Picture of Ibstock logo

IBST Ibstock News Story

0.000.00%
gb flag iconLast trade - 00:00
Basic MaterialsBalancedMid CapNeutral

REG - Ibstock PLC - Interim Results

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20240807:nRSG4541Za&default-theme=true

RNS Number : 4541Z  Ibstock PLC  07 August 2024

Interim Results
7 August 2024

LEI: 2138003QHTNX34CN9V93

 

 

Ibstock Plc

Interim results for the six months ended 30 June 2024

Continued strategic progress; well-placed for the market recovery

 

Ibstock Plc ("Ibstock" or the "Group"), a leading UK manufacturer of a diverse
range of building products and solutions, announces results for the six months
ended 30 June 2024.

 

 Statutory Results
 Six months ended 30 June    2024     2023     ∆ 1Y        % change
 Revenue                     £178m    £223m    (£45)m      (20)%
 Profit before taxation      £12m     £30m     (£18)m      (60)%
 EPS                         2.2p     5.7p     (3.5)p      (61)%
 Interim dividend per share  1.5p     3.4p     1.9p        (56)%

 Adjusted Results(1)

 Six months ended 30 June    2024     2023     ∆ 1Y        % change
 Adjusted EBITDA             £38m     £63m     (£25)m      (40)%
 Adjusted EBITDA margin      21.2%    28.2%    (700)bps    (25)%
 Adjusted EPS                3.5p     9.0p     (5.5)p      (61)%
 Adjusted free cashflow      (£15)m   £(22)m   +£7m        +28%
 ROCE                        8.0%     19.6%    (11.6)ppts  (59)%
 Net debt                    £138m    £89m     £49m        (55)%

                                               higher

 

Solid financial performance

 •    Solid first half performance against the backdrop of continued challenging
      market conditions, with adjusted EBITDA(1) for the period in line with our
      expectations
 •    Revenues reduced by 20% to £178 million (2023: £223 million) principally
      resulting from lower sales volumes across the core business. Sales volumes
      reflected lower market demand and our disciplined approach to pricing,
      compounded by exceptionally wet weather in the early part of the period
 •    Statutory profit before tax of £12 million (2023: £30 million) principally
      reflected lower operating profit compared to the comparative period
 •    Adjusted EBITDA(1) was £38 million (2023: £63 million) reflecting lower
      sales volumes and the impact of the additional fixed cost carried during the
      period to preserve productive capacity. The prior period saw a £10 million
      benefit from the absorption of fixed costs into finished goods inventories
 •    Major capital investment projects now close to completion, with capacity in
      place for the market recovery
 •    Maintained focus on cash management, with tight control of capital
      expenditure, costs and working capital. Net debt(1) at 30 June 2024 was £138
      million (June 2023: £89 million), representing leverage of 2.0x (2023: 0.7x)
 •    Interim dividend of 1.5p per share (2023: 3.4p)

 

Continued strong cost focus, while preserving capability

 •    In light of weaker market demand, the Group continued to manage costs
      effectively in the period to protect in-year performance, achieving a run-rate
      fixed cost reduction benefit during the first half in excess of the £20
      million per annum target announced in March 2024
 •    These incremental actions will not compromise our ability to build back
      capacity quickly as markets recover
 •    Having managed the balance sheet effectively through this period of market
      weakness, the strong cash generation profile of the business will provide
      additional scope for investment in opportunities to accelerate performance as
      conditions improve

 

Further strategic progress as we continue to invest in our future growth

 •    The fundamental drivers underpinning medium-term demand in our markets remain
      firmly in place, and we are building new capabilities in both conventional and
      diversified markets
 •    Recent investments at Aldridge and Parkhouse brick factories now delivering
      efficient, sustainable capacity
 •    Commissioning of new Atlas brick factory well advanced. Once operating at full
      capacity, our upgraded clay factory network will be capable of operating at
      roughly double the levels of brick output produced over the last 12 months
 •    Continued development of Ibstock Futures, with first phase of brick slip
      investment at Nostell, West Yorkshire now largely complete

 

Current trading and outlook

 •    The new government's focus on accelerating the delivery of new housing and
      infrastructure is expected to form a more positive backdrop for housing
      industry supply chains and effective demand over the medium term
 •    We are encouraged by signs of an improving trend in sector lead indicators.
      Whilst we remain cautious about the extent to which this will translate into
      improvements in market demand during the latter part of the year, we expect
      adjusted EBITDA for the second half of the 2024 year to be broadly in line
      with the comparative period in 2023(2)
 •    The Group remains focused on taking action to respond to prevailing market
      conditions and we will continue to manage our cost position carefully,
      balancing stock levels with further investments in cost and capacity to match
      market demand
 •    We expect second half cash flow to be positive, with reported leverage
      reducing from 2.0x at 30 June 2024 towards the top end of our target range (of
      0.5 times to 1.5 times) by year end. Given the inherently cash generative
      nature of our business, we would expect reported leverage to revert to within
      our target range thereafter.
 •    The Group continues to build a strong position in diversified construction
      markets through Ibstock Futures, and will bring to market the first brick
      slips from our Nostell factory during the second half of this year, with the
      larger automated slip systems factory on track to commission by the end of
      2025
 •    With lower cost, efficient and more sustainable capacity in place in the core
      business, and with inventory levels rebuilt, the Group is well positioned to
      serve customers and respond to an increase in activity as market conditions
      improve.

 

Joe Hudson, Chief Executive Officer, commented:

 

"Market conditions remained challenging in the first half, as expected, with
sales volumes below those reported in the comparative period. We delivered a
solid profit performance for the period which reflected our ongoing focus on
the active management of cost and margin.

 

"Lead indicators point to an improving sector picture, and although we are
taking a cautious view of the extent to which this will translate into a
demand improvement in the balance of the year, we expect adjusted EBITDA for
the second half of the 2024 year to be broadly in line with the comparative
period in 2023.

 

"The new government's commitment to increasing the supply of new homes creates
a more positive backdrop for medium term demand, and the Group remains
well-positioned for market recovery.  Our investments over the last few years
have added high quality, lower cost, efficient and more sustainable capacity
to our network and developed new capabilities for the group in diversified
construction markets, while also creating a leaner, more customer-focused
business. We believe this will be a powerful combination as market conditions
improve.

 

"The fundamental drivers underpinning demand in our markets are firmly in
place and our prospects remain strong, underpinned by our robust balance
sheet."

 

Results presentation

 

Ibstock is holding a presentation at 10.30 BST today at UBS, 5 Broadgate,
London EC2M 2QS.

Please contact ibstock@citigatedewerogerson.com
(mailto:ibstock@citigatedewerogerson.com) to register your in-person
attendance.

A live webcast of the presentation and Q&A is also available. Please
register here (https://brrmedia.news/IBST_HY24) for the live webcast.

The presentation can also be heard via a conference call, where there will be
the opportunity to ask questions.

 

 Conference Call Dial-In Details:  UK-Wide: +44 (0) 33 0551 0200

                                   UK Toll Free: 0808 109 0700

                                   US +1 786 697 3501
 Confirmation code:                please quote Ibstock Half Year when prompted

 

An archived version of today's webcast analyst presentation will be available
on www.ibstock.co.uk
(https://www.ibstock.co.uk/investors/reports-and-presentations) later today.

 

 Ibstock Plc             01530 261 999
 Joe Hudson, CEO
 Chris McLeish, CFO

 Citigate Dewe Rogerson  020 7638 9571
 Kevin Smith
 Jos Bieneman

 

 

About Ibstock Plc

 

Ibstock Plc is a leading UK manufacturer of a diverse range of building
products and solutions. The Group concentrates on eight core product
categories, each backed up by design and technical services capabilities:

 -  Bricks and Masonry, Façade Systems, Roofing, Flooring and Lintels, Staircase
    and Lift Shafts, Fencing and Landscaping, Retaining Walls and Rail and
    Infrastructure.

 

The Group comprises two core business divisions, Ibstock Clay and Ibstock
Concrete. The Ibstock Futures business was established in 2021 to accelerate
growth in new, fast developing segments of the UK construction market and,
while it remains in its initial growth phase, forms part of the Clay division.

Ibstock Clay: The leading manufacturer by volume of clay bricks sold in the
United Kingdom. With 14 manufacturing sites, Ibstock Clay has the largest
brick production capacity in the UK. It operates a network of 14 active
quarries located close to its manufacturing plants. Ibstock Kevington provides
masonry and prefabricated component building solutions, operating from 4
sites.

 

Ibstock Concrete: A leading manufacturer of concrete roofing, walling,
flooring and fencing products, along with lintels and rail &
infrastructure products. The concrete division operates from 13 manufacturing
sites across the UK.

 

Ibstock Futures: Complements the core business divisions by accelerating
diversified growth opportunities which address key construction trends,
including sustainability and the shift towards Modern Methods of Construction
(MMC). Operating from an innovation hub in the West Midlands, and the Nostell
redevelopment in West Yorkshire.

 

Ibstock is headquartered in the village of Ibstock, Leicestershire, with 33
active manufacturing sites across the UK.

 

As a leading building products manufacturer, the Group is committed to the
highest levels of corporate responsibility. The Group's ESG 2030 Strategy sets
out a clear path to address climate change, improve lives and manufacture
materials for life, with an ambitious commitment to reduce carbon emissions by
40% by 2030 and become a net zero operation by 2040.

 

Further information can be found at www.ibstock.co.uk
(http://www.ibstock.co.uk/)

 

 

Forward-looking statements

 

This announcement contains "forward-looking statements". These forward-looking
statements include all matters that are not historical facts and include
statements regarding the intentions, beliefs or current expectations of the
directors. By their nature, forward-looking statements involve risk and
uncertainty because they relate to future events and circumstances that are
difficult to predict and outside of the Group's ability to control.
Forward-looking statements are not guarantees of future performance and the
actual results of the Group's operations. Forward-looking statements speak
only as of the date of such statements and, except as required by applicable
law, the Group undertakes no obligation to update or revise publicly any
forward-looking statements.

(1)Alternative performance measures are described in Note 3 to the interim
financial statements.

(2)The Group reported Adjusted EBITDA of £44 million for the 6 months ended
31 December 2023

 

Chief Executive's Review

 

Introduction

 

The Group delivered a solid adjusted EBITDA(1) performance for the first half,
in what remained a challenging market. In the face of a more competitive
environment in some areas of the market, the Group retained a disciplined
approach to pricing in the service of protecting margins. We continue to
believe that, as market conditions normalise, this approach will allow the
Group to achieve targeted levels of market volumes, whilst supporting our
margin and returns targets.

 

Despite these difficult market conditions, adjusted EBITDA(1) was in line with
our expectations, reflecting continued active management of costs and strong
commercial execution.

 

The Group's restructuring programme undertaken during latter part of the 2023
year resulted in the permanent closure of two clay brick factories at
Ravenhead and South Holmwood. The programme also identified temporary actions,
whereby certain other brick factories were expected to be inactive for a
meaningful proportion of the 2024 year.

 

With overall market demand during the first half of 2024 having been around
10% below the prior year period, we now anticipate a modest reduction in full
year 2024 market volumes compared to the prior year. In light of the weaker
volume backdrop, the Group has taken additional temporary action to flex down
the output at other factories, delivering further cost savings relative to the
levels anticipated at the beginning of the 2024 year.

 

While taking these measures to protect in-year performance, we have been
focused on preserving key skills and knowledge to ensure that the Group
retains the ability to build back quickly when markets recover.

 

As we continued to manage costs tightly, taking action where necessary to
respond to market conditions, we also continued to make good progress with the
investment projects that will underpin our future growth. Our investments in
new low cost, efficient and more sustainable brick manufacturing capacity at
our Atlas facility, and the first phase of a significant capacity expansion in
the fast-growing brick slips market at our Nostell site, are both now
substantially complete. Production at both factories will ramp up over the
course of the second half, with volumes managed according to prevailing market
conditions.  This new capacity will support our medium-term growth objectives
as markets recover.

 

I am also pleased to report that we maintained momentum with the strategic
initiatives that will create a leaner, more customer-focused and sustainable
business for the future. Notable progress in the period included the
integration of a centralised commercial and innovation team, further steps
towards our ambitious 2030 ESG targets and our continuing cultural
transformation.

The Group retains a robust balance sheet, providing both resilience and
optionality in respect of future growth investments.

 

The Board has recommended an interim dividend of 1.5p per share (2023: 3.4p).
The interim dividend has been set with reference to our capital allocation
policy, which targets full year cover of approximately two times through the
cycle.

 

Financial Performance

 

Revenue was 20% lower at £178 million (2023: £223 million) (or 22% lower on
a LFL basis, adjusting for the acquisition of Coltman in late 2023),
principally reflecting lower sales volumes across the core business. Sales
volumes reflected lower market demand and our disciplined approach to pricing,
compounded by the impact of exceptionally wet weather in the first quarter.

 

A modest reduction in selling prices in the period was offset by reduced
variable manufacturing costs, both from procurement savings and a reduction in
unit energy costs.

 

In light of weaker market demand, the Group also continued to manage fixed
costs proactively in the period to protect in-year performance, achieving a
run-rate fixed cost reduction benefit during the first half in excess of the
£20 million per annum target announced in March 2024. These incremental
actions (which included flexing production, hiring freezes and further
discretionary cost reductions/deferrals) will not compromise our ability to
build back quickly as markets recover, with the Group continuing to carry an
element of fixed cost at inactive sites during the period to preserve
productive capacity for the recovery.

 

Adjusted EBITDA(1) was £38 million (2023: £63 million) reflecting the lower
sales volumes and the impact of additional fixed cost carried during the
period at inactive sites to preserve productive capacity for the market
recovery. The prior year period saw a £10 million benefit from the absorption
of fixed costs into finished goods inventories.

 

The Adjusted EBITDA margin(1) reduced to 21.2% (2023: 28.2%). Adjusted
earnings per share of 3.5 pence (2023: 9.0 pence) reflected lower operating
profit and a modest increase in the underlying effective tax rate, which was
in line with the guidance on taxation given at the start of the year.

Profit before tax of £12 million (2023: £30 million), reflected a lower
trading performance and an exceptional cost(1) of £3 million (2023: cost of
£11 million) relating to site closure activities.

 

The Group's balance sheet remains robust, with closing net debt(1) of £138
million at 30 June 2024 (2023: £89 million) representing leverage of 2.0x
adjusted EBITDA(1) (2023: 0.7x). The period end position was in line with our
expectations, and reflected a strong focus on cash management, with tight
control of capital expenditure, costs and working capital across the period.
The increase in net debt during the period reflected the anticipated seasonal
working capital build along with the Group's continued investment in organic
growth projects, which are now nearing completion.

 

Second half cash flow is expected to be positive, with reported leverage
reducing by year end towards the top end of our target range (0.5 to 1.5
times). Given the inherently cash generative nature of our business, we would
expect leverage to revert to within our target range thereafter.

 

Divisional Review

 

Ibstock Clay

 

The Clay Division delivered a solid performance, despite a material reduction
in sales volumes, as it benefited from strong cost management and robust
commercial discipline, as well as agile operational performance.

Revenues in the Clay Division reduced by 26% to £119 million (2023: £162
million) driven principally by a reduction in  volumes, as the Group took a
disciplined approach to pricing in the service of protecting adjusted EBITDA
margins(1). Overall, average selling prices reduced modestly compared to the
comparative period, partly reflecting changes in channel and product mix.

Overall, we believe the UK brick market reduced by around 10% during the first
half of the 2024 year compared to the comparative period in 2023. Volumes of
clay bricks imported into the UK market were down by around 15% compared to
the comparative period, as they continued to reduce at a faster rate than
domestic shipments.

Adjusted EBITDA(1) reduced by 40% to £34 million (2023: £57 million),
reflecting the significant reduction in sales volumes, partly mitigated
through unit variable cost reductions and continued decisive action to reduce
fixed costs.

Adjusted EBITDA margin(1) in the clay segment remained robust at 28.6% (2023:
35.5%) despite the material reduction in sales volumes and a benefit of £8
million in the prior year period from the absorption of fixed costs into
inventory.

 

Ibstock Futures

 

We continued to make solid progress in building our Ibstock Futures business,
although activity across the key product lines was below the prior year,
reflecting the trend observed more broadly across construction markets. We
continued to build a strong platform for future growth, with our organic
investments in brick slip capacity at Nostell, West Yorkshire, progressing to
plan.

Futures delivered a profit performance modestly below the comparative period,
with revenues, which are reported in the Clay segment, totalling £4 million
(2023: £6 million), and an overall net cost (including research and
development expenditure) of £3 million (2023: £2 million).

 

During the period we appointed a new Managing Director of Futures, who brings
experience of the sector and strong MMC market knowledge into the business.

We continue to see a strong pipeline of opportunities to grow Futures, both
organically and by acquisition, as we expand and diversify our product
offering over the medium term to support the growth of MMC in the UK.

 

Ibstock Concrete

 

While the breadth of the Concrete Division's end-market exposure helped to
mitigate the impact of the subdued trading conditions, its results for the
period reflected weaker residential and rail market volumes. Revenue reduced
by 4% year-on-year to £59 million (2023: £61 million), or 12% on a LFL
basis, excluding the impact of Coltman Precast which was acquired during the
final quarter of 2023.

The division experienced a reduction in residential new build sales volumes in
line with the wider market, although RMI performance was stronger, supported
by firmer fencing volumes. Infrastructure sales volumes were materially lower,
with rail activity subdued as Network Rail transitioned to Control Period 7,
the next five year period of its network delivery plan, during the first half
of 2024.

The integration of Coltman, the precast flooring business, has progressed
well, and in line with our expectations. Coltman contributed revenues of £5
million in the first half, with an adjusted EBITDA margin(1) of around 5%,
after certain one-off integration costs which are not expected to recur in
2025.

Adjusted EBITDA(1) for the Concrete Division was £8 million, down 31% year on
year (2023: £11 million).

Overall, the division achieved adjusted EBITDA margins(1) of 12.7% (2023:
17.9%) as more resilient RMI volumes and strong cost management were more than
offset by the impact of lower new build residential and rail volumes. The
division also benefited from the absorption of around £2 million of fixed
costs into inventory in the comparative period.

 

Major projects

 

The fundamental drivers underpinning medium-term demand in our markets remain
firmly in place. In 2021 the Group commenced two major growth investment
projects to capitalise on the attractive fundamentals, across both its core
and new, diversified markets. These capital investments are now close to
completion, with high quality, lower-cost capacity in place which will allow
the Group to benefit from market recovery.

 

Core clay investments in capacity at Atlas and Aldridge

 

Commissioning of our new Atlas factory in the West Midlands is now well
advanced. Atlas will produce the UK's first externally verified carbon neutral
brick and, when operating at full capacity, will increase annual network
capacity by over 100 million bricks to support the Group's long-term growth
objectives. The market launch of the UK's first carbon-neutral brick is an
exciting development for the Clay Division and we look forward to shipping the
first volumes of this innovative new product during the second half of the
2024 year.

Work to upgrade the dryers and packaging equipment in the adjacent Aldridge
factory was completed during the second half of 2023 and we are already seeing
significant improvements in efficiency and reductions in energy use at the
site.

Production at both factories will ramp up over the course of the second half,
with volumes managed according to prevailing market conditions.

 

Diversified growth investments in brick slip capacity at Nostell, Yorkshire

 

Commissioning of the new automated brick slips cutting line at Nostell, West
Yorkshire is now almost complete and customer deliveries will commence
shortly. The new line provides a significant domestic supply of brick slips to
the UK market for the first time and will deliver up to 17 million slips per
annum when operating at full capacity. Customer reaction to this new
high-quality source of domestic supply has been very positive, and this
investment represents our first step towards building a scale leadership
position in this fast-growing product category.

Phase two of the Nostell redevelopment, the construction of a larger brick
slip systems factory with an initial capacity of a further 30 million slips
per annum, is progressing in line with our expectations. This project is on
track to commission by the end of the 2025 year.

 

Strategic update

 

Our operational strategy is centred on three strategic pillars of Sustain,
Innovate and Grow, with our ambitious ESG commitments embedded across all
three. An update on progress is set out below.

 

Sustain

 

As a scale industrial business, sustainable high performance is at the heart
of what we do, with activity focused on three priority areas: health, safety
and wellbeing; operational excellence; and environmental performance.

 

Health, safety and wellbeing

 

The Group remains committed to driving a step change in health, safety and
wellbeing for all colleagues, with a significant improvement in performance
being driven by a refreshed "leadership in action" programme and annual total
incident frequency rate (TIFR) targets. For 2024, we are targeting a 20%
reduction in TIFR and our performance in the year to date is on track to meet
this objective, following the introduction of a programme of daily risk
reduction measures across the Group's operations.

 

Operational excellence

 

We have invested significant capital over the last five years in enhancing the
reliability and performance of our factory networks. Despite a reduction in
production volumes during the period, the optimised factory footprint
continued to benefit from this asset enhancement programme which has delivered
both operational efficiencies and an improved environmental performance.
Specific factory improvement projects such as the major kiln rebuild at the
Parkhouse brick factory and the automation of our walling stone factory at
Anstone, near Sheffield, have strengthened our ability to build back capacity
quickly as demand recovers.

 

Environmental performance

 

Having established our high level carbon transition plan to 2030, including
the impact of key investment projects and a continued operational enhancement
programme across the factory estate, we remain on track to deliver our 2030
target. A five year Carbon Transition Plan is under development through
detailed planning at factory level, which will be fully costed and integrated
into operational plans in the months ahead.

Following successful trials on alternative fuel usage (synthetic gas &
hydrogen), we continued to complete further research and progress
conversations with potential commercial partners during the period.

 

Innovate

 

Product Innovation

 

As market leader in clay and concrete products, we have the broadest range of
building products and solutions available in the UK, and we continue to invest
to enhance our customer offer. In 2023 the Group created a single centralised
Product, Innovation and Quality function to strengthen and accelerate its
innovation, research and new product development pipeline. We began to see
some early benefits from this new approach during the first half, with strong
progress made on the development of new thin brick products, and lower carbon
rail and fencing products.

With the commissioning of our new Atlas factory, during the second half of the
year we are also launching an exciting range of new bricks, including the UK's
first carbon neutral bricks.

 

Customer Experience

 

The unified "One Ibstock" brand identity and new commercial team structure
launched in 2023 continued to embed across the Group during the first half,
resulting in a broader range of products being offered to customers and an
increase in solution selling opportunities. We firmly believe the unrivalled
diversity of our building products offering will increasingly provide us with
a source of competitive advantage as we actively focus on a deeper
understanding of customer needs to build long term strategic partnerships.

 

Digital Transformation

 

The digitisation of our business is a key strategic enabler as we begin to
drive an increasing proportion of our sales activities through digital
channels. During the period we initiated an investment in an enhanced data
platform, to improve the speed and quality of performance and market insights.
We expect to deliver this enhanced platform over the next 12 months.

 

Grow

 

Grow the core business

 

With work to upgrade production equipment at our Aldridge factory completed
towards the end of 2023, there has been both improvement in production yield
and reduction in carbon emissions at the site during the first half.

Our redeveloped Atlas 'pathfinder' factory is at advanced commissioning stage
and on track to ramp up production during the second half. Atlas will produce
our lowest embodied carbon bricks, with around 50% lower carbon than the
previous factory. The factory will also produce our first ever Carbon
Neutral® certified bricks as part of its range and we are excited about
making our first deliveries of this innovative new product later this year, as
we support our customers on their own emission reduction journeys.

 

Grow through diversification

 

Ibstock Futures made good operational and strategic progress during the year
as it continued to build its capabilities in new, fast-growth areas of the UK
construction market.

Phase one of the Nostell brick slips factory investment is nearing completion,
with commissioning of the new automated brick slips cutting line now almost
complete. The new line uses some first of its kind technology in the UK to
drive automation and enable the supply of domestically manufactured brick
slips at pace and scale. This represents a first significant step towards
building a significant leadership position in this fast-growing product
category. Phase two of the project - the construction of a larger brick slip
systems factory - is progressing to plan, as discussed above.

Discussions with potential partners on the commercialisation of our owned clay
reserves for the manufacture of calcined clay continued to progress well.

 

Culture and capability

 

We are passionate about establishing culture as a key point of difference
across our organisation and, notwithstanding the current challenging market
conditions and the imperative of strong cost management, the Group continued
to focus on developing its culture and preserving productive capability during
the period. Notable achievements in the period included the continued growth
of our early careers and skills agenda, which drove big increases in the
breadth of our apprentice roles and the diversity of hires, along with the
second phase of a successful talent development programme.

 

Conviction in the Group's medium-term prospects

 

The Group's confidence in its medium-term prospects is underpinned by an
expectation of a return to normalised conditions within its core markets
combined with the incremental returns generated from our significant capital
investment programme.

Total UK brick market volumes for the 12 months to June 2024 totalled 1.6
billion, down by over 35% from the level of 2.5 billion achieved in the 2022
calendar year. Against this backdrop, we have taken decisive action to manage
capacity and cost, to ensure that performance is protected, and factory output
managed according to market demand. However, given the structural undersupply
of new build housing, and the stated political intention to substantially
increase levels of residential construction, we have a strong conviction in
the full recovery of our markets over the years ahead.

Having made significant investment over recent years, we now have a lower
cost, efficient and more sustainable network available to serve the market as
conditions improve. Once at full capacity, our upgraded clay factory network
will be capable of operating at roughly double the levels of brick output
produced over the last 12 months.

Whilst we are taking a cautious view around the extent of market recovery in
the balance of the 2024 year, given the strength and scale of our business,
and our conviction in the fundamentals of our markets, we remain confident in
achieving our stated medium-term financial targets.

 

Outlook for 2024

 

Whilst we are encouraged by signs of an improving trend in sector lead
indicators, we remain cautious about the extent to which this will translate
to improvements in market demand during the latter part of the year.

With overall market demand during the first half of 2024 having been around
10% below the prior year period, we now anticipate a modest reduction in full
year 2024 market volumes compared to the prior year and expect adjusted EBITDA
for the second half of the 2024 year to be broadly in line with the
comparative period in 2023.

The Group remains focused on taking action to respond to prevailing market
conditions and we will continue to manage our cost position carefully,
balancing stock levels with further investments in cost and capacity to match
market demand.

The new government's focus on accelerating the delivery of new housing and
infrastructure is expected to form a more positive backdrop for housing
industry supply chains and effective demand over the medium term.

The Group continues to build a significant position in diversified
construction markets through Ibstock Futures and will bring to market the
first brick slips from our Nostell factory during the second half of this
year, with the larger automated slip systems factory scheduled to commission
by the end of 2025.

Ibstock's prospects remain strong, underpinned by our robust balance sheet and
well invested manufacturing network. With low cost, efficient and more
sustainable capacity in place in the core business, and with inventory levels
rebuilt, the Group is well positioned to serve customers and respond to an
increase in activity as market conditions improve.

(1)Alternative performance measures are described in Note 3 to the interim
financial statements.

Chief Financial Officer's report

 

Introduction

 

The Group delivered a solid financial performance in the first half of 2024,
against a market backdrop which continued to be challenging. The effective
management of plant capacity, combined with active management of cost and
strong commercial execution, ensured that adjusted EBITDA(1) was in line with
our expectations.

 

With continued strong progress against our strategic investment plans, we
deployed around £24 million of capital investment (2023: £33 million) to
drive future growth in both core and diversified construction markets. Having
managed our balance sheet effectively through the recent market weakness, the
cash generation profile of the business is expected to provide additional
scope for investment in opportunities to accelerate performance as conditions
improve.

 

Climate Change & TCFD

 

As a long-term business, a commitment to environmental sustainability and
social progress is central to our purpose. We have invested significant
capital over the last decade, with investment projects across the Group's
plant network contributing to a material reduction in the carbon intensity of
our manufacturing processes. Our ESG strategy and targets announced in 2021
provide a pathway to reduce carbon emissions by 40% by 2030, from a 2019
baseline, and be net zero carbon by 2040. We continue to actively monitor the
transitional and physical risks and opportunities of climate change through
our risk management process and ESG governance framework.

 

Alternative performance measures

 

This results statement contains alternative performance measures ("APMs") to
aid comparability and further understanding of the financial performance of
the Group between periods. A description of each APM is included in Note 3 to
the financial statements. The APMs represent measures used by management and
the Board to monitor performance against budget, and certain APMs are used in
the remuneration of management and Executive Directors. It is not believed
that APMs are a substitute for, or superior to, statutory measures.

 

Group results

 

The table below sets out segmental revenue, profit/(loss) before tax and
adjusted EBITDA(1) for the period

 

                                               Clay(2)  Concrete  Central costs  Total
                                                £'m      £'m       £'m            £'m
 Six-month period ended 30 June 2024
 Total revenue                                 119.4    58.8      -              178.2
 Adjusted EBITDA(1)                            34.2     7.5       (4.0)          37.7
 Margin                                        28.6%    12.7%                    21.2%
 Profit/(loss) before tax                      15.9     1.9       (6.0)          11.8

 Six-month period ended 30 June 2023
 Total revenue                                 161.7    61.1      -              222.7
 Adjusted EBITDA(1)                            57.4     10.9      (5.5)          62.9
 Margin                                        35.5%    17.9%                    28.2%
 Profit/(loss) before tax                      31.5     5.5       (7.2)          29.9

(1) Alternative Performance Measures are described in Note 3 to the results
announcement

(2) Clay segment incorporates Futures business performance, and excludes
exceptional cost(1) of £3.1 million (2023: £10.7 million)

Due to rounding, numbers presented may not add up precisely to the totals
provided and percentages may not precisely align to the reported figures

 

Revenue

 

Group revenue for the six months ended 30 June 2024 decreased by 20% to
£178.2 million (2023: £222.7 million) driven by a significant reduction in
market demand and our disciplined approach to pricing, compounded by
exceptionally wet weather early in the period. In the face of a more
competitive pricing environment in certain parts of the market, we retained a
disciplined approach to pricing, in the service of protecting margins.

 

In our Clay division, revenues of £119.4 million represented a decrease of
26% on the prior year period (2023: £161.7 million), resulting from
materially lower market demand and our disciplined approach to pricing.
Average prices in the clay division reduced modestly, in part reflecting the
impact of changes in channel and product mix. Our Futures business contributed
around £3.9 million of revenue (2023: £5.8 million).

 

In our Concrete division, reported revenue decreased by 4% year-on-year to
£58.8 million (2023: £61.1 million), or 12% on a like for like basis, with
our new acquisition, Coltman Precast, contributing £5.1 million of revenue in
the period (2023: £nil). On a like-for-like basis, the reduction in revenue
reflected reduced market demand in our new build residential product
categories and lower rail volumes. These impacts were partly mitigated by
stronger RMI landscaping volumes, particularly within fencing.

 

Adjusted EBITDA(1)

 

Management measures the Group's operating performance using adjusted
EBITDA(1). Adjusted EBITDA(1) decreased by 40% year on year to £37.7 million
in 2023 (2023: £62.9 million). Performance reflected the impact of lower
sales volumes and additional fixed cost carried during the period at inactive
sites to preserve productive capacity for the market recovery. The prior year
period saw a £10 million benefit from the absorption of fixed costs into
finished goods inventories.

 

In light of weaker market demand, the Group continued to manage costs
effectively, achieving a run rate cost reduction benefit during the first half
in excess of the £20 million per annum announced in March 2024.

 

Within the Clay division, adjusted EBITDA(1) totalled £34.2 million (2023:
£57.4 million), representing an adjusted EBITDA margin(1) of 28.6% (2022:
35.5%). In the core clay business, a reduction in average selling prices was
offset by lower unit variable costs, meaning that the contribution margin
percentage remained in line with the comparative period. Good fixed cost
management also enabled the division to exceed its targeted savings following
the Group's restructuring programme undertaken in the second half of the 2023
year.

 

The clay division recognised a net cost of £3.3 million (2023: cost of £2.0
million) in respect of Ibstock Futures, reflecting the trend observed more
broadly across construction markets. This cost continued to include a
significant level of expenditure in research and development as we invest
ahead of revenue in green energy solutions, calcined clay and other
diversified growth opportunities.

 

Within our Concrete division, adjusted EBITDA(1) decreased to £7.5 million
(2023: £10.9 million), as the division was impacted by materially lower sales
volumes in our new build residential and rail product categories. The division
benefited from the absorption of around £2 million of fixed costs into
inventory in the comparative period. The adjusted EBITDA margin(1) of 12.7% in
concrete was below the 2023 level of 17.9%, as strong cost management partly
mitigated the impact of lower volumes and the effect of weaker mix (as rail
and infrastructure volumes reduced as a percentage of total divisional
activity).

 

Central costs decreased to £4.0 million (2023: £5.5 million) principally
reflecting reduced employment and variable remuneration costs.

 

Looking forwards, the Group remains focused on tightly managing cost to
mitigate the impact of the current softer market backdrop.

 

Adjusted EBIT(1)

In order to focus on a more comprehensive measure of operating performance,
and in line with a key remuneration measure for senior management, the Group
has also started to measure and report the Group's performance using adjusted
EBIT(1). Adjusted EBIT(1) is defined as adjusted EBITDA(1) less underlying
depreciation and amortisation.

 

For the six months to 30 June 2024, adjusted EBIT(1) reduced to £23.1 million
(2023: £48.9 million) reflecting reduced trading profits and a modest
increase in underlying depreciation and amortisation to £14.6 million (2023:
£14.0 million) as the Group started to depreciate its Aldridge and Parkhouse
investments and recognised a full period of the Futures innovation hub lease
cost.

 

Exceptional items(1)

 

Based on the application of our accounting policy for exceptional items(1),
certain income and expense items have been excluded in arriving at adjusted
EBITDA(1) to aid shareholders' understanding of the Group's underlying
financial performance.

 

The amounts classified as exceptional(1) in the period totalled a net cost of
£3.2 million (2023: £10.7 million cost), associated with the Group's
restructuring programme announced in the prior year. The charge in the current
period related to decommissioning activities and other costs associated with
closed sites. The Group continues to expect to recognise exceptional costs of
around £5 million in this regard in the 2024 year as a whole.

 

Further details of exceptional items(1) are set out in Note 5 of the financial
statements.

 

Finance costs

 

Net finance costs of £2.7 million were above the level of the prior year
(2023: £2.2 million). This reflected an increased interest cost on our bank
borrowings as the average borrowing on our £125 million Revolving Credit
Facility (RCF) increased over the comparative period.

 

Profit before taxation

 

Group statutory profit before taxation was £11.8 million (2023: £29.9
million), reflecting the lower trading performance, as well as an exceptional
cost(1) of £3.2 million (2023: cost of £10.7 million) relating to site
closure and decommissioning activities, as detailed above.

 

Taxation

 

The Group recorded a taxation charge of £3.2 million (2022: £7.5 million) on
Group pre-tax profits of £11.8 million (2023: £29.9 million), resulting in
an effective tax rate ("ETR") of 27.1% (2023: 25.0%) compared with the
standard rate of UK corporation tax of 25.0% (2023: 23.5%).

 

The adjusted ETR(1) (excluding the impact of the deferred tax rate change and
exceptional items) was 26.2% (2023: 24.3%).

 

The increase in ETR and adjusted ETR(1) from the prior year was due primarily
to the full year impact of the change in the standard rate of UK corporation
tax to 25% enacted in the 2023/24 tax year.

 

We continue to expect the adjusted ETR(1) for the 2024 year to be around 26%,
in line with the rate reported in the first half.

 

Earnings per share

 

Group statutory basic earnings per share (EPS) decreased to 2.2 pence in the
six months to 30 June 2023 (2023: 5.7 pence) primarily as a result of reduced
trading performance in the period and an increase in the effective tax rate.

 

Group adjusted basic EPS(1) of 3.5 pence per share decreased from 9.0 pence
last year, reflecting reduced adjusted EBIT(1) and an increase in the adjusted
effective tax rate following an increase in the headline UK tax rate. In line
with prior years, our adjusted EPS(1) metric removes the impact of exceptional
items(1), the fair value uplifts resulting from our acquisition accounting and
non-cash interest impacts, net of the related taxation charges/credits.
Adjusted EPS(1) has been included to provide a clearer guide as to the
underlying earnings performance of the Group. A full reconciliation of our
adjusted EPS(1) measure is included in Note 7.

 

Table 1: Earnings per share

                                                2024    2023

                                                pence   pence
 Statutory basic EPS - Continuing operations    2.2     5.7
 Adjusted basic EPS(1) - Continuing operations  3.5     9.0

 

Cash flow and net debt(1)

 

Adjusted operating cash flow decreased by £2 million to £9.0 million (2023:
£11.0 million), reflecting a decrease in adjusted EBITDA(1), mitigated by a
lower working capital increase of £19.4 million (2023: increase of £39.5
million).

 

The working capital increase in the period reflected the typical seasonal
build in the level of trade receivables. Inventories reduced modestly during
the period as we tightly managed operational activity across the factory
network, driving a significant favourable variance to the comparative period,
as we built significant levels of finished goods inventories during the first
six months of 2023.

 

Adjusted net interest paid in the six months to 30 June 2024 increased to
£4.2 million (2023: £2.4 million), in line with our expectations. The
increase compared to the comparative period reflected both an increase in
average borrowings and a modest increase in interest rates on our floating
rate debt.

 

Tax payments totalled £0.5 million (2023: £3.4 million) as we continued to
benefit from the accelerated write down on qualifying capital expenditure.

 

Other cash outflows of £4.4 million (2023: £6.2 million outflow) principally
comprised lease payments. The Group purchased no carbon emission credits in
the period (2023: £1.3 million).

 

With Adjusted Operating Cash Flows(1) in the period decreasing marginally from
the prior period, the cash conversion(1) percentage increased to 24% (from 18%
in 2023), reflecting a reduced investment in working capital versus the prior
period.

 

Adjusted free cash flow(1) in the period totalled an outflow of £15.5 million
(2023: £21.6 million outflow). Capital expenditure of £24.4 million
decreased by £8.3 million compared to the comparative period (2023: £32.7
million), as major project expenditure reduced, as anticipated, and sustaining
capital continued to be tightly managed.

 

Capital expenditure comprised around £10 million of sustaining expenditure,
£3 million on the Atlas and Aldridge redevelopments, £1 million at Anstone
Concrete and around £10 million on the Slips programme.

 

For the full year, we continue to expect total capital expenditure of around
£50 million with sustaining capital expenditure of around £20 million, and
growth capital expenditure of £30 million.

 

 

Table 2: Cash flow (non-statutory)

                                        2024    2023    Change
                                        £'m     £'m     £'m
 Adjusted EBITDA(1)                     37.7    62.9    (25.2)
 Adjusted change in working capital(1)  (19.4)  (39.5)  20.1
 Net interest                           (4.2)   (2.4)   (1.8)
 Tax                                    (0.5)   (3.4)   2.9
 Post-employment benefits               -       (0.3)   0.3
 Other(2)                               (4.6)   (6.2)   1.6
 Adjusted operating cash flow(1)        9.0     11.0    (2.0)
 Cash conversion(1)                     24%     18%     6ppts
 Total capex                            (24.4)  (32.7)  8.3
 Adjusted free cash flow(1)             (15.5)  (21.6)  6.1

(1) Alternative Performance Measures are described in Note 3 to the
consolidated financial statements.

(2) Other includes operating lease payments and emission allowance purchases
in all years.

 

The table above excludes cash outflows relating to exceptional items(1) of
£7.7 million in 2024 (2023: £ nil million) relating to the settlement of
severance and certain decommissioning activities arising from our 2023
restructuring programme.

 

Net debt(1) (borrowings less cash) at 30 June 2024 totalled £137.8 million
(31 December 2023: £100.6 million; 30 June 2023: £89.1 million). The
movement during the period reflected the seasonal increase in working capital
combined with £24.4 million of capital expenditure as the Group continued to
invest in its growth projects.

 

We expect cash flows in the second half to be positive, with leverage on a
reported basis (i.e. excluding the impact of IFRS 16) reducing by year end
from 2.0 times closer to the top end of the target range (being 0.5 times to
1.5 times).

 

The Group's borrowings contain leverage covenants of no greater than 3.0x.
Based on the covenant definition, leverage at 30 June 2024 totalled 1.7 times,
comfortably below the covenant limit. At the balance sheet date, the Group had
£80 million of undrawn committed facilities.

 

Adjusted return on capital employed(1)

 

Adjusted return on capital employed(1) (adjusted ROCE) decreased to 8.0%
(2023: 19.6%) driven by reduced adjusted EBIT(1) on a higher level of capital
employed. The increase in capital employed compared to the comparative period
principally reflected the incremental investment in organic growth projects.

 

Capital allocation

 

The Group's capital allocation framework remains consistent with that laid out
in 2020, with the Group committed to allocating capital in a disciplined and
dynamic way.

 

Our capital allocation framework is set out below:

 •    Firstly, we will invest to maintain and enhance our existing asset base and
      operations;
 •    Having done this, we will look to pay an ordinary dividend. We are committed
      to paying dividends which are sustainable and progressive, with targeted cover
      of approximately 2 times underlying earnings through the cycle;
 •    Thereafter, we will deploy capital for growth, both inorganically and
      organically, in accordance with our strategic and financial investment
      criteria;
 •    And, finally, we will return surplus capital to shareholders.

 

Our framework remains underpinned by our commitment to maintaining a strong
balance sheet, and we will look to maintain leverage at between 0.5 and 1.5
times net debt(1) to adjusted EBITDA(1) excluding the impact of IFRS 16,
through the cycle.

 

Dividend

 

The Group has declared an interim dividend of 1.5p per share (2022: 3.4p), for
payment on 13 September 2024 to shareholders on the register on 23 August
2024. The interim dividend has been set with reference to our capital
allocation policy, which targets full year cover of approximately two times
underlying earnings through the cycle.

 

Pensions

 

At 30 June 2024, the defined benefit pension scheme ("the scheme") was in an
actuarial accounting surplus position of £8.8 million (31 December 2023:
surplus of £9.8 million; 30 June 2023: surplus of £10.5 million). Applying
the valuation principles set out in IAS19, at the half year end the scheme had
asset levels of £341.4 million (31 December 2023: £373.7 million; 30 June
2023: £348.2 million) against scheme liabilities of £332.6 million (31
December 2023: £363.9 million; 30 June 2023: £337.7 million).

 

On 20 December 2022, the Scheme completed a full buy-in transaction with a
specialist third-party provider. Together with the partial buy-in transaction
completed with the same counterparty in 2020, this transaction insured the
significant majority of the Group's defined benefit liabilities.

 

Related party transactions

 

Related party transactions are disclosed in Note 15 to the consolidated
financial statements. During the current and prior year, there have been no
material related party transactions.

 

Subsequent events

 

Except for the proposed interim ordinary dividend, no further subsequent
events requiring either disclosure or adjustment to these financial statements
have arisen since the balance sheet date.

 

Going concern

 

The Directors are required to assess whether it is reasonable to adopt the
going concern basis in preparing the financial statements.

 

In arriving at their conclusion, the Directors have given due consideration to
whether the funding and liquidity resources are sufficient to accommodate the
principal risks and uncertainties faced by the Group.

 

Having considered the outputs from this work, the Directors have concluded
that it is reasonable to adopt a going concern basis in preparing the
financial statements. This is based on an expectation that the Company and the
Group will have adequate resources to continue in operational existence for at
least twelve months from the date of signing these accounts.

 

Further information is provided in note 2 of the financial statements.

 

Principal Risks and Uncertainties

 

This section should be read in conjunction with the rest of this Half Year
Statement as this provides further information concerning those important
events that have occurred during the first six months of the financial year.

 

The Group's activities mean it is exposed to a variety of risks and
uncertainties which could, either separately or in combination, have a
material impact on the Group's performance and shareholder returns. These
risks and uncertainties relate to: business continuity, regulatory and
compliance, people and talent management, cyber and information security,
health, safety and environment (HSE), economic conditions, financial risk
management, maintaining customer relationships and market reputation, climate
change, anticipating product demand and innovation and major project delivery.

 

The Board assesses and monitors the key risks impacting the business and an
explanation of the Group's approach to risk management is set out in Ibstock
Plc's Annual Report 2023, a copy of which is available on the Group's
corporate website, www.ibstock.co.uk (http://www.ibstock.co.uk) .

 

The Group continues to be exposed to unfavourable macro-economic conditions
and a prolonged slow-down in UK residential construction markets. These areas
impact a number of the Group's principal risks including economic conditions,
anticipating product demand and innovation, maintaining customer
relationships, people and talent management and financial risk management.

 

Having undertaken a comprehensive review during the first half of the 2024
year, the Board has concluded that the Group's existing principal risks and
uncertainties remain unchanged from those set out in its 2023 Annual Report,
and that there continue to be clear actions in place to appropriately mitigate
these risks.

 

A full report on the Group's principal risks will be included with the FY 2024
annual report and accounts. The Board will continue to monitor the Group's
principal risks during the remaining six months of the year, with a focus on
economic conditions, anticipating product demand and innovation, maintaining
customer relationships, people and talent management and financial risk
management, alongside cyber security, major project delivery and HSE.

(1)Alternative performance measures are described in Note 3 to the interim
financial statements.

 

 

Statement of directors' responsibilities in relation to the half-yearly
financial report

The directors confirm that to the best of their knowledge:

 •    The condensed set of financial statements has been prepared in accordance with
      IAS 34 Interim Financial reporting as contained in UK-adopted IFRS;
 •    The interim management report includes a fair review of the information
      required by DTR 4.2.4R, DTR 4.2.7R and DTR 4.2.8R, namely:
      a)                                        the condensed set of financial statements gives a true and fair view of the
                                                assets, liabilities, financial position, cash flows and profit or loss of the
                                                issuer, or undertakings included in the consolidation;
      b)                                        an indication of important events that have occurred during the first six
                                                months and their impact on the condensed set of financial statements, and a
                                                description of the principal risks and uncertainties for the remaining six
                                                months of the financial year; and
      c)                                        material related party transactions in the first six months and any material
                                                changes in the related party transactions described in the last annual report.

 

 

By order of the Board:

 Joe Hudson               Chris McLeish
 Chief Executive Officer  Chief Financial Officer
 6 August 2024            6 August 2024

 

 

 Condensed consolidated income statement
 for the six months ended 30 June 2024
                                                                   Unaudited        Unaudited                   Audited
                                                            Notes  Half year ended  Half year ended 30/06/2023  Year ended 31/12/2023

30/06/2024
                                                                    £'000            £'000                       £'000
 Revenue                                                    4      178,189          222,732                     405,839
 Cost of sales                                                     (126,833)        (150,920)                   (290,883)
 Gross profit                                                      51,356           71,812                      114,956
 Distribution costs                                                (17,112)         (19,734)                    (36,797)
 Administrative expenses                                           (20,765)         (23,278)                    (47,623)
 Total profit on disposal of property, plant and equipment         11               1,393                       1,957
 Other income                                                      1,157            2,207                       3,312
 Other expenses                                                    (195)            (345)                       (774)
 Operating profit                                                  14,452           32,055                      35,031

 Finance costs                                                     (3,982)          (3,007)                     (5,932)
 Finance income                                                    1,312            827                         968
 Net finance cost                                                  (2,670)          (2,180)                     (4,964)

 Profit before taxation                                            11,782           29,875                      30,067
 Taxation                                                   6      (3,193)          (7,479)                     (9,007)
 Profit for the financial period                                   8,589            22,396                      21,060

 Profit attributable to:
 Owners of the parent                                              8,589            22,397                      21,060
 Non-controlling interest                                           -               (1)                          -

                                                            Notes  pence per share  pence per share             pence per share
 Earnings per share
 Basic                                                      7      2.2              5.7                         5.4
 Diluted                                                    7      2.2              5.7                         5.3

 

 Non-GAAP measure
 Reconciliation of adjusted EBIT and adjusted EBITDA to Operating profit for
 the financial period:
                                                                                                             Unaudited                   Unaudited                   Audited
                                                                                 Notes                       Half year ended             Half year ended 30/06/2023  Year ended 31/12/2023

30/06/2024
                                                                                                             £000                        £000                        £000
 Operating profit                                                                                            14,452                      32,055                      35,031
 Add back exceptional costs impacting operating profit                           5                           3,226                       10,728                      30,762
 Add back incremental depreciation and amortisation following fair value uplift  4                           5,390                       6,091                       12,126
 Adjusted EBIT*                                                                                              23,068                      48,874                      77,919
 Add back depreciation and amortisation pre fair value uplift                    4                           14,636                      13,991                      29,438
 Adjusted EBITDA*                                                                                            37,704                      62,865                      107,357

( )

(*)Alternative performance measures are described in Note 3 to the interim
financial statements.

 

 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
                                                                         Unaudited        Unaudited                   Audited
                                                                  Notes  Half year ended  Half year ended 30/06/2023  Year ended 31/12/2023

30/06/2024
                                                                          £'000            £'000                       £'000

 Profit for the financial period                                         8,589            22,396                      21,060

 Other comprehensive expense:
 Items that may be reclassified subsequently to profit or loss
 Change in fair value of cash flow hedges                           11    -               (666)                       (591)
 Related tax movements                                                    -               166                         148
                                                                          -               (500)                       (443)
 Items that will not be reclassified to profit or loss
 Remeasurement of post employment benefit assets and obligations    12   (756)            (4,917)                     (5,283)
 Related tax movements                                                   189              1,113                       1,320
                                                                         (567)            (3,804)                     (3,963)

 Other comprehensive expense for the period net of tax                   (567)            (4,304)                     (4,406)

 Total comprehensive income for the period, net of tax                   8,022            18,092                      16,654

 Total comprehensive income attributable to:
 Owners of the parent                                                    8,022            18,093                      16,654
 Non-controlling interest                                                 -               (1)                          -

 

 CONSOLIDATED BALANCE SHEET
                                                      Unaudited   Unaudited   Audited
                                               Notes  30/06/2024  30/06/2023  31/12/2023
                                                      £'000       £'000       £'000

 Assets
 Non-current assets
 Intangible assets                                    76,284      84,762      82,017
 Property, plant and equipment                        453,348     424,035     440,400
 Right-of-use assets                                  36,817      39,475      39,831
 Post-employment benefit asset                 12     8,771       10,488      9,832
                                                      575,220     558,760     572,080

 Current assets
 Inventories                                          116,753     112,144     119,189
 Current tax receivable                               2,996       869         1,171
 Trade and other receivables                          58,632      76,341      37,919
 Cash and cash equivalents                            6,595       24,096      23,872
                                                      184,976     213,450     182,151
 Assets held for sale                                  -          200          -
 Total assets                                         760,196     772,410     754,231

 Current liabilities
 Trade and other payables                             (77,372)    (107,875)   (80,526)
 Derivative financial instruments              11     (24)        (99)        (24)
 Borrowings                                    8      (45,425)    (13,422)    (25,496)
 Lease liabilities                                    (8,984)     (7,884)     (9,292)
 Provisions                                    13     (3,285)     (2,535)     (6,002)
                                                      (135,090)   (131,815)   (121,340)
 Net current assets                                   49,886      81,835      60,811
 Total assets less current liabilities                625,106     640,595     632,891

 Non-current liabilities
 Borrowings                                    8      (99,008)    (99,784)    (98,992)
 Lease liabilities                                    (31,618)    (33,330)    (34,541)
 Deferred tax liabilities                             (93,272)    (85,495)    (89,929)
 Provisions                                    13     (6,799)     (7,732)     (9,562)
                                                      (230,697)   (226,341)   (233,024)
 Total liabilities                                    (365,787)   (358,156)   (354,364)

 Net assets                                           394,409     414,254     399,867

 Equity
 Share capital                                        4,096       4,096       4,096
 Share premium                                        4,458       4,458       4,458
 Retained earnings                                    784,851     806,141     790,971
 Other reserves                                14     (398,996)   (400,491)   (399,658)
 Equity attributable to owners of the company         394,409     414,204     399,867
 Non-controlling interest                              -          50          -
 Total equity                                         394,409     414,254     399,867

 

 CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
                                                            Share capital  Share premium  Retained earnings  Other reserves (see Note 14)  Total equity attributable to owners  Non-controlling interest  Total Equity
                                                            £'000          £'000          £'000              £'000                         £'000                                £'000                     £'000
 Balance at 1 January 2024                                  4,096          4,458          790,971            (399,658)                     399,867                              -                         399,867
 Profit for the period                                      -              -              8,589              -                             8,589                                -                         8,589
 Other comprehensive expense                                -              -              (567)              -                             (567)                                -                         (567)
 Total comprehensive income for the period                  -              -              8,022              -                             8,022                                -                         8,022
 Transactions with owners:
 Share based payments                                       -              -              874                -                             874                                  -                         874
 Current  tax on share based payments                       -              -              (219)              -                             (219)                                -                         (219)
 Equity dividends paid                                      -              -              (14,135)           -                             (14,135)                             -                         (14,135)
 Issue of own shares held on exercise of share options      -              -              (662)              662                           -                                    -                         -
 At 30 June 2024 (unaudited)                                4,096          4,458          784,851            (398,996)                     394,409                              -                         394,409

 Balance at 1 January 2023                                  4,096          4,458          807,894            (400,290)                     416,158                              51                        416,209
 Profit for the period                                      -              -              22,397             0                             22,397                               (1)                       22,396
 Other comprehensive expense                                -              -              (3,804)            (500)                         (4,304)                              -                         (4,304)
 Total comprehensive income/(expenses) for the period       -              -              18,593             (500)                         18,093                               (1)                       18,092
 Transactions with owners:
 Share based payments                                       -              -              1,432              -                             1,432                                -                         1,432
 Deferred tax on share based payments                       -              -              87                 -                             87                                   -                         87
 Equity dividends paid                                      -              -              (21,566)           -                             (21,566)                             -                         (21,566)
 Issue of own shares held on exercise of share options      -              -              (299)              299                           -                                    -                         -
 At 30 June 2023 (unaudited)                                4,096          4,458          806,141            (400,491)                     414,204                              50                        414,254

 Balance at 1 July 2023                                     4,096          4,458          806,141            (400,491)                     414,204                              50                        414,254
 (Loss)/profit for the period                               -              -              (1,337)            -                             (1,337)                              1                         (1,336)
 Other comprehensive (expenses)/income                      -              -              (159)              57                            (102)                                -                         (102)
 Total comprehensive(expenses)/income for the period        -              -              (1,496)            57                            (1,439)                              1                         (1,438)
 Transactions with owners:
 Share based payments                                       -              -              876                -                             876                                  -                         876
 Deferred tax on share based payments                       -              -              (234)              -                             (234)                                -                         (234)
 Equity dividends paid                                      -              -              (13,341)           -                             (13,341)                             -                         (13,341)
 Issue of own shares held on exercise of share options      -              -              (776)              776                           -                                    -                         -
 Acquisition on subsidiary non-controlling interest         -              -              (199)              -                             (199)                                (51)                      (250)
 At 31 December 2023 (audited)                              4,096          4,458          790,971            (399,658)                     399,867                              -                         399,867

 

 CONSOLIDATED CASH FLOW STATEMENT
                                                                  Unaudited        Unaudited                   Audited
                                                                  Half year ended  Half year ended 30/06/2023  Year ended 31/12/2023

30/06/2024
                                                                  £'000            £'000                       £'000
 Cash flow from operating activities
 Cash generated from operations (Note 10)                         10,758           22,178                      63,656
 Interest paid                                                    (3,023)          (1,675)                     (3,667)
 Other interest paid - lease liabilities                          (1,261)          (884)                       (2,368)
 Tax paid                                                         (501)            (3,369)                     630
 Net cash inflow from operating activities                        5,973            16,250                      58,251

 Cash flows from investing activities
 Purchase of property, plant and equipment                        (24,422)         (32,667)                    (65,653)
 Proceeds from sale of property, plant and equipment              3                342                         2,070
 Purchase of intangible assets                                    -                (1,908)                     (2,423)
 Settlement of deferred consideration                             -                -                           (112)
 Purchase price adjustment on completion of acquisition           171              -                           -
 Payment for acquisition of subsidiary, net of cash acquired      -                -                           (2,642)
 Interest receivable                                              47               151                         257
 Net cash outflow from investing activities                       (24,201)         (34,082)                    (68,503)

 Cash flows from financing activities
 Dividends paid                                                   (14,135)         (21,566)                    (34,907)
 Drawdown of borrowings                                           58,000           13,000                      30,000
 Repayment of borrowings                                          (38,000)         -                           (5,000)
 Repayment of lease liabilities                                   (4,915)          (3,790)                     (9,986)
 Acquisition of Non Controlling Interest                          -                -                           (250)
 Net cash inflow/(outflow) from financing activities              950              (12,356)                    (20,143)

 Net decrease in cash and cash equivalents                        (17,277)         (30,188)                    (30,395)
 Cash and cash equivalents at beginning of the year               23,872           54,283                      54,283
 Exchange gains/(losses) on cash and cash equivalents             -                1                           (16)
 Cash and cash equivalents at end of the period                   6,595            24,096                      23,872

 

 

1. AUTHORISATION OF FINANCIAL STATEMENTS

 

Ibstock Plc ("Ibstock" or "the Group") is a manufacturer of clay bricks and
concrete products with operations in the United Kingdom. Ibstock Plc is a
public company limited by shares, which is incorporated and registered in
England. The registered office is Leicester Road, Ibstock, Leicestershire,
LE67 6HS and the company registration number is 09760850.

 

The interim condensed consolidated financial statements of Ibstock Plc for the
six months ended 30 June 2024 were authorised for issue in accordance with a
resolution of the Directors on 6 August 2024. All disclosed documents relating
to these results are available on the Group's website at www.ibstock.co.uk
(http://www.ibstock.co.uk) .

 

Publication of non-statutory accounts

 

The financial information contained in the interim statement does not
constitute the Group's statutory accounts as defined in section 434 of the
Companies Act 2006. The comparative figures for the financial year ended 31
December 2023, which have been extracted from the statutory accounts for that
year, are not the Company's statutory accounts for that financial year.
Statutory accounts for the year ended 31 December 2023 were approved by the
Board of Directors on 5 March 2024. Those accounts have been reported on by
the Company's auditor and delivered to the Registrar of Companies. The report
of the auditor was (i) not qualified, (ii) did not include a reference to any
matters to which the auditor drew attention by way of emphasis of matter
without qualifying their report, and (iii) did not contain a statement under
section 498 (2) or (3) of the Companies Act 2006.

 

 

2. BASIS OF PREPARATION

 

The interim condensed consolidated financial statements for the six months
ended 30 June 2024 have been prepared in accordance with UK-adopted
International Accounting Standard 34 'Interim Financial Reporting' as
contained in UK-adopted IFRS.

 

They do not include all of the information and disclosures required in the
annual financial statements, and should be read in conjunction with the
Group's Annual Report and Accounts as at 31 December 2023, which have been
prepared in accordance with UK-adopted International Accounting Standards
(IAS).

 

The condensed consolidated financial statements are presented in Sterling and
all values are rounded to the nearest thousand, except where otherwise
indicated.

 

All accounting policies applied by the Group within the interim condensed
consolidated financial statements are consistent with those applied by the
Group in its consolidated financial statements for the year ended
31 December 2023, except in respect of taxation, which is based on the
expected effective tax rate that would be applicable to expected annual
earnings.

 

The following new and amended standards and interpretations have been adopted
in the preparation of the condensed consolidated financial statements:

 •    Supplier Finance Arrangements (Amendments to IAS 7 & IFRS 7);
 •    Lease Liability in a Sale and Leaseback (Amendments to IFRS 16);
 •    Classification of Liabilities as Current or Non-Current (Amendments to IAS 1);
      and
 •    Non-current Liabilities with Covenants (Amendments to IAS 1)

 

The adoption of the standards and interpretations listed above has not led to
any changes to the Group's accounting policies or had any other material
impact on the financial position or performance of the Group.

 

In preparing the interim condensed consolidated financial statements the Group
has assessed the critical accounting estimates and judgements applied in the
preparation of the consolidated financial statements for the year ended 31
December 2023. The areas of critical judgement relating to exceptional items
(see Note 5), significant source of estimation uncertainty regarding the
Group's pension scheme liability valuation assumptions surrounding future
changes in discount rates, inflation, the rate of increase in pensions in
payment and life expectancy (see Note 12) and the Group's future cash flows
expected to arise from Cash Generating Units (CGUs) assumptions related to
long-term industry demand (see Note 9) are still considered critical to the
preparation of the interim financial statements for the period ended 30 June
2024.

 

Going concern

 

Despite the macroeconomic downturn, there are initial positive external market
indicators with inflation continuing to fall, mortgage rates stabilising, and
proposed housing and planning policy changes which could increase consumer
confidence looking forward. The Group does not believe that the going concern
basis of preparation represents a significant judgement.

The Group's financial planning and forecasting process consists of a budget
for the next year followed by a medium-term projection. The Directors have
reviewed and robustly challenged the assumptions about future trading
performance, operational and capital expenditure and debt requirements within
these forecasts including the Group's liquidity and covenant forecasts, and
stress testing within their going concern assessment.

In arriving at their conclusion on going concern, the Directors have given due
consideration to whether the funding and liquidity resources above are
sufficient to accommodate the principal risks and uncertainties faced by the
Group, particularly those relating to economic conditions and operational
disruption. The strategic report sets out in more detail the Group's approach
and risk management framework.

Group forecasts have been prepared which reflect both actual conditions and
estimates of the future reflecting macroeconomic and industry-wide
projections, as well as matters specific to the Group.

The Group has financing arrangements comprising: £100 million of private
placement notes issued in November 2021 with maturities of between 7 and 12
years and a £125 million Revolving Credit Facility (RCF) for an initial four
year tender, with an enacted one year extension option arranged in 2022. At 30
June 2024, £45 million under RCF had been drawn.

Covenants under the Group's RCF and private placement notes require leverage
of no more than 3 times net debt to adjusted EBITDA(1), and interest cover of
no less than 4 times, tested bi-annually at each reporting date with reference
to the previous 12 months. At 30 June 2024 covenant requirements were met with
significant headroom.

The key uncertainty faced by the Group is the industry demand for its products
in light of macroeconomic factors. Accordingly, the Group has modelled
financial scenarios which see reduction in the industry demands for its
products thereby stress testing the Group's resilience. For each scenario,
cash flow and covenant compliance forecasts have been prepared. In the most
severe but plausible scenario industry demand for Clay products is modelled to
be around 40% lower than 2022(1) in the 2024 year, which is materially worse
than the sales reduction seen in 2023, recovering to around 35% lower than
2022 in 2025. Concrete products are modelled to be around 35% lower than 2022
in the 2024 year, recovering to around 30% lower than 2022 in 2025

In the severe but plausible scenario, the Group has sufficient liquidity and
headroom against its covenants, with covenant headroom expressed as a
percentage of annual adjusted EBITDA(1) being in excess of 30% in relation to
the period under review.

In addition, the Group has prepared a reverse stress test to evaluate the
industry demand reduction at which it would be likely to breach the debt
covenants, before any further mitigating actions are taken. This test
indicates that, at a reduction of 49% in sales volumes versus 2022 in both H2
2024, and 2025, the Group would be at risk of breaching its covenants.

The Directors consider this to be a highly unlikely scenario, and in the event
of an anticipated covenant breach, the Group would seek to take further steps
to mitigate, including the disposal of valuable land and building assets and
additional restructuring steps to reduce the fixed cost base of the Group.

Having taken account of the various scenarios modelled, and in light of the
mitigations available to the Group, the Directors are satisfied that the Group
has sufficient resources to continue in operation for a period of not less
than 12 months from the date of this report. Accordingly, the consolidated
financial information has been prepared on a going concern basis.

(1. Representing normalised levels of industry demand)

 

3. ALTERNATIVE PERFORMANCE MEASURES

 

Alternative Performance Measures ("APMs") are used within the management
report where management believes it is necessary to do so in order to provide
further understanding of the financial performance of the Group. Management
uses APMs in its own assessment of the Group's performance and in order to
plan the allocation of capital and other resources. Certain APMs are also used
in the remuneration of management and Executive Directors.

 

APMs serve as supplementary information for users of the financial statements
and it is not intended that they are a substitute for, or superior to,
statutory measures. None of the APMs are outlined within IFRS and they may not
be comparable with similarly titled APMs used by other companies.

 

Exceptional items

 

The Group presents as exceptional at the foot of the Group's Condensed
consolidated income statement those items of income and expense which, because
of their materiality, nature and/or expected infrequency of the events giving
rise to them, merit separate presentation to allow users of the financial
statements to understand further elements of financial performance in the
year. This facilitates comparison with future periods and the assessment of
trends in financial performance over time.

 

Details of all exceptional items are disclosed in Note 5.

 

Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA margin

 

In the current year, the Directors have introduced Adjusted EBIT as a new APM,
in light of the Group's move to focus investors on this performance measure
and its use as a key remuneration measure for senior management. It represents
earnings before interest, taxation and adjusted for exceptional items and
incremental depreciation and amortisation following fair value uplift.

 

Adjusted EBITDA is the earnings before interest, taxation, depreciation and
amortisation adjusted for exceptional items. Adjusted EBITDA margin is
Adjusted EBITDA expressed as a proportion of revenue.

 

The Directors regularly use Adjusted EBIT, Adjusted EBITDA and Adjusted EBITDA
margin as key performance measures in assessing the Group's profitability. The
measures are considered useful to users of the financial statements as they
represent common APMs used by investors in assessing a company's operating
performance, when comparing its performance across periods as well as being
used in the determination of Directors' variable remuneration.

 

A full reconciliation of Adjusted EBIT and Adjusted EBITDA are included at the
foot of the Group's Condensed consolidated income statement within the
consolidated financial statements. Adjusted EBITDA margin is included within
Note 4.

 

Adjusted EPS

 

Adjusted EPS is the basic earnings per share adjusted for exceptional items,
fair value adjustments being the amortisation and depreciation on fair value
uplifted assets and non-cash interest, net of associated taxation on the
adjusting items.

 

The Directors have presented Adjusted EPS as they believe the APM represents
useful information to the user of the financial statements in assessing the
performance of the Group, when comparing its performance across periods, as
well as being used in the determination of Directors' variable remuneration.
Additionally, the APM is considered by management when determining the
proposed level of ordinary dividend. A full reconciliation is provided in Note
7.

 

Net debt and Net debt to Adjusted EBITDA ("leverage") ratio

 

Net debt is defined as the sum of cash and cash equivalents less total
borrowings at the balance sheet date. This does not include lease liabilities
arising upon application of IFRS 16.

 

The Net debt to Adjusted EBITDA ratio definition removes the operating lease
expense benefit generated from IFRS16 compared to IAS 17 within Adjusted
EBITDA.

 

The Directors disclose these APMs to provide information as a useful measure
for assessing the Group's overall level of financial indebtedness and when
comparing its performance and position across periods.

 

A full reconciliation of the net debt to Adjusted EBITDA ratio (also referred
to as 'leverage') is set out below:

 

                                       Unaudited               Unaudited               Audited year ended

12 month period ended
12 month period ended
                                       30/06/2024              30/06/2023              31/12/2023
                                        £'000                   £'000                   £'000
 Net debt                              (137,838)               (89,110)                (100,616)

 Adjusted EBITDA                       82,196                  131,789                 107,357
 Impact of IFRS 16                     (13,772)                (8,946)                 (12,134)
 Adjusted EBITDA prior to IFRS 16      68,424                  122,843                 95,223

 Ratio of net debt to adjusted EBITDA  2.0x                    0.7x                    1.1x

 

 

Adjusted Return on Capital Employed (Adjusted ROCE)

 

Adjusted Return on Capital Employed ("Adjusted ROCE") is defined as Adjusted
earnings before interest and taxation as a proportion of the average capital
employed (defined as net debt plus equity excluding the pension surplus). The
average is calculated using the period end balance and corresponding preceding
reported period end balance (year end or interim).

 

The Directors disclose the Adjusted ROCE APM in order to provide users of the
financial statements with an indication of the relative efficiency of capital
use by the Group over the period, assessing performance between periods as
well as being used within the determination of executives' variable
remuneration.

 

The calculation of Adjusted ROCE is set out below:

 

 

                                                 Unaudited              Unaudited              Audited
                                                 12 month period ended  12 month period ended  Year ended
                                                 30/06/2024             30/06/2023             31/12/2023
                                                  £'000                  £'000                  £'000
 Adjusted EBITDA                                 82,196                 131,789                107,357
 Less depreciation                               (34,570)               (32,779)               (34,626)
 Less amortisation                               (6,938)                (6,939)                (6,938)
 Adjusted earnings before interest and taxation  40,688                 92,071                 65,793

 Average net debt                                119,227                67,516                 94,863
 Average equity                                  397,138                415,232                407,061
 Average pension                                 (9,302)                (12,841)               (10,160)
 Average capital employed                        507,063                469,907                491,764

 Adjusted ROCE                                   8.0%                   19.6%                  13.4%

 

 

Average capital employed figures are derived using the following closing
balance sheet values:

 

 

                       30 June 2024  31 December 2023  30 June 2023  31 December 2022
                        £'000         £'000             £'000         £'000
 Net debt              137,838       100,616           89,110        45,922
 Equity                394,409       399,867           414,254       416,209
 Less: Pension assets  (8,771)       (9,832)           (10,488)      (15,194)
 Capital employed      523,476       490,651           492,876       446,937

 

 

Adjusted effective tax rate

 

The Group presents an adjusted effective tax rate ("Adjusted ETR") within its
Financial Review. This is disclosed in order to provide users of the financial
statements with a view of the rate of taxation borne by the Group adjusted for
exceptional items (defined above), fair value adjustments being the
amortisation and depreciation on fair value uplifted assets, non-cash interest
and changes in taxation rate on deferred taxation.

 

A reconciliation of the adjusted ETR to the statutory rate of taxation in the
UK is set out below.

 

                                                        Unaudited                   Unaudited                   Audited
                                                        Half year ended 30/06/2024  Half year ended 30/06/2023  31 December

                                                                                                                2023
 Statutory rate of taxation in the UK                   25.00%                      23.50%                      23.50%
 Less impact of permanent differences*                  1.30%                       0.80%                       0.84%
 Less impact of changes in estimates re. prior periods  (0.14%)                     -                           0.27%
 Adjusted ETR                                           26.16%                      24.30%                      24.61%
 Effect of higher rate applied to deferred tax          0.24%                       0.70%                       2.87%
 Adjusting items tax impact                             0.70%                                                   2.47%
 Reported ETR                                           27.10%                      25.0%                       29.95%
 * The impact of permanent differences primarily comprises expenses not
 deductible, offset by the benefit from the UK super deduction on qualifying
 capital expenditure

 

 

Cash flow related APMs

 

The Group presents an adjusted cash flow statement within its Financial
Review. This is disclosed in order to provide users of the financial
statements with a view of the Group's operating cash generation before the
impact of cash flows associated with exceptional items (as set out in Note 5)
and with the inclusion of interest, lease payment and non-exceptional property
disposal related cash flows.

 

The Directors use this APM table to allow shareholders to further understand
the Group's cash flow performance in the period, to facilitate comparison with
future years and to assess trends in financial performance. This table
contains a number of APMs, as described below and reconciled in the following
table:

 

Adjusted change in working capital

 

Adjusted change in working capital represents the statutory change in working
capital less cash flows associated with exceptional items arising in the
period of £4.2 million (30 June 2023: less cash flows of £1.5 million; 31
December 2023: less cash flows of £5.4 million).

 

Adjusted operating cash flow

 

Adjusted operating cash flows are the cash flows arising from operating
activities adjusted to exclude cash flows relating to exceptional items of
£7.7 million (30 June 2023: £nil; 31 December 2023: £4.6 million) and
inclusion of cash flows associated with interest income, proceeds from the
sale of property, plant and equipment, purchase of intangibles and lease
payments reclassified from investing or financing activities of £4.7 million
(30 June 2023: £5.2 million; 31 December 2023: £12.8 million).

 

Cash conversion

 

Cash conversion is the ratio of Adjusted operating cash flow (defined above)
to Adjusted EBITDA (defined above). The Directors believe this APM provides a
useful measure of the Group's efficiency of cash management during the period.

 

Adjusted free cash flow

 

Adjusted free cash flow represents Adjusted operating cash flow (defined
above) less total capital expenditure. The Directors use the measure of
Adjusted free cash flow as a measure of the funds available to the Group for
the payment of distributions to shareholders, for use within mergers and
acquisitions (M&A) activity and other investing and financing activities.

 

 Reconciliation of statutory cash flow statement to adjusted cash flow
 statement
 Six months ended 30 June 2024 (unaudited)  Statutory                            Exceptional  Reclassification  Adjusted
                                            £'000                                £'000        £'000             £'000
 Adjusted EBITDA                            34,478                               3,226        -                 37,704
 Change in working capital                  (23,618)                             4,231        -                 (19,387)
 Net interest                               (4,284)                              -            47                (4,237)
 Tax                                        (501)                                -            -                 (501)
 Post-employment benefits                   520                                  -            (520)             -
 Other                                      (620)                                223          (4,222)           (4,619)
 Adjusted operating cash flow               5,975                                7,680        (4,695)           8,960
 Cash conversion                                                                                                24%
 Total capex                                (24,422)                                                            (24,422)
 Adjusted free cash flow                    (18,447)                             7,680        (4,695)           (15,462)

 

 

 Six months ended 30 June 2023 (unaudited)  Statutory  Exceptional  Reclassification  Adjusted
                                            £'000      £'000        £'000             £'000
 Adjusted EBITDA                            52,137     10,728       -                 62,865
 Change in working capital                  (38,004)   (1,529)      -                 (39,533)
 Impairment charges                         9,199      (9,199)      -                 -
 Net interest                               (2,559)    -            151               (2,408)
 Tax                                        (3,369)    -            -                 (3,369)
 Post-employment benefits                   149        -            (440)             (291)
 Other                                      (1,303)    -            (4,916)           (6,219)
 Adjusted operating cash flow               16,250     -            (5,205)           11,045
 Cash conversion                                                                      18%
 Total capex                                (32,667)   -            -                 (32,667)
 Adjusted free cash flow                    (16,417)   -            (5,205)           (21,622)

 

 

 Year ended 31 December 2023 (audited)  Statutory  Exceptional  Reclassification  Adjusted
                                        £'000      £'000        £'000             £'000
 Adjusted EBITDA                        76,595     30,762       -                 107,357
 Change in working capital              (31,636)   (5,355)      -                 (36,991)
 Impairment charges                     20,599     (20,599)     -                 -
 Net interest                           (6,035)    -            257               (5,778)
 Tax                                    630        -            -                 630
 Post-employment benefits               790        -            (1,081)           (291)
 Other                                  (2,692)    (177)        (12,012)          (14,881)
 Adjusted operating cash flow           58,251     4,631        (12,836)          50,046
 Cash conversion                                                                  47%
 Total capex                            (65,653)   -            -                 (65,653)
 Adjusted free cash flow                (7,402)    4,631        (12,836)          (15,607)

 

 

4. SEGMENT REPORTING

 

The Directors consider the Group's reportable segments to be the Clay and
Concrete divisions.

 

The key Group performance measure is adjusted EBITDA, as detailed below, which
is defined in Note 3. The tables, below, present revenue and adjusted EBITDA
and profit/(loss) before taxation for the Group's operating segments.

 

Included within the unallocated and elimination columns in the tables below
are costs including share based payments and Group employment costs.
Unallocated assets and liabilities are pensions, taxation and certain
centrally held provisions. Eliminations represent the removal of inter-company
balances. Transactions between segments are carried out at arm's length. There
is no material inter-segmental revenue and no aggregation of segments has been
applied.

 

For all the periods presented, the activities of Ibstock Futures were managed
and reported as part of the Clay division. Consequently, the position and
performance of Ibstock Futures for all periods has been classified within the
Clay reportable segment.

 

                                                                        Six months ended 30 June 2024
                                                                        Clay        Concrete    Unallocated  Total
                                                                         £'000       £'000       £'000        £'000

 Bricks and masonry                                                     115,508     7,664       -            123,172
 Roofing                                                                -           8,859       -            8,859
 Fencing and landscaping                                                -           13,525      -            13,525
 Flooring and lintels                                                   623         21,634      -            22,257
 Facades                                                                3,281       -           -            3,281
 Rail and infrastructure                                                -           5,993       -            5,993
 Other                                                                  -           1,102       -            1,102
 Total revenue                                                          119,412     58,777      -            178,189
 Adjusted EBITDA                                                        34,192      7,486       (3,974)      37,704
 Adjusted EBITDA margin                                                 28.6%       12.7%                    21.2%
 Exceptional items impacting operating profit (see Note 5)              (3,080)     (146)       -            (3,226)
 Depreciation and amortisation pre fair value uplift                    (11,802)    (2,734)     (100)        (14,636)
 Incremental depreciation and amortisation following fair value uplift  (2,963)     (2,427)     -            (5,390)
 Net finance costs                                                      (460)       (252)       (1,958)      (2,670)
 Profit/(loss) before tax                                               15,887      1,927       (6,032)      11,782
 Taxation                                                                                                    (3,193)
 Profit for the period                                                                                       8,589

 

 

There were no bill and hold sales included within revenue during the six
months ended 30 June 2024. At 30 June 2024, £0.7 million of inventory
remained on the Clay division's premises and £0.1 million on Concrete
division's premises related to prior period bill and hold sales. During the
current period, one customer accounted for greater than 10% of Group revenues
with £27.2 million of sales across the Clay and Concrete divisions.

 

 

                                                                        Six months ended 30 June 2023
                                                                        Clay        Concrete    Unallocated & elimination      Total
                                                                         £'000       £'000       £'000                          £'000

 Total revenue                                                          161,660     61,072      -                              222,732
 Adjusted EBITDA                                                        57,432      10,903      (5,470)                        62,865
 Adjusted EBITDA margin                                                 35.5%       17.9%                                      28.2%
 Exceptional items impacting operating profit (see Note 5)              (10,728)    -           -                              (10,728)
 Depreciation and amortisation pre fair value uplift                    (11,376)    (2,534)     (81)                           (13,991)
 Incremental depreciation and amortisation following fair value uplift  (3,510)     (2,581)     -                              (6,091)
 Net finance costs                                                      (305)       (239)       (1,636)                        (2,180)
 Profit/(loss) before tax                                               31,513      5,549       (7,187)                        29,875
 Taxation                                                                                                                      (7,479)
 Profit for the period                                                                                                         22,396

 

 

Included within revenue for the six months period ended 30 June 2023 were
£1.1 million of bill and hold transactions in the Clay division. At 30 June
2023, £1.1 million of inventory relating to these bill and hold transactions
remained on the Clay division's premises as well as £0.2 million of prior
bill and hold sales on the Concrete division's premises. There were one
customer accounted for greater than 10% of Group revenues with £39.4 million
of sales across the Clay and Concrete divisions.

 

 

                                                                        Year ended 31 December 2023
                                                                        Clay        Concrete    Unallocated & elimination      Total
                                                                         £'000       £'000       £'000                          £'000

 Total revenue                                                          292,220     113,619     -                              405,839
 Adjusted EBITDA                                                        98,847      18,623      (10,113)                       107,357
 Adjusted EBITDA margin                                                 33.8%       16.4%                                      26.5%
 Exceptional items impacting operating profit (see Note 5)              (28,170)    (2,404)     (188)                          (30,762)
 Depreciation and amortisation pre fair value uplift                    (23,406)    (5,733)     (175)                          (29,314)
 Incremental depreciation and amortisation following fair value uplift  (7,374)     (4,876)     -                              (12,250)
 Net finance costs                                                      (2,015)     (569)       (2,380)                        (4,964)
 Profit/(loss) before tax                                               37,882      5,041       (12,856)                       30,067
 Taxation                                                                                                                      (9,007)
 Profit for the year                                                                                                           21,060

 

                            Clay        Concrete    Unallocated  Total
 Total segment assets        £'000       £'000       £'000        £'000
 At 30 June 2024            615,448     132,635     12,113       760,196
 At 31 December 2023        610,867     133,502     9,862        754,231
 At 30 June 2023            619,731     138,307     14,372       772,410

                            Clay        Concrete    Unallocated  Total
 Total segment liabilities   £'000       £'000       £'000        £'000
 At 30 June 2024            (164,725)   (47,785)    (153,277)    (365,787)
 At 31 December 2023        (174,062)   (46,127)    (134,175)    (354,364)
 At 30 June 2023            (186,081)   (47,470)    (124,605)    (358,156)

 

 

5. EXCEPTIONAL ITEMS

 

                                                      Unaudited        Unaudited        Audited
                                                      Half year ended  Half year ended  Year ended
                                                      30/06/2024       30/06/2023       31/12/2023
 Exceptional cost of sales
 Impairment charge - Property, plant and equipment    -                (7,530)          (15,397)
 Impairment reversal - Right-of-use assets            -                -                (1,181)
 Impairment charge - working capital                  -                (1,668)          (4,022)
 Total impairment charges                             -                (9,198)          (20,600)
 Redundancy Costs                                     (135)            -                (7,470)
 Other costs associated with restructuring programme  (2,884)          (1,530)          (1,196)
 Total exceptional cost of sales                      (3,019)          (10,728)         (29,266)

 Exceptional administrative expenses:
 Redundancy costs                                     (207)            -                (1,496)
 Total exceptional administrative expenses            (207)            -                (1,496)
 Exceptional items impacting operating profit         (3,226)          (10,728)         (30,762)

 Total exceptional items                              (3,226)          (10,728)         (30,762)

 

Included within the current period were the following exceptional items:

 

Exceptional cost of sales

Other costs associated with restructuring programme represent costs incurred
as a result of the Group's restructuring programme announced during 2023.
These costs include site security, insurance, rates, costs associated with
decommissioning activities and other standing charges in connection with
closed sites. These costs have been categorised as exceptional due to the
materiality of programme costs and non-recurring nature of the event giving
rise to them.

Redundancy costs relate to the severance for employees engaged in production
activities following the Group's announced restructuring. These costs have
been categorised as exceptional due to the materiality of programme costs, and
the unusual and non-recurring nature of the events giving rise to them.

Exceptional Administrative expenses

Exceptional redundancy costs arising in the current period relate to costs of
redundancy of employees within the Group's selling, general and administrative
("SG&A") functions following the Group's restructuring programme announced
in 2023. The costs have been treated as exceptional due to the materiality of
programme costs and the non-recurring nature of the event giving rise to them.

Tax on exceptional items

In the current period, the redundancy costs are treated as tax deductible. The
total tax credit on exceptional items was £0.8 million.

Six-month period ended 30 June 2023 and year ended 31 December 2023

Details of exceptional items included within the prior interim and full year
periods are disclosed within Note 5 of the Group's 2023 interim results and
2023 Annual Report and Accounts, respectively.

 

 

6. TAXATION

 

The taxation charge for the interim period represents an estimate based on the
expected full year effective tax rate.

 

 

7. EARNINGS PER SHARE

 

The basic earnings per share figures are calculated by dividing profit for the
year attributable to the parent shareholders by the weighted average number of
Ordinary Shares in issue during the year. The diluted earnings per share
figures allow for the dilutive effect of the conversion into Ordinary Shares
of the weighted average number of options outstanding during the year. Where
the average share price for the year is lower than the option price the
options become anti-dilutive and are excluded from the calculation. The number
of shares used for the earnings per share calculation are as follows:

 

 

 

                                                     Unaudited        Unaudited                   Audited
                                                     Half year ended  Half year ended 30/06/2023  Year ended 31/12/2023

30/06/2024
                                                     (000s)           (000s)                      (000s)
 Basic weighted average number of Ordinary Shares    392,627          392,063                     392,217
 Effect of share incentive awards and options        4,683            3,152                       3,437
 Diluted weighted average number of Ordinary Shares  397,310          395,215                     395,654

 

 

The calculation of adjusted earnings per share is a key measurement used by
management that is not defined by IFRS. The adjusted earnings per share
measures should not be viewed in isolation, but rather treated as
supplementary information.

 

Adjusted earnings per share figures are calculated as the Basic earnings per
share adjusted for exceptional items, fair value adjustments being the
amortisation and depreciation on fair value uplifted assets and non-cash
interest expenses. Adjustments are made net of the associated taxation impact
at the adjusted effective tax rate. A reconciliation of the statutory profit
to that used in the adjusted earnings per share calculations is as follows:

 

 

                                                                            Unaudited        Unaudited                   Audited
                                                                            Half year ended  Half year ended 30/06/2023  Year ended 31/12/2023

30/06/2024
                                                                            £000             £000                        £000
 Profit for the period attributable to the parent shareholders              8,589            22,397                      21,060
 Add back exceptional costs (Note 5)                                        3,226            10,728                      30,762
 Less tax credit on exceptional items                                       (807)            (2,605)                     (6,952)
 Add Incremental depreciation and amortisation following fair value uplift  5,390            6,091                       12,250
 (Note 4)
 Less tax credit on fair value adjustments                                  (1,347)          (1,480)                     (2,878)
 Less net non-cash interest income                                          (1,566)          (225)                       (826)
 Add back tax charge on non-cash interest credit                            392              55                          194
 Add back impact of deferred taxation rate change                           28               223                         844
 Adjusted profit for the period attributable to the parent shareholders     13,905           35,184                      54,454

 

                                                Unaudited        Unaudited                   Audited
                                                Half year ended  Half year ended 30/06/2023  Year ended 31/12/2023

30/06/2024
                                                pence            pence                       pence
 Basic EPS on profit for the period             2.2              5.7                         5.4
 Diluted EPS on profit for the period           2.2              5.7                         5.3
 Adjusted basic EPS on profit for the period    3.5              9.0                         13.9
 Adjusted diluted EPS on profit for the period  3.5              8.9                         13.8

 

 

8. BORROWINGS

                            Unaudited     Unaudited     Audited
                            30 June 2024  30 June 2023  31 December 2023
                            £'000         £'000         £'000
 Cash and cash equivalents  6,595         24,096        23,872

 Current
 Private placement          (330)         (324)         (333)
 Revolving Credit Facility  (45,095)      (13,098)      (25,163)
                            (45,425)      (13,422)      (25,496)

 Non-current
 Private placement          (99,008)      (99,784)      (98,992)

 Net debt                   (137,838)     (89,110)      (100,616)

 

At the current and prior period ends, the Group held £100 million of private
placement notes from Pricoa Private Capital, with maturities of between 2028
and 2033 and an average total cost of funds of 2.19% (range 2.04% - 2.27%).
The agreement with Pricoa also contains an additional uncommitted shelf
facility of up to $88.1 million (or equivalent in available currencies). The
agreement contains debt covenant requirements of leverage (pre IFRS16 net debt
to adjusted EBITDA) and interest cover (adjusted EBITDA to net finance
charges) of no more than 3 times and at least 4 times, respectively, tested
semi-annually on 30 June and 31 December in respect of the preceding 12-month
period.

 

Additionally, a £125 million RCF is held with a syndicate of five banks for
an initial four year period ending in November 2025, which was extended to
November 2026 in 2022. Interest is charged at a margin (depending upon the
ratio of net debt to Adjusted EBITDA) of between 160bps and 260bps above
SONIA, SOFR or EURIBOR according to the currency of the borrowing. The
facility also includes an additional £50 million uncommitted accordion
facility. Based on current leverage, the Group will pay interest under the RCF
at a margin of 235bps.

 

This RCF contains debt covenant requirements that align with those of the
private placement with the same testing frequency. As at 30 June 2024 the RCF
was drawn down by £45.0 million (31 December 2023: £25.0 million, 30 June
2023: £13.0 million). As at the date of approval of these financial
statements, the drawn down amount remained at £45.0 million.

 

The carrying value of financial liabilities have been assessed as materially
in line with their fair values, with the exception of £100 million of private
placement notes. The fair value of these borrowings has been assessed as
£85.6 million (31 December 2023: £88.3 million, 30 June 2023: £83.0
million).

 

No security is provided over the Group's borrowings.

 

 

9. IMPAIRMENT

 

For the year ended 31 December 2023, management completed a detailed
impairment review for the sites that had been announced to be closed, which
resulted in an asset impairment of £20.6 million.

 

Management also completed detailed testing of value-in-use ("VIU") for the
Group's remaining operating CGUs at 31 December 2023, with no further
impairment charges recognised.

 

The key assumption used within the VIU calculations are noted below:

 

 1.  Management used the latest Board approved budget and strategic planning
     forecasts in its estimated future cash flows, covering the period 2024 to
     2028, which included assumptions regarding industry demand for the Group's
     products. These forecasts assumed a return to normalised levels of industry
     demand for the Group's products (defined as a level of demand in line with the
     2022 year) over the medium term.

 

Management was of the view that a downside sensitivity, evaluated as an
unforeseen material reduction of greater than 10% in the long-term industry
demand for the Group's products (against a level of demand in line with the
2022 year) could lead to a risk of impairment of the Group's non-current
assets of between £15 million and £25 million.

At 30 June 2024, management reviewed the internal and external sources of
information and concluded that the key assumption remained appropriate, and
accordingly, no new impairment indicators since 31 December 2023 have been
identified. Therefore, no detailed impairment review was performed as at 30
June 2024.

 

However, management took the decision to test those CGUs which demonstrated
the lowest levels of headroom when performing its detailed testing of
impairment as at 31 December 2023.

 

The other assumptions used within the VIU calculation are noted below:

 

 1.  A pre-tax weighted average cost of capital ("WACC") of 11%-14% was used within
     the VIU calculation based on an externally derived rate and benchmarked
     against industry peer group companies.
 2.  Terminal growth rates of 2% were used reflecting long term inflationary
     expectations and management's past experience and expectations.

 

Management is of the view that no reasonable movement in the other assumptions
of the WACC or terminal growth rate outlined would result in impairment of the
Group's non-current assets.

 

No further impairment charges were recognised as at 30 June 2024.

 

 

10. NOTES TO THE GROUP CASHFLOW STATEMENT

 

                                                     Unaudited        Unaudited        Audited
                                                     Half year ended  Half year ended  Year ended
                                                     30/06/2024       30/06/2023       31/12/2023
 Cash flows from operating activities                 £'000            £'000            £'000
 Profit before taxation                              11,782           29,875           30,067
 Adjustments for:
 Depreciation                                        16,557           16,613           34,626
 Impairment of property plant and equipment          -                7,529            15,397
 Impairment of right-of-use assets                   -                -                1,181
 Impairment of working capital                       -                1,670            4,022
 Amortisation of intangible assets                   3,469            3,469            6,938
 Finance costs                                       2,670            2,180            4,964
 gain on disposal of property, plant and equipment   (11)             (1,393)          (1,957)
 Research and development expenditure credit         (1,230)          (750)            (2,427)
 Share based payments                                874              1,432            2,308
 Post-employment benefits                            520              149              790
 Other                                               (254)            (592)            (617)
                                                     34,377           60,182           95,292
 Decrease/(increase) in inventory                    2,559            (19,539)         (28,495)
 (Increase)/decrease in trade and other receivables  (20,807)         (10,676)         28,298
 Increase in trade and other creditors               (850)            (9,193)          (36,865)
 (Decrease)/increase in provisions                   (4,521)          1,404            5,426
 Cash generated from operations                      10,758           22,178           63,656

 

 

11. FINANCIAL INSTRUMENTS

IFRS 13 'Financial Instruments: Disclosures' requires fair value measurements
to be recognised using a fair value hierarchy that reflects the significance
of the inputs used in the measurements, according to the following levels:

 

Level 1 - Unadjusted quoted prices in active markets for identical assets or
liabilities.

 

Level 2 - Inputs other than quoted prices included within Level 1 that are
observable for the asset or liability, either directly (that is, as prices) or
indirectly (that is, derived from prices).

 

Level 3 - Inputs for the asset or liability that are not based on observable
market data (that is, unobservable inputs).

 

At 30 June 2024, 31 December 2023 and 30 June 2023, the Group's fair value
measurements were categorised as Level 2, except for (i) quoted investments
within the Group's pension schemes, which were valued as Level 1 and (ii) the
insured pensioner and deferred pensioner asset, which was categorised as a
Level 3 valuation and uses assumptions set out in Note 12 to align its
valuation to the related liability.

 

The Group entered into forward currency contracts as cash flow hedges to
manage its exposure to foreign currency fluctuations associated with future
purchases of plant and equipment required for the construction of major
capital expenditure projects. These instruments are measured at fair value
using Level 2 valuation techniques subsequent to initial recognition.

 

At 30 June 2024, a liability valued at £0.1 million (31 December 2023: a
liability of £0.1 million; 30 June 2023: a liability of £0.1 million) was
recognised for these derivative financial instruments.

 

At 30 June 2024, 31 December 2023 and 30 June 2023, the Group held no other
significant derivative financial instruments. There were no transfers between
levels during any period disclosed.

 

The carrying value of the Group's short-term receivables and payables is a
reasonable approximation of their fair values. The fair value of all other
financial instruments carried within the Group's financial statements is not
materially different from their carrying amount, with the exception of £100
million of private placement notes. The fair value of these borrowings has
been assessed as £85.6 million (31 December 2023: £88.3 million, 30 June
2023: £83.0 million).

 

 

12. POST EMPLOYMENT BENEFITS

 

The Group participates in the Ibstock Pension Scheme (the 'Scheme'), a defined
benefit pension scheme in the UK. During the six-month period ended 30 June
2024, the opening Scheme surplus of £9.8 million decreased to a closing
surplus of £8.8 million. Analysis of the movements during the six-month
period ended 30 June 2024 was as follows:

                                             £'000
 Scheme surplus at 1 January 2024 (audited)  9,832
 Administration expenses                     (520)
 Interest income                             215
 Remeasurement due to:
 - Change in financial assumptions           20,344
 - Change in demographic assumptions         1,621
 - Experience gain                           7,653
 - Return on plan assets                     (30,374)
 Scheme surplus at 30 June 2024 (unaudited)  8,771

 

On 20 December 2022, the Scheme completed a full buy-in transaction with a
specialist third-party provider, which represented a significant step in the
Group's continuing strategy of de-risking its pensions exposure. This
transaction, together with the partial buy-in transaction in 2020 insured the
significant majority of the Group's defined benefit liabilities. As a result,
the insured asset and the corresponding liabilities of the Scheme are assumed
to be broadly matched without exposure to interest rate, inflation risk or
longevity risk. However, there is a residual risk that the insurance premium
may be increased following a data cleanse to reflect a more accurate liability
position. If the surplus Scheme assets are insufficient to meet any additional
premium, then the company may need to pay an additional contribution into the
Scheme.

 

The financial assumptions used by the actuary have been derived using a
methodology consistent with the approach used to prepare the accounting
disclosures at 31 December 2023. The assumptions have been updated based on
market conditions at 30 June 2024:

                                                    Unaudited     Unaudited     Audited
                                                    30 June 2024  30 June 2023  31 December 2023
                                                    Per annum     Per annum     Per annum
 Discount rate                                      5.15%         5.25%         4.55%
 RPI inflation                                      3.25%         3.25%         3.10%
 CPI inflation                                      2.75%         2.65%         2.50%
 Rate of increase in pensions in payment            3.65%         3.65%         3.60%
 Mortality assumptions: life expectation at age 65
 For male currently aged 65                         21.4 years    21.4 years    21.4 years
 For female currently aged 65                       24.2 years    24.1 years    24.1 years
 For male currently aged 40                         23.1 years    23.1 years    23.1 years
 For female currently aged 40                       26.0 years    25.9 years    25.9 years

 

In light of the fact that the pension scheme was in a net surplus position
after the full buy-in, the Trustees and the Group have agreed that the Group
would suspend paying contributions with effect from 1 March 2023.

In June 2023, the High Court ruled that a failure to obtain a "Section 37
certificate" alongside an amendment where there is a statutory requirement to
do so would render the amendment void. If effected, this issue could affect
scheme liabilities if it is not possible to locate Section 37 certificates
where required. This ruling was under appeal as at 30 June 2024 but the Court
of Appeal rejected the appeal on 24 July 2024. The Scheme's legal advisers are
not yet undertaking an analysis of the Scheme's historic documentation and no
allowance has been made for the ruling within the IAS19 disclosures at 30 June
2024. This position will be revisited in future sets of disclosures.

 

 

13. PROVISIONS

                      Unaudited     Unaudited     Audited
                      30 June 2024  30 June 2023  31 December 2023
                      £'000         £'000         £'000
 Restoration (i)      4,985         4,231         5,489
 Dilapidations (ii)   3,983         4,138         4,620
 Restructuring (iii)  978           1,530         5,037
 Other (iv)           138           368           418
                      10,084        10,267        15,564

 Current              3,285         2,535         6,002
 Non-current          6,799         7,732         9,562
                      10,084        10,267        15,564

 

                                    Restoration (i)  Dilapidations (ii)  Restructuring (iii)  Other (iv)  Total
                                     £'000            £'000               £'000                £'000       £'000
 At 1 January 2024                  5,489            4,620               5,037                418         15,564
 Charged to the income statement    67               -                   15                   -           82
 Utilised                           (51)             -                   (4,074)              (49)        (4,174)
 Unwind of discount/change in rate  (520)            (566)               -                    -           (1,086)
 Reversed unused                    -                (71)                -                    (231)       (302)
 At 30 June 2024                    4,985            3,983               978                  138         10,084

 

(i)The restoration provision comprises obligations governing site remediation
and improvement costs to be incurred in compliance with applicable
environmental regulations together with constructive obligations stemming from
established practice once the sites have been fully utilised. Provisions are
based upon management's best estimate of the ultimate cash outflows. The key
estimates associated with calculating the provision relate to the cost per
acre to perform the necessary remediation work as at the reporting date
together with determining the expected year of retirement. Climate change is
specifically considered at the planning stage of developments when restoration
provisions are initially estimated. This includes projection of costs
associated with future water management requirements and the form of the
ultimate expected restoration activity. Other changes to legislation,
including in relation to climate change, are factored into the provisions when
legislation becomes enacted. Estimates are reviewed and updated annually based
on the total estimated available reserves and the expected mineral extraction
rates. Whilst an element of the total provision will reverse in the
medium-term (one to ten years), the majority of the legal and constructive
obligations applicable to mineral-bearing land will unwind within a
twenty-year timeframe. In discounting the related obligations, expected future
cash outflows have been determined with due regard to extraction status and
anticipated remaining life. Discount rates used are based upon UK Government
bond rates with similar maturities.

(ii) Provisions for dilapidations arose as contingent liabilities recognised
upon the business combination in the period ended 31 December 2015. They are
recognised on a lease by lease basis and are based on the Group's best
estimate of the likely contractual cash outflows, which are estimated to occur
over the lease term. Third party valuation experts are used periodically in
the determination of the best estimate of the contractual obligation, with
expected cash flows discounted based upon UK Government bond rates with
similar maturities.

(iii)The restructuring provision comprised obligations arising from the
completion of the Group's review of operations during the second half of 2023,
which involved sites closures and associated redundancy costs. The key
estimates associated with the provision relate to redundancy costs per
impacted employee. All of the cost is expected to be incurred within one year
of the balance sheet date.

(iv)Other provisions include provisions for legal and warranty claim costs,
which are expected to be incurred within one year of the balance sheet date.

 

 

14. OTHER RESERVES

 

                                                        Cash flow hedging reserve  Merger reserve  Own shares held  Treasury shares  Total other reserves
 Balance at 1 January 2024                              (25)                       (369,119)       (514)            (30,000)         (399,658)
 Issue of own shares held on exercise of share options  -                          -               514              148              662
 At 30 June 2024 (unaudited)                            (25)                       (369,119)       -                (29,852)         (398,996)

 Balance at 1 January 2023 (audited)                    418                        (369,119)       (1,589)          (30,000)         (400,290)
 Other comprehensive expense                            (500)                      -               -                -                (500)
 Issue of own shares held on exercise of share options  -                          -               299              -                299
 At 30 June 2023 (unaudited)                            (82)                       (369,119)       (1,290)          (30,000)         (400,491)

 Balance at 1 July 2023 (unaudited)                     (82)                       (369,119)       (1,290)          (30,000)         (400,491)
 Other comprehensive income                             57                         -               -                -                57
 Issue of own shares held on exercise of share options  -                          -               776              -                776
 At 31 December 2023 (audited)                          (25)                       (369,119)       (514)            (30,000)         (399,658)

 

Cash flow hedging reserve

The cash flow hedging reserve records movements for effective cash flow hedges
measured at fair value. The accumulated balance in the cash flow hedging
reserve will be reclassified to the cost of the designated hedged item in a
future period.

Merger reserve

The merger reserve of £369.1 million arose on the acquisition of Figgs Topco
Limited by Ibstock plc in the period ended 31 December 2015 and is the
difference between the share capital and share premium of Figgs Topco Limited
and the nominal value of the investment and preference shares in Figgs Topco
Limited acquired by the Company.

Own shares held

The Group's holding in its own equity instruments is shown as a deduction from
shareholders' equity at cost. These shares represented shares held in the
Employee Benefit Trust (EBT) to meet the future requirements of the employee
share-based payment plans. Consideration, if any, received for the sale of
such shares is also recognised in equity with any difference between the
proceeds from sale and the original cost being taken to the profit and loss
reserve. No gain or loss is recognised in the income statement on the
purchase, sale, issue or cancellation of equity shares. All remaining shares
held in EBT were issued to meet share option requirements in the current
period.

Treasury share reserve

The Group holds the treasury shares to meet the future requirements of
employee share based payment plans. Consideration, if any, received for the
sale of such shares is also recognised in equity with any difference between
the proceeds from sale and the original cost being taken to the profit and
loss reserve. No gain or loss is recognised in the income statement on the
purchase, sale, issue or cancellation of equity shares.

 

At 30 June 2024, the treasury shares are shown as a deduction from
shareholders' equity at cost totalling £29.9 million at 30 June 2024 (30 June
2023: £30.0 million, 31 December 2023: £30.0 million).

 

 

15. RELATED PARTY TRANSACTIONS

 

Balances and transactions between Ibstock Plc (the ultimate Parent) and its
subsidiaries, which are related parties, are eliminated on consolidation and
are not disclosed in this note. There were no further material related party
transactions, nor any related party balances in either the 2024 or 2023
financial periods other than remuneration for the Directors and key management
personnel.

 

 

16. DIVIDENDS PAID AND PROPOSED

 

A final dividend for 2023 of 3.6 pence per ordinary share (2022: 5.5 pence)
was paid on 31 May 2024. The Directors have declared an interim dividend of
1.5 pence per ordinary share in respect of 2024 (2023: 3.4 pence), amounting
to a dividend cost of £5.9 million (2023: £13.3 million). The interim
dividend will be paid on 13 September 2024 to all shareholders on the
register at close of business on 23 August 2024.

 

These condensed consolidated financial statements do not reflect the 2024
interim dividend payable.

 

 

17. POST BALANCE SHEET EVENTS

 

Except for the proposed interim ordinary dividend (see Note 16), no further
subsequent events requiring either disclosure or adjustment to these financial
statements have arisen since the balance sheet date.

 

 

INDEPENDENT REVIEW REPORT TO IBSTOCK PLC

 

Conclusion

 

We have been engaged by the company to review the condensed set of financial
statements in the half-yearly financial report for the six months ended 30
June 2024 which comprises the condensed consolidated income statement, the
condensed consolidated statement of comprehensive income, the condensed
consolidated balance sheet, the condensed consolidated statement of changes in
equity, the condensed consolidated cash flow statement and related notes 1 to
17.

 

Based on our review, nothing has come to our attention that causes us to
believe that the condensed set of financial statements in the half-yearly
financial report for the six months ended 30 June 2024 is not prepared, in all
material respects, in accordance with United Kingdom adopted International
Accounting Standard 34 and the Disclosure Guidance and Transparency Rules of
the United Kingdom's Financial Conduct Authority.

 

Basis for Conclusion

 

We conducted our review in accordance with International Standard on Review
Engagements (UK) 2410 "Review of Interim Financial Information Performed by
the Independent Auditor of the Entity" issued by the Financial Reporting
Council for use in the United Kingdom (ISRE (UK) 2410). A review of interim
financial information consists of making inquiries, primarily of persons
responsible for financial and accounting matters, and applying analytical and
other review procedures. A review is substantially less in scope than an audit
conducted in accordance with International Standards on Auditing (UK) and
consequently does not enable us to obtain assurance that we would become aware
of all significant matters that might be identified in an audit. Accordingly,
we do not express an audit opinion.

 

As disclosed in note 2, the annual financial statements of Ibstock Plc (the
"Group") are prepared in accordance with United Kingdom adopted international
accounting standards. The condensed set of financial statements included in
this half-yearly financial report has been prepared in accordance with United
Kingdom adopted International Accounting Standard 34, "Interim Financial
Reporting".

 

Conclusion Relating to Going Concern

 

Based on our review procedures, which are less extensive than those performed
in an audit as described in the Basis for Conclusion section of this report,
nothing has come to our attention to suggest that the directors have
inappropriately adopted the going concern basis of accounting or that the
directors have identified material uncertainties relating to going concern
that are not appropriately disclosed.

 

This Conclusion is based on the review procedures performed in accordance with
ISRE (UK) 2410; however future events or conditions may cause the entity to
cease to continue as a going concern.

 

Responsibilities of the directors

 

The directors are responsible for preparing the half-yearly financial report
in accordance with the Disclosure Guidance and Transparency Rules of the
United Kingdom's Financial Conduct Authority.

 

In preparing the half-yearly financial report, the directors are responsible
for assessing the group'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 the directors either intend to liquidate the
company or to cease operations, or have no realistic alternative but to do so.

 

Auditor's Responsibilities for the review of the financial information

 

In reviewing the half-yearly financial report, we are responsible for
expressing to the company a conclusion on the condensed set of financial
statements in the half-yearly financial report. Our Conclusion, including our
Conclusion Relating to Going Concern, are based on procedures that are less
extensive than audit procedures, as described in the Basis for Conclusion
paragraph of this report.

 

Use of our report

 

This report is made solely to the company in accordance with ISRE (UK) 2410.
Our work has been undertaken so that we might state to the company those
matters we are required to state to it in an independent review report and for
no other purpose. To the fullest extent permitted by law, we do not accept or
assume responsibility to anyone other than the company, for our review work,
for this report, or for the conclusions we have formed.

 

 

Deloitte LLP

 

Statutory Auditor

Birmingham, United Kingdom

6 August 2024

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR MZGGRZVRGDZZ

Recent news on Ibstock

See all news