownership

The company had 17,146 registered shareholders on 31 December 2016. By end 2016, 17.3% of the shares were owned by shareholder deposits located outside Denmark.

The ROCKWOOL Foundation (23%) Own shares (1%) Private investors with less than 5% (38%) Institutional investors with less than 5% (26%) Other shareholders with more than 5% (12%)

Ownership per shareholder category (%)

  • The ROCKWOOL Foundation (28%)
  • Private investors with less than 5% (35%)
  • Institutional investors with less than 5% (6%)
  • Other shareholders with more than 5% (31%)

Votes per shareholder category (%)

Share price development 2016

ROCKWOOL B

Eurostoxx 600 Constructions & Materials

OMXC20CAP

3.1.2

3.4.6 4.2.3

3.3.2

Recommendation

The Committee recommends that the selection and nomination of candidates for the Board of Directors be carried out through a thoroughly transparent process approved by the overall Board of Directors.

Explanation

The Board of Directors has authorised the chairmanship to nominate qualified candidates to the Board of Directors. The Board of Directors will then evaluate the candidates before it recommends them for election at the Annual General Meeting.

Recommendation

The Committee recommends that the Board of Directors establish a nomination committee chaired by the chairman of the Board of Directors.

Explanation

The Board of Directors has not established a nomination committee. Instead the chairmanship performs the duties recommended concerning the candidates for the Board of Directors.

The Board of Directors selects candidates to the positions as CEO and other Registered Directors on the basis of their qualifications.

Recommendation The Committee recommends that the total remuneration granted to each member of the Board of Directors and the management by the company and other companies in the Group, including information on the most important contents of retention and retirement/resignation schemes, be disclosed in the annual report and that the linkage with the remuneration policy be explained.

Explanation

The remuneration of the members of the Board of Directors and committees is available on the company's website.

The remuneration of each member of the Group Management is seen to be a private matter and it is the company's judgment that disclosure of the remuneration paid to each individual member of the Group Management will not add additional value for shareholders and other stakeholders.

Recommendation The Committee recommends that the management report includes the following information about the number of shares, options, warrants and similar in the company, and other group companies, owned by the member, as well as changes in the portfolio of the member of the securities mentioned which have occurred during the financial year

Explanation

The company considers the portfolio, and changes in the portfolio during the financial year, of shares, options warrants and similar in the company of each member of the Board of Directors to be a private matter and it is the company's judgment that disclosure of such information will not add additional value for shareholders and other stakeholders.

Financial Calendar 2017

24 February Annual Report for 2016

5 April Annual General Meeting

18 May Report on the first quarter of 2017

23 August Report on the first half-year of 2017

15 November Report on the first 3 quarters of 2017

We adopt a "quiet period", where financial communication is halted 30 days prior to the publication of the interim reports, as well as before the full year results.

Banks following the ROCKWOOL shares ABG Sundal Collier

HSBC Berenberg Bank Jyske Bank Carnegie Bank A/S Nordea Danske Bank SEB Exane BNP Paribas Sydbank Handelsbanken

Analysts' recommendation, consensus and contact details for the analysts can be found at the investor website: www.rockwool.com/analyst

Annual General Meeting The upcoming Annual General Meeting will take place on Wednesday 5 April 2017 and is hosted in Roskilde, Denmark. The meeting can be followed live on our website or viewed after the meeting has taken place.

The agenda will be distributed 3-5 weeks prior to the meeting to shareholders who have registered their choice of either electronic or printed communication at our shareholder portal. The agenda will be published on our website. The agenda will include:

  1. The Board of Directors' report on the company's activities during the past financial year;

  2. Presentation of the Annual Report 2016 with the auditors' report;

  3. Adoption of the Annual Report and discharge of liability for Group Management and the Board of Directors;

  4. Approval of Board of Directors' remuneration;

  5. Allocation of profits or cover of losses according to the adopted accounts;

  6. Election of members to the Board of Directors;

  7. Appointment of auditors;

  8. Proposals, if any, by the Board of Directors or the shareholders.

Shares must be registered by name in order to vote. Shareholders can submit proposals to the Board of Directors for the agenda 6 weeks prior to the general meeting.

In terms of voting capital, 7.3% was located outside Denmark. See below for an overview of ownership.

The Group can hold own shares. At the Annual General Meeting a frame for purchase of own shares is decided. Based on this decision, the Board of Directors can decide to purchase owns shares.

Investor Relations activities

As a listed company ROCKWOOL International A/S has a defined policy for its activities relating to the ROCKWOOL shares. The aim is to:

  • Ensure that the capital market has an accurate picture of the earnings potential of ROCKWOOL shares by communicating relevant, correct, balanced, and timely information;
  • Ensure that the company complies with all relevant rules and regulations as laid out in the Nasdaq Copenhagen Rules for issuers of shares, as well as applicable Danish legislation for publicly listed companies;
  • Ensure fair and transparent rules for the trading of ROCKWOOL shares by the company itself and by persons considered to be 'insiders';
  • Communicate the ROCKWOOL Group values so the capital market perception is of an honest, accessible, reliable, and responsible company;
  • Maintain broad coverage by both domestic and foreign equity analysts;
  • Work towards a diversified shareholder base in terms of both investment horizon and geographical location;

– Committed to being knowledgeable, responsive, and proactive in our investor communication maintaining a fair balance between expectations and performance.

Shareholders can communicate with and receive information from ROCKWOOL International A/S through various channels:

– The shareholder portal where you can view your shareholdings; register or change whether you wish to receive the invitation to the General Meeting electronically or by letter; order admission cards to the Annual General Meeting; unsubscribe or re-subscribe to the printed version of our shareholder magazine;

– The Annual General Meeting;

  • Shareholder magazine;
  • Financial communications such as investor audio casts, presentations, and stock exchange releases;

Our website provides general information on the ROCKWOOL Group, the performance of the ROCKWOOL Group shares, news from the company, financial calendar and much more. A free service allows subscribers to receive instant e-mail alerts when the company publishes new information.

Announcements to Nasdaq Copenhagen stock exchange in 2016, can be found at: www.rockwool.com/stock-exchange

The Investor relations team can be contacted at: [email protected]

For a list of shareholders holding more than 5% of the share capital or the votes, please refer to note 29.

Share data at a glance

Share class A B
Stock exchange NASDAQ Copenhagen NASDAQ Copenhagen
Index OMX Large Cap OMX Large Cap
Sector Building materials Building materials
ISIN code DK0010219070 DK0010219153
Short code ROCK A ROCK B
Nominal size DKK10 DKK10
Number of shares 11,231,627 10,743,296
Voting rights per share 10 1
Share price year-end DKK 1,192.33 DKK 1,247.37
Proposed dividend per share DKK 18.80 DKK 18.80
Payout ratio 33% 33%

Board of Directors

Andreas Ronken Born in 1967, nationality:

German

CEO of Alfred Ritter GmbH &Co.KG.

Other positions: Member of Advisory Board

of Otto Cosmetic GmbH, Groß Rohrheim, Germany

Thomas Kähler

Born in 1970, nationality: Danish

Senior Vice President, Head of Systems Division, ROCKWOOL International A/S.

Other positions related to the company: Member of Group Management and Senior Vice President, Head of Systems Division. Member of the Kähler Family Meeting.

Bjørn Høi Jensen Chairman

Born in 1961, nationality: Danish

CEO of Zeno ApS.

Other positions related to the company: Member of the Chairmanship and Chairman of the Remuneration Committee.

Positions in other Danish companies: Deputy Chairman of the Board of Erhvervsinvest Management A/S.

Other positions: Chairman of the Board of CEPOS. Member of the Board of the Bevica Foundation.

Lars Elmekilde Hansen

Born in 1960, nationality: Danish

Elected by employees Senior Project

Manager, ROCKWOOL International A/S.

Other positions related to the company: Member of the Board of the ROCKWOOL Foundation.

Dorte Hanne Page Larsen

Born in 1955, nationality: Danish

Elected by employees

Senior Transport Coordinator, ROCKWOOL International A/S.

Lars Frederiksen

Born in 1958, nationality: Danish Other positions related to the company:

Member of the Audit Committee. In accordance with legislation for audit committees in Denmark, Lars Frederiksen is the member of the Audit Committee who is independent and possesses the required insight and experience in financial, accounting and audit aspects of a company listed on the stock exchange.

Positions in other Danish companies: Chairman of the Board of Matas A/S. Member of the Boards of Falck A/S, Widex

A/S, Hedorf Foundation, and Augustinus Industri A/S.

Other positions: Chairman of the Board of the Committee for Good Corporate Governance, Denmark. Member of the Supervisory Board of PAI Partners SA, France. Member of the Board of Tate & Lyle, the United Kingdom.

Connie Enghus Theisen

Born in 1960, nationality: Danish

Elected by employees Group Sustainability Manager, ROCKWOOL International A/S

Carsten Bjerg First Deputy Chairman

Born in 1959, nationality: Danish

Other positions related to the company: Member of the Chairmanship, Chairman of the Audit Committee and member of the Remuneration Committee.

Positions in other Danish companies: Chairman of the Board of PCH Engineering A/S, Ellegaard A/S and Guldager A/S. Vice Chairman of the Board of Højgaard Holding A/S.

Member of the Boards of Vestas Wind Systems A/S, MT Højgaard A/S, K. Nissen International A/S, and Agromater A/S.

Søren Kähler

Second Deputy Chairman Born in 1950, nationality: Danish.

Other positions related to the company: Member of the Chairmanship, Remuneration Committee, Audit Committee, Board of the ROCKWOOL Foundation,

and the Kähler Family Meeting. Positions in other Danish companies:

Chairman of the Board of A/S Saltbækvig. Other positions:

Member of the Board of the Foundation Sagnlandet Lejre.

Corporate governance

Annual Report 2016 68

Enriching modern living

Corporate governance

Group Management

Overview

Mirella Vitale

Senior Vice President, Marketing, Communications and Public Affairs

Member of Group Management: 2016

Born in 1970, nationality: Italian

During 2016, marketing, communication and public affairs were combined at Group-level. The result is a stronger Group function that can better service the global businesses. An important element of this shift involved clearly defining a purpose that spoke to the entire Group. Our products represent a great opportunity to improve modern living while at the same time tackling some of the world's biggest challenges.

Henrik Frank Nielsen

Senior Vice President, Head of Insulation North East Europe

Member of Group Management: 2007

Born in 1961, nationality: Danish

2016 was an exciting year in the Northern and Eastern European markets. A new production line in our Cigacice factory in Poland was inaugurated allowing us to meet growing demand for stone wool insulation in the region and we realised the benefits of the new production line in the Doense factory, Denmark, opened in 2015. The past year also demonstrated that despite difficult market circumstances in Russia, we maintained our strong position in this important market.

Camilla Grönholm

Senior Vice President, Group Human Resources

Member of Group Management: 2012

Born in 1964, nationality: Finnish

A company is only as strong as its employees. In that sense, we are privileged to have a team of talented, dedicated employees working together to reach new heights. In 2017, I look forward to expanding our efforts within learning and development focusing on how to capitalise on "win win" opportunities where the employees' passion, strength and the business needs align. Senior Vice President, Head of Insulation South West Europe and Insulation Asia

Member of Group Management: 2007

Born in 1958, nationality: French

The insulation needs and demands in South West Europe and Asia are quite different but both offer promising business developments now and in the years to come. In Asia, the insulation demand is expected to continue to grow supported by increasing urbanis ation and industrialisation in the region. In South West Europe we see an opportunity to grow hand-in-hand with increased renovation rates as existing, older buildings become more energy efficient.

Kim Junge Andersen

Senior Vice President, Chief Financial Officer (CFO)

Member of the Registered Directors (in Danish: Direktionen).

Member of Group Management: 2016

Born in 1962, nationality: Danish

During this year of transformation, one of the key initiatives has been establishing a competence centre to manage financial and IT processes based in Poznan, Poland. The business service centre will offer high-quality services for the Group and allow us and our partners to benefit from the synergies of standardised processes.

Jens Birgersson

  • President and Chief Executive Officer (CEO)
  • Member of the Registered Directors (in Danish: Direktionen).
  • Member of Group Management: 2015
  • Born in 1967, nationality: Swedish

This past year we moved full speed ahead in implementing the Business Transformation Programme which has yielded positive results ahead of schedule. Our strong profitability improvement in 2016 was mainly driven by cost savings in logistics and production, lower raw material and personnel costs as well as improved pricing and better volume and product mix.

Thomas Kähler

Senior Vice President, Head of Systems Division

Member of Group Management: 2015

Born in 1970, nationality: Danish Member of the Board of

Directors and the Kähler Family Meeting

Our Systems business performed well in 2016 as our customers are becoming increasingly aware of the benefits of our non-insulation product offerings. The Systems business including ROCKFON, ROCKPANEL, GRODAN and LAPINUS all offer unique solutions that improve quality of life while addressing some of the major challenges facing society today.

Volker Christmann

Senior Vice President, Head of Insulation Central Europe

Member of Group Management: 2015

Born in 1957, nationality: German

We have been facing some challenges in the Central and Western European insulation markets during the last years due to the weak development of the single markets. In spite of that we strengthened our position, especially in the German market. All target groups have consistently confirmed that we have the right product mix and value propositions, and we see that stone wool is increasingly becoming the preferred insulation material.

Bernard Plancade

Senior Vice President, Group Operations & Technology

Member of Group Management: 2015

Born in 1962, nationality: French

Group Operations and Technology was established in 2016 to create a platform with the goal of optimising our operations from sourcing to production to product delivery. In the year to come we will remain focused on ensuring we have the right products available in each market while continuing to drive innovation to support the Group's growth.

Annual Report 2016 70

ROCKWOOL Group 71

Notes to the accounts

Financial statements Project

Skolen i Sydhavn, Copenhagen, Denmark

Materials ROCKWOOL insulation ROCKPANEL boards ROCKFON ceilings

Architect JJW Arkitekter

Income statement

1 January – 31 December

Group Parent Company
EURm Note 2016 2015 2016 2015
Net sales 1 2,201.8 2,207.9 76.0 74.4
Other operating income 2 12.7 12.7 123.5 114.4
Operating income 2,214.5 2,220.6 199.5 188.8
Raw material costs and production material costs 736.8 793.9 56.9 47.1
Delivery costs and indirect costs 310.1 308.4 9.5 9.3
Other external costs 225.1 238.3 60.3 57.2
Personnel costs 3 553.3 558.3 38.8 38.6
Hereof redundancy costs
from Business Transformation Programme
4 8.0 15.4 0.7 2.4
Operating costs 1,825.3 1,898.9 165.5 152.2
EBITDA 389.2 321.7 34.0 36.6
EBITDA ex. redundancy costs from
Business Transformation Programme
397.2 337.1 34.7 39.0
Depreciation, amortisation and write-downs
Hereof write-down of assets in Asia
5
4
159.8
-
186.8
21.4
13.7
-
14.5
-
EBIT 229.4 134.9 20.3 22.1
EBIT ex. redundancy costs and write-downs
from Business Transformation Programme
237.4 171.7 21.0 24.5
Income from investments in subsidiaries 6 - - 78.8 -5.6
Income from investments in associated companies 29 2.0 2.3 3.0 1.9
Financial income 7 3.6 20.6 17.2 35.8
Financial expenses 8 10.4 24.4 5.2 20.0
Profit before tax 224.6 133.4 114.1 34.2
Tax on profit for the year 9 58.2 42.7 4.9 17.4
Profit for the year 166.4 90.7 109.2 16.8
Attributable to:
Non-controlling interests 0.2 -0.5
Shareholders of ROCKWOOL International A/S 166.2 91.2
166.4 90.7
Dividend per share of DKK 10 DKK 18.8 DKK 11.5
Earnings per share of DKK 10 (EUR 1.3) 10 7.68 4.22
Earnings per share of DKK 10 (EUR 1.3), diluted 10 7.64 4.20

Statement of comprehensive income

1 January – 31 December

Group Parent Company
EURm
Note
2016 2015 2016 2015
Profit for the year 166.4 90.7 109.2 16.8
Items that will not be reclassified to the income statement:
Actuarial gains and losses of pension obligations
19
-15.3 -1.0 - -
Tax on other comprehensive income 1.1 -0.2 - -
Items that may be subsequently reclassified
to the income statement:
Exchange rate adjustments of foreign subsidiaries 35.2 12.2 4.1 -2.5
Hedging instruments, value adjustments 1.1 0.7 - -
Tax on other comprehensive income 2.0 -2.4 1.5 -
Total other comprehensive income 24.1 9.3 5.6 -2.5
Comprehensive income for the year 190.5 100.0 114.8 14.3
Attributable to:
Non-controlling interests 0.2 -1.1
Shareholders of ROCKWOOL International A/S 190.3 101.1
190.5 100.0

Balance sheet – Assets

As at 31 December

Group Parent Company
EURm Note 2016 2015 2016 2015
Goodwill 11, 30 88.1 85.9 - -
Software 11 14.4 18.8 13.9 18.3
Customer relationships 11 19.2 22.3 - -
Other intangible assets 11 27.7 31.2 23.3 27.8
Total intangible assets 149.4 158.2 37.2 46.1
Buildings and sites 12 581.9 564.9 15.5 14.2
Plant and machinery 12 521.7 538.1 - -
Other operating equipment
Prepayments and tangible assets under construction
12
12
20.1
32.9
20.2
69.4
2.6
-
4.2
-
Total tangible assets 1,156.6 1,192.6 18.1 18.4
Shares in subsidiaries 13, 28 - - 853.7 842.3
Shares in associated companies 13, 28 50.4 49.8 5.1 4.2
Loans to subsidiaries 13, 28, 29 - - 340.7 436.4
Long term deposits and debtors 3.0 3.5 - -
Deferred tax assets 18, 30 49.2 42.2 - -
Total financial assets 102.6 95.5 1,199.5 1,282.9
Non-current assets 1,408.6 1,446.3 1,254.8 1,347.4
Inventories 15 176.0 168.4 2.4 3.5
Work in progress - - 4.0 0.8
Trade receivables 16 238.1 226.3 - -
Receivables from subsidiaries and associated companies 28, 29 1.4 2.0 122.9 211.4
Other receivables 33.3 39.9 20.2 15.1
Prepayments 17.3 10.9 6.6 2.5
Income tax receivable 22 4.3 23.5 1.5 -
Cash 25 120.3 87.5 55.3 -
Current assets 590.7 558.5 212.9 233.3
Total assets 1,999.3 2,004.8 1,467.7 1,580.7

Balance sheet – Equity and liabilities

As at 31 December

Group Parent Company
EURm
Note
2016 2015 2016 2015
Share capital
14, 17
29.5 29.5 29.5 29.5
Foreign currency translation -103.5 -138.7 3.6 -0.5
Proposed dividend 55.6 33.9 55.6 33.9
Reserve for development costs - - 3.6 -
Retained earnings 1,549.8 1,442.1 1,065.8 1,003.9
Hedging 0.7 -2.4 - -
Equity attributable to shareholders in the parent company 1,532.1 1,364.4 1,158.1 1,066.8
Non-controlling interests 3.8 2.6 - -
Total equity 1,535.9 1,367.0 1,158.1 1,066.8
Deferred tax liabilities
18
44.5 47.7 12.9 17.7
Pension obligations
19
67.5 54.3 - -
Provisions for other liabilities and charges
20
14.2 12.6 0.3 0.4
Bank loans and other loans
21
1.6 4.4 - -
Non-current liabilities 127.8 119.0 13.2 18.1
Short-term portion of long-term debt
21
1.5 0.1 - -
Bank debt
21, 25
1.2 175.7 - 155.1
Trade payables
21
162.8 149.0 10.5 14.3
Payables to subsidiaries and associated companies
21, 29
- - 262.3 296.8
Provisions for other liabilities and charges
20
14.0 20.0 - 1.6
Income tax payable
22
23.7 27.2 - 8.3
Other payables
21
132.4 146.8 23.6 19.7
Current liabilities 335.6 518.8 296.4 495.8
Total liabilities 463.4 637.8 309.6 513.9
Total equity and liabilities 1,999.3 2,004.8 1,467.7 1,580.7
Group Parent Company
Note
EURm
2016 2015 2016 2015
EBIT 229.4 134.9 20.3 22.1
Adjustments for depreciation, amortisation and write-downs
5
159.8 186.8 13.7 14.5
Other adjustments
23
-7.0 7.8 82.7 115.7
Change in net working capital
24
-0.7 12.2 42.8 -14.9
Cash flow from operations before financial items and tax 381.5 341.7 159.5 137.4
Finance income etc. received 6.6 22.4 27.3 35.8
Finance costs etc. paid -7.1 -22.1 -15.3 -20.0
Taxes paid -55.0 -44.7 -18.8 -4.7
Cash flow from operating activities 326.0 297.3 152.7 148.5
Payments for tangible assets -96.0 -167.9 -2.0 -3.5
Proceeds from sale of tangible assets 9.4 - - -
Proceeds from investment grants 2.6 0.8 - -
Payments for intangible assets -4.2 -3.3 -3.8 -13.7
Acquisition of new activities, net of cash acquired - -30.7 - -
Additions of subsidiaries and associated companies -0.9 - -46.7 -30.6
Proceeds from sale of subsidiaries and associated companies - 0.4 - -
Dividend and capital decrease in subsidiaries
and associated companies - - - 30.7
Cash flow from investing activities -89.1 -200.7 -52.5 -17.1
Cash flow from operating and investing activities
(free cash flow) 236.9 96.6 100.2 131.4
Dividend paid -33.4 -32.6 -33.4 -32.6
Dividend paid to non-controlling interests -0.3 - - -
Payments for own shares -0.2 -10.0 -0.2 -10.0
Proceeds from sale of own shares 9.3 4.8 9.3 4.8
Transactions with non-controlling interests 1.4 - - -
Change in non-current debtors 0.5 2.5 133.4 -6.7
Instalments of non-current debt -1.4 -1.5 - -28.3
Increase in non-current debt - 1.4 - -
Cash flow from financing activities -24.1 -35.4 109.1 -72.8
Changes in cash available 212.8 61.2 209.3 58.6
Cash available 1/1 -88.2 -139.7 -155.1 -213.7
0
Exchange rate adjustments
Cash available 31/12
25
-5.5
119.1
-9.7
-88.2
1.1
55.3
-155.1
Unutilised, committed credit facilities 31/12 497.7 350.8 497.7 350.8

Individual items in the cash flow statement cannot be directly deduced from the consolidated balance sheet.

The cash flow statement is presented using the indirect method on the basis of EBIT. The cash flow statement shows cash flows for the year, as well as cash and cash equivalents at the beginning and at the end of the financial year. Cash flows from operating activities are calculated as

operating profit before financial items adjusted for non-cash operating items and working capital changes. Cash flows from investing activities comprise payments in connection with acquisition and divestment of enterprises and other asset investments. Cash flows from financing activities

comprise the raising of loans, instalments on loans, payment of dividends and increases of the share capital.

Cash available include cash and bonds less short-term bank debt.

Statement of changes in equity

Group

Attributable to shareholders of ROCKWOOL International A/S

Foreign Non Total
capital translation dividend interests interests equity
29.5 -138.7 33.9 1,442.1 -2.4 1,364.4 2.6 1,367.0
- - 55.6 110.6 - 166.2 0.2 166.4
- 35.2 - -14.2 3.1 24.1 - 24.1
190.5
9.1
- - - 1.7 - 1.7 - 1.7
- - - - - - 1.3 1.3
- - -33.9 0.5 - -33.4 -0.3 -33.7
29.5 -103.5 55.6 1,549.8 0.7 1,532.1 3.8 1,535.9
29.5 -149.2 33.4 1,388.7 -3.0 1,299.4 3.7 1,303.1
90.7
- 10.5 - -1.2 0.6 9.9 -0.6 9.3
100.0
- - - -5.2 - -5.2 - -5.2
- - - 1.7 - 1.7 - 1.7
- - -33.4 0.8 - -32.6 - -32.6
29.5 -138.7 33.9 1,367.0
-
-
-
-
Share
currency
35.2
-
-
10.5
Proposed
55.6
-
33.9
33.9
Retained
96.4
9.1
57.3
56.1
earnings Hedging
3.1
-
-
0.6
190.3
9.1
91.2
101.1
Equity
before
minority
controlling
0.2
-
-0.5
-1.1
1,442.1
-2.4
1,364.4
2.6

Dividend is included as a liability at the time of adoption by the Annual General Meeting. Dividend that is expected to be paid for the year is shown separately in the equity.

Sale and purchase of, as well as dividends on own shares are recognised under retained earnings in the equity.

The reserve for foreign currency translation consists of exchange rate differences that occur when translating the foreign subsidiaries' financial statements from their functional currency into EUR.

Hedging adjustments comprise changes in the fair value of hedging transactions that qualify for recognition as cash flow hedges and where the hedged transaction has not yet been realised.

Non-controlling interests

Non-controlling interests are recognised at the minority's share of the net assets. On acquisition of non-controlling interests acquired net assets are not re-measured at fair value. The difference between the costs and the non-controlling interests' share of the total carrying amount including goodwill is transferred from the minority interests' share of the equity to the equity belonging to the shareholders of ROCKWOOL International A/S.

Reserve for development costs

In compliance with the Danish Financial

Statements act from 1 January 2016 an amount equal to the years capitalised development projects is reserved in equity of the Parent Company. The reserved amount must be dissolved in line with the depreciation of the corresponding development project. The dissolved amount is moved to retained earnings.

It is ROCKWOOL International A/S' policy to pay out a stable dividend that is at least 1/3 of the net profit after tax. In 2016 a dividend of DKK 11.50 (EUR 1.54) per share was decided.

At the Annual General Meeting on 5 April 2017, the Board of Directors will propose a dividend of DKK 18.80 (EUR 2.53) per share for the financial year 2016.

Management assesses the Group's capital requirements on an ongoing basis. At the end of 2016 the equity ratio was 76.8% (2015: 68.2%). The Group aims at having an equity ratio above 60%.

Statement of changes in equity

Parent Company

Foreign Reserve for
currency Proposed development Retained Total
EURm Share capital translation dividend costs earnings equity
Equity 1/1 2016 29.5 -0.5 33.9 - 1,003.9 1,066.8
Profit for the year - - 55.6 3.6 50.0 109.2
Other comprehensive income - 4.1 - - 1.5 5.6
Comprehensive income for the year - 4.1 55.6 3.6 51.5 114.8
Sale and purchase of own shares - - - - 9.1 9.1
Expensed value of options issued - - - - 0.8 0.8
Dividend paid to the shareholders - - -33.9 - 0.5 -33.4
Equity 31/12 2016 29.5 3.6 55.6 3.6 1,065.8 1,158.1
Equity 1/1 2015 29.5 2.0 33.4 - 1,024.5 1,089.4
Profit for the year - - 33.9 - -17.1 16.8
Other comprehensive income - -2.5 - - - -2.5
Comprehensive income for the year - -2.5 33.9 - -17.1 14.3
Sale and purchase of own shares - - - - -5.2 -5.2
Expensed value of options issued - - - - 0.9 0.9
Dividend paid to the shareholders - - -33.4 - 0.8 -32.6
Equity 31/12 2015 29.5 -0.5 33.9 - 1,003.9 1,066.8

Notes contents

1 Segmented accounts 80
2 Other operating income 81
3 Personnel costs 82
4 "Hereof redundancy costs from Business
Transformation Programme and write-downs in Asia" 84
5 Depreciation, amortisation and write-downs 85
6 Income from investments in subsidiaries 87
7 Financial income 87
8 Financial expenses 88
9 Tax on profit for the year 88
10 Earnings per share 89
11 Intangible assets 90
12 Tangible assets 93
13 Financial assets 97
14 Own shares (A and B shares) 98
15 Inventories 99
16 Trade receivables 100
17 Share capital 101
18 Specification of tax assets and deferred tax 102
19 Pension obligations 103
20 Provisions for other liabilities and charges 106
21 Bank loans and other financial liabilities 107
22 Income tax receivable and payable 108
23 Adjustments 108
24 Change in net working capital 108
25 Cash available 109
26 Financial risks and instruments 109
27 Auditors fee 111

Notes to the accounts

Notes

1. Segmented accounts

Business segments

Group Insulation segment Systems segment Eliminations The ROCKWOOL
Group
EURm 2016 2015 2016 2015 2016 2015 2016 2015
Income statement
External net sales 1,633.9 1,664.7 567.9 543.2 - - 2,201.8 2,207.9
Internal net sales 254.6 253.0 - - -254.6 -253.0 - -
EBIT, segment profit 148.9 64.3 80.5 70.6 - - 229.4 134.9
EBIT margin 7.9% 3.4% 14.2% 13.0% 10.4% 6.1%
Adjusted EBIT, segment profit* 156.8 99.1 80.6 72.6 - - 237.4 171.7
Adjusted EBIT margin* 8.3% 5.2% 14.2% 13.4% 10.8% 7.8%
Non-current asset investments 71.5 169.7 24.7 4.1 - - 96.2 173.8

* Excl. redundancy costs from the Business Transformation Programme in 2016 and 2015 and write-downs in Asia in 2015.

The ROCKWOOL Group operates in two business segments based on products: Insulation segment and Systems segment. The information is based on the management structure and internal management reporting to Group Management and constitutes the reportable segments.

Headquarters costs are allocated to the business segments based on allocation keys used in the internal management reporting. These allocation keys are reassessed annually based on planned activity in the segments. Intangible and tangible assets and related amortisation/depreciation are

not fully allocated to business segments as all stone wool production is done in the Insulation segment. Financial income and expenses, and income taxes are managed at Group level and are not allocated to business segments.

Internal net sales from the Insulation segment to the Systems segment are at arms' length prices.

The Insulation segment includes among others interior building insulation, facade insulation, roof insulation and industrial and technical insulation. The Systems segment includes acoustic ceilings, cladding boards,

engineered fibres, noise and vibration control, and horticultural substrates.

Of the redundancy costs related to the Business Transformation Programme amounting to EUR 8.0 million (2015: EUR 15.4 million) - EUR 7.9 million (2015: EUR 13.4 million) is related to the Insulation segment and EUR 0.1 million (2015: 2.0 million) to the Systems segment. The write-down of assets in China and India from last year is all related to the Insulation Segment.

Group Management has determined the business segments for the purpose of assessing business performance and allocating resources. Primarily segments are based on products and thermal performance, as Systems segment is primarily defined as non-thermal insulation products.

Segmental data is stated for business areas and geographical areas. The split by business areas is in accordance with the Group's internal reporting. The segmental data is presented according to the same principle as the consolidated financial statements. The segmental EBIT includes net sales and expenditure including

non-recurring expenditure operationally related to the segment. Net interest costs are not allocated to the segments as this type of activity is driven centrally in the Group.

Notes

1. Segmented accounts (continued)

The net sales information above is based on the location of the customers while the information regarding the assets distribution is based on the physical placement of the assets. The domestic sale in Denmark is in the range of 3-4% of the Group's net sales both this year and last year.

The domestic intangible and tangible assets in Denmark amount to EUR 139.5 million (2015: EUR 156.3 million).

No customers exceed 10% of the Group's net sales neither this year nor last year.

In both Germany and France net sales amounts to between 10-15% of the Group's total net sales. In no other country do the net sales exceed 10% of the Group's total net sales.

tangible assets Net sales
Intangible and

Geographical segments Group EURm 2016 2015 2016 2015 Western Europe 500.7 550.1 1,292.2 1,288.8 Eastern Europe and Russia 355.9 338.8 377.2 400.5 North America, Asia and others 449.4 461.9 532.4 518.6 Total 1,306.0 1,350.8 2,201.8 2,207.9

Group Parent Company
EURm 2016 2015 2016 2015
Royalties and other income 8.7 12.4 123.5 114.4
Net profit on sale of assets 4.0 0.3 - -
Total 12.7 12.7 123.5 114.4

2. Other operating income

Comments

Group Parent Company
EURm 2016 2015 2016 2015
Wages and salaries 450.1 442.8 33.9 31.7
Redundancy costs from Business Transformation Programme 8.0 15.4 0.7 2.4
Expensed value of options/RSU's issued 2.7 1.7 0.8 0.8
Pension contributions 22.4 28.3 3.3 3.4
Other social security costs 70.1 70.1 0.1 0.3
Total 553.3 558.3 38.8 38.6
Average number of employees 10,516 10,844 303 312
The above items include to Board of Directors and Group Management:
Remuneration to Group Management 5.1 4.4 5.1 4.4
Pension contribution 0.8 0.3 0.8 0.3
Value of options/RSU's issued 0.8 0.8 0.8 0.8
Board of Directors' remuneration 0.7 0.7 0.7 0.7
Total 7.4 6.2 7.4 6.2
Hereof remuneration to Registered Directors 1.9 1.7 1.9 1.7
Hereof value of options/RSU's issued to Registered Directors 0.4 0.5 0.4 0.5
Hereof pension to Registered Directors 0.6 0.1 0.6 0.1
Total to Registered Directors 2.9 2.3 2.9 2.3

3. Personnel costs

An equity-based share option programme has been established, which is offered to Management and senior managers. The share option programme is not part of the ordinary remuneration, as the Board of Directors of ROCKWOOL International A/S will, from time to time, decide whether

share options are to be offered.

On issuing of share options, the value of the allotted options is estimated in compliance with the formula of

No redundancy agreement is included in the remuneration in 2016, while the redundancy agreement for one change in Group Management is included in 2015.

Notes

3. Personnel costs (continued)

Group Management and senior managers receive share options and Restricted Stock Units to retain them in the ROCKWOOL Group. The share option and RSU schemes for retaining executives fulfil the criteria provided for in the Corporate Governance recommendations.

The Board of Directors members do not receive share options/RSU's.

The share options and RSU's are exercisable 3 years after the issue date and will expire between 6 to 8 years after the issue date. The exercise price is based on the market

price of the ROCKWOOL International A/S share at the date of grant and in 2011 corrected for the estimated future dividend and interest costs.

2016
Number of
share options/
Year Agreements RSU's Price (DKK) Exercise period
2011 53 36,885 642-644-646 01.09.2014 - 31.08.2017*
2012 33 41,370 515 01.09.2015 - 31.08.2020
2013 43 78,550 900 23.09.2016 - 22.09.2021
2015 59 104,350 769 20.03.2018 - 19.03.2023
2016 Restricted Stock Units (RSU) 62 13,784 - 08.04.2019 - 07.04.2022
250 274,939

* Share options can be exercised by employees in the Group at the lower value in the beginning of the period and at the higher value at the end of the period. Of the number of shares 25,226 belongs to Registered Directors and 249,713 to senior managers.

2015

Number of Exercise
Year Agreements share options Price (DKK) period
2009 37 35,745 421 01.11.2013 - 31.10.2016
2011 90 66,140 642-644-646 01.09.2014 - 31.08.2017*
2012 60 73,350 515 01.09.2015 - 31.08.2020
2013 58 98,900 900 23.09.2016 - 22.09.2021
2015 60 105,100 769 20.03.2018 - 19.03.2023
305 379,235

* Share options can be exercised by employees in the Group at the lower value in the beginning of the period and at the higher value at the end of the period. Of the number of shares 39,900 belongs to Registered Directors and 339,335 to senior managers.

Black & Scholes at the time of allotment and is expensed under staff costs over the expected life of the option. The amount charged is set off against equity.

The effect of expired options is adjusted continuously over the income statement and set off against equity, respectively.

Apart from share options ROCKWOOL issues Restricted Stock Units (RSU). They are subject to a vesting period of no less than three years after which they are transferred to the participants or settled in cash, subject to continued employment.

A minor part of the share options and restricted stock units are given as phantom shares and are adjusted to fair value through the income statement.

2016 2015
Number of Average Number of Average
Share options and RSU's shares price (EUR) shares price (EUR)
Options outstanding 1/1 379,235 93.7 347,100 87.4
Issued during the year 13,784 138.2 107,000 103.1
Exercised during the year 117,330 78.6 65,415 74.6
Cancelled during the year 750 103.3 9,450 96.6
Options/RSU's outstanding 31/12 274,939 102.9 379,235 93.7

No share options have expired in 2016 or in 2015.

2016 2015
Expected life of the options/RSU in years (average) 3 3
Expected volatility 26.0% 22.7%
Expected dividend per share 1.12% 1.47%
Risk-free interest rate -0.2% 0.15%
ROCKWOOL B share price at the date of grant (EUR) 138.2 103.2

4. ˮHereof redundancy costs from Business Transformation Programme in 2016 and 2015 and write-downs in Asia in 2015ˮ

Notes

3. Personnel costs (continued)

Comments

As a consequence of the Business Transformation Programme launched in September 2015 redundancy costs of a significant level has been recognised in both 2016 and 2015. As this is seen as an exceptional event the figures have been disclosed separately.

In 2015 the ambition level was lowered and combined with a more selective approach in terms of targeted segments and countries in Asia. As a consequence, reassessment of the Group's Asian assets was carried out which resulted in write-downs of assets in China and India in 2015.

The write-downs of assets made in China and India are disclosed in the "hereof" line as they are part of the Business Transformation Programme aiming at establishing a more focused business.

RSU's issued during 2016, were at the time they were issued, valued at EUR 1.9 million (2015: Share options valued at EUR 1.9 million).

The average share price for the exercised share options in 2016 was EUR 157.0 (2015: EUR 129.8).

The market value of the share options and RSU's has been calculated using the Black & Scholes option pricing model with assumptions as shown below, where the volatility is based on a 3 year historical average of volatility of the ROCKWOOL International A/S B-share:

Notes

5. Depreciation, amortisation and write-downs

When there is an indication of a reduction in the profitability of an asset, an impairment test is performed for the assets in question and write-downs are made if necessary. For goodwill annual impairment

tests are made. The recoverable amounts of the assets and cash-generating units (CGU's) have been determined based on value-in-use calculations. When testing for impairment, the value is written down to

the estimated recoverable amount, if lower. Other assets are tested for impairment when there are indications of change in the structural profitability.

Parent Company
2016 2015 2016 2015
13.4
-
1.1
-
- -5.7 - -
159.8 186.8 13.7 14.5
15.5
-
144.3
-
Group
17.0
4.3
148.0
23.2
11.8
-
1.9
-

When preparing impairment tests, estimates are used to calculate the future value. Significant estimates are made when assessing long-term growth rates and profitability. In addition an assessment is made of the reasonable discount rate.

Changes in the growth rate in the budget period or discount rate may result in significantly different values. The assessments are made based on budgets, business plans and projections for 5 years and take into account previous experience

and represent Management's best estimate

of future developments.

Key parameters are growth in sales, margin, future investments, working capital, discount rate and future growth expectations.

Uncertainties, estimates and assumptions

Impairment test of goodwill

EURm
2016
CGUs Net book value,
Goodwill
Discount
rate
Growth rate
(budget period)
Headroom
Chicago Metallic Corporation 60.9 9.1% 6-10% Large
HECK Wall Systems 11.4 8.1% 4-5% 3.4
CSR 8.3 10.5% 3-10% Large
Other 7.5 8.1-9.7% 0-6% Large
Total 88.1
Net book value, Discount rate Growth rate
CGUs Goodwill (budget period) Headroom
Chicago Metallic Corporation 58.6 9.8% 6-10% Large
HECK Wall Systems 11.4 8.1% 1-3% 6.6
CSR 8.3 10.7% 4-13% Large
Other 7.6 8.2-9.7% 0-3% Large
Total 85.9

5. Depreciation, amortisation and write-downs (continued)

Comments

Management has performed the yearly impairment test of the carrying amount of goodwill. In addition impairment test of other assets has also been made, where indication of reduction of value was found. In the impairment test, the carrying amount of the assets is compared to the discounted value of the future cash flows. The assessment of future cash flows is typically based on 5-year management reviewed budgets and business plans, where the last year is used as a normalised terminal year. Net sales, raw material prices, future investments, pre-tax discount rate and future growth assumptions constitute the most material parameters in the calculation.

The average growth rate in the terminal period has been set to 0.5% similar to last year.

Growth in sales is estimated to be between 2%-13% depending on the businesses. The high growth rates are used in countries where we historically have seen steep increases after a slow period. Gross margins are based on average values the last 3 years and adjusted over the budget period for efficiency improvements and expected raw material inflation based on past actual price movements and future market conditions. Future investment is derived from the historic investment level to secure a smooth operation of the factories and the capacity utilisation is based on the current

situation including investment plans. The discount rate calculation is based on the specific circumstances of the Group and its operating segments and is derived from its weighted average cost of capital (WACC).

2016

The impairment tests for 2016 have not shown a need for impairment write-down nor reversals of the write-downs recognised previous years.

Sensitivity analysis

As part of the preparation of impairment tests, sensitivity analyses are prepared on the basis of relevant risk factors and scenarios that management can determine within reasonable reliability. Sensitivity analyses are prepared by altering the estimates with a range of probable outcomes. The sensitivities have been assessed as follows, all other things being equal; an increase in the discount rate of 1%, a decrease in the growth rate of 0.5% p.a. and an increase of input costs of 1% p.a.

The impairment test of the goodwill in HECK Wall Systems shows only small headroom. If the discount rate was to increase 1%, there would be a need for write-down amounting to EUR 1.7 million.

Furthermore if the growth rate in the budget period was to decrease by 0.5% p.a. a write-down of EUR 1.6 million would be

needed. The business is monitored closely to see if the performance is in line with the plan. Otherwise corrective actions will be made to secure improved profitability.

The performance of the factories that was written down in 2015 is following the expected development, and therefore no adjustments are made.

We consider chosen scenarios as the most realistic why none of the impairment tests have given rise to adjustment of the value.

2015

Due to difficult market conditions combined with a more selective approach in terms of targeted segments and countries, the impairment test of the businesses in China and India resulted in a write-down of EUR 21.4 million of which EUR 2.2 million is related to goodwill in CSR Ltd. in China, EUR 1.5 million to other intangible assets and EUR 17.7 million to buildings, plant and machinery in the Asian Insulation segment. In addition, the Group has evaluated the value in use for some businesses in Western Europe and Asia in the Insulation segment and a write down of EUR 6.1 million is recognised, while the test in other parts of Western Europe resulted in a reversal of EUR 5.7 million in the Insulation segment.

Parent Company
EURm 2016 2015
Dividends received from subsidiaries 80.5 78.8
Purchase and sale of shares in subsidiaries - 18.3
Write-down of shares and loans in subsidiaries -1.7 -102.7
Total 78.8 -5.6

In the parent company an impairment test of subsidiaries has been made, which has led to a net write-down of EUR 1.7 million (2015: EUR 102.7 million).

6. Income from investments in subsidiaries

Dividends on capital investments in subsidiaries and associated enterprises are recognised as income in the parent

company's income statement in the financial year in which the dividends are declared.

Notes

Comments

Group Parent Company
EURm 2016 2015 2016 2015
Interest income 1.7 4.3 1.2 2.9
Interest income from subsidiaries - - 8.3 10.2
Foreign exchange gains 1.9 16.3 7.7 22.7
Total 3.6 20.6 17.2 35.8
Hereof:
Financial income on financial assets at amortised cost 1.4 3.8 2.7 2.9

Hereof:

7. Financial income

Financial income includes interest, financial expenditure on finance lease, fair value

adjustments and realised and unrealised

foreign exchange net gains.

Accounting policies

Group Parent Company
EURm 2016 2015 2016 2015
Current tax for the year 55.7 47.2 8.2 8.9
Change in deferred tax -5.3 -8.3 -1.8 -3.2
Adjustment to valuation of tax assets 5.4 -7.1 - -
Withholding taxes 2.0 4.4 -0.8 4.4
Adjustment in current and deferred tax in previous years 0.4 6.5 -0.7 7.3
Total 58.2 42.7 4.9 17.4

9. Tax on profit for the year

Notes

The parent company is taxed jointly with all Danish subsidiaries. Income subject to joint taxation is fully distributed. Tax on the profit for the year, which includes current tax on the profit for the year as well as changes to deferred tax, is recognised in the income statement.

In the course of conducting business globally, transfer pricing disputes etc. with tax authorities may occur, and Management judgement is applied to assess the possible outcome of such disputes. The most probable outcome is used as the measurement method, and Management believes that the provision made for uncertain tax positions not yet settled with local tax authorities is adequate. However, the actual obligation may deviate and is dependent on the

result of litigations and settlements with the relevant tax authorities.

Tax on changes in other comprehensive income is recognised directly under other comprehensive income.

Financial expenses include interest, financial expenditure on finance lease,

fair value adjustments and realised and unrealised foreign exchange net losses.

Group Parent Company
EURm 2016 2015 2016 2015
Interest expenses etc. 5.4 8.5 3.4 4.3
Interest expenses to subsidiaries - - 0.9 1.7
Foreign exchange losses 5.0 15.9 0.9 14.0
Total 10.4 24.4 5.2 20.0
Hereof:
Financial expenses on financial liabilities at amortised cost 3.6 6.8 3.4 4.3

8. Financial expenses

Reconciliation of effective tax rate Group
2016 2015
Danish tax rate 22.0% 23.5%
Deviation in non-Danish subsidiaries' tax compared to Danish tax percentage 3.8% 3.4%
Prior year adjustment 0.2% 4.9%
Withholding tax adjustment 0.9% 3.3%
Permanent differences -0.1% 2.0%
Adjustment to valuation of tax assets 2.4% -5.3%
Initial recognition of tax grant -2.7% -
Other deviations -0.6% 0.2%
Effective tax percentage 25.9% 32.0%

9. Tax on profit for the year (continued)

EURm 2016 2015
Profit for the year excluding minority interests 166.2 91.2
Average number of shares ('000) 21,975 21,975
Average number of own shares ('000) 334 376
Average number of shares outstanding ('000) 21,641 21,599
Dilution effect of share options ('000) 114 95
Diluted average number of outstanding shares ('000) 21,755 21,694
Group
EURm 2016 2015
Profit for the year excluding minority interests 166.2 91.2
Average number of shares ('000) 21,975 21,975
Average number of own shares ('000) 334 376
Average number of shares outstanding ('000) 21,641 21,599
Dilution effect of share options ('000) 114 95
Diluted average number of outstanding shares ('000) 21,755 21,694
Earnings per share 7.68 4.22
Earnings per share, diluted 7.64 4.20

10. Earnings per share

11. Intangible assets

The costs of research activities are carried as expenditure in the year in which they are incurred. The costs of development projects which are clearly defined and identifiable, and of which the potential technical and commercial exploitation is demonstrated, are capitalised to the extent that they are expected to generate future revenue. Other development costs are recognised on an ongoing basis in the income statement under operating costs.

Intangible assets, apart from goodwill, are stated at cost less accumulated amortisation and write-downs.

Amortisation of the following intangible assets is made on a straight-line basis over the expected future lifetime of the assets, which is:

Development projects: 2-10 years

Patents: up to 20 years

Software: 2-4 years

Trademarks: up to 20 years

Customer relationships: 10-15 years

Goodwill arisen from acquisition of enterprises and activities are stated at cost. The carrying amount of goodwill is allocated to the Group's cash-generating units at the acquisition date. Identification of cash-generating units is based on the management structure and internal financial control.

Acquired CO2 rights are capitalised under intangible assets. Granted CO2 rights are not capitalised.

Goodwill is tested annually for impairment and the book value of other assets is reviewed on indications of impairment. When testing for impairment, the value is written down to the estimated net sales price or the useful value, if greater. Other assets are tested for impairment when there are indications of change in the structural profitability.

A prior period correction has been made between deferred tax assets and goodwill in the balance sheet - please refer to note 30.

From 1 January 2016 an amount equal to the years capitalised development costs is to be reserved in equity of the parent company. Please refer to the Statement of changes in equity on page 77-78.

Notes

EURm Group Parent Company
Customer
2016 Goodwill Software relationships Other Total Software Other Total
Cost:
Accumulated 1/1 110.6 71.9 29.9 56.6 269.0 66.3 43.5 109.8
Exchange rate adjustments 2.2 0.2 0.1 -0.1 2.4 0.2 0.2 0.4
Additions for the year - 3.8 - 0.3 4.1 3.6 0.2 3.8
Disposals for the year - -6.3 - - -6.3 -6.1 -1.0 -7.1
Accumulated 31/12 112.8 69.6 30.0 56.8 269.2 64.0 42.9 106.9
The above costs include:
Intangible assets under construction - 4.7 - - 4.7 4.7 - 4.7
Amortisation and write-downs:
Accumulated 1/1 24.7 53.1 7.6 25.4 110.8 48.0 15.7 63.7
Exchange rate adjustments 0.0 0.0 -0.1 -0.2 -0.3 0.2 0.1 0.3
Amortisation for the year - 8.3 3.3 3.9 15.5 8.0 3.8 11.8
Disposals for the year - -6.2 - - -6.2 -6.1 - -6.1
Accumulated 31/12 24.7 55.2 10.8 29.1 119.8 50.1 19.6 69.7
Net book value 31/12 88.1 14.4 19.2 27.7 149.4 13.9 23.3 37.2

During the year R&D costs amounting to EUR 32.0 million (2015: EUR 31.4 million) have been expensed.

11. Intangible assets (continued)

The expected lifetime for intangible and tangible assets is determined based on past experience and expectations for future use of the assets. Reassessments

of the expected future lifetime are also made in connection with changes

in production structures.

Please also refer to note 5 regarding impairment tests.

Uncertainties, estimates and assumptions

EURm Group
Parent Company
2015 Goodwill Software Customer
relationships
Other Total Software Other Total
Cost:
Accumulated 1/1 86.9 68.0 43.5 40.0 238.4 63.0 33.6 96.6
Adjustments to opening balance* 18.7 - - - 18.7 - - -
Adjusted accumulated 1/1* 105.6 68.0 43.5 40.0 257.1 63.0 33.6 96.6
Exchange rate adjustments 5.0 0.1 -0.5 2.1 6.7 -0.1 0.0 -0.1
Additions for the year - 9.9 - - 9.9 6.5 9.9 16.4
Reclassification between asset types - -5.7 -13.1 16.1 -2.7 -2.7 - -2.7
Disposals for the year - -0.4 - -1.6 -2.0 -0.4 - -0.4
Accumulated 31/12* 110.6 71.9 29.9 56.6 269.0 66.3 43.5 109.8
The above costs include:
Intangible assets under construction 0 3.5 0 0 3.5 3.5 0 3.5
Amortisation and write-downs:
Accumulated 1/1 21.3 45.6 7.8 13.0 87.7 39.2 11.6 50.8
Exchange rate adjustments 0.6 0.2 -0.3 1.4 1.9 -0.1 0.0 -0.1
Amortisation for the year - 9.4 3.2 4.4 17.0 9.3 4.1 13.4
Write-downs for the year 2.8 - 1.5 - 4.3 - - -
Reclassification between asset types - -2.0 -4.6 6.6 - - - -
Disposals for the year - -0.1 - - -0.1 -0.4 - -0.4
Accumulated 31/12 24.7 53.1 7.6 25.4 110.8 48.0 15.7 63.7
Net book value 31/12* 85.9 18.8 22.3 31.2 158.2 18.3 27.8 46.1

The Group has reassessed the classification of intangible assets which has led to some reclassification with no effect on the net book value for intangible and tangible assets as a total.

*A prior period correction has been made between deferred tax assets and goodwill in the balance sheet - please refer to note 30.

11. Intangible assets (continued)

Goodwill is allocated to the Insulation segment at an amount of EUR 27.1 million (2015: EUR 27.0 million) and to the Systems segment at an amount of EUR 60.8 million (2015: EUR 40.2 million).

Goodwill has been impairment tested in 2016 and 2015 for the identified cash generating units, which for 2016 has not led to any write-downs (2015: EUR 0.6 million) in the Insulation segment.

For 2015 an additional write-down amounting to EUR 2.2 million was recognised due to the distribution of the write-down based on the Chinese impairment test.

The impairment test of goodwill is based on current and future results for the segments to where the results are allocated. Most of the goodwill in the Group is related to the acquisition of HECK Wall Systems in 2014,

Chicago Metallic in 2013 and CSR in 2010 and this part of the Group is performing according to plan. For a description of impairment test on intangible assets please refer to note 5.

The net book value of other intangible assets includes development projects amounting to EUR 5.2 million (2015: EUR 6.4 million) and brands amounting to EUR 5.7 million (2015: EUR 6.6 million).

Notes

12. Tangible assets

Tangible assets are stated at cost less accumulated depreciation and impairment losses.

The cost of technical plant and machinery manufactured by the Group comprises the acquisition cost, expenditure directly related to the acquisition, engineering hours, including indirect production costs and borrowing costs.

Financial leased assets are recognised in the balance sheet at market value at the date of acquisition, and are written off at depreciation

rates equivalent to those for the same category of owned assets.

Depreciation is carried out on a straight-line basis, based on current assessment of their useful lives and scrap value. The expected lifetimes are:

Buildings: 20-40 years

Technical plant and machinery: 5-15 years

Operating equipment and fixture and fittings: 3-10 years

On sale or scrapping of assets, any losses or gains are included under other operating income for the year.

Investment grants are recognised as income in step with the depreciation against the equivalent tangible assets. Investment grants not yet recognised as income are set off against the assets to which the grant is related.

Accounting policies

The expected lifetime for tangible assets is determined based on past experience and expectations for future use of the assets.

Reassessments of the expected future lifetime are also made in connection with changes in production structures.

When there is an indication of a reduction in the profitability of an asset an

impairment test is performed for the

assets in question and write-downs are made if necessary.

The recoverable amounts of the assets and cash-generating units have been determined based on value-in-use calculations. These calculations require the use of estimates as they are based on budgets, business plans and projections

for 5 years and take into account previous experience and represent Management's best estimate of future developments.

Key parameters are growth in sales margin, future investments working capital, discount rate and future growth expectations. Please refer to note 5.

Uncertainties, estimates and assumptions

EURm
Group
Buildings Plant and Other
operating
Prepayments
and tangible
assets under
Investment
2016 and sites machinery equipment construction grants Total
Cost:
Accumulated 1/1 935.2 1,915.5 85.2 69.4 -80.1 2,925.2
Exchange rate adjustments 17.9 14.0 1.7 0.2 2.1 35.9
Additions for the year 1.0 3.8 1.2 88.7 -2.6 92.1
Transfer of assets under construction 32.8 85.4 6.9 -125.1 - -
Disposals for the year -10.6 -20.9 -10.1 -0.3 0.3 -41.6
Accumulated 31/12 976.3 1,997.8 84.9 32.9 -80.3 3,011.6
Depreciation and write-downs:
Accumulated 1/1 360.7 1,372.1 65.0 - -65.2 1,732.6
Exchange rate adjustments 1.7 4.0 1.2 - 1.7 8.6
Depreciation for the year 25.2 112.5 8.4 - -1.8 144.3
Disposals for the year -4.5 -16.4 -9.8 - 0.2 -30.5
Accumulated 31/12 383.1 1,472.2 64.8 - -65.1 1,855.0
Net book value 31/12 593.2 525.6 20.1 32.9 -15.2 1,156.6
Investment grants -11.3 -3.9 - - 15.2 -
Net book value after investment grants 31/12 581.9 521.7 20.1 32.9 - 1,156.6

12. Tangible assets (continued) 12. Tangible assets (continued)

Notes

Of the total net book value of buildings and sites, EUR 94.6 million (2015: EUR 98.3 million) represent sites not subject to depreciation. Costs for building and machinery acquired as finance lease at EUR 6.2 million (2015: EUR 6.2 million) represent a net book value of EUR 0.0 million (2015: EUR 0.2 million).

Accumulated capitalised interests amounting to EUR 5.8 million (2015: EUR 5.8 million) are included in the cost of tangible assets. There is no additional capitalised interest this year.

For the recognised investment grants the conditions are fulfilled or are expected to be fulfilled. Some of the received investment grants are subject to repayment obligations provided that the attached conditions are not fulfilled within a number of years.

The Group's investment grants are for the main part received in Poland, Spain, the UK, Germany and the US. The investment grants are in most cases linked to expansion of the Group including the amount of investment in tangible assets

and the creation of jobs - and is given as cash or loans. Only limited contingent liabilities exist.For a description of impairment tests on tangible assets please see note 5.

Contractual obligations for the purchase of tangible assets amounts to EUR 17.3 million (2015: EUR 15.7 million).

The parent company has investment obligations of EUR 13.8 million (2015: EUR 13.7 million).

Comments

Buildings Plant and Other
operating
Prepayments
and tangible
assets under
Investment Total
2,840.5
-8.7
163.9
2.7
-8.8 -43.6 -6.5 -0.2 -14.1 -73.2
935.2 1,915.5 85.2 69.4 -80.1 2,925.2
1,654.6
-4.4 -10.8 -0.6 - -0.5 -16.3
26.9 117.1 7.5 - -3.5 148.0
5.9 17.3 - - - 23.2
-5.7
-8.5 -42.2 -6.5 - -14.0 -71.2
360.7 1,372.1 65.0 - -65.2 1,732.6
574.5 543.4 20.2 69.4 -14.9 1,192.6
-9.6 -5.3 - - 14.9 -
and sites
891.4
-10.5
2.0
61.1
340.8
-
machinery
1,844.6
-10.9
13.3
112.1
1,296.4
-5.7
equipment
84.3
-0.9
0.4
7.9
64.6
-
construction
84.7
14.3
149.0
-178.4
-
-
Group
grants
-64.5
-0.7
-0.8
-
-47.2
-

Net book value after investment grants 31/12 564.9 538.1 20.2 69.4 - 1,192.6

Notes to the accounts

Notes

EURm Parent Company
2016 Buildings
and sites
Other
operating
equipment
Total
Cost:
Accumulated 1/1 27.9 11.9 39.8
Exchange rate adjustments 0.1 0.0 0.1
Additions for the year 2.0 - 2.0
Disposals for the year - -2.8 -2.8
Accumulated 31/12 30.0 9.1 39.1
Depreciation and write-downs:
Accumulated 1/1 13.7 7.7 21.4
Exchange rate adjustments 0.2 0.0 0.2
Depreciation for the year 0.6 1.3 1.9
Disposals for the year - -2.5 -2.5
Accumulated 31/12 14.5 6.5 21.0
Net book value 31/12 15.5 2.6 18.1
2015
Cost:
Accumulated 1/1 27.5 8.8 36.3
Exchange rate adjustments 0.0 0.0 0.0
Additions for the year 0.4 0.4 0.8
Transfers from assets under construction - 2.7 2.7
Disposals for the year - - -
Accumulated 31/12 27.9 11.9 39.8
Depreciation and write-downs:
Accumulated 1/1 13.2 7.1 20.3
Exchange rate adjustments 0.0 0.0 0.0
Depreciation for the year 0.5 0.6 1.1
Disposals for the year - - -
Accumulated 31/12 13.7 7.7 21.4
Net book value 31/12 14.2 4.2 18.4

12. Tangible assets (continued)

Notes

EURm Group Parent Company
Shares in
associated
Shares in Loans to Shares in
associated
2016 companies subsidiaries subsidiaries companies Total
Cost:
Accumulated 1/1 8.2 1,143.2 491.3 4.2 1,638.7
Exchange rate adjustments 0.0 4.3 1.9 0.0 6.2
Additions for the year 0.9 45.8 34.3 0.9 81.0
Reductions/disposals for the year - - -167.6 - -167.6
Accumulated 31/12 9.1 1,193.3 359.9 5.1 1,558.3
Adjustments:
Accumulated 1/1 41.6 -300.9 -54.9 - -355.8
Exchange rate adjustments 1.0 -1.2 -0.1 - -1.3
Profit for the year after tax 1.9 - - - -
Write-down for the year - -37.5 - - -37.5
Reversal write-downs previous years - - 35.8 - 35.8
Dividend -3.2 - - - -
Accumulated 31/12 41.3 -339.6 -19.2 - -358.8
Net book value 31/12 50.4 853.7 340.7 5.1 1,199.5
2015
Cost:
Accumulated 1/1 8.6 1,160.0 485.7 4.6 1,650.3
Exchange rate adjustments 0.0 -2.4 -1.2 0.0 -3.6
Additions for the year - 30.6 48.9 - 79.5
Reductions/disposals for the year -0.4 -45.0 -42.1 -0.4 -87.5
Accumulated 31/12 8.2 1,143.2 491.3 4.2 1,638.7
Adjustments:
Accumulated 1/1 36.1 -248.7 -5.0 - -253.7
Exchange rate adjustments 5.3 0.6 0.0 - 0.6
Profit for the year after tax
Write-down for the year
2.3
-
-
-52.8
-
-49.9
-
-
-
-102.7
Dividend -2.1 - - - -
Accumulated 31/12 41.6 -300.9 -54.9 - -355.8
Net book value 31/12 49.8 842.3 436.4 4.2 1,282.9
$\cdots$
Dividend
Accumulated 31/12
Net book value 31/12

13. Financial assets

The parent company's shares in subsidiaries and associated enterprises are measured at cost less write-downs as a result of permanent decreases in the earning capacity of the enterprises in question.

Investments in associates are measured in the balance sheet of the Group at equity value in accordance with the Group's accounting principles applied after proportional elimination of intra group profit and losses.

The relative share of the associated enterprises' profit after tax is recognised in the Group income statement.

Accounting policies

ROCKWOOL International A/S has a reserve of own shares recognised in retained earnings. The shares are bought back to meet obligations under the company's equity-based share option programme.

Accounting policies

13. Financial assets (continued)

Group
2016
Number of
shares
Average
purchase/
sales price
% of share
capital
Number of
shares
Average
purchase/
sales price
% of share
capital
Own shares 1/1 391,835 1.7 359,522 1.6
Purchase 1,200 138.8 0.0 97,578 102.8 0.4
Adjustment 150 56.5 0.0 150 56.4 0.0
Sale 117,330 78.6 0.4 65,415 74.6 0.3
Own shares 31/12 275,855 1.3 391,835 1.7

Own shares are acquired and sold in connection with hedging of the Group's share options programme etc. Own shares are purchased based on authorisation from the General Assembly.

14. Own shares (A and B shares)

Shares in associated companies consist of 20% ownership in RESO SA in France and 43.5% ownership in Flumroc AG in Switzerland. Shares in associated companies increased in 2016 as ownership in Flumroc AG increased from 42.3% to 43.5% due to purchase of shares. Shares in associated companies were reduced in 2015 as shares in Transys were sold in October 2015.

In 'Loans to subsidiaries' an amount of EUR 153.2 million (2015: EUR 183.5 million) is recognised as an addition to the share investment. Reference is made to the list of Group companies on page 117.

In the parent company impairment tests have been made of the value of the shares in subsidiaries and the loans to subsidiaries. In connection with the raising of loans and credit facilities, the parent company has accepted restrictions of its rights of disposal of the shares in subsidiaries representing a book value of EUR 238.8 million (2015: EUR 238.2 million).

Raw materials and consumables include the net amount of the spare part inventory of EUR 19.7 million (2015: EUR 21.2 million.

The net amount consists of a cost price of EUR 66.8 million (2015: EUR 51.1 million) and a write-down of EUR 47.1 million (2015: EUR 29.9 million).

Notes

Group Parent Company
EURm 2016 2015 2016 2015
Inventory before write-downs 184.6 177.8 2.4 3.5
Write-downs 1/1 -9.4 -8.2 - -
Change in the year 0.8 -1.2 - -
Write-downs 31/12 -8.6 -9.4 - -
Inventories 31/12 176.0 168.4 2.4 3.5
Specification of inventories Group Parent Company
EURm 2016 2015 2016 2015
Raw materials and consumables 82.9 80.4 2.4 3.5
Work in progress 8.2 8.1
-
-
Finished goods 84.9 79.9 - -
Inventories 31/12 176.0 168.4 2.4 3.5
entories 31/12
ished goods
ork in progress
w materials and consumables

15. Inventories

Inventories are valued at the lowest value of historical cost calculated as a weighted

average or the net realisation value.

The cost of finished goods and work in progress include the direct costs of

production materials and wages, as well as indirect production costs.

Group
EURm 2016 2015
Trade receivables before write-downs (maximum credit risk) 252.0 241.5
Write-downs 1/1 -15.2 -16.8
Exchange rate adjustments 0.1 -0.2
Movements during the year -0.6 -0.2
Realised losses during the year 1.8 2.0
Write-downs 31/12 -13.9 -15.2
Trade receivables 31/12 238.1 226.3
Trade receivables (gross) can be specified as follows: Group
EURm 2016 2015
Not due 210.8 203.2
Overdue by:
1-60 days 27.5 24.3
60-360 days 4.6 5.9
Older 9.1 8.1
Trade receivables before write-downs 252.0 241.5

Primarily trade receivables overdue more than 90 days are written down.

16. Trade receivables

Receivables are measured after deduction for write-downs to meet losses on the basis of an individual assessment.

Notes

18. Specification of tax assets and deferred tax

Provisions for deferred tax are calculated on all temporary differences between accounting and taxable values, calculated using the balance-sheet liability method.

Deferred tax provisions are also made to cover the re-taxation of losses in jointly taxed foreign companies previously included in the Danish joint taxation.

Deferred tax assets are recognised when it is probable that the assets will reduce tax payments in coming years and they are assessed at the expected net realisable value.

Deferred tax is stated according to current tax regulations. Changes in deferred tax as a consequence of changes in tax rates are recognised in the income statement.

A prior period correction has been made between deferred income tax and goodwill in the balance sheet - please refer to note 30.

Each A share of a nominal value of DKK 10 (EUR 1.3) carries 10 votes, and each B share of a nominal value of DKK 10 (EUR 1.3) carries 1 vote. The total share capital has been unchanged for the last 17 years.

The Group is subject to income taxes in numerous jurisdictions. Significant judgement is required in determining provision for uncertain tax positions or the recognition of a deferred tax asset.

A tax asset is recognised if it is assessed that the asset can be utilised in a foreseeable future based on sufficient future profits are available to absorb the temporary differences including the Group's future tax planning.

Specific on losses carried forward the expectations are viewed for the coming 3-5 years.

Uncertainties, estimates and assumptions

17. Share capital
Parent Company
EURm 2016 2015
A shares - 11,231,627 shares of DKK 10 each (EUR 1.3) 15.0 15.0
B shares - 10,743,296 shares of DKK 10 each (EUR 1.3) 14.5 14.5
Total 29.5 29.5

17. Share capital

EURm
A shares - 11,231,627 shares of DKK 10 each (EUR 1.3)
B shares - 10,743,296 shares of DKK 10 each (EUR 1.3)

18. Specification of tax assets and deferred tax (continued)

Group Parent Company
EURm 2016 2015 2016 2015
Deferred taxes, net 1/1* 5.5 19.2 17.7 21.0
Change in deferred tax recognised in profit and loss -8.8 -15.4 -3.8 -3.2
Exchange rate adjustments 2.3 -0.9 0.1 -0.1
Deferred tax for the year recognised in other
comprehensive income for the year -3.7 2.6 -1.1 -
Deferred tax, net 31/12* -4.7 5.5 12.9 17.7
Deferred tax is recognised in the balance sheet as follows:
Deferred tax assets* 49.2 42.2 - -
Deferred tax liabilities 44.5 47.7 12.9 17.7
Deferred tax, net 31/12* -4.7 5.5 12.9 17.7
Deferred tax relates to:
Non-current assets 19.7 29.8 3.7 4.3
Current assets -6.6 -7.2 1.0 0.4
Non-current liabilities* -20.2 -11.9 -1.7 -0.1
Current liabilities -4.3 -4.2 - -
Tax loss carried forward -3.2 -14.1 - -
Re-taxable amounts 9.9 13.1 9.9 13.1
Deferred tax, net 31/12* -4.7 5.5 12.9 17.7

The tax assets expire as follows:

Group
EURm 2016 2015
Recognised Unrecognised Recognised Unrecognised
assets assets assets assets
Within 1 year of balance sheet date 0.0 1.7 0.7 2.1
Within 1-5 years of balance sheet date 1.3 14.0 2.9 12.0
After 5 years of balance sheet date 0.7 7.0 0.7 6.1
Do not expire* 47.2 23.3 37.9 19.3
Total* 49.2 46.0 42.2 39.5

*A prior period correction has been made between deferred tax assets and goodwill in the balance sheet - please refer to note 30.

Tax assets not recognised amount to EUR 46.0 million (2015: EUR 39.5 million). The tax assets have not been recognised as they have arisen in subsidiaries that have been loss-making for some time and there is no evidence of recoverability in the near future.

Deferred tax assets and liabilities are offset in the consolidated balance sheet if the Group has a legally enforceable right to set off and the deferred tax assets and liabilities relate to the same legal tax entity/consolidation. Of the total deferred tax assets recognised, EUR 3.2 million

(2015: EUR 14.1 million) relate to tax loss carry forwards. The valuation of tax assets related to losses carried forward is done on a yearly basis and is based on expected positive taxable income within the next 3-5 years.

Group
EURm 2016 2015
Defined contribution plans
Pension costs for the year, total 19.9 20.7
Defined benefit plans
Pension costs 1.8 6.8
Interest costs 4.6 4.9
Interest income -3.2 -3.6
Curtailments/settlements -0.7 -0.5
Pension costs for the year, total 2.5 7.6
Net value of pension plans Group
EURm 2016 2015 2014 2013 2012
Present value of pension liabilities 159.7 150.5 134.0 106.5 103.6
Fair value of plan assets -92.2 -96.2 -93.6 -79.0 -73.6
Net value of pension plans 31/12 67.5 54.3 40.4 27.5 30.0

Notes

19. Pension obligations

The present value of defined benefit pension obligations depends on a number of factors that are determined on an actuarial basis using a number of assumptions. Any changes to these

assumptions will impact the carrying amount of pension obligations. The discount rate and other key assumptions are based in part on the current market conditions.

Uncertainties, estimates and assumptions

Pension payments concerning defined contribution plans are recognised on an ongoing basis in the income statement.

Defined benefit plans are stated at the net present value at the balance sheet date and included in the consolidated financial statements. Adjustments of the plans are carried out on a regular basis in accordance with underlying actuarial assessments. Actuarial gains or losses for

defined benefit plans are recognised in full in the period in which they occur in other comprehensive income. The actuarial assessment is carried out every year.

For certain defined benefit plans the related assets are placed in pension funds not included in the consolidated financial statements. The payments to the pension funds are based on the usual actuarial assessments and are recognised in the

income statement after maturity. Provided that the actuarial assessments of pension obligations show noticeable excess solvency or insolvency in relation to the pension fund's assets, the difference is entered to the balance sheet and the future payments are adjusted accordingly. With regard to these schemes, the actuarial assessment is also carried out every year.

Accounting policies

19. Pension obligations (continued)

A number of the Group's employees and former employees participate in pension schemes. The pension schemes are primarily defined contribution plans. However, defined benefit plans are used for Belgium and for past services only in the UK and for small groups of employees in Norway, Switzerland and Germany.

Under a defined benefit plan the Group carries the risk associated with the future development in e.g. interest rates, inflation, salaries, mortality and disability.

Defined benefit plans typically guarantee the employees a retirement benefit based on the final salary at retirement.

The pension benefit plans in the UK and Belgium have assets placed in independent pension funds. A number of plans in Germany, Poland, Italy, France and Norway are unfunded. For these plans the retirement benefit obligations amount to approximately 29% (2015: 28%) of the total gross liability.

Except for the UK plan, the mentioned defined benefit plans are not subject to regulatory requirements regarding minimum funding.

The granted pension payments of the mentioned defined benefit plans are based upon the salary of the participating employees during the period of employment. The Group's contributions are derived from the split of the pension premium between the employee and employer.

The actuarial assessment of the pension obligation is based on assumptions specific to each country. The latest actuarial calculation is prepared by authorised experts. The valuation of the assets is based on the composition and the expectations to the economic development. The assumptions used are weighted averages:

Group
2016 2015
Increase in salaries and wages 1.9 % 2.1%
Discount rate 2.3 % 3.4%
Remaining life expectancy at the time of retirement (years) 29.9 26.2
Development in the present value of the defined benefit obligation Group
EURm 2016 2015
Balance 1/1 150.5 134.0
Exchange rate adjustments -15.6 5.8
Pension costs 1.8 6.8
Interest costs 4.6 4.9
Settlements -0.6 -0.5
Actuarial gains/losses from changes in demographic assumptions -2.8 -
Actuarial gains/losses from changes in financial assumptions 31.0 -2.0
Actuarial gains/losses from changes in experience -2.4 1.0
Benefits paid -6.7 -6.9
Business combinations - 7.4
Other adjustments -0.1 -
Total 31/12 159.7 150.5

19. Pension obligations (continued)

Notes

The following payments are expected contributions to the defined benefit plan obligation:

Group
EURm 2016 2015
0-1 year 2.2 2.2
1-5 years 9.7 9.8
Falling due after 5 years 12.5 15.8
Total 24.4 27.8

The expected duration of the defined benefit plan obligation is 20 years (2015: 20 years) as at year end.

Development in the fair value of the plan assets: Group
EURm 2016 2015
Balance 1/1 96.2 93.6
Exchange rate adjustments -13.5 5.4
Interest income 3.2 3.6
Return on plan assets 10.4 -2.0
Employer's contribution 0.9 1.0
Benefits paid -5.0 -5.4
Total 31/12 92.2 96.2

Plan assets in major categories held as a percentage of total plan assets Group

Plan assets in major categories held as a percentage of total plan assets Group
2016 2015
Assets quoted in active markets:
Equities in European markets 47 % 49 %
Bonds in European markets 50 % 49 %
Assets unquoted:
Cash - -
Other 3 % 2 %

Sensitivity analysis

A sensitivity analysis for significant assumptions as at 31 December 2016 is shown below:

Group
Assumptions Discount rate Salary increase Life expectancy
-0.5% +0.5% -1.0% +1.0% -1 year +1 year
EURm
2016 - Impact on obligation 14.7 -14.3 -0.7 0.8 -3.8 4.0
2015 - Impact on obligation 13.7 -12.0 -0.8 0.9 -3.5 3.5

The sensitivity analysis above has been determined based on a method that extrapolates the impact on the defined benefit obligation as a result of reasonable changes in key assumptions.

20. Provisions for other liabilities and charges

Liabilities are recognised if they are certain or probable at the balance sheet date, and if the size of the liability can be measured

on a reliable basis. The liability is calculated as the amount expected to be paid.

Accounting policies

Group Parent Company
EURm 2016 2015 2016 2015
Provision for employees 1/1 8.6 25.5 0.4 0.4
Exchange rate adjustments 0.1 0.0 - -
Additions for the year 1.0 2.7 - -
Used during the year -1.2 -8.4 -0.1 -
Reversed during the year -0.2 -11.2 - -
Total 31/12 8.3 8.6 0.3 0.4
Provisions for claims and legal proceedings 1/1 4.9 3.9 - -
Exchange rate adjustments 0.0 0.0 - -
Additions for the year 2.9 3.5 - -
Used during the year -1.6 -1.7 - -
Reversed during the year -1.9 -0.8 - -
Total 31/12 4.3 4.9 - -
Other provisions 1/1 19.1 9.9 1.6 -
Exchange rate adjustments 0.0 0.0 - -
Additions for the year 11.0 15.4 - 2.4
Used during the year -9.8 -4.4 -1.6 -0.8
Reversed during the year -4.7 -1.8 - -
Total 31/12 15.6 19.1 - 1.6
Total provisions 28.2 32.6 0.3 2.0
Specification of provisions:
Non-current liabilities 14.2 12.6 0.3 0.4
Current liabilities 14.0 20.0 - 1.6
Total provisions 28.2 32.6 0.3 2.0

Provisions relate primarily to jubilee obligations and retirement benefits, restructuring and ongoing disputes, lawsuits etc.

As at 31 December 2016 other provisions include a provision of EUR 7.3 million (2015: EUR 13.7 million) for restructuring measures. This provision is expected to be utilised within 1 year.

Comments

Notes

interest rate at the time of borrowing.
Group
EURm 2016 2015 2016 2015
Redemption
Redemption within 1 year 297.9 471.6 296.4 485.9
Redemption between 1 and 3 years 1.2 2.9 - -
Redemption between 3 and 5 years 0.3 1.3 - -
Falling due after 5 years 0.1 0.2 - -
Total non-current 1.6 4.4 - -
Interest reassessment time
Reassessed less than 12 months 1.0 3.7 - -
Reassessed after more than 12 months
or is fixed-interest 0.6 0.7 - -
Total 1.6 4.4 - -
Yield
Non-interest bearing 0.6 0.7 - -
Below 4% 1.0 3.7 - -
Total 1.6 4.4 - -

None of the debt in neither 2016 nor 2015 comprises capitalized finance lease commitments.

21. Bank loans and other financial liabilities

cost measured on the basis of the effective The proceeds from the loan are compiled less transaction costs.

Accounting policies

22. Income tax receivable and payable

Group Parent Company
EURm 2016 2015 2016 2015
Balance 1/1 3.7 -11.6 8.3 -3.2
Exchange rate adjustments 0.2 -0.4 0.0 0.0
Current tax for the year 55.7 47.2 8.1 8.9
Payments during the year -53.0 -38.0 -18.8 -4.7
Adjustment in respect of prior years 12.1 6.5 1.3 7.3
Current tax for the year recognised in other comprehensive income 0.7 - -0.4 -
Total 31/12 19.4 3.7 -1.5 8.3
Income tax is recognised as follows:
Income tax receivable 4.3 23.5 1.5 -
Income tax payable 23.7 27.2 - 8.3
Total 31/12 19.4 3.7 -1.5 8.3

23. Adjustments

24. Change in net working capital

EURm Group Parent Company
2016 2015 2016 2015
Provisions -4.6 5.8 -1.7 1.6
Expensed value of options issued 1.6 1.7 0.8 0.8
Gain/loss on sale of intangible and tangible assets -4.0 0.3 - -
Income from subsidiaries and associated companies - - 83.6 113.3
Total adjustments -7.0 7.8 82.7 115.7
Group Parent Company
EURm 2016 2015 2016 2015
Change in inventories -3.7 8.3 -2.1 2.1
Change in trade receivables -10.6 -7.6 - -
Change in other receivables 3.5 -1.4 83.9 -85.2
Change in trade payables 20.4 -6.7 -3.8 -1.1
Change in other debt -10.3 19.6 -35.2 69.3
Change in net working capital -0.7 12.2 42.8 -14.9

Notes

25. Cash available

26. Financial risks and instruments

Group Parent Company
EURm 2016 2015 2016 2015
Cash 120.3 87.5 55.3 -
Bank debts 1.2 175.7 - 155.1
Cash available 31/12 119.1 -88.2 55.3 -155.1

Derivative financial instruments are initially recognised in the balance sheet at cost price and are subsequently measured at fair value. Derivative financial instruments are recognised in other receivables and other debt.

Changes to the fair value of derivative financial instruments, which meet the conditions for hedging the fair value of a recognised asset or liability, are recognised in the income statement together with any changes in the fair value of the hedged asset or liability.

Changes to the fair value of derivative financial instruments, which meet the conditions for hedging future cash flow, are recognised in other comprehensive income provided the hedge has been effective. The accumulated value adjustment related to these hedge transactions is transferred from other comprehensive income when the position is realised, and is included in the value of the hedged position e.g. the adjustment follows the cash flow.

For derivative financial instruments, which do not qualify as hedging instruments, changes to the fair value are recognised on an ongoing basis in the income statement as financial income or financial expenses.

Accounting policies

Parent Company
2016 2015 2016 2015
0.6 0.3 - -
1.7 - 1.7 -
2.3 0.3 1.7 -
238.1 226.3 - -
34.7 41.9 483.9 662.9
120.3 87.5 55.3 -
393.1 355.7 539.2 662.9
-
0.2 1.0 - -
-
155.1
14.3
132.4 146.8 285.9 316.5
299.5 476.0 296.4 485.9
0.2
3.1
1.2
162.8
Group
1.0
4.5
175.7
149.0
-
-
-
10.5

The carrying value of the Group's and the parent company's financial assets and liabilities measured at amortised costs are assessed to be a reasonable approximation of fair value.

Other receivables and receivables from subsidiaries and associated companies fall due as follows:

EURm Group Parent Company
2016 2015 2016 2015
< 1 year 34.7 41.9 143.1 226.5
1–3 years - - 31.9 -
4–5 years - - 10.1 -
> 5 years - - 298.7 436.4
Total 34.7 41.9 483.8 662.9

26. Financial risks and instruments (continued)

Comments

As a consequence of the ROCKWOOL Group's extensive international activities the Group's income statement and equity are subject to a number of financial risks. The Group manages these risks in the following categories:

  • Exchange-rate risk
  • Interest-rate risk
  • Liquidity risk
  • Credit risk

The Group's policy is to identify and hedge significant financial risks on an ongoing basis. This is the responsibility of the individual companies in which financial risks might arise. The parent company continuously monitors the Group's financial risks in accordance with a framework determined by Group Management.

Exchange-rate risk

As a consequence of the Group's structure, net sales and expenditure in foreign currency are to a significant degree set off against each other, so that the Group is not exposed to major exchange-rate risks.

Commercial exchange-rate risks in the companies which cannot be set off are hedged on a continuous basis, to the extent that they may significantly affect the results of the individual company in a negative direction, using currency loans,

currency deposits and/or financial derivatives. Exchange-rate risks are hedged in the individual companies.

The Group's net sales and expenditures will be subject to exchange-rate fluctuations on translation into Euro; however, the risk is assessed to be limited.

A sensitivity analysis is made for the Group's result and equity based on the underlying currency transactions. The financial instruments included in the sensitivity analysis are cash, debtors, creditors, non-current and current liabilities and financial investments without taking hedging into consideration. The result of the sensitivity analysis cannot be directly transferred to the fluctuations on translating the financial result and equity of subsidiaries into EUR.

The Group's result is most exposed to USD, RUB and CAD. A movement of 5%, other things equal, in USD would change the result of around EUR 4-6 million (2015: EUR 6-9 million). A 10% movement, other things equal, in RUB would give a change in the result of around EUR 3-4 million (2015: EUR 4-6 million), and a 10% movement, other things equal, in CAD would give a change in the result of around EUR 3-5 million (2015: EUR 3-5 million).

The Group's equity is most exposed to RUB. A 10% movement, other things equal, would result in a change in the equity of around EUR 13-19 million (2015: EUR 9-14 million). The exposure to CAD and USD are limited. A 10% movement in CAD, other things equal, would result in a change in the equity of around EUR 6-9 million (2015: EUR 6-9 million), while a 10% movement in USD, other things equal, would result in a change in the equity of around EUR 4-6 million (2015: EUR 3-5 million).

The impact on the net sales of the difference between average rate and year-end rate amounts to EUR 36.3 million (2015: EUR -32.1 million) for the 4 largest currencies, which is a change of 1.6% (2015: -1.5%).

Parent company:

The Group's policy is not to hedge exchange rate risks in long-term investments in subsidiaries.

When relevant, external investment loans and Group loans are, as a general rule, established in the local currency of the company involved, while cash at bank and in hand are placed in the local currency.

In the few countries with ineffective financial markets loans can be raised and surplus liquidity placed in DKK, EUR or USD, subject to the approval of the parent company's finance function.

26. Financial risks and instruments (continued)

27. Auditors fee

Fees to auditors elected at the Annual General Meeting consist of:

EURm Group Parent Company
2016 2015 2016 2015
Statutory audit 1.1 1.2 0.2 0.3
Other opinions 0.1 0.1 0.0 0.0
Tax consultancy 0.2 0.0 0.0 0.0
Other services 0.8 0.2 0.5 0.1
Total 2.2 1.5 0.7 0.4

Notes

Most Group loans that are not established in DKK or EUR are hedged in the parent company via forward agreements, currency loans and cash pools or via the SWAP market.

Interest-rate risk

The Group's interest-rate risk primarily comprises interest-bearing debt since the Group does not currently have significant interest-bearing assets of longer duration. The Group's policy is that necessary financing of investments should primarily be affected by raising 5 to 7 year loans at fixed or variable interest rates.

Drawings on credit facilities at variable interest rates generally match the funds, and all Group loans are symmetrical in terms of interest rates. As a consequence, changes in interest rates will not have a significant effect on the result of the Group.

Liquidity risk

The current surplus and deficit liquidity in the Group's companies is set off, to the extent that this is profitable, via the parent company acting as intra-Group bank and via cash pool systems. When considered appropriate, underlying cash pool systems are established in foreign companies.

To the extent that the financial reserves are of an appropriate size, the parent company also acts as lender to the companies in the Group.

Parent company:

In order to ensure financial reserves of an

acceptable size, investment loans can be raised on a continuous basis to partly cover new investments and to refinance existing loans. The parent company has guaranteed for some credit facilities and loans. Please refer to note 13 for further specification of

the loans.

The parent company has issued ownership clauses and/or deed of postponements in connection with intercompany loans. Please refer to note 28.

The parent company ensures on an ongoing basis that flexible, unutilised committed credit facilities of an adequate size are established with major solid banks. The Group's financial reserves also consist of cash at bank and in hand, and unused overdraft facilities.

Credit risk

As a consequence of the considerable customer spread in terms of geographical location and numbers the credit risk is fundamentally limited. To a minor degree, when considered necessary, insurance or bank guarantees are used to hedge outstanding debtors.

As a consequence of the international are business relations with a number of

diversification of the Group's activities there different banks in Europe, North America

and Asia. In order to minimise the credit risk on placement of funds and on entering into agreements on derived financial instruments, only major sound financial institutions are used.

No customer exceeds 10% of the Group's net sales neither this year nor last year.

Categories of financial instruments

Financial assets and liabilities at fair value are related to foreign exchange rate forward contracts, foreign exchange rate swaps or interest rate swaps all of which have been valued using a valuation technique with market observable inputs (level 2). The Group is using no other valuation technique. The Group enters into derivative financial instruments with financial institutions.

Derivatives valued using valuation techniques with market observable inputs are mainly foreign exchange forward contracts. The most frequently applied valuation techniques include forward pricing models using present value calculations. The models incorporate various inputs including the credit quality of counterparties and foreign exchange spot rates. All derivative contracts are fully cash collateralised, thereby eliminating both counterparty and the Group's own nonperformance risk.

113

Notes

28. Commitments and contingent liabilities

Lease commitments concerning finance lease are assessed at the current value of the remaining lease instalments, including any possible guaranteed residual value based on the internal interest rate of each lease agreement.

Provisions for legal proceedings are recognised if they are certain or probable at the balance sheet date, and if the size of the liability can be measured on a reliable basis. Legal proceedings for which no reliable estimate can be made are disclosed as contingent liabilities.

Accounting policies

Operational lease commitments expire within the following periods as from the balance sheet date:

Group Parent Company
EURm 2016 2015 2016 2015
Within 1 year 18.0 17.7 0.3 0.3
Between 1 and 5 years 18.6 21.2 0.1 0.1
After 5 years 0.7 0.0 - -
Total 37.3 38.9 0.4 0.4

For the Group, commitments comprise EUR 0.5 million (2015: EUR 0.5 million). Contingent liabilities amount to EUR 4.4 million (2015: EUR 1.9 million). Contractual obligations for purchase of tangible assets are mentioned in note 12.

The Group is engaged in a few legal proceedings. It is expected that the outcome of these legal proceedings will not impact the Group's financial position in

excess of what has been provided for in the balance sheet as at 31 December 2016 (as well as at 31 December 2015). The parent company has no contingent liabilities either this year or last year.

Lease costs for the Group amounting to EUR 20.9 million (2015: EUR 20.7 million) are included in the income statement. The lease costs for the parent company amount to EUR 0.3 million (2015: EUR 0.3 million).

For certain loans and receivables provided by the parent company amounting to EUR 290.9 million (2015: EUR 461.4 million) deeds of postponement have been given. In connection with the raising of loans and credit facilities, the parent company has accepted restrictions of its rights of disposal of the shares in subsidiaries representing a book value of EUR 238.8 million (2015: EUR 238.2 million).

29. Related parties

Shareholders holding more than 5% of the share capital or the votes ROCKWOOL International A/S has registered the following shareholders holding more than 5% of the share capital or the votes:

2016 2015
Share
capital
Votes Share
capital
Votes
ROCKWOOL Foundation, DK-1360 Copenhagen K 23% 28% 23% 28%
15. Juni Fonden, DK-2970 Hoersholm 6% 10% 6% 10%
Gustav Kähler, DK-2930 Klampenborg 4% 6% 6% 9%
Dorrit Eegholm Kähler, DK-2830 Virum 4% 6% 4% 6%
Tom Kähler, DK-3540 Lynge 3% 5% 3% 5%

The Group's related parties comprise the Company's shareholder the ROCKWOOL Foundation, the Company's Board of Directors and Management and associated companies. Apart from dividends no transactions were carried out with the shareholders during the year. For transactions with the Board of Directors and Group Management please refer to note 3.

Parent company:

The parent company's related parties also

include the subsidiaries and associated companies listed as Group companies on page 117. Transactions with these companies include consultancy work including support on establishing and expanding production capacity, use of know-how and brands, use of central IT and procurement resources etc. - and financing. The parent company has like last year entered into an agreement with Zeno ApS, owned by Bjørn Høi Hansen,

according to which the parent company will procure certain secretarial services to be given to Bjørn Høi Hansen in his position as Chairman of the ROCKWOOL International A/S Board of Directors (less than EUR 0.1 million).

As a management company, the parent company is jointly taxed with other Danish group entities and is jointly and severally liable for payment of corporate income taxes as well as for payments of withholding taxes on dividend, interests, royalties etc.

The income statement and balance sheet include the following transactions with other companies in the Group:

Transactions with subsidiaries:

Group Parent Company
EURm 2016 2015 2016 2015
Transactions with subsidiaries:
Income from the engineering business 11.8 18.1
Royalty and services 81.8 75.7
Dividend from subsidiaries 80.5 78.8
Interest from subsidiaries 8.3 10.2
Interest to subsidiaries 0.9 1.7
Taxes received (+) / paid (-) -5.1 0.6
Loans to subsidiaries 340.7 436.4
Receivables from subsidiaries 121.6 209.4
Payables to subsidiaries 262.3 296.8
Transactions with associated companies:
Dividend from associated companies 3.2 1.8 2.9 1.9
Receivable from associated companies 1.4 2.0 1.3 2.0

Transactions with associated companies:

Notes

The Annual Report for ROCKWOOL International A/S has been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU and further requirements in the Danish Financial Statements Act.

The fiscal year for the Group is 1 January – 31 December 2016.

The accounting policies are unchanged compared to last year. Some comparable figures have been adjusted, primarily in geographical segments, goodwill and deferred tax assets.

Adjustment of comparable figures

While preparing the consolidated financial statements of the Group for the period ending 31 December 2016 Management identified a prior period accounting error which must be accounted for retrospectively in the financial statements in accordance with IFRS3 and IAS8. Consequently, comparative amounts presented in the current period's financial statements affected by the accounting error have been adjusted. Current period amounts are therefore unaffected.

The prior period accounting error is related to deferred tax assets in the closing balance of the PPA of CMC as of 31 December 2013 which has been overstated with an amount of EUR 18.7 million.

The amount has been corrected in each period between deferred tax asset and goodwill in the balance sheet and in invested capital including ROIC, and has no effect on the Group's income statement or equity in any of the periods.

New and changed standards and interpretations

The following EU adopted IFRS standards and interpretations with relevance for the Group were implemented with effect from 1 January 2016:

  • Annual improvements to IFRSs (2012–2014)
  • Amendments to IAS 16 and IAS 41: Bearer Plants
  • Amendments to IAS 16 and IAS 38: Revenue based depreciation
  • Amendments to IFRS 11: Accounting for Acquisitions of Interests in Joint Operations
  • Amendment to IAS 1: Improved disclosures
  • Amendment to IAS 27: Equity method allowed in parent company

The changed standards and interpretations have not impacted the recognition and measurement and have only led to additional information.

New and changed standards and interpretations not yet entered in to force

EU adopted standards and amendments issued by IASB with effective date after 31 December 2016 and therefore not implemented, comprise:

  • IFRS 9: Financial instruments (effective date 1 January 2018)
  • IFRS 15: Revenue from contracts with customers (effective date 1 January 2018)

The effect of the implementation of these new standards is still being assessed and it is expected that there will be no significant impact on the consolidated financial statements besides further specifications in the notes and reclassifications.

IASB has issued IFRS 16 "Leasing", with effective date January 1, 2019. It currently awaits EU endorsement. All leases must be recognized in the balance sheet with a corresponding lease liability, except for short-term assets and minor assets. Leased assets are amortised over the lease term, and payments are allocated between instalments on the lease obligation and interest expense, classified as financial items.

ROCKWOOL has preliminarily assessed the impact of IFRS 16 on the balance sheet. Recognition of leases will affect a number of financial ratios such as EBITDA margin, return on equity and solvency ratio. The change will have a minor impact on net profit as IFRS 16 requires the lease payments to be split between a depreciation charge included in operating costs and an interest expense on lease liabilities included in finance costs.

Furthermore IASB has issued amendments to IAS 12 "Income taxes on Recognition of deferred tax assets for unrealised losses" and IAS 7 "Statement of cash flows on disclosure initiative" with effective date January 1, 2017. They currently await EU endorsement. The changes are minor and are not expected to have a significant impact on the consolidated financial statement.

Notes

30. General accounting policies applied

Impact in EUR in the 2015 comparison period is listed in the table below:

2015
EURm amount Previous
Error
adjustment
Goodwill 67.2 18.7 85.9
Deferred tax asset 60.9 -18.7 42.2

Group Accounts

The consolidated financial statements comprise ROCKWOOL International A/S and the enterprises in which this company and its subsidiaries hold the majority of the voting rights.

The consolidated financial statements have been prepared as a consolidation of the parent company's and the individual subsidiaries' financial statements, determined according to the Group's accounting policies, and with elimination of dividends, internal revenue and expenditure items, internal profits as well as intercompany balances and intercompany shareholdings.

Besides shares, capital investments in subsidiaries include long-term loans to subsidiaries if such loans constitute an addition to the shareholding.

Translation of foreign currency

The Annual Report has been presented in Euro (EUR) which is the group's presentation currency. The functional currency for the parent company is DKK. Each company in the Group determines its own functional currency.

Notes

30. General accounting policies applied (continued)

Transactions in foreign currency are

translated using the exchange rate at the transaction date or a hedged rate. Monetary items in foreign currency are translated using the exchange rates at the balance sheet date. Accounts of foreign subsidiaries are translated using the exchange rates at the balance sheet date for balance sheet items, and average exchange rates for items of the income statement.

All exchange rate adjustments are recognised in the income statement under financial items, apart from the exchange rate differences arising on:

  • Conversion of equity in subsidiaries at the beginning of the financial year using the exchange rates at the balance sheet date
  • Conversion of the profit for the year from average exchange rates to exchange rates at the balance sheet date
  • Conversion of long-term intercompany balances that constitute an addition to the holding of shares in subsidiaries
  • Conversion of the forward hedging of capital investments in subsidiaries
  • Conversion of capital investments in associated and other companies

– Profit and loss on effective derivative financial instruments used to hedge expected future transactions.

These value adjustments are recognised directly under other comprehensive income.

Net sales

Net sales are recognised in the income statement provided that delivery and risk transition has taken place before year-end. Net sales are calculated excluding VAT, duties and sales discounts. Royalty and licence fees are recognised when earned according to the terms of the agreements.

There are not identified any special areas in the accounting principles applied for the Group where Management has made judgements when applying policies.

In connection with the practical application of the accounting policies described, management must carry out estimates and set out assumptions concerning future events affecting assets and liabilities as well as contingent assets and liabilities. Management bases its estimates on historical experience and a number of other assumptions deemed reasonable under the given circumstances.

Definitions of key figures and ratios

EBITDA

Profit before depreciation, write-downs, amortisations, financial items and tax

EBIT Profit before financial items and tax

EBITDA margin (%) EBITDA

Net sales

Earnings per share of DKK 10 (EUR 1.3)

Profit for the year after minority interests Average number of outstanding shares

Diluted earnings per share of DKK 10 (EUR 1.3)

Profit for the year after minority interests

Diluted average number of outstanding shares

Cash flow per share of DKK 10 (EUR 1.3)

Cash flows from operating activities Average number of outstanding shares

Dividend per share of DKK 10 (EUR 1.3)

Dividend percentage × nominal value of the share 100

Book value per share of DKK 10 (EUR 1.3)

Equity end of the year after minority interests

Number of shares at the end of the year

Return on invested capital (ROIC)

EBIT margin (%) EBIT Net sales x100

Financial gearing

Pay-out ratio (%)

Dividend for the year Profit for the year after minority interests

EBIT Average invested capital including goodwill x100

Market cap Number of outstanding shares x share price

Return on equity (%) Profit for the year after minority interests Average equity excluding minority interests x100

RATIOS

Equity ratio (%) Equity end of the year Total equity and liabilities at the end of the year x100

Net interest-bearing debt Equity end of the year x100

The ratios have been calculated in accordance with "Anbefalinger & Nøgletal 2015" (Recommendations & Ratios 2015) issued by the Danish Society of Financial Analysts. The ratios mentioned in the five-year summary are calculated as described in the notes.

EXCHANGE RATE

Average DKK/EUR
2016 7.45
2015 7.46
2014 7.46
2013 7.46
2012 7.44

x100

x100

Group companies

Subsidiaries

Insulation

Country % Shares owned Parent company ROCKWOOL International A/S Denmark ROCKWOOL Handelsgesellschaft m.b.H. Austria 100 ROCKWOOL B.V.B.A. Belgium 100 Etablissements Charles Wille et cie SA Belgium 100 ROCKWOOL Bulgaria Ltd. Bulgaria 100 ROXUL Inc. Canada 100 ROCKWOOL Building Materials (Tianjin) Co. Ltd. China 100 ROCKWOOL Firesafe Insulation (Guangzhou) Co. Ltd. China 94.84 ROCKWOOL Firesafe Insulation (Shanghai) Co. Ltd. China 100 ROCKWOOL Adriatic d.o.o. Croatia 100 ROCKWOOL a.s. Czech Republic 100 ROCKWOOL A/S Denmark 100 ROXUL ROCKWOOL Technical Insulation Middle East FZE UAE 100 ROCKWOOL EE OÜ Estonia 100 ROCKWOOL Finland OY Finland 100 ROCKWOOL France S.A.S France 100 Deutsche ROCKWOOL Mineralwoll GmbH & Co. OHG Germany 100 HECK Wall Systems GmbH Germany 100 ROCKWOOL Mineralwolle GmbH Germany 100 ROCKWOOL Limited Great Britain 100 ROCKWOOL Building Materials Ltd. Hong Kong 100 ROCKWOOL Hungary Kft. Hungary 100 ROXUL ROCKWOOL Insulation India Ltd. India 100 ROXUL ROCKWOOL Technical Insulation India Pvt. Ltd. India 100 ROCKWOOL Italia S.p.A. Italy 100 SIA ROCKWOOL Latvia 100 ROCKWOOL UAB Lithuania 100 ROCKWOOL Malaysia Sdn. Bhd. Malaysia 94.84

Flechtingen

ROCKWOOL Insulation Sdn. Bhd. Malaysia 100 Breda Confectie B.V. the Netherlands 100 ROCKWOOL B.V. the Netherlands 100 A/S ROCKWOOL Norway 100 ROCKWOOL Polska Sp. z o.o. Poland 100

% Shares
Country
owned

Subsidiaries

Insulation
FAST Sp. z o.o. Poland 100
ROCKWOOL Romania s.r.l. Romania 100
LCC ROCKWOOL Russia 100
LLC ROCKWOOL North Russia 100
LLC ROCKWOOL Ural Russia 100
LLC ROCKWOOL Volga Russia 100
ROCKWOOL Building Materials
(Singapore) Pte Ltd.
Singapore 100
ROCKWOOL Slovensko s.r.o. Slovakia 100
ROCKWOOL Peninsular S.A. Spain 100
ROCKWOOL AB Sweden 100
ROCKWOOL GmbH Switzerland 100
ROCKWOOL Limited Thailand 94.84
ROCKWOOL Insaat ve Yelitim Turkey 100
Sistemleri San. Ve Tic. Ltd. Sti.
LLC ROCKWOOL Ukraine Ukraine 100
ROXUL USA Inc. USA 100
Systems
Chicago Metallic (Shenzhen) Co., Ltd. China 100
Chicago Metallic Continental Germany 100
(Deutschland) GmbH
ROCKWOOL ROCKFON GmbH Germany 100
Chicago Metallic (Asia Pacific) Ltd. Hong Kong 100
Chicago Metallic (Malaysia) Sdn. Bhd. Malaysia 100
Consmat Metallic Pte. Ltd. Singapore 100
GRODAN MED S.A. Spain 100
Other subsidiaries
ROCKWOOL Beteiligungs GmbH Germany 100
Rockwool.com GmbH Germany 100
ROCKWOOL Benelux Holding B.V. the Netherlands 100
BuildDesk Polska Sp. z o.o. Poland 100
ROCKWOOL Global Service Center Sp. Z.o.o. Poland 100
ROCKWOOL Trading Sdn. Bhd. Malaysia 100
CMC Productos Perlitas s de rl de cv Mexico 100
CMC Productos Perlitas s de rl de cv Mexico 100
Associated companies
RESO SA France 20
Flumroc AG Switzerland 43.5

Annual Report 2016 118

ROCKWOOL Group 119

The Board of Directors and the Registered Directors have today considered and approved the Annual Report of ROCKWOOL International A/S for the financial year that ended 31 December 2016.

The Annual Report has been prepared in accordance with International Financial Reporting Standards as adopted by the EU and further requirements in the Danish Financial Statements Act.

In our opinion the accounting principles used are appropriate and the Group's internal controls relevant to the preparation and presentation of the Annual Report are adequate.

The consolidated financial statements and the parent company financial statements give a true and fair view of the Group's and the parent company's financial position at 31 December 2016 and of the results of the Group's and the parent company's operations and cash flows for the financial year 2016.

In our opinion the Management's review includes a true and fair presentation about the development in the parent company's and the Group's operations and financial matters, the results for the year and the Group's and the parent company's financial position and the position as a whole for the entities included in the consolidated financial statements, as well as a description of the more significant risks and uncertainties faced by the Group and the parent company. We recommend that the Annual Report be approved at the Annual General Meeting.

Management's report

Hedehusene, 24 February 2017

Registered Directors

Jens Birgersson

Board of Directors

Bjørn Høi Jensen

Lars Frederiksen

Lars Elmekilde Hansen

Carsten Bjerg

Thomas Kähler

Dorte Hanne Page Larsen

Søren Kähler

Andreas Ronken

Connie Enghus Theisen

Kim Junge Andersen

Our opinion

In our opinion, the Consolidated Financial Statements and the Parent Company Financial Statements give a true and fair view of the Group's and the Parent Company's financial position at 31 December 2016 and of the results of the Group's and the Parent Company's operations and cash flows for the financial year 1 January to 31 December 2016 in accordance with International Financial Reporting Standards as adopted by the EU and further requirements in the Danish Financial Statements Act.

What we have audited ROCKWOOL International A/S' Consolidated Financial Statements and Parent Company Financial Statements for the financial year 1 January to 31 December 2016 (page 70 - 121) comprise income statement and statement of

comprehensive income, balance sheet, cash flow statement, statement of changes in equity and notes to the financial statements, including summary of significant accounting policies for the Group as well as for the parent company. Collectively referred to as the "financial statements".

Basis for Opinion

We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional requirements applicable in Denmark. Our responsibilities under those standards and requirements are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Independent auditor's report To the Shareholders of ROCKWOOL International A/S

Independence

We are independent of the Group in accordance with International Ethics Standards Board for Accountants' Code of Ethics for Professional Accountants (IESBA Code) and the ethical requirements that are relevant to our audit of the financial statements in Denmark. We have also fulfilled our other ethical responsibilities in accordance with the IESBA Code.

Key Audit Matters

Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements for 2016. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.

Key Audit Matter How our audit addressed the Key Audit Matter

Impairment of intangible and tangible assets

Intangible and tangible assets might be impaired due to for example increased competition in local markets, changes in global economic situation and changes in the strategy of the Group.

We focused on this area as the determination of whether or not an impairment charge for intangible and tangible assets was necessary involves significant estimates and judgments made by Management, including especially:

  • estimation of future cash flows and the key assumptions underlying Management's expectations;
  • discount rates applied in discounting future cash flows; and
  • long-term growth rates

Reference is made to note 5, 11 and 12 to the Consolidated Financial Statements.

Our audit procedures included assessing the Group's impairment model.

In addition, we obtained impairment tests prepared by Management and evaluated the reasonableness of estimates and judgments made by Management in preparing these.

Special focus was given to the key drivers of the future cash flows, including growth in net revenues, cost inflation, efficiency improvements, capital expenditure and working capital, as well as the discount rates and long-term growth rates applied.

We tested the reliability of Management's estimates by comparing budgeted figures to actual figures for the past years and evaluated the discount rates and long-term growth rates applied.

Furthermore, where possible, we compared to independently determined acceptable ranges and externally derived data.

Moreover, we examined sensitivity analyses performed over changes in discount rates, revenue growth and efficiency improvements.

Other information

Statement on Management's Review

Management is responsible for Management's Review (page 1 - 69 and 122 - 125).

Our opinion on the financial statements does not cover Management's Review, and we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read Management's Review and, in doing so, consider whether Management's Review is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated.

Moreover, we considered whether Management's Review includes the disclosures required by the Danish Financial Statements Act.

Based on the work we have performed, in our view, Management's Review is in accordance with the Consolidated Financial Statements and the Parent Company Financial Statements and has been prepared in accordance with the requirements of the Danish Financial Statements Act. We did not identify any material misstatement in Management's Review.

Management's Responsibility for the Financial Statements

Management is responsible for the preparation of Consolidated Financial Statements and Parent Company Financial Statements that give a true and fair view in accordance with International Financial Reporting Standards as adopted by the EU and further requirements in the Danish Financial Statements Act, and for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, Management is responsible for assessing the Group's and the Parent Company's ability to continue as a going concern,

disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless Management either intends to liquidate the Group or the Parent Company or to cease operations, or has no realistic alternative but to do so.

Auditor's Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark will always detect a material misstatement when it exists. Misstatements can arise from fraud or error

Key Audit Matter How our audit addressed the Key Audit Matter
Uncertain tax positions and valuation of deferred tax assets
The Group operates in many territories and is, consequently,
subject to local laws, cross-border transfer pricing legislation
and investment promotional tax benefits which complicates
the tax matters of the Group as a whole.
As part of our audit, we discussed tax planning with Management
and had focus on Management's controls to monitor the risks.
We discussed with Management on issues relating to valuation of
deferred tax assets as well as tax disputes and uncertain tax
Where utilisation of tax losses and tax amortisation balances
are uncertain a write-down is recorded based on
Management's judgment. Where the amount of tax payable
or receivable is uncertain, a provision for uncertain tax positions is
recorded based on Management's judgment.
positions.
In addition, we used our own local and international tax specialists,
evaluated the adequacy of Management's key assumptions and
read correspondence with tax authorities to assess the valuation
of tax assets and liabilities.
We focused on valuation of deferred tax assets as it involves
significant estimates and judgments made by Management in
terms of utilisation of tax losses and tax amortisation balances.
We also tested relevant controls surrounding the tax
accounting area.
Moreover, we focused on the tax accounting area as the
completeness and valuation of tax balances are made difficult
by a complex multinational tax structure as well as tax arising
from acquisition accounting.
Reference is made to note 9, 18 and 22 to the Consolidated
Financial Statements.

Independent auditor's report

To the Shareholders of ROCKWOOL International A/S (continued)

Independent auditor's report To the Shareholders of ROCKWOOL International A/S (continued)

and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

As part of an audit in accordance with ISAs and the additional requirements applicable in Denmark, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:

  • Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
  • Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group's and the Parent Company's internal control.
  • Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by Management.

– Conclude on the appropriateness of Management's use of the going concern basis of accounting and based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group's and the Parent Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Group or the Parent Company to cease to continue as a going concern.

– Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

– Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.

From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.

Hellerup, 24 February 2017 PricewaterhouseCoopers, Statsautoriseret Revisionspartnerselskab, CVR no.: 33 77 12 31

Lars Baungaard State Authorised Public Accountant Torben Jensen State Authorised Public Accountant

Quarterly follow-up

(part of Management review)

2016 2015
EURm 1st qtr. 2nd qtr. 3rd qtr. 4th qtr. 1st qtr. 2nd qtr. 3rd qtr. 4th qtr.
Income statement
Net sales 494.3 554.6 570.6 582.3 499.3 557.1 571.6 579.9
Operating income 496.1 556.8 572.1 589.5 501.8 558.2 577.0 583.6
Operating costs 413.1 449.0 467.6 495.6 435.6 468.8 484.9 509.6
EBITDA 83.0 107.8 104.5 93.9 66.2 89.4 92.1 74.0
EBITDA ex. redundancy costs* 84.0 108.6 106.9 97.7 66.2 89.4 92.1 89.4
Depreciation, amortisation and write-downs 41.6 44.8 37.3 36.1 40.1 42.8 60.2 43.7
EBIT 41.4 63.0 67.2 57.8 26.1 46.6 31.9 30.3
EBIT ex. redundancy costs and write-downs* 42.4 63.8 69.6 61.6 26.1 46.6 53.3 45.7
Income from investments in associated companies 0.2 0.6 0.6 0.6 0.3 0.1 0.0 1.9
Financial items -2.0 -3.0 -2.5 0.7 -1.8 -1.7 -0.3 0.0
Profit before tax 39.6 60.6 65.3 59.1 24.6 45.0 31.6 32.2
Tax on profit for the period 11.3 15.7 16.0 15.2 7.0 12.8 12.6 10.3
Profit for the period 28.3 44.9 49.3 43.9 17.6 32.2 19.0 21.9
EBITDA margin 16.8% 19.4% 18.3% 16.1% 13.3% 16.0% 16.1% 12.8%
EBITDA margin ex. redundancy costs* 17.0% 19.6% 18.7% 16.8% 13.3% 16.0% 16.1% 15.4%
EBIT margin 8.4% 11.4% 11.8% 9.9% 5.2% 8.4% 5.6% 5.2%
EBIT margin ex. redundancy costs and write-downs* 8.6% 11.5% 12.2% 10.6% 5.2% 8.4% 9.3% 7.9%
Statement of comprehensive income
Profit for the period 28.3 44.9 49.3 43.9 17.6 32.2 19.0 21.9
Exchange rate adjustments of foreign subsidiaries 1.6 4.9 2.1 26.6 69.2 -16.0 -51.0 10.0
Change in pension obligation - - - -15.3 - - - -1.0
Hedging instruments, value adjustments 1.4 1.5 -0.3 -1.5 -3.6 3.4 1.6 -0.7
Tax on comprehensive income -0.3 -0.4 0.2 3.6 0.9 -0.9 -0.3 -2.3

* from Business Transformation Programme

Global sales development

Sales in the fourth quarter reached EUR 582 million, an increase of 0.8% in local currencies. In the quarter, net sales were still negative impacted from currency effect of 0.4%-points mainly stemming from the British pound.

Sales price increases had a positive impact in the quarter following the focus on sales capabilities and pricing from the Business Transformation Programme, still with North America performing better than average.

Regional sales development

Overall Western Europe decreased sales by 0.2% in local currencies, or 1.5% in reported figures, to EUR 337 million with a slow last month in Germany and a granulate market in France where part of our business is still struggling.

Eastern Europe including Russia increased sales to EUR 104 million in Q4 2016, an increase of 2.5% in local currencies with especially Czech and Hungary performing well. In Russia, we still saw a slight decrease in the quarter but the negative currency effect has now turned positive.

Sales in North America, Asia and other countries increased with 2.3% in local currencies to EUR 141 million. The development in North America remained positive driven by strong growth in the insulation markets and GRODAN horticultural markets. The positive growth in North America was partly offset by negative growth in Q4 in the Asia region, mainly from our markets in South East Asia.

Group profitability

EBIT excluding redundancy costs from the Business Transformation Programme in Q4 reached EUR 62 million against EUR 46 million in the same period last year – an increase of 35% in reported figures with no significant currency effect. In Q4 the redundancy costs related to the Business Transformation Programme amount to EUR 3.8 million.

EBIT margin adjusted for redundancy costs increased to 10.6% including a one-off gain on sale of land in the Netherlands, an increase of 2.7 pp compared to last year. The sale of land was not expected to be finalized here in 2016 and therefore not included in our expectation for Q4. The gain amounts to EUR 3.7 million.

The profitability in Q4 was positively impacted by lower costs related to raw materials and logistics, improved efficiency in the production and higher sales prices.

Quarterly follow-up

(part of Management review)

2016 2015
EURm 1st qtr. 2nd qtr. 3rd qtr. 4th qtr. 1st qtr. 2nd qtr. 3rd qtr. 4th qtr.
Cash flow statement
EBIT
41.4 63.0 67.2 57.8 26.1 46.6 31.9 30.3
Adjustments for depreciation, amortisation
and write-downs
Other adjustments 41.6
-1.1
44.8
-0.3
37.3
0.9
36.1
-6.5
40.1
1.3
42.8
1.0
60.2
-0.7
43.7
6.2
Change in net working capital -53.5 -24.7 52.8 24.7 -60.6 -11.9 32.8 51.9
Cash flow from operations before
financial items and tax 28.4 82.8 158.2 112.1 6.9 78.5 124.2 132.1
Cash flow from operating activities 5.7 77.6 147.1 95.6 -4.4 74.9 116.6 110.2
Cash flow from investing activities -41.8 -28.1 -20.6 1.4 -60.1 -39.6 -64.6 -36.4
Cash flow from operating
and investing activities (free cash flow) -36.1 49.5 126.5 97.0 -64.5 35.3 52.0 73.8
Cash flow from financing activities 1.0 -29.6 0.2 4.3 -5.3 -26.4 3.3 -7.0
Change in cash available -35.1 19.9 126.7 101.3 -69.8 8.9 55.3 66.8
Segment reporting
Insulation segment:
External net sales 367.6 416.8 432.2 417.3 374.9 423.7 442.4 423.7
Internal net sales 56.6 61.1 60.3 76.6 51.2 63.7 57.7 80.4
EBIT 21.8 42.2 45.3 39.6 8.7 27.3 14.0 14.3
EBIT margin 5.1% 8.8% 9.2% 8.0% 2.0% 5.6% 2.8% 2.8%
EBIT ex. redundancy costs and write-downs* 22.8 43.0 47.7 43.3 8.7 27.3 35.4 27.7
EBIT margin ex. redundancy costs and write-downs* 5.4% 9.0% 9.6% 8.8% 2.0% 5.6% 7.1% 5.5%
Systems segment:
External net sales 126.7 137.8 138.4 165.0 124.4 133.4 129.2 156.2
EBIT 19.6 20.8 21.9 18.2 17.4 19.3 17.9 16.0
EBIT margin 15.5% 15.1% 15.8% 11.0% 14.0% 14.5% 13.9% 10.2%
EBIT ex. redundancy costs and write-downs* 19.6 20.8 21.9 18.3 17.4 19.3 17.9 18.0
EBIT margin ex. redundancy costs and write-downs* 15.5% 15.1% 15.8% 11.1% 14.0% 14.5% 13.9% 11.5%
Geographical split of external net sales:
Western Europe 296.7 329.7 328.5 337.3 297.9 321.7 326.6 342.6
Eastern Europe including Russia 71.4 93.1 108.7 104.0 77.3 108.2 114.5 100.5
North America, Asia and others 126.2 131.8 133.4 141.0 124.1 127.2 130.5 136.8
Total external net sales 494.3 554.6 570.6 582.3 499.3 557.1 571.6 579.9

* from Business Transformation Programme

Business segments

External sales in Insulation segment amounted to EUR 417 million a decrease of 2.0% in local currencies. The negative development in Q4 was mainly due to weak performance in the French and German markets and decreasing sales in the market for technical insulation which primarily covers sale to the oil and gas industry.

We also saw a negative currency impact in UK due the Brexit, partly offset by the recovering of the Russian Ruble in Q4. All this was partly offset by strong performance in Netherland, US and Scandinavia. The System segment increased sales to EUR 165 million, an increase of 8.4% in local currencies pushed by a very strong performance by the GRODAN horticultural business especially in the North American markets.

EBIT in the Insulation segment excluding redundancy costs from the Business

Transformation Programme increased 56% to EUR 43 million due to lower costs related to raw materials and logistics and improved efficiency in the production.

EBIT in the Systems segment excluding redundancy costs from the Business Transformation Programme increased 1.9% to EUR 18 million in Q4. Mainly GRODAN horticultural business had a good fourth quarter.

The ROCKWOOL trademark

ROCKWOOL® - our trademark. The ROCKWOOL trademark was initially registered in Denmark as a logo mark back in 1936. In 1937, it was accompanied with a word mark registration; a registration which is now extended to more than 60 countries around the world.

The ROCKWOOL trademark is one of the largest assets in the ROCKWOOL Group, and thus well protected and defended by us throughout the world.

Trademarks

ROCKWOOL® ROXUL® ROCKFON® ROCKPANEL® GRODAN® LAPINUS® Rockdelta® Chicago Metallic® FAST® and HECK® – are registered trademarks of the ROCKWOOL Group.

Photography credits

Cover: Adrià Goula Page 4: Behrendt & Rausch Page 5: Monty Rakusen Page 5, 6: Lumina Page 6: Niclas Jessen Page 7: Anna Jedynak Page 7: Porta Page 7: topseller Page 8: Klaus Lang Page 9: Colores Page 9, 17, 18, 42–43: Svend Christensen Page 9: Vichy Deal Page 10–11: Bim Page 10, 70–71: Torben Eskeroed Page 11, 27, 57: Uffe Johansen Page 13, 14, 41, 66–69: Frank Boutrup Schmidt Page 17: Cavan Images Page 17: Chris Baldwin / Image Source Page 20–21: Ttstudio Page 22–23: Hero Images Page 23: Erhvervsfoto Danmark Page 25: Phil Boorman / Image Source Page 25: Amble Design Page 26–27, 46, 47: Behrendt & Rausch Page 28–29: Raef Grohne Page 29: Gary Fabbri Page 29: Hill Street Studios / Blend Page 30–31: Sopotnicki Page 31: Corepics VOF Page 32–33: Joey Lu Page 35: John Heng Page 36: Milton Brown / Westend61 Page 37: Agustin Albizu Page 38: 'Aitor Esparza Page 39: Anders Hesse Page 40: Ernst & Young Page 44: Miguel Merino Page 45: Ryszard Filipowicz Page 48: Greg Richardson Page 49: Evgeniy Kulibaba Page 50: Raphaël Thibodeau Page 51: Abdessamad Mellouki Page 58: Patrick Charriere Page 60: TommL Page 61, 122–123: Sebastiaan Knot Page 62: Brandon Bourdages

Layout and production

Hill+Knowlton Strategies / Bisqit HQ

Released

24 February 2017

ISSN

1904-8661 [online]

Disclaimer

The statements on the future in this report, including expected sales and earnings, are associated with risks and uncertainties and may be affected by factors influencing the activities of the Group, e.g. the global economic environment, including interest and exchange rate developments, the raw material situation, production and distribution-related issues, breach of contract or unexpected termination of contract, price reductions due to marketdriven price reductions, market acceptance of new products, launches of competitive products and other unforeseen factors. In no event shall ROCKWOOL International A/S be liable for any direct, indirect or consequential damages or any other damages whatsoever resulting from loss of use, data or profits, whether in an action of contract, negligence or other action, arising out of or in connection with the use of information in this report.

© ROCKWOOL International A/S 2017 All rights reserved

rockwool.com

Talk to a Data Expert

Have a question? We'll get back to you promptly.