2019 Full Year Results
19 March 2020
Dr. Dominik von Achten - Group CEO Dr. Lorenz Näger - Group CFO
Key Messages
- Solid performanceandimprovement in most key financial metrics in2019
- Good business startinto2020
- Significant liquidity headroom
- Determined to take all necessary measuresto fightimpacts from the coronavirus
- General assembly postponeddue to legal
restrictions
- Good progressinfurther reducing ourglobal CO2 emissions in 2019
Results 2019
Current Business Update
Sustainability
Key takeaways
Appendix
R E S U L T S 2 0 1 9
Solid performance and improvement in most key financial metrics in 2019
Operations
EPS
Costs
Portfolio
Debt
Shareholder
return
LfL revenue increases by +2.1%; Operating EBITDA increases by +2.5%
Adjusted EPS increases by +23% to 6.4 EUR*
134 m€ SG&A savingsvs. initial plan of 100 m€
622 m€ disposalswithout major EBITDA impact
1.2 b€ net debt reductionbrings leverage down to 2.3x
5 % increase in dividend, payout ratio reaches 40 %
* Adjusted EPS: Earnings per share excluding additional ordinary result.
4 | 2019 Full Year Results | 19.03.2020 |
R E S U L T S 2 0 1 9
We continue to create value and earn a premium on our cost of capital
WACC | ROIC post IFRS 16 | ||||||||||||||||
ROIC pre IFRS 16 | 7,2 | ||||||||||||||||
7,0 | 6,9 | 7,1 | |||||||||||||||
6,7 | 6,6 | 6,9 | |||||||||||||||
6,6 | |||||||||||||||||
6.3 | 6,3 | ||||||||||||||||
27,456 | |||||||||||||||||
1,288 | |||||||||||||||||
20.849 | 23.595 | 26.064 | 25.481 | 26.168 | |||||||||||||
- Net debt reduction and operational result increase compensated the negative impact from IFRS 16 (‐0.2% vs. 2018)
- ROIC continues to benefit from the low level of cash tax payments
- ROIC definition and calculation due to evolved standards under review in 2020
2015 | 2016 | 2017 | 2018 | 2019 |
IFRS 16 impact | Average invested capital (in m€) | |||
ROIC calculated as RCO minus income taxes paid divided by average invested capital (last 4 quarter average).
5 | 2019 Full Year Results | 19.03.2020 |
R E S U L T S 2 0 1 9
HC proposes dividend increase for the 10thtime in a row to 2.20 € per share
+5%
Annual General Meeting postponed
‒ Due to the spread of the coronavirus, |
HeidelbergCement will not hold its AGM as |
0,25
0,12
CAGR | |
+34% p.a. | 1,90 |
1,60 | |
1,30 |
0,75
0,60
0,47
0,35
2,10
2,20
scheduled on 7 May 2020 |
‒ The authorities of Baden‐Württemberg have |
forbidden all events until 15 June 2020 |
‒ The payout of the dividend is postponed as a |
consequence |
‒ The AGM shall be held at a new date within the |
first eight months of the current financial year |
‒ HeidelbergCement will inform its shareholders |
about its further planning in a timely manner |
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
6 | 2019 Full Year Results | 19.03.2020 |
R E S U L T S 2 0 1 9
Adjusted earning per share increased significantly
m€ | 2018 1) | 2019 | Delta |
Revenue | 18,075 | 18,851 | 4% |
RCOBD | 3,100 | 3,580 | 16% |
in % of revenue | 17.2% | 19.0% | |
RCO | 2,010 | 2,186 | 9% |
Profit for the financial year | 1,286 | 1,242 | ‐3% |
Earnings per share in € 2) | 5.76 | 5.50 | ‐5% |
Dividend per share in € 3) | 2.10 | 2.20 | 5% |
Cash flow from operating activities | 1,968 | 2,664 | 696 |
Investments (gross cash outflow) | ‐1,723 | ‐1,316 | 407 |
Net debt | 8,323 | 8,410 | 87 |
Net debt pre IFRS 16 | 8,323 | 7,124 | ‐1,199 |
- LFL revenue +2% above prior year
- LFL RCO increases by +5%
- Net income impacted by ‐143 m€ non‐cash effect from disposal of Ukraine, which is included in Additional Ordinary Result (AOR)
- Adjusted Earnings per Share increased by 23%
- Net debt pre IFRS 16 significantly decreased by 1.2 bn€
1) Amounts restated. 2) Attributable to the shareholders of the parent entity. 3) Proposal of the Managing Board and the Supervisory Board to the AGM.
7 | 2019 Full Year Results | 19.03.2020 |
R E S U L T S 2 0 1 9
Income statement December 2019
m€ | 2018 1) | 2019 | Delta |
Revenue | 18,075 | 18,851 | 777 |
RCOBD (Operating EBITDA) | 3,100 | 3,580 | 480 |
Depreciation and amortization | ‐1,090 | ‐1,394 | ‐303 |
Result from current operations (RCO) | 2,010 | 2,186 | 177 |
Additional ordinary result | 108 | ‐178 | ‐286 |
Financial result | ‐353 | ‐375 | ‐22 |
Income taxes | ‐464 | ‐358 | 106 |
Net result from continuing operations | 1,300 | 1,275 | ‐26 |
Net result from discontinued operations | ‐14 | ‐32 | ‐18 |
Non‐controlling interests | ‐143 | ‐151 | ‐8 |
Group share of profit | 1,143 | 1,091 | ‐52 |
- Prior year values adjusted.
Additional ordinary result:
- Sharp decrease in AOR driven by negative non‐cash currency effect from the sale of Ukraine business in 2019 (‐143 m€)
- Material gains from disposals were included in the AOR in 2018 (e.g. German limestone business, US white cement business)
Financial result:
- Decrease in interest expenses (+49 m€) offset by negative accounting effects from IFRS 16 (‐45 m€) and change in discount rate for the measurement of provisions (‐28 m€)
Income taxes:
- Higher current tax expense (‐158 m€ vs. prior year) fully compensated by lower deferred tax expense (+264 m€ vs. prior year).
8 | 2019 Full Year Results | 19.03.2020 |
R E S U L T S 2 0 1 9
Strong free cash flow generation and significant net debt reduction
Free cash flow generation (m€) * | Net debt development (m€) |
Cash conversion rate: 45%
3.250 | ||||||
‐353 | 76 | |||||
‐294 | ||||||
‐911 | 1.468 | |||||
‐300 | ||||||
2019 | Interest | Tax | Change in | Sustaining | Other | FCF |
EBITDA | payment | payment | working | CapEx | Generation | |
capital |
* FCF pre IFRS‐16 leasing.
‐1,199 | 1.286 | 8,410 | |||||
8,323 | |||||||
586 | ‐192 | 7,124 | |||||
‐1,468 | ‐125 | ||||||
Net debt | FCF | Net | Dividends | Currency | Net debt | IFRS 16 | Net debt |
Dec | growth | / other | pre | Dec | |||
2018 | CapEx | IFRS‐16 | 2019 | ||||
9 | 2019 Full Year Results | 19.03.2020 |
Results 2019
Current Business Update
Sustainability
Key takeaways
Appendix
C U R R E N T B U S I N E S S U P D A T E
Good start into the year - Current demand above prior year
Solid start to the year (January + February volumes)
Cement volume (mt)
2017 | 2018 | 2019 | 2020 |
Aggregates volume (mt)
2017 | 2018 | 2019 | 2020 | |
Ready‐Mix volume (mm3) | ||||
2017 | 2018 | 2019 | 2020 | |
11 | 2019 Full Year Results | 19.03.2020 |
Update on key markets up until March 18, 2020:
US:
- Volumes up in all regions so far
- Some construction projects being put on hold recently (Boston, San Francisco, Pennsylvania)
Europe:
- Western and Southern European volumes on average up until week 11; volumes down from week 12, especially in Italy, France and Spain
- Eastern European volumes significantly up for now
Asia:
- Mixed picture: Volumes up in Thailand, India; volumes down in China, Australia, Indonesia
Africa:
- Strong start into the year, volumes up in most countries; cement volumes in Egypt and aggregates in Israel still under pressure
C U R R E N T B U S I N E S S U P D A T E
Determined to take all necessary measures
Current | Most plants are still running with the exception |
business | |
of three plants in Lombardy. | |
situation | |
Most countries do not report any material impact on the construction market yet.
Some construction projects in US, Australia and Western Europe are being put on hold.
HC reaction
Started to take action very early in February.
Crisis teams established in every country and on Group level.
Every day assessment of situation.
International and national travel ban.
All business meetings are carried out remotely since end of February.
Contingency plans for all plants and business critical functions in place.
12 2019 Full Year Results | 19.03.2020
C U R R E N T B U S I N E S S U P D A T E
Coronavirus contingency plan: Swift actions taken with immediate effect
PEOPLE
Adopt "Smart Working" wherever possible
Freeze hiring, limit 3rdparty contracts to business critical areas
Reduce overtime, use vacation days, consider short pay and unpaid leave
BUSINESS
Review energy demand under worst case scenario
Selective approach with regard to forward energy buying
Review production planning under worst case scenario
CASH
Cash conservation as first priority
Stop all non‐essential CapEx
No rolling stock replacement
13 2019 Full Year Results | 19.03.2020
H I G H L I G H T S 2 0 1 9
Sufficient liquidity and ample headroom in covenants for credit lines
Significant liquidity headroom and well balanced maturity profile | Free credit line* | Debt Instruments | ||
m€ | Cash position | Bond | ||
6,489 |
2.872
2,157
3.617 | 357 | 1,310 | 1,216 | 1,262 | |||||||||||||||||||
1,152 | 1,021 | 1,012 | |||||||||||||||||||||
60 | 785 | 12 | 761 | ||||||||||||||||||||
216 | |||||||||||||||||||||||
1.800 | 402 | 21 | 12 | ||||||||||||||||||||
1.250 | 35 | 1.250 | 11 | ||||||||||||||||||||
1.000 | 1.000 | 1.000 | |||||||||||||||||||||
750 | 750 | 750 | |||||||||||||||||||||
Dec 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
Currently no plans to tap the bond market in 2020
* Total committed confirmed credit line is 3,000 m€.
14 2019 Full Year Results | 19.03.2020
Results 2019
Current Business Update
Sustainability
Key takeaways
Appendix
S U S T A I N A B I L I T Y U P D A T E
We made good progress in further reducing our global CO2emissions in 2019
750 | 749 | ||||||||
‐22% | ‐30% | ||||||||
700 | |||||||||
650 | |||||||||
600 | 599 | 590 | ~40% | ||||||
~40% | |||||||||
550 | ~20% | ||||||||
500 | |||||||||
1990 | 2018 | 2019 | Alternative | Energy | Clinker‐/ Target 2030 | ||||
Fuels | efficiency | Cement‐ | |||||||
factor |
Specific net CO emissions: kg CO /t cementitious material
Caption Calibri Light210 pt. 2
Reduction of CO2emissions (status 2019):
- 22% less specific net CO2emissions compared to 1990 (from 20% in 2018)
- 24% share of alternative fuels
- 74.5% Clinker‐/Cement factor
In addition, we move forward with our R&D projects on process integrated CO2‐capturing as well as re‐carbonization of recycled concrete.
HeidelbergCement is the first company in the cement industry with science‐based emission reduction targets!
16 2019 Full Year Results | 19.03.2020
S U S T A I N A B I L I T Y U P D A T E
Innovative CO2reduction technologies in all parts of the world
HeidelbergCement has intensified its R&D efforts on CCU/S across the globe
17 2019 Full Year Results | 19.03.2020
S U S T A I N A B I L I T Y U P D A T E
LEILAC - Upscaling direct CO2capture technology to large‐scale industrial size
Promising first phase of the LEILAC (Low Emissions Intensity Lime And Cement) research project
LEILAC focuses on direct CO2capture during the decarbonisation process of the limestone through indirect heating of the raw material.
Pilot installation at the Belgian Lixhe plant of HeidelbergCement confirms CO2capture in its purest form (around 90%).
Next steps:
- Upscaling of the technology to large‐scale industrial size through an EU funded follow‐up project
−Complete integration of the LEILAC system into the process of a kiln line
- Heat supply of the installation with electricity from renewable sources
18 2019 Full Year Results | 19.03.2020
Results 2019
Current Business Update
Sustainability Update
Key takeaways
Appendix
K E Y T A K E A W A Y S
Our focus areas in 2020
Operational
Excellence
- Price driven top line growth
- Result focused cost management
- Further margin improvement
Coronavirus
mitigation
- Swift actions with immediate effect
- Focus on people, business and cash
- Minimize the potential impact on all levels
Sustainable
Growth
- Further reduce our carbon footprint globally
- Develop roadmap for our vision to become carbon neutral in concrete by 2050 latest
Cash Generation
and Allocation
€
- Continuous focus on cash generation
- Bring leverage further down
- Portfolio optimization and disciplined CapEx
Strategy
Update
- A global strategy review based on internal & external feedback
- Re‐define priorities, business focus and KPIs
- New strategy to be announced in Sep 2020
20 2019 Full Year Results | 19.03.2020
Key Takeaways
- We generatestrong cash flowand have
significant liquidity headroom
- Determined to take all necessary measuresto fightimpacts from the coronavirus
- General assembly postponeddue to legal
restrictions
- We will continue the successful path offurther
reducing our carbon footprint globally
- We will communicate ourstrategy updatein
September 2020
Subject to adjustments based on coronavirus developments.
Results 2019
Current Business Update
Sustainability Update
Key takeaways
Appendix
A P P E N D I X
North America
Q418 Q419
Sales volumes
Lfl: ‐5% | Lfl: ‐1% | Lfl: +6% | ||||||||||||
‐196 | +25 | +136 | ||||||||||||
30,207 | ||||||||||||||
4,051 | 1,912 | |||||||||||||
3,855 | ||||||||||||||
30,181 | 1,775 | |||||||||||||
Cement (kt) | Aggregates (kt) | Ready mix (km3) |
Q4 Market overview
- Successful price increases in all business lines lead to revenue increase despite weaker than expected volumes.
- Solid earnings growth in US overshadowed by the continuing pressure in Canada business.
- Slightly higher operating costs in aggregates as plants are running almost at full capacity.
Operational highlights
Lfl: +2% | Lfl: ‐3% | Lfl: ‐126 bps | ||||||||||||||
+83 bps | ||||||||||||||||
+81 | +29 | |||||||||||||||
1,164 | 292 | 25.1% | ||||||||||||||
1,083 | 263 | 24.3% | ||||||||||||||
Revenue (m€) | Operating EBITDA (m€) | Margin |
Lfl: Excluding scope, currency and IFRS 16 leasing impacts. Previous year figures are restated due to classification changes of "Result from associates" and credit card fees.
23 2019 Full Year Results | 19.03.2020
A P P E N D I X
Western & Southern Europe
Q418 Q419
Sales volumes
Lfl: ‐5% | Lfl: ‐6% | Lfl: ‐6% | ||||||||||
‐585 | ‐930 | ‐157 | ||||||||||
7,792 | 20,925 | 4,602 | ||||||||||
19,994 | 4,445 | |||||||||||
7,206 | ||||||||||||
Cement (kt) | Aggregates (kt) | Ready mix (km3) |
Q4 Market overview
- Difficult market environment due to very strong comparison base and local temporary market problems in Q4 2019.
- Continuous improvement in cost base driven by saving initiatives.
- All countries were able to maintain momentum of 2019 price increases, despite the lower volumes.
Operational highlights
Lfl: ‐3% | Lfl: ‐203 bps | |||||||||||||
Lfl: ‐15% | +15 bps | |||||||||||||
‐24 | ||||||||||||||
‐2 | ||||||||||||||
1,258 | 1,234 | 202 | 200 | 16.2% | ||||||||||
16.1% | ||||||||||||||
Revenue (m€) | Operating EBITDA (m€) | Margin |
Lfl: Excluding scope, currency and IFRS 16 leasing impacts. Previous year figures are restated due to classification changes of "Result from associates" and credit card fees.
24 2019 Full Year Results | 19.03.2020
A P P E N D I X
Northern & Eastern Europe - Central Asia
Q418 Q419
Sales volumes
Lfl: ‐6% | Lfl: +1% | Lfl: ‐6% | ||||||||||
‐650 | +102 | ‐138 | ||||||||||
12,680 | ||||||||||||
6,320 | 1,886 | |||||||||||
5,670 | ||||||||||||
12,577 | 1,748 | |||||||||||
Cement (kt) | Aggregates (kt) | Ready mix (km3) |
Q4 Market overview
- Solid pricing which partly compensates weak volumes and cost inflation lead to margin improvement in the quarter.
- Stable demand in Eastern European countries.
- Delays in infrastructure projects and a shortfall in residential is putting pressure on cement volumes in Nordics.
Operational highlights
Lfl: ‐2% | Lfl: +11% | Lfl: +272 bps | |||||||||||||
+536 bps | |||||||||||||||
‐34 | +31 | ||||||||||||||
188 | |||||||||||||||
753 | 719 | 26.2% | |||||||||||||
157 | 20.8% | ||||||||||||||
Revenue (m€) | Operating EBITDA (m€) | Margin |
Lfl: Excluding scope, currency and IFRS 16 leasing impacts. Previous year figures are restated due to classification changes of "Result from associates" and credit card fees.
25 2019 Full Year Results | 19.03.2020
A P P E N D I X
Asia ‐ Pacific
Q418 Q419
Sales volumes
Lfl: 0% | Lfl: ‐5% | Lfl: ‐10% | ||||||||||
‐9 | ‐576 | ‐244 | ||||||||||
9,621 | 10,550 | 3,355 | ||||||||||
9,975 | 3,111 | |||||||||||
9,613 | ||||||||||||
Cement (kt) | Aggregates (kt) | Ready mix (km3) |
Q4 Market overview
- Continued recovery in Indonesia and Thailand more than offsets softness in Australia.
- Strong pricing strategies across the region compensates for slightly weaker demand in the quarter.
- Effective cost management in the quarter leads to solid growth in EBITDA and margin.
Operational highlights
Lfl: ‐5% | Lfl: +7% | Lfl: +237 bps | ||||||||||||
+443 bps | ||||||||||||||
‐10 | +37 | |||||||||||||
208 | ||||||||||||||
897 | 886 | 23.4% | ||||||||||||
170 | 19.0% | |||||||||||||
Revenue (m€) | Operating EBITDA (m€) | Margin |
Lfl: Excluding scope, currency and IFRS 16 leasing impacts. Previous year figures are restated due to classification changes of "Result from associates" and credit card fees.
26 2019 Full Year Results | 19.03.2020
A P P E N D I X
Africa - Eastern Mediterranean Basin
Q418 Q419
Sales volumes
Lfl: +1% | Lfl: ‐3% | Lfl: ‐3% | ||||||||||
+19 | ‐67 | ‐48 | ||||||||||
4,817 | ||||||||||||
2,321 | 1,424 | |||||||||||
2,254 | ||||||||||||
4,799 | 1,377 | |||||||||||
Cement (kt) | Aggregates (kt) | Ready mix (km3) |
Q4 Market overview
- Continuing strong result improvement in all Sub‐Saharan Africa countries more than compensates weakness in Egypt.
- EBITDA continues to grow despite lower than expected demand in the quarter.
- Well‐managed costs lead to further margin improvement.
Operational highlights
Lfl: ‐1% | Lfl: +7% | Lfl: +174 bps | |||||||||||||
+258 bps | |||||||||||||||
+8 | +13 | ||||||||||||||
425 | 102 | 23.9% | |||||||||||||
417 | 89 | 21.4% | |||||||||||||
Revenue (m€) | Operating EBITDA (m€) | Margin |
Lfl: Excluding scope, currency and IFRS 16 leasing impacts. Previous year figures are restated due to classification changes of "Result from associates" and credit card fees.
27 2019 Full Year Results | 19.03.2020
A P P E N D I X
Group Services
Q418 Q419
Operational highlights
Lfl: ‐40% | Lfl: ‐102% | Lfl: ‐180 bps | ||||
‐191 | ‐8 | ‐147 bps | ||||
477 | 8 | 1.7% |
286 | |
1 | 0.3% |
Revenue (m€) | Operating EBITDA (m€) | Margin |
Q4 Market overview
- Revenues decline as a result of lower pricing in fuels and partly due to lower volumes as we decreased the shipments to the more risky countries
- Trading volume reached 30.4 million tons in 2019.
- Clinker oversupply in Mediterranean and Middle East‐Indian Ocean regions remains high and continues to put pressure on international clinker pricing.
- Freight market dropped significantly by 40% in Q4 2019.
- Clinker imports of more than 20 million tonnes to China supported the export prices in the Asia‐Pacific region.
Lfl: Excluding scope, currency and IFRS 16 leasing impacts. Previous year figures are restated due to classification changes of "Result from associates" and credit card fees.
28 2019 Full Year Results | 19.03.2020
A P P E N D I X
Operating EBITDA continues to grow
Full Year Operating EBITDA Bridge (m€)
330 | 8 | 3,580 | ||||||
+2.5% | ||||||||
64 | 3,164 | ‐29 | 107 | 3,242 | ||||
3,100 | ||||||||
2018 EBITDA | Currency | 2018 LfL | Net volume | Price over cost | 2019 LfL | Leasing | Scope | 2019 EBITDA |
EBITDA | EBITDA |
Lfl: Excluding scope, currency and IFRS 16 leasing impacts. Previous year figures are restated due to classification changes of "Result from associates" and credit card fees.
29 2019 Full Year Results | 19.03.2020
A P P E N D I X
AOR in 2019 driven by negative currency differences from the sale of Ukraine
Additional ordinary income (m€) | 2018 | 2019 | Change |
Gains from disposal of business units | 125 | 86 | ‐39 |
Other non‐recurring income | 115 | 79 | ‐36 |
Total additional ordinary income | 240 | 165 | ‐75 |
Additional ordinary expense (m€) | 2018 | 2019 | Change |
Losses from disposal of business units | ‐4 | ‐163 | ‐159 |
Goodwill & asset impairments | ‐34 | ‐67 | ‐33 |
Restructuring expenses | ‐17 | ‐99 | ‐82 |
Other non‐recurring expense | ‐77 | ‐15 | 63 |
Total additional ordinary expense | ‐132 | ‐343 | ‐211 |
Total additional ordinary result | 108 | ‐178 | ‐286 |
- AOR in 2019 driven by negative currency effects from the sale of Ukraine business (‐143 m€)
- Restructuring expenses include expenses related to closure of Maastricht cement activities and one‐off costs relating to SG&A restructuring
- Decrease of additional ordinary income due to less gains from disposals
30 2019 Full Year Results | 19.03.2020
A P P E N D I X
Net financial result driven by further reduction in interest expenses
49 | |||||||
‐8 | |||||||
‐20 | |||||||
3 | |||||||
‐353 | |||||||
‐45 | ‐375 | ||||||
Financial | Interest | Interest | FX gain/losses | Other | IFRS 16 | Financial | |
result 2018 | income | expense | result 2019 | ||||
31 | 2019 Full Year Results | 19.03.2020 |
- Investment grade rating and improved financing conditions lead to further reduction in interest expenses (+49 m€).
- Accounting and FX effects negatively impact the financial result by ‐73 m€.
A P P E N D I X
Cash tax ratio still on historic low level
Cash Tax Ratio2) | 2008 | 2009 | 2010 | 2011 | 2012 | 20131) | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | |
Annual | 26.1% | 59.0% | 26.0% | 39.8% | 48.8% | 40.0% | 40.8% | 31.9% | 34.7% | 25.3% | 17.2% | 21.9% | |
3Y Average | 23.2% | 25.0% | 31.6% | 39.3% | 38.8% | 42.4% | 42.7% | 37.4% | 35.2% | 29.9% | 24.4% | 21.4% | |
60 % | |||||||||||||
50 %
40 %
30 %
20 %
Annual 3Y average
- From 2013: Excluding net result from joint ventures and associates.
- Restatements: year 2013 retrospective application of IFRS 10 and IFRS 11; year 2016 restated upon PPA finalization of ITC and Mibau; year 2017 reclassification of 27 m€ from tax expense into financial result; year 2018 restated due to reclassification of result from associates.
32 2019 Full Year Results | 19.03.2020
A P P E N D I X
Portfolio optimization continues successfully
Disposal proceeds 2018‐2019
1.500 | ||||
1.190 | ||||
622 | ||||
568 | ||||
2018 | 2019 | Total | Target | |
2018‐2020 | ||||
33 | 2019 Full Year Results | 19.03.2020 |
Disposal proceeds 2019
m€
622
Decrease shares in subsidiaries Cement plants, Italy
Land disposal, Everett
Ship disposals
White cement plant, Egypt Disposal Ukraine business
Other non‐core / idle assets
A P P E N D I X
Balance sheet December 2019
m€ | 2018 | 2019 | Change | |
Intangible assets | 11,820 | 12,184 | 364 | 3 % |
Property, plant and equipment | 12,962 | 14,529 | 1,568 | 12 % |
Financial assets | 2,107 | 2,128 | 21 | 1 % |
Fixed assets | 26,889 | 28,841 | 1,952 | 7 % |
Deferred taxes | 314 | 313 | ‐1 | 0 % |
Receivables | 3,853 | 3,661 | ‐191 | ‐5 % |
Inventories | 2,035 | 2,170 | 135 | 7 % |
Cash and current fin. investments | 2,613 | 3,586 | 973 | 37 % |
Assets held for sale | 79 | 16 | ‐63 | ‐79 % |
Total Assets | 35,783 | 38,589 | 2,805 | 8 % |
m€ | 2018 | 2019 | Change | |
Equity attributable to shareholders | 15,430 | 16,987 | 1,558 | 10 % |
Non‐controlling interests | 1,392 | 1,517 | 125 | 9 % |
Equity | 16,822 | 18,504 | 1,683 | 10 % |
Debt | 10,981 | 12,028 | 1,047 | 10 % |
Provisions | 2,507 | 2,546 | 39 | 2 % |
Deferred taxes | 723 | 726 | 3 | 0 % |
Operating liabilities | 4,740 | 4,783 | 43 | 1 % |
Liabilities held for sale | 11 | 1 | ‐10 | ‐88 % |
Total Equity and Liabilities | 35,783 | 38,589 | 2,805 | 8 % |
34 2019 Full Year Results | 19.03.2020
A P P E N D I X
Cash flow statement December 2019
m€ | 2018 | 2019 | Change |
Cash flow | 2,399 | 2,903 | 504 |
Changes in working capital | ‐107 | 76 | 183 |
Decrease in provisions through cash payments | ‐324 | ‐315 | 8 |
Cash flow from operating activities ‐ disc. operations | ‐1 | ‐1 | 0 |
Cash flow from operating activities | 1,968 | 2,664 | 695 |
Investments | ‐1,723 | ‐1,316 | 407 |
Divestments and change in consolidation scope | 589 | 410 | ‐179 |
Cash flow from investing activities ‐ disc. operations | 1 | 1 | |
Cash flow from investing activities | ‐1,134 | ‐906 | 228 |
Capital increase / decrease ‐ non‐controlling interests | 8 | 0 | ‐8 |
Dividend payments | ‐565 | ‐586 | ‐22 |
Changes in ownership interests in subsidiaries | ‐20 | 117 | 137 |
Net change in bonds, loans and lease liabilities | 228 | ‐404 | ‐633 |
Cash flow from financing activities | ‐348 | ‐873 | ‐525 |
Net change in cash and cash equivalents | 486 | 884 | 398 |
Effect of exchange rate changes | ‐7 | 73 | 80 |
Change in cash and cash equivalents | 479 | 958 | 479 |
- Cash flow from operating activitiesincreases due to better operating result, high cash conversion and good management of working capital.
- Strict capex discipline and portfolio optimization programvisible in favorable development of cash flow from investing activities. Disposal proceeds exceed growth investments resulting in positive net growth Capex of +125 m€ (including proceeds from changes in ownership interests).
35 2019 Full Year Results | 19.03.2020
A P P E N D I X
Strong cash generation results in net debt reduction of 1.2 bn€.
2017 | 2018 | 2019 | |||||||||||||||||||||||
1.403 | 1.296 | 1.468 | 125 | ||||||||||||||||||||||
291 | 583 | 317 | 212 | 501 | 231 | 377 | 188 | 1.007 | 417 | 169 | |||||||||||||||
FCF vor pre IFRS 16 1) | Net Growth Capex | Debt Payback | Dividends HCAG | Dividends to minorities | |||||||||||||||||||||
m€ | |||||||||||
8,999 | 8,688 | ‐1,199 m€ | |||||||||
‐583 | 272 | ‐231 | 8,410 | ||||||||
‐134 | 8,323 | ||||||||||
‐1,007 | 1.286 | ||||||||||
‐192 | 7,124 | ||||||||||
Net Debt | Debt | Accounting | Net Debt | Debt | Accounting | Net Debt | Debt | Accounting | Net Debt | IFRS 16 | Net Debt |
2016 | Payback | & FX | 2017 | Payback | & FX | 2018 | Payback | & FX | 2019 | 2019 | |
pre IFRS | post IFRS |
1) Free cash flow pre IFRS 16 and before growth investments and disposals (incl. cash flow from discontinued operations).
36 2019 Full Year Results | 19.03.2020
A P P E N D I X
Sales volumes, revenues, Operating EBITDA & Operating Income
Sales Volumes | Q4 2019 | FY 2019 | |||||||||
CEM | AGG | RMC | ASP | CEM | AGG | RMC | ASP | ||||
North America | 3,855 | 30,207 | 1,912 | 1,226 | 16,114 | 128,143 | 7,737 | 5,046 | |||
West / South Europe | 7,206 | 19,994 | 4,445 | 870 | 29,873 | 83,493 | 18,393 | 3,552 | |||
North / East Europe | 5,670 | 12,680 | 1,748 | 0 | 23,922 | 48,244 | 6,778 | 0 | |||
Asia Pacific | 9,613 | 9,975 | 3,111 | 731 | 35,783 | 39,781 | 11,980 | 2,286 | |||
Africa / Med. Basin | 4,817 | 2,254 | 1,377 | 96 | 19,495 | 8,887 | 5,280 | 430 | |||
Group Service | 210 | 0 | 146 | 0 | 729 | 0 | 520 | 0 | |||
HC GROUP | 31,370 | 75,041 | 12,737 | 2,922 | 125,916 | 308,323 | 50,688 | 11,314 | |||
Operating result (m€) | Revenues | Operating EBITDA | Operating Income | ||||||||
Q4 2019 | FY 2019 | Q4 2019 | FY 2019 | Q4 2019 | FY 2019 | ||||||
North America | 1,164 | 4,778 | 292 | 1,042 | 188 | 664 | |||||
West / South Europe | 1,234 | 5,112 | 200 | 779 | 94 | 363 | |||||
North / East Europe | 719 | 2,888 | 188 | 677 | 135 | 474 | |||||
Asia Pacific | 886 | 3,372 | 208 | 746 | 142 | 493 | |||||
Africa / Med. Basin | 425 | 1,686 | 102 | 392 | 74 | 282 | |||||
Group Service | 286 | 1,611 | 1 | 18 | 0 | 14 | |||||
HC GROUP | 4,578 | 18,851 | 968 | 3,580 | 603 | 2,186 | |||||
37 2019 Full Year Results | 19.03.2020
A P P E N D I X
Organic EBITDA growth bridge per region
Operating EBITDA (Q4) | Q4 2018 | Currency | Q4 2018 LfL | Q4 2019 | Leasing | Scope | Q4 2019 LfL | LfL Growth |
North America | 263 | 8 | 271 | 292 | 28 | 3 | 262 | ‐3.4% |
West / South Europe | 202 | 1 | 203 | 200 | 26 | 2 | 172 | ‐15.1% |
North / East Europe | 157 | 1 | 157 | 188 | 17 | ‐3 | 175 | 10.9% |
Asia Pacific | 170 | 5 | 175 | 208 | 19 | 0 | 188 | 7.5% |
Africa / Med. Basin | 89 | 2 | 91 | 102 | 4 | 0 | 98 | 7.5% |
Group Service | 8 | 0 | 8 | 1 | 1 | 0 | 0 | ‐102.2% |
HC GROUP | 858 | 17 | 875 | 968 | 94 | 2 | 872 | ‐0.3% |
Operating EBITDA (Full Year) | FY 2018 | Currency | FY 2018 LfL | FY 2019 | Leasing | Scope | FY 2019 LfL | LfL Growth |
North America | 978 | 48 | 1,026 | 1,042 | 71 | 2 | 969 | ‐5.6% |
West / South Europe | 610 | 1 | 611 | 779 | 105 | 5 | 669 | 9.5% |
North / East Europe | 576 | ‐6 | 570 | 677 | 63 | 0 | 614 | 7.6% |
Asia Pacific | 599 | 12 | 611 | 746 | 71 | 5 | 670 | 9.7% |
Africa / Med. Basin | 382 | 8 | 390 | 392 | 19 | ‐5 | 378 | ‐3.1% |
Group Service | 38 | 1 | 39 | 18 | 1 | 0 | 17 | ‐56.3% |
HC GROUP | 3,100 | 64 | 3,164 | 3,580 | 330 | 8 | 3,242 | 2.5% |
38 2019 Full Year Results | 19.03.2020
A P P E N D I X
Scope and currency impacts on volume and revenue
Scope & Currency | Scope Impact on Volumes | Revenue | |||||
(Quarter) | CEM | AGG | RMC | ASP | Scope | Currency | |
North America | 0 | 212 | 24 | 242 | 25 | 33 | |
West / South Europe | ‐237 | 401 | 104 | 0 | 3 | 10 | |
North / East Europe | ‐283 | ‐82 | ‐20 | 0 | ‐17 | ‐6 | |
Asia Pacific | 9 | 0 | 89 | 0 | 4 | 29 | |
Africa / Med. Basin | ‐38 | 0 | 0 | 0 | ‐3 | 14 | |
Group Service | 0 | 0 | 0 | 0 | 0 | 1 | |
HC GROUP | ‐549 | 531 | 197 | 242 | 13 | 82 | |
Scope, Currency | Scope Impact on Volumes | Revenue | |||||
(Year‐to‐Date) | CEM | AGG | RMC | ASP | Scope | Currency | |
North America | ‐145 | 905 | 143 | 887 | 77 | 212 | |
West / South Europe | ‐691 | 2,480 | 341 | 0 | 16 | 11 | |
North / East Europe | ‐919 | ‐912 | ‐57 | 0 | ‐54 | ‐43 | |
Asia Pacific | 9 | 0 | 706 | 66 | 56 | 82 | |
Africa / Med. Basin | ‐220 | 0 | 0 | 0 | ‐24 | 55 | |
Group Service | 0 | 0 | 0 | 0 | 0 | 4 | |
HC GROUP | ‐1,965 | 2,473 | 1,133 | 953 | 71 | 321 | |
39 2019 Full Year Results | 19.03.2020
A P P E N D I X
Change in accounting (IFRS16‐Leasing) & prior year restatements
IFRS16 - Leasing (m€) | Fourth Quarter 2019 | Full Year 2019 | ||||||||||||||
EBITDA | Depreciation | Oper. Income | EBITDA | Depreciation | Oper. Income | |||||||||||
North America | 27.4 | ‐20.7 | 6.7 | 70.5 | ‐58.7 | 11.8 | ||||||||||
West / South Europe | 26.3 | ‐24.2 | 2.1 | 105.1 | ‐94.3 | 10.8 | ||||||||||
North / East Europe | 16.8 | ‐14.5 | 2.2 | 63.3 | ‐56.9 | 6.4 | ||||||||||
Asia Pacific | 19.0 | ‐17.0 | 2.0 | 71.0 | ‐63.4 | 7.6 | ||||||||||
Africa / Med. Basin | 3.8 | ‐3.8 | 0.0 | 18.9 | ‐14.3 | 4.6 | ||||||||||
Group Service | 0.9 | ‐0.3 | 0.6 | 1.4 | ‐1.3 | 0.1 | ||||||||||
HC GROUP | 94.2 | ‐80.6 | 13.6 | 330.2 | ‐289.0 | 41.3 | ||||||||||
Prior year restatements (m€) | Result from associates (2018) | Credit card fees (2018) | ||||||||||||||
Impact on EBITDA | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY | ||||||
North America | ‐1.7 | ‐5.9 | 5.4 | 5.8 | 3.6 | 2.7 | 2.6 | 4.0 | 4.1 | 13.4 | ||||||
West / South Europe | ‐5.1 | 10.1 | 8.7 | 6.4 | 20.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
North / East Europe | 0.0 | 0.5 | 0.6 | 0.4 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
Asia Pacific | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 0.6 | 0.7 | 0.6 | 0.8 | 2.7 | ||||||
Africa / Med. Basin | 2.9 | 3.0 | 3.2 | 1.9 | 11.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
Group Service | 0.9 | 2.0 | 0.9 | 1.0 | 4.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
HC GROUP | ‐2.7 | 9.7 | 19.2 | 15.9 | 42.0 | 3.3 | 3.3 | 4.6 | 4.9 | 16.1 | ||||||
40 2019 Full Year Results | 19.03.2020
A P P E N D I X
Change in accounting (IFRS16‐Leasing) & prior year restatements
IFRS16 - Leasing (m€) | Fourth Quarter 2019 | Full Year 2019 | |||||||||||||||||||
EBITDA | Depreciation | Oper. Income | EBITDA | Depreciation | Oper. Income | ||||||||||||||||
North America | 27.4 | ‐20.7 | 6.7 | 70.5 | ‐58.7 | 11.8 | |||||||||||||||
West / South Europe | 26.3 | ‐24.2 | 2.1 | 105.1 | ‐94.3 | 10.8 | |||||||||||||||
North / East Europe | 16.8 | ‐14.5 | 2.2 | 63.3 | ‐56.9 | 6.4 | |||||||||||||||
Asia Pacific | 19.0 | ‐17.0 | 2.0 | 71.0 | ‐63.4 | 7.6 | |||||||||||||||
Africa / Med. Basin | 3.8 | ‐3.8 | 0.0 | 18.9 | ‐14.3 | 4.6 | |||||||||||||||
Group Service | 0.9 | ‐0.3 | 0.6 | 1.4 | ‐1.3 | 0.1 | |||||||||||||||
HC GROUP | 94.2 | ‐80.6 | 13.6 | 330.2 | ‐289.0 | 41.3 | |||||||||||||||
Restatements (m€) | Result from associates (2018) | Credit card fees (2018) | Credit card fees (2019) | ||||||||||||||||||
Impact on EBITDA | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY | Q1 | Q2 | Q3 | Q4 | FY | ||||||
North America | ‐1.7 | ‐5.9 | 5.4 | 5.8 | 3.6 | 2.7 | 2.6 | 4.0 | 4.1 | 13.4 | 3.2 | 3.3 | 4.8 | 5.3 | 16.6 | ||||||
West / South Europe | ‐5.1 | 10.1 | 8.7 | 6.4 | 20.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
North / East Europe | 0.0 | 0.5 | 0.6 | 0.4 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
Asia Pacific | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 0.6 | 0.7 | 0.6 | 0.8 | 2.7 | 0.8 | 0.7 | 1.0 | 1.2 | 3.7 | ||||||
Africa / Med. Basin | 2.9 | 3.0 | 3.2 | 1.9 | 11.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
Group Service | 0.9 | 2.0 | 0.9 | 1.0 | 4.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
HC GROUP | ‐2.7 | 9.7 | 19.2 | 15.9 | 42.0 | 3.3 | 3.3 | 4.6 | 4.9 | 16.1 | 4.0 | 4.0 | 5.8 | 6.6 | 20.3 | ||||||
41 2019 Full Year Results | 19.03.2020
A P P E N D I X
HeidelbergCement is industry leader in ESG ratings
HeidelbergCement received numerous awards for its sustainability performance in 2019.
- In addition to financial criteria, we view many aspects in the areas of corporate governance, environmental protection and social responsibility as important key performance metrics.
- The very good rating by leading ESG rating agencies confirms our industry‐leading sustainability performance and transparent reporting.
- HeidelbergCement is also member of the new DAX 50 ESG index of Deutsche Börse.
42 2019 Full Year Results | 19.03.2020
A P P E N D I X
We want concrete to become the most sustainable building material
2020 ‐ 2030
Reduction of CO2content in clinker
- Further improve energy efficiency
- Increase use of alternative fuels, raw materials, and new binder concepts
Reduction of CO2content in cement and concrete
- Use clinker with lower CO2content and secondary cementitious materials
- Optimise concrete mixes through new cement types
Research projects for CO2capture and usage
- Process‐integrated CO2capture
- Recarbonisation of recycled concrete
- Use of CO2in circular economy (e.g. chemical products)
2030 ‐ 2050
Our vision 2050: Carbon‐neutral concrete
Rollout of new technologies in industrial scale
An adequate political framework is the prerequisite for successful decarbonisation.
43 2019 Full Year Results | 19.03.2020
A P P E N D I X
Contact information and financial reporting calendar
Date | Event |
19 March 2020 | Full Year Results |
7 May 2020 | First Quarter Results |
30 July 2020 | Half Year Results |
16 September 2020 | Capital Market Day |
5 November 2020 | Third Quarter Results |
TbD | Annual General Meeting |
Contact Information
Mr. Christoph Beumelburg
Director Communication & IR
Phone: +49 (0) 6221 481 13249
christoph.beumelburg@heidelbergcement.com
Mr. Ozan Kacar
Head of Investor Relations
Phone: +49 (0) 6221 481 13925
ozan.kacar@heidelbergcement.com
Mr. Piotr Jelitto
IR Manager
Phone: +49 (0) 6221 481 39568
piotr.jelitto@heidelbergcement.com
44 2019 Full Year Results | 19.03.2020
Disclaimer
Unless otherwise indicated, the financial information provided herein has been prepared under International Financial Reporting Standards (IFRS).
This presentation contains forward‐looking statements and information. Forward‐looking statements and information are statements that are not historical facts, related to future, not past, events. They include statements about our believes and expectations and the assumptions underlying them. These statements and information are based on plans, estimates, projections as they are currently available to the management of HeidelbergCement. Forward‐looking statements and information therefore speak only as of the date they are made, and we undertake no obligation to update publicly any of them in light of new information or future events.
By their very nature, forward‐looking statements and information are subject to certain risks and uncertainties. A variety of factors, many of which are beyond HeidelbergCement's control, could cause actual results to defer materially from those that may be expressed or implied by such forward‐looking statement or information. For HeidelbergCement particular uncertainties arise, among others, from changes in general economic and business conditions in Germany, in Europe, in the United States and elsewhere from which we derive a substantial portion of our revenues and in which we hold a substantial portion of our assets; the possibility that prices will decline as result of continued adverse market conditions to a greater extent than currently anticipated by HeidelbergCement's management; developments in the financial markets, including fluctuations in interest and exchange rates, commodity and equity prices, debt prices (credit spreads) and financial assets generally; continued volatility and a further deterioration of capital markets; a worsening in the conditions of the
credit business and, in particular, additional uncertainties arising out of the subprime, financial market and liquidity crises; the outcome of pending investigations and legal proceedings and actions resulting from the findings of these investigations; as well as various other factors.
More detailed information about certain of the risk factors affecting HeidelbergCement is contained throughout this presentation and in HeidelbergCement's financial reports, which are available on the HeidelbergCement website, www.heidelbergcement.com. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described in the relevant forward‐looking statement or information as expected, anticipated, intended, planned, believed, sought, estimated or projected.
In addition to figures prepared in accordance with IFRS, HeidelbergCement also presents alternative performance measures, including, among others Operating EBITDA, EBITDA margin, Adjusted EPS, free cash flow and net debt. These alternative performance measures should be considered in addition to, but not as a substitute for, the information prepared in accordance with IFRS. Alternative performance measures are not subject to IFRS or any other generally accepted accounting principles. Other companies may define these terms in different ways.
"Operating EBITDA" definition included in this presentation represents "Result from current operations before depreciation and amortization (RCOBD)" and "Operating Income" represents "Result from current operations (RCO)" lines in the annual and interim reports.
Attachments
- Original document
- Permalink
Disclaimer
HeidelbergCement AG published this content on 19 March 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 19 March 2020 08:23:00 UTC