Documente Academic
Documente Profesional
Documente Cultură
www.boral.com.au
Dear Sir
Results for announcement to the market full year ended 30 June 2017
Yours faithfully
Dominic Millgate
Company Secretary
Boral Limited
ABN 13 008 421 761
Boral Limited
ABN 13 008 421 761
APPENDIX 4E
Level 3, 40 Mount Street
North Sydney NSW 2060
PRELIMINARY FINAL REPORT PO Box 1228
North Sydney NSW 2059
Telephone (02) 9220 6300
30 August 2017 Facsimile (02) 9233 6605
www.boral.com.au
Income tax from continuing operations before significant items (66.7) (70.1)
Income tax from discontinued operations before significant items 0.2 3.4
Profit before significant items is a Non IFRS measure reported to provide a greater understanding of the underlying business performance of the
Group. The disclosures are extracted or derived from the financial report for the year ended 30 June 2017, but have not been subject to audit or
review.
Dividends Franked amount per security
Amount per security
at 30% tax
Current period
Final - ordinary 12.0 cents 6.0 cents
Interim - ordinary 12.0 cents 12.0 cents
Record date for determining entitlements to the final dividend 6 September 2017
Income Statement
BORAL LIMITED AND CONTROLLED ENTITIES
Continuing operations
Discontinued operations
Profit from discontinued operations (net of income tax) 9 47.3 10.5
Net profit 296.9 256.0
Continuing operations
Basic earnings per share 11 24.5c 30.5c
Diluted earnings per share 11 24.3c 30.2c
The Income Statement should be read in conjunction with the accompanying notes which form an integral part of the financial report.
-1-
Preliminary Final Report
The Statement of Comprehensive Income should be read in conjunction with the accompanying notes which form an integral part of the
financial report.
-2-
Preliminary Final Report
Balance Sheet
BORAL LIMITED AND CONTROLLED ENTITIES
NON-CURRENT ASSETS
Receivables 30.4 16.0
Inventories 13.1 12.6
Investments accounted for using the equity method 1,353.7 1,054.6
Financial assets 31.8 23.1
Property, plant and equipment 2,755.7 2,517.7
Intangible assets 3,208.6 234.7
Deferred tax assets 128.4 237.4
Other assets 28.2 20.2
TOTAL NON-CURRENT ASSETS 7,549.9 4,116.3
CURRENT LIABILITIES
Trade creditors 812.4 607.9
Loans and borrowings 15 407.4 352.4
Financial liabilities 15.4 7.8
Current tax liabilities 64.1 36.6
Employee benefit liabilities 115.5 118.8
Provisions 53.5 58.2
TOTAL CURRENT LIABILITIES 1,468.3 1,181.7
NON-CURRENT LIABILITIES
Loans and borrowings 15 2,163.7 992.8
Financial liabilities 10.9 18.6
Employee benefit liabilities 44.4 11.3
Provisions 157.5 59.0
Other liabilities 28.3 30.8
TOTAL NON-CURRENT LIABILITIES 2,404.8 1,112.5
EQUITY
Issued capital 16 4,265.1 2,246.2
Reserves 17 19.3 162.0
Retained earnings 1,156.1 1,098.1
TOTAL EQUITY 5,440.5 3,506.3
The Balance Sheet should be read in conjunction with the accompanying notes which form an integral part of the financial report.
-3-
Preliminary Final Report
The Statement of Changes in Equity should be read in conjunction with the accompanying notes which form an integral part of
the financial report.
-4-
Preliminary Final Report
Cash and cash equivalents at the end of the year 19 237.8 452.1
The Statement of Cash Flows should be read in conjunction with the accompanying notes which form an integral part of the financial report.
-5-
Preliminary Final Report
Statement of compliance
For personal use only
This financial report represents the consolidated results of Boral Limited (ABN 13 008 421 761), a for profit
company limited by shares, incorporated and domiciled in Australia whose shares are publicly traded on the
Australian Securities Exchange. The financial report comprises Boral Limited and its controlled entities (the
"Group"). The financial report has been prepared in accordance with Australian Accounting Standards (AASBs)
adopted by the Australian Accounting Standards Board (AASB) and the Corporations Act 2001 for the purposes of
fulfilling the Group's obligation under Australian Securities Exchange (ASX) listing rules.
Basis of preparation
The financial report has been prepared on a historical cost basis, except for the revaluation of certain financial
instruments. Cost is based on the fair values of the consideration given in exchange for assets. All amounts are
presented in Australian dollars, unless otherwise noted.
A full description of the accounting policies adopted by the Group may be found in the Group's full financial
statements.
Preparation of the financial report requires management to make judgements, estimates and assumptions about
future events. Information on material estimates and judgements considered when applying the accounting policies
can be found in the Group's full financial statements.
The Group has adopted all new and amended Australian Accounting Standards and Australian Accounting
Standards Board (AASB) interpretations that are mandatory for the current reporting period and relevant to the
Group. Adoption of these standards and interpretations has not resulted in any material changes to the Group's full
year financial report.
Rounding of amounts
Unless otherwise expressly stated, amounts have been rounded off to the nearest whole number of millions of
dollars and one place of decimals representing hundreds of thousands of dollars in accordance with ASIC
Corporations Instrument 2016/191, dated 24 March 2016. Amounts shown as "" represent zero amounts and
amounts less than $50,000 which have been rounded down.
-6-
Preliminary Final Report
2. SEGMENTS
An operating segment is a component of an entity that engages in business activities from which it may earn revenue
and incur expenses, whose operating results are regularly reviewed by the Groups chief operating decision maker in
For personal use only
* The results of the US bricks operations for the current year up to the date of formation of the Meridian Brick joint venture and prior
year comparative periods are shown as part of "Boral North America" in the Segment note and "Discontinued Operations" in the
Income Statement.
The major end use markets for Boral's products include residential and non-residential construction and the engineering
and infrastructure markets.
Inter-segment pricing is determined on an arm's-length basis.
The Group has a large number of customers to which it provides products, with no single customer responsible for more
than 10% of the Group's revenue.
Segment results, assets and liabilities includes items directly attributable to a segment as well as those that can be
allocated on a reasonable basis.
2017 2016
Reconciliations of reportable segment revenues and profits Note $m $m
External revenue 4,388.3 4,311.2
Less revenue from discontinued operations 9 (130.5) (366.0)
Revenue from continuing operations 4,257.8 3,945.2
-7-
Preliminary Final Report
2. SEGMENTS (continued)
2017 2016 2017 2016 2017 2016
$m $m $m $m $m $m
DEPRECIATION AND
For personal use only
EXTERNAL REVENUE AMORTISATION
Boral Australia 3,295.6 3,278.7 202.5 197.2
Boral North America* 1,092.7 1,032.5 56.8 48.8
Unallocated - - 0.7 0.6
4,388.3 4,311.2 260.0 246.6
ACQUISITION OF SEGMENT
LIABILITIES ASSETS**
Boral Australia 681.3 612.0 288.5 244.3
Boral North America* 428.6 192.8 51.4 78.7
Unallocated 128.0 107.6 0.2 0.8
1,237.9 912.4 340.1 323.8
Loans and borrowings 2,571.1 1,345.2 - -
Tax liabilities 64.1 36.6 - -
3,873.1 2,294.2 340.1 323.8
* The results of the US bricks operations for the current year up to the date of formation of the Meridian Brick joint venture and prior year
comparative periods are shown as part of "Boral North America" in the Segment note and "Discontinued Operations" in the Income
Statement.
** Excludes amounts attributable to the acquisition of controlled entities and businesses as detailed in note 20.
-8-
Preliminary Final Report
2. SEGMENTS (continued)
Geographic location
In presenting information on a geographical basis, assets are based on the geographical location of the assets.
For personal use only
NON-CURRENT ASSETS
2017 2016
$M $M
Australia 2,449.7 2,473.8
Asia 625.0 642.0
North America 4,315.0 740.0
7,389.7 3,855.8
Tax assets 128.4 237.4
Financial assets 31.8 23.1
7,549.9 4,116.3
Product
EXTERNAL REVENUE BY
PRODUCT
2017 2016
$M $M
Concrete 1,494.9 1,454.3
Asphalt 691.2 648.5
Quarry products 433.6 404.9
Roofing 363.2 333.5
Cement 302.5 302.6
Cladding 242.3 191.7
Bricks 212.7 477.2
Fly ash 209.4 120.8
Other 438.5 377.7
4,388.3 4,311.2
-9-
Preliminary Final Report
2017 2016
Note $m $m
For personal use only
- 10 -
Preliminary Final Report
7. SIGNIFICANT ITEMS
Net profit includes the following significant items, which relate to material transactions that are disclosed separately in order to better explain financial
performance. Management consider significant items when assessing performance of the Group, and in order to provide a meaningful and consistent
representation of the underlying performance of each operating segment and the Boral group.
Significant items is not a defined peformance measure in IFRS. The company's definition of significant items may not be comparable with similarly titled
For personal use only
performance measures and disclosures by other entities.
- 11 -
Preliminary Final Report
- 12 -
Preliminary Final Report
Non-current
Finalisation of tax
receivable Other (iii) Total
matters (ii)
impairment (i)
$m $m $m $m
Summary of significant items from continuing operations
Loss before interest and tax (50.5) - - (50.5)
Income tax benefit 5.6 28.9 - 34.5
Net significant items from continuing operations (44.9) 28.9 - (16.0)
Summary of significant items from discontinued
operations
Profit before interest and tax - - 4.0 4.0
Income tax benefit - - - -
Net significant items from discontinued operations - - 4.0 4.0
- 13 -
Preliminary Final Report
Asset Impairment
Property, plant and equipment (20.4) -
Receivables - (50.5)
(20.4) (50.5)
(65.2) (46.5)
47.1 32.2
47.1 32.2
- 14 -
Preliminary Final Report
9. DISCONTINUED OPERATIONS
During the year, the Group completed the following divestments on 31 October 2016.
For personal use only
- the divestment of its 40% interest in the Boral CSR bricks joint venture; and
- the divestment of a 50% interest in its US bricks operations.
As a result, the earnings in the current and comparative periods for these respective businesses have been
reclassified to "Discontinued Operations" in the Income Statement.
In addition, there were various significant items in relation to discontinued operations. Refer to note 7 for further
information.
2017 2016
Note $m $m
Results of discontinued operations
Revenue 130.5 366.0
Expenses (131.0) (374.6)
Share of equity accounted income 5.0 11.7
Trading profit before significant items, net financing costs and income
tax 4.5 3.1
- 15 -
Preliminary Final Report
2017 2016
$m $m
Estimated fair value of 50% interest in new Joint Venture 409.0 -
Receivables (40.7) -
Inventories (76.1) -
Property, plant and equipment (228.8) -
Intangible assets (106.7) -
Other assets (1.0) -
Payables 33.4 -
Provisions 3.3 -
Net assets disposed (416.6) -
Costs incurred net of working capital adjustments (3.7) -
Foreign currency translation reserve transferred to net profit on disposal of
controlled entities 24.5 -
- 16 -
Preliminary Final Report
2017 2016
Weighted average number of ordinary shares used as the denominator
Number for basic earnings per share 1,018,195,892 804,040,931
Effect of potential ordinary shares 7,315,555 9,649,802
Number for diluted earnings per share 1,025,511,447 813,690,733
Basic earnings per share* 24.5c 4.6c 29.2c 30.5c 1.3c 31.8c
Diluted earnings per share* 24.3c 4.6c 29.0c 30.2c 1.3c 31.5c
Basic earnings per share (excluding significant items) 33.2c 0.5c 33.7c 32.5c 0.8c 33.3c
Diluted earnings per share (excluding significant items)* 33.0c 0.5c 33.4c 32.1c 0.8c 32.9c
The average market value of the Company's shares for the purpose of calculating the dilutive effect of share options and performance
rights was based on quoted market prices for the period that the options were outstanding.
- 17-
Preliminary Final Report
12. DIVIDENDS
For personal use only
24.0
22.5
- 18 -
Preliminary Final Report
2017 2016
- 19 -
Preliminary Final Report
2017 2016
$m $m
15. LOANS AND BORROWINGS
For personal use only
Current
Other loans - unsecured 398.3 351.1
Finance lease liabilities 9.1 1.3
407.4 352.4
Non-current
Other loans - unsecured 2,157.2 990.0
Finance lease liabilities 6.5 2.8
2,163.7 992.8
- 20 -
Preliminary Final Report
2017 2016
$m $m
For personal use only
17. RESERVES
Foreign currency translation reserve (25.9) 98.5
Hedging reserve (2.1) (3.9)
Other reserve - (6.9)
Share-based payments reserve 47.3 74.3
19.3 162.0
- 21 -
Preliminary Final Report
2017 2016
$m $m
For personal use only
20. ACQUISITIONS
NOTES TO STATEMENT OF CASH FLOWS
The following controlled entity was acquired during the financial year ended 30 June 2017.
The acquisition had the following effect on the Group's assets and liabilities:
Consideration transferred
Cash paid - purchase price 3,611.6 -
Non-controlling interest 25.0 -
Less: fair value of net identifiable assets acquired (1,379.2) -
Preliminary goodwill on acquisition 2,257.4 -
Acquisition-related costs of $63.2 million are included in other expenses in the Income Statement, and $82.0 million of
cash payments associated with acquisition-related costs are included in operating cash flows in the Statement of Cash
Flows.
- 22 -
Preliminary Final Report
2017
$m
For personal use only
20 ACQUISITIONS (continued)
The table below represents the preliminary fair value of net identifiable assets acquired, based on the purchase price
accounting exercise performed to date. This exercise is in progress, and further adjustments are expected as this
exercise is finalised, with any revisions to be reflected as an adjustment to goodwill up to 12 months following the
acquisition date of 8 May 2017.
The purchase price accounting exercise is ongoing due to the inherent complexity in determining the fair value of
certain balances, particularly intangible assets, tax balances and provisions.
NON-CURRENT ASSETS
Receivables 13.9
Financial assets 11.2
Property, plant and equipment 437.8
Intangible assets 959.3
Other assets 18.1
CURRENT LIABILITIES
Trade creditors (209.3)
Loans and borrowings (8.3)
Provisions (16.4)
NON-CURRENT LIABILITIES
Payables (6.8)
Loans and borrowings (5.5)
Deferred tax liabilities (137.8)
Employee benefit liabilities (11.2)
Provisions (94.0)
Net identifiable assets acquired 1,379.2
During the period from 8 May 2017 to 30 June 2017, Headwaters has contributed revenue of $258.6 million and
earnings before interest and tax of $27.9 million to the Group's Income Statement. If this business acquisition had
taken place at 1 July 2016, additional revenue of $1,224.1 million and earnings before interest and tax of $97.3 million
would have been recorded in Boral's Income Statement.
Preliminary goodwill on acquisition of $2,257.4 million represents the difference in consideration paid and identifiable
fair value of the net assets acquired, and reflects the synergies and economics of scale expected from combining the
operations of Boral and Headwaters, benefits from the diversification of market exposures in North America, and
transforming the North America business to a more flexible, variable cost structure with lower capital intensity. The
goodwill is not tax deductible.
- 23 -
Preliminary Final Report
Compliance Statement
1 This preliminary final report for the year ended 30 June 2017 has been prepared in accordance with the ASX
listing rules. It should be read in conjunction with any announcements to the market made by the Group during the
year.
This report is based on accounts which have been audited. The audit report, which is unmodified, will be made
available with the Boral Limited Annual Report on 15 September 2017. The Annual Report is currently being
finalised in publishable form.
- 24 -