Exhibit 99.5
James Hardie Industries plc
Condensed Consolidated Financial Statements
as of and for the Period Ended 31 December 2016
James Hardie Industries plc
Index
Page | ||||
Item 1. Condensed Consolidated Financial Statements (Unaudited) |
||||
Condensed Consolidated Balance Sheets as of 31 December 2016 and 31 March 2016 |
F-3 | |||
Condensed Consolidated Statements of Operations and Comprehensive Income for the Three and Nine Months Ended 31 December 2016 and 2015 |
F-4 | |||
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended 31 December 2016 and 2015 |
F-5 | |||
Notes to Condensed Consolidated Financial Statements |
F-6 |
James Hardie Industries plc
Condensed Consolidated Balance Sheets
(Millions of US dollars) | ||||||||
(Unaudited) 31 Dec 2016 |
31 March 2016 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 88.1 | $ | 107.1 | ||||
Restricted cash and cash equivalents |
5.0 | 5.0 | ||||||
Restricted cash and cash equivalents - Asbestos |
24.3 | 17.0 | ||||||
Accounts and other receivables, net of allow ance for doubtful accounts of US$0.8 million and US$1.1 million as of 31 December 2016 and 31 March 2016 |
140.6 | 173.3 | ||||||
Inventories |
191.4 | 193.0 | ||||||
Prepaid expenses and other current assets |
30.5 | 18.1 | ||||||
Insurance receivable - Asbestos |
15.8 | 16.7 | ||||||
Workers compensation - Asbestos |
3.9 | 4.1 | ||||||
|
|
|
|
|||||
Total current assets |
499.6 | 534.3 | ||||||
Property, plant and equipment, net |
839.9 | 867.0 | ||||||
Insurance receivable - Asbestos |
129.4 | 149.0 | ||||||
Workers compensation - Asbestos |
44.3 | 46.8 | ||||||
Deferred income taxes |
26.0 | 25.9 | ||||||
Deferred income taxes - Asbestos |
352.3 | 384.9 | ||||||
Other assets |
18.1 | 21.5 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,909.6 | $ | 2,029.4 | ||||
|
|
|
|
|||||
Liabilities and Shareholders Deficit |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 169.9 | $ | 127.2 | ||||
Short-term debt - Asbestos |
24.8 | 50.7 | ||||||
Dividends payable |
43.9 | - | ||||||
Accrued payroll and employee benefits |
55.9 | 63.0 | ||||||
Accrued product w arranties |
9.7 | 12.2 | ||||||
Income taxes payable |
5.7 | 4.8 | ||||||
Asbestos liability |
119.0 | 125.9 | ||||||
Workers compensation - Asbestos |
3.9 | 4.1 | ||||||
Other liabilities |
12.3 | 11.9 | ||||||
|
|
|
|
|||||
Total current liabilities |
445.1 | 399.8 | ||||||
Long-term debt |
499.0 | 501.8 | ||||||
Deferred income taxes |
94.5 | 82.1 | ||||||
Accrued product w arranties |
37.2 | 33.1 | ||||||
Asbestos liability |
1,044.3 | 1,176.3 | ||||||
Workers compensation - Asbestos |
44.3 | 46.8 | ||||||
Other liabilities |
14.9 | 14.7 | ||||||
|
|
|
|
|||||
Total liabilities |
2,179.3 | 2,254.6 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 10) |
||||||||
Shareholders deficit: |
||||||||
Common stock, Euro 0.59 par value, 2.0 billion shares authorized; 440,841,479 shares issued and outstanding at 31 December 2016 and 445,579,351 shares issued and outstanding at 31 March 2016 |
229.1 | 231.4 | ||||||
Additional paid-in capital |
171.3 | 164.4 | ||||||
Accumulated deficit |
(657.4) | (621.8) | ||||||
Accumulated other comprehensive income |
(12.7) | 0.8 | ||||||
|
|
|
|
|||||
Total shareholders deficit |
(269.7) | (225.2) | ||||||
|
|
|
|
|||||
Total liabilities and shareholders deficit |
$ | 1,909.6 | $ | 2,029.4 | ||||
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
F-3
James Hardie Industries plc
Condensed Consolidated Statements of Operations and
Comprehensive Income
(Unaudited)
Three Months Ended 31 December |
Nine Months Ended 31 December |
|||||||||||||||
(Millions of US dollars, except per share data) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net sales |
$ | 453.8 | $ | 413.9 | $ | 1,427.3 | $ | 1,292.4 | ||||||||
Cost of goods sold |
(298.8) | (264.4) | (913.4) | (820.3) | ||||||||||||
Gross profit |
155.0 | 149.5 | 513.9 | 472.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Selling, general and administrative expenses |
(74.6) | (61.4) | (215.7) | (185.5) | ||||||||||||
Research and development expenses |
(7.3) | (7.0) | (22.2) | (21.4) | ||||||||||||
Asbestos adjustments |
35.6 | (29.0) | 39.0 | 32.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
108.7 | 52.1 | 315.0 | 297.7 | ||||||||||||
Interest expense, net of capitalized interest |
(7.4) | (6.9) | (21.0) | (19.9) | ||||||||||||
Interest income |
0.2 | 0.2 | 0.7 | 0.7 | ||||||||||||
Other income |
1.4 | 1.9 | 1.2 | 4.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
102.9 | 47.3 | 295.9 | 282.5 | ||||||||||||
Income tax expense |
(15.0) | (21.9) | (63.9) | (66.9) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 87.9 | $ | 25.4 | $ | 232.0 | $ | 215.6 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income per share: |
||||||||||||||||
Basic |
$ | 0.20 | $ | 0.06 | $ | 0.52 | $ | 0.48 | ||||||||
Diluted |
$ | 0.20 | $ | 0.06 | $ | 0.52 | $ | 0.48 | ||||||||
Weighted average common shares outstanding |
||||||||||||||||
(Millions): |
||||||||||||||||
Basic |
440.7 | 445.3 | 443.3 | 445.2 | ||||||||||||
Diluted |
441.6 | 447.1 | 444.8 | 447.3 | ||||||||||||
Comprehensive income, net of tax: |
||||||||||||||||
Net income |
$ | 87.9 | $ | 25.4 | $ | 232.0 | $ | 215.6 | ||||||||
Currency translation adjustments |
(12.4) | 10.2 | (13.5) | (10.8) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income: |
$ | 75.5 | $ | 35.6 | $ | 218.5 | $ | 204.8 | ||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
F-4
James Hardie Industries plc
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Nine Months Ended 31 December |
||||||||
(Millions of US dollars) | 2016 | 2015 | ||||||
Cash Flows From Operating Activities |
||||||||
Net income |
$ | 232.0 | $ | 215.6 | ||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation and amortization |
62.5 | 55.1 | ||||||
Deferred income taxes |
12.7 | 7.7 | ||||||
Stock-based compensation |
6.9 | 7.1 | ||||||
Asbestos adjustments |
(39.0) | (32.5) | ||||||
Excess tax benefits from share-based awards |
(2.9) | (2.8) | ||||||
Loss on disposal of property, plant and equipment, net |
10.3 | 2.2 | ||||||
Changes in operating assets and liabilities: |
||||||||
Restricted cash and cash equivalents |
57.9 | 75.6 | ||||||
Payment to AICF |
(91.1) | (62.8) | ||||||
Accounts and other receivables |
28.2 | 7.9 | ||||||
Inventories |
(0.4) | 14.0 | ||||||
Prepaid expenses and other assets |
(5.2) | (7.9) | ||||||
Insurance receivable - Asbestos |
11.9 | 12.7 | ||||||
Accounts payable and accrued liabilities |
47.5 | (6.9) | ||||||
Asbestos liability |
(69.8) | (87.6) | ||||||
Other accrued liabilities |
4.3 | 3.1 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
$ | 265.8 | $ | 200.5 | ||||
|
|
|
|
|||||
Cash Flows From Investing Activities |
||||||||
Purchases of property, plant and equipment |
$ | (58.5) | $ | (52.1) | ||||
Proceeds from sale of property, plant and equipment |
- | 10.4 | ||||||
Capitalized interest |
(1.6) | (2.5) | ||||||
Acquisition of assets |
- | (0.5) | ||||||
|
|
|
|
|||||
Net cash used in investing activities |
$ | (60.1) | $ | (44.7) | ||||
|
|
|
|
|||||
Cash Flows From Financing Activities |
||||||||
Proceeds from credit facilities |
$ | 305.0 | $ | 513.0 | ||||
Repayments of credit facilities |
(385.0) | (413.0) | ||||||
Proceeds from senior unsecured notes |
77.3 | - | ||||||
Debt issuance costs |
(1.7) | (2.9) | ||||||
Proceeds from issuance of shares |
0.3 | 1.4 | ||||||
Excess tax benefits from share-based awards |
2.9 | 2.8 | ||||||
Common stock repurchased and retired |
(99.8) | (22.3) | ||||||
Dividends paid |
(130.2) | (206.8) | ||||||
|
|
|
|
|||||
Net cash used in financing activities |
$ | (231.2) | $ | (127.8) | ||||
|
|
|
|
|||||
Effects of exchange rate changes on cash |
$ | 6.5 | $ | (0.5) | ||||
|
|
|
|
|||||
Net (decrease) increase in cash and cash equivalents |
(19.0) | 27.5 | ||||||
Cash and cash equivalents at beginning of period |
107.1 | 67.0 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 88.1 | $ | 94.5 | ||||
|
|
|
|
|||||
Components of Cash and Cash Equivalents |
||||||||
Cash at bank |
$ | 78.8 | $ | 84.0 | ||||
Short-term deposits |
9.3 | 10.5 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 88.1 | $ | 94.5 | ||||
|
|
|
|
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
F-5
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements
1. Background and Basis of Presentation
Nature of Operations
James Hardie Industries plc manufactures and sells fiber cement building products for interior and exterior building construction applications, primarily in the United States, Australia, Canada, New Zealand, the Philippines and Europe.
Basis of Presentation
The condensed consolidated financial statements represent the financial position, results of operations and cash flows of James Hardie Industries plc and its wholly-owned subsidiaries and a special purpose entity. Except as otherwise indicated, James Hardie Industries plc is referred to as JHI plc. JHI plc, together with its direct and indirect wholly-owned subsidiaries, are collectively referred to as James Hardie or the Company. These interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto, included in the Companys Annual Report on Form 20-F for the fiscal year ended 31 March 2016, which was filed with the United States Securities and Exchange Commission (SEC) on 19 May 2016.
The condensed consolidated financial statements included herein are unaudited; however, they contain all adjustments (all of which are normal and recurring) which, in the opinion of the Companys management, are necessary to state fairly the condensed consolidated balance sheet of the Company at 31 December 2016, the condensed consolidated results of operations and comprehensive income for the three and nine months ended 31 December 2016 and 2015 and the condensed consolidated cash flows for the nine months ended 31 December 2016 and 2015.
The Company has recorded on its balance sheet certain Australian assets and liabilities, including asbestos-related assets and liabilities under the terms of the Amended and Restated Final Funding Agreement (AFFA), that are denominated in Australian dollars and subject to translation (Australian entities) or remeasurement (Asbestos Injuries Compensation Fund (AICF) entity) into US dollars at each reporting date. Unless otherwise noted, the Company converts Australian dollar denominated assets and liabilities into US dollars at the current spot rate at the end of the reporting period; while revenues and expenses are converted using an average exchange rate for the period.
The results of operations for the three and nine months ended 31 December 2016 are not necessarily indicative of the results to be expected for the full year. The balance sheet at 31 March 2016 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (US GAAP) for complete financial statements in this interim financial report.
F-6
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
Reporting Segments
During the first quarter of fiscal year 2017, the Company changed its reportable operating segments in conjunction with how information is evaluated by the Chief Operating Decision Maker (CODM) for the purpose of assessing segment performance and allocation of resources. The Company has revised its historical segment information at 31 March 2016 and for the three and nine months ended 31 December 2015 to be consistent with the current reportable segment structure. The change in reportable segments had no effect on the Companys financial position, results of operations or cash flows for the periods presented. See Note 14 for further details on segment reporting.
2. Recent Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, which provides guidance requiring companies to recognize revenue depicting the transfer of goods or services to customers in amounts that reflect the payment to which a company expects to be entitled in exchange for those goods or services. ASU No. 2014-09 also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. ASU No. 2014-09 is effective for annual reporting periods beginning after 15 December 2016, and interim periods within those years, and early adoption is not permitted. In August 2015, the FASB issued ASU No. 2015-14, which deferred the effective date of ASU No. 2014-09 to annual reporting periods beginning after 15 December 2017. Also, early adoption is permitted for annual reporting periods beginning after 15 December 2016. Companies may use either a full retrospective or a modified retrospective approach to adopt ASU No. 2014-09. In April 2016, the FASB issued ASU No. 2016-10, which provides clarification on identifying performance obligations and the licensing implementation guidance, and has the same effective date and transition requirements for ASU No. 2014-09. In May 2016, the FASB issued ASU No. 2016-11, which rescinds certain SEC observer comments in the revenue recognition guidance. In May 2016, the FASB issued ASU No. 2016-12, which provides clarification on assessing collectability, presenting sales taxes, measuring noncash consideration, and certain transition matters, and has the same effective date and transition requirements for ASU No. 2014-09. In December 2016, the FASB issued ASU No. 2016-20, which provides technical corrections and improvements related to revenue from contracts with customers, and has the same effective date and transition requirements for ASU No. 2014-09. The Company is currently evaluating the impact of the new guidance on its financial statements and has not yet selected a transition approach to implement these new standards.
In April 2015, the FASB issued ASU No. 2015-03, which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The amendments in ASU No. 2015-03 are effective for fiscal years and interim periods within those years, beginning after 15 December 2015, with early adoption permitted. The new guidance shall be applied on a retrospective basis, wherein the balance sheet of each individual period presented should be adjusted to reflect the period-specific effects of applying the new guidance. The Company adopted ASU 2015-03 starting with the fiscal year beginning 1 April 2016. The balances at 31 March 2016 of US$1.6 million and US$9.4 million were reclassified from
Prepaid expenses and other current assets and Other assets, respectively, and are now included as an offset to Long-term debt in accordance with ASU No. 2015-03.
F-7
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
In February 2016, the FASB issued ASU No. 2016-02, which provides guidance on the amount, timing, and uncertainty of cash flows arising from leases. The standard requires lessees to recognize lease assets and lease liabilities on the balance sheet and requires expanded disclosures about leasing arrangements. Lessor accounting will remain largely unchanged from current guidance, however ASU 2016-02 will provide improvements that are intended to align lessor accounting with the lessee model and with updated revenue recognition guidance. The amendments in ASU No. 2016-02 are effective for fiscal years and interim periods within those years, beginning after 15 December 2018, with early adoption permitted. The Company is currently evaluating the impact of the new guidance on its financial statements.
In March 2016, the FASB issued ASU No. 2016-09, which provides guidance to simplify several aspects of the accounting for share-based payment transactions including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The amendments in ASU No. 2016-09 are effective for fiscal years and interim periods within those years, beginning after 15 December 2016, with early adoption permitted. An entity that elects early adoption must adopt all of the amendments in the same period. Amendments related to the timing of when excess tax benefits are recognized, minimum statutory withholding requirements, forfeitures, and intrinsic value shall be applied on a modified retrospective basis, wherein the beginning retained earnings in the period in which the guidance is adopted should include a cumulative-effect adjustment to reflect the effects of applying the new guidance. Amendments related to the presentation of employee taxes paid on the statements of cash flows shall be applied retrospectively. Amendments requiring recognition of excess tax benefits and tax deficiencies in the consolidated statements of operations and comprehensive income and the practical expedient for estimating term shall be applied prospectively. An entity may elect to apply the amendments related to the presentation of excess tax benefits on the statements of cash flows using either a prospective transition method or a retrospective transition method. The Company will adopt ASU No. 2016-19 starting with the fiscal year beginning 1 April 2017. Upon adoption, the Company will recognize forfeitures as they occur and will apply the change in classification of cash flows resulting from excess tax benefits or deficiencies on a prospective basis. The Company does not expect the adoption of this standard to have a material impact on its consolidated financial statements.
In August 2016, the FASB issued ASU No. 2016-15, which provides clarification regarding how certain cash receipts and cash payments are presented and classified in the consolidated statements of cash flows. Among the types of cash flows addressed are payments for costs related to debt prepayments or extinguishments, payments representing accreted interest on discounted debt, payments of contingent consideration after a business combination, proceeds from insurance claims and company-owned life insurance, and distributions from equity method investees, among others. The amendments in ASU No. 2016-15 are effective for fiscal years and interim periods within those years, beginning after 15 December 2017, with early adoption permitted. The Company early adopted ASU No. 2016-15 in the current fiscal year; which had no impact to its consolidated financial statements.
In October 2016, the FASB issued ASU No. 2016-16, which requires entities to recognize the income tax consequences of intra-entity transfers of assets other than inventory when the transfer occurs. The amendments in ASU No. 2016-16 are effective for fiscal years and interim periods within those years, beginning after 15 December 2017, with early adoption permitted. The amendments in ASU No. 2016-16 shall be applied on a modified retrospective basis, wherein the beginning retained earnings in the period
F-8
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
in which the guidance is adopted should include a cumulative-effect adjustment to reflect the effects of applying the new guidance. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18, which requires the statement of cash flows to explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. The amendments in ASU No. 2016-18 are effective for fiscal years and interim periods within those years, beginning after 15 December 2017, with early adoption permitted. The amendments in ASU No. 2016-18 shall be applied on a retrospective basis for each period presented. The Company is currently evaluating the impact of the new guidance on its financial statements.
In January 2017, the FASB issued ASU No. 2017-01, which clarifies the definition of a business to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of either assets or of businesses. The amendments in ASU No. 2017-01 are effective for fiscal years and interim periods within those years, beginning after 15 December 2017, on a prospective basis. Early application of the amendments in ASU No. 2017-01 is allowable for transactions in which the acquisition date, the date of the deconsolidation of a subsidiary or the date a group of assets is derecognized occurs before the report issuance date. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.
3. Earnings Per Share
The Company discloses basic and diluted earnings per share (EPS). Basic EPS is calculated using net income divided by the weighted average number of common shares outstanding during the period. Diluted EPS is similar to basic EPS except that the weighted average number of common shares outstanding is increased to include the number of additional common shares calculated using the Treasury Stock Method that would have been outstanding if the dilutive stock options and restricted stock units (RSUs), had been issued.
Accordingly, basic and diluted common shares outstanding used in determining net income per share are as follows:
F-9
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
Three Months Ended 31 December |
Nine Months Ended 31 December |
|||||||||||||||
(Millions of shares) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Basic common shares outstanding |
440.7 | 445.3 | 443.3 | 445.2 | ||||||||||||
Dilutive effect of stock awards |
0.9 | 1.8 | 1.5 | 2.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted common shares outstanding |
441.6 | 447.1 | 444.8 | 447.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
(US dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income per share - basic |
$ | 0.20 | $ | 0.06 | $ | 0.52 | $ | 0.48 | ||||||||
Net income per share - diluted |
$ | 0.20 | $ | 0.06 | $ | 0.52 | $ | 0.48 |
Potential common shares of 1.3 million and 1.0 million for the three and nine months ended 31 December 2016, respectively, and 0.7 million and 0.8 million for the three and nine months ended 31 December 2015, respectively, have been excluded from the calculation of diluted common shares outstanding because the effect of their inclusion would be anti-dilutive.
Unless they are anti-dilutive, RSUs which vest solely based on continued employment are considered to be outstanding as of their issuance date for purposes of computing diluted EPS using the Treasury Stock Method. Once these RSUs vest, they are included in the basic EPS calculation on a weighted-average basis.
RSUs which vest based on performance or market conditions are considered contingent shares. At each reporting date prior to the end of the contingency period, the Company determines the number of contingently issuable shares to include in the diluted EPS, as the number of shares that would be issuable under the terms of the RSUs arrangement, if the end of the reporting period were the end of the contingency period. Once these RSUs vest, they are included in the basic EPS calculation on a weighted-average basis.
4. Restricted Cash and Cash Equivalents
Included in Restricted cash and cash equivalents is US$5.0 million related to an insurance policy at 31 December 2016 and 31 March 2016, which restricts the cash from use for general corporate purposes.
5. Inventories
Inventories consist of the following components:
F-10
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
(Millions of US dollars) | 31 December 2016 |
31 March 2016 |
||||||
Finished goods |
$ | 135.7 | $ | 144.4 | ||||
Work-in-process |
6.3 | 5.7 | ||||||
Raw materials and supplies |
57.4 | 50.7 | ||||||
Provision for obsolete finished goods and raw materials |
(8.0) | (7.8) | ||||||
|
|
|
|
|||||
Total inventories |
$ | 191.4 | $ | 193.0 | ||||
|
|
|
|
As of 31 December 2016 and 31 March 2016, US$26.3 million and US$32.1 million, respectively, of the Companys finished goods inventory was held at third-party locations.
6. Long-Term Debt
At 31 December 2016, the Company held two forms of debt; an unsecured revolving credit facility and senior unsecured notes. The effective weighted average interest rate on the Companys total debt was 5.1% and 4.5% at 31 December 2016 and 31 March 2016, respectively. The weighted average term of all debt, including undrawn facilities, was 4.9 years and 5.6 years at 31 December 2016 and 31 March 2016, respectively.
Revolving Credit Facility
In December 2015, James Hardie International Finance Designated Activity Company (fka James Hardie International Finance Limited) and James Hardie Building Products Inc., each a wholly-owned subsidiary of JHI plc, entered into a US$500.0 million unsecured revolving credit facility (the Revolving Credit Facility) with certain commercial banks and HSBC Bank USA, National Association, as administrative agent. The Revolving Credit Facility expires in December 2020 and the size of the facility may be increased by up to US$250.0 million.
Debt issuance costs in connection with the Revolving Credit Facility are recorded as an offset to Long-Term Debt in the Companys condensed consolidated balance sheet and are being amortized as interest expense using the effective interest method over the stated term of 5 years. At 31 December 2016 and 31 March 2016, the Companys total debt issuance costs have an unamortized balance of US$3.3 million and US$3.9 million, respectively.
The amount drawn under the Revolving Credit Facility was US$110.0 million and US$190.0 million at 31 December 2016 and 31 March 2016, respectively.
The effective weighted average interest rate on the Companys total outstanding Revolving Credit Facility was 2.4% and 2.0% at 31 December 2016 and 31 March 2016, respectively.
Borrowings under the Revolving Credit Facility bear interest at per annum rates equal to, at borrowers option, either: (i) the London Interbank Offered Rate (LIBOR) plus an applicable margin for LIBOR loans; or (ii) a base rate plus an applicable margin for base rate loans. The base rate is calculated as the
F-11
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
highest of (x) the rate that the administrative agent announces from time to time as its prime lending rate, as in effect from time to time, (y) 1/2 of 1% in excess of the overnight Federal Funds Rate, and (z) LIBOR for an interest period of one month plus 1.00%. The applicable margin is calculated based on a pricing grid that in each case is linked to our consolidated net leverage ratio. For LIBOR Loans, the applicable margin ranges from 1.25% to 2.00%, and for base rate loans it ranges from 0.25% to 1.00%. We also pay a commitment fee of between 0.20% and 0.35% on the actual daily amount of the unutilized revolving loans. The applicable commitment fee percentage is based on a pricing grid linked to our consolidated net leverage ratio.
The Revolving Credit Facility is guaranteed by each of James Hardie International Group Limited and James Hardie Technology Limited, each of which are wholly-owned subsidiaries of JHI plc.
The Revolving Credit Facility agreement contains certain covenants that, among other things, restrict James Hardie International Group Limited and its restricted subsidiaries ability to incur indebtedness and grant liens other than certain types of permitted indebtedness and permitted liens, make certain restricted payments, and undertake certain types of mergers or consolidations actions. In addition, the Company: (i) must not exceed a maximum of net debt to earnings before interest, tax, depreciation and amortization, excluding all asbestos-related liabilities, assets, income, gains, losses and charges other than AICF payments, all AICF selling, general and administrative (SG&A) expenses, all Australian Securities and Investment Commission (ASIC)-related expenses, all recoveries and asset impairments, and all New Zealand product liability expenses and (ii) must meet or exceed a minimum ratio of earnings before interest, tax, depreciation and amortization to interest charges, excluding all income, expense and other profit and loss statement impacts of asbestos income, gains, losses and charges, all AICF SG&A expenses, all ASIC-related expenses, all recoveries and asset impairments, and all New Zealand product liability expenses. At 31 December 2016, the Company was in compliance with all covenants contained in the Revolving Credit Facility agreement.
Senior Unsecured Notes
In February 2015, James Hardie International Finance Designated Activity Company, a wholly-owned subsidiary of JHI plc, completed the sale of US$325.0 million aggregate principal amount of senior unsecured notes due 15 February 2023. Interest is payable semi-annually in arrears on 15 February and 15 August of each year, at a rate of 5.875%.
The senior notes were sold at an offering price of 99.213% of par value, an original issue discount of US$2.6 million. Debt issuance costs in connection with the offering are recorded as an offset to Long-Term Debt on the Companys condensed consolidated balance sheet. Both the discount and the debt issuance costs are being amortized as interest expense using the effective interest method over the stated term of 8 years. The discount has an unamortized balance of US$2.0 million and US$2.2 million at 31 December 2016 and 31 March 2016, respectively. The debt issuance costs have an unamortized balance of US$6.3 million and US$7.1 million at 31 December 2016 and 31 March 2016, respectively.
In July 2016, James Hardie International Finance Designated Activity Company completed the re-offering and sale of an additional US$75.0 million aggregate principal amount of its 5.875% senior notes due 2023. The senior notes issued and sold pursuant to the re-offering constitute a further issuance of, and
F-12
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
are consolidated with, the US$325.0 million aggregate principal amount of 5.875% senior notes issued in February 2015 and form a single series with the outstanding notes. The re-offered senior notes have the same terms (other than issue date and issue price) as those of the outstanding notes and were sold at an offering price of 103.0% of par value, plus accrued and unpaid interest from 15 February 2016 (as if the senior notes had been issued on such date). Following the completion of this re-offering, the aggregate principal amount of senior notes due 2023 is US$400.0 million.
The re-offering was sold at an offering price of 103.0% of par value, a premium of US$2.3 million. Debt issuance costs in connection with the re-offering are recorded as an offset to Long-Term Debt on the Companys condensed consolidated balance sheet. Both the premium and the debt issuance costs are being amortized as interest expense using the effective interest method over 6.6 years, the term of the US$75.0 million re-offering. The premium has an unamortized balance of US$2.1 million at 31 December 2016. The debt issuance costs have an unamortized balance of US$1.6 million at 31 December 2016.
The senior notes are guaranteed by each of James Hardie International Group Limited, James Hardie Building Products Inc. and James Hardie Technology Limited, each of which are wholly-owned subsidiaries of JHI plc.
The indenture governing the senior notes contains covenants that, among other things, limit the ability of James Hardie International Group Limited, James Hardie Building Products Inc., James Hardie Technology Limited and their restricted subsidiaries to incur liens on assets, make certain restricted payments, engage in certain sale and leaseback transactions and merge or consolidate with or into other companies. These covenants are subject to certain exceptions and qualifications as described in the indenture. At 31 December 2016, the Company was in compliance with all of its requirements under the indenture related to the senior notes.
7. Asbestos
In February 2007, the Companys shareholders approved the AFFA, an agreement pursuant to which the Company provides long-term funding to the AICF.
Asbestos Adjustments
Asbestos-related assets and liabilities are denominated in Australian dollars. The reported values of these asbestos-related assets and liabilities in the Companys condensed consolidated balance sheets in US dollars are subject to adjustment depending on the closing exchange rate between the two currencies at the balance sheet dates, the effect of which is included in Asbestos adjustments in the condensed consolidated statements of operations and comprehensive income. The asbestos adjustments for the three and nine months ended 31 December 2016 were income of US$35.6 million and US$39.0 million, respectively. The asbestos adjustments for the three and nine months ended 31 December 2015 were an expense of US$29.0 million and income of US$32.5 million, respectively.
F-13
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
Claims Data
The following table shows the activity related to the number of open claims, new claims and closed claims during each of the past five years and the average settlement per settled claim and case closed:
Nine Months Ended |
For the Years Ended 31 March | |||||||||||||||||||||||
31 December | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||||||
2016 | ||||||||||||||||||||||||
Number of open claims at beginning of period |
426 | 494 | 466 | 462 | 592 | 564 | ||||||||||||||||||
Number of new claims |
428 | 577 | 665 | 608 | 542 | 456 | ||||||||||||||||||
Number of closed claims |
517 | 645 | 637 | 604 | 672 | 428 | ||||||||||||||||||
Number of open claims at end of period |
337 | 426 | 494 | 466 | 462 | 592 | ||||||||||||||||||
Average settlement amount per settled claim |
A$ 215,317 | A$ 248,138 | A$ 254,209 | A$ 253,185 | A$ 231,313 | A$ 218,610 | ||||||||||||||||||
Average settlement amount per case closed |
A$ 159,093 | A$ 218,900 | A$ 217,495 | A$ 212,944 | A$ 200,561 | A$ 198,179 | ||||||||||||||||||
Average settlement amount per settled claim |
US$ 161,771 | US$ 182,763 | US$ 222,619 | US$ 236,268 | US$ 238,615 | US$ 228,361 | ||||||||||||||||||
Average settlement amount per case closed |
US$ 119,529 | US$ 161,229 | US$ 190,468 | US$ 198,716 | US$ 206,892 | US$ 207,019 |
Under the terms of the AFFA, the Company has rights of access to actuarial information produced for AICF by the actuary appointed by AICF, which is currently KPMG Actuarial Pty Ltd. The Companys disclosures with respect to claims statistics are subject to it obtaining such information; however, the AFFA does not provide the Company an express right to audit or otherwise require independent verification of such information or the methodologies to be adopted by the approved actuary. As such, the Company relies on the accuracy and completeness of the information and analysis of the approved actuary when making disclosures with respect to claims statistics.
Asbestos-Related Assets and Liabilities
The Company has included on its condensed consolidated balance sheets certain asbestos-related assets and liabilities under the terms of the AFFA. These amounts are detailed in the table below, and the net total of these asbestos-related assets and liabilities is referred to by the Company as the Net AFFA Liability.
F-14
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
31 December | 31 March | |||||||
(Millions of US dollars) | 2016 | 2016 | ||||||
Asbestos liability current |
$ | (119.0) | $ | (125.9) | ||||
Asbestos liability non-current |
(1,044.3) | (1,176.3) | ||||||
|
|
|
|
|||||
Asbestos liability Total |
(1,163.3) | (1,302.2) | ||||||
Insurance receivable current |
15.8 | 16.7 | ||||||
Insurance receivable non-current |
129.4 | 149.0 | ||||||
|
|
|
|
|||||
Insurance receivable Total |
145.2 | 165.7 | ||||||
Workers compensation asset current |
3.9 | 4.1 | ||||||
Workers compensation asset non-current |
44.3 | 46.8 | ||||||
Workers compensation liability current |
(3.9) | (4.1) | ||||||
Workers compensation liability non-current |
(44.3) | (46.8) | ||||||
|
|
|
|
|||||
Workers compensation Total |
- | - | ||||||
Loan facility |
(24.8) | (50.7) | ||||||
Other net liabilities |
(2.8) | (1.0) | ||||||
Restricted cash and cash equivalents of the AICF |
24.3 | 17.0 | ||||||
|
|
|
|
|||||
Net Unfunded AFFA liability |
$ | (1,021.4) | $ | (1,171.2) | ||||
|
|
|
|
|||||
Deferred income taxes non-current |
352.3 | 384.9 | ||||||
Income tax payable |
12.0 | 19.6 | ||||||
|
|
|
|
|||||
Net Unfunded AFFA liability, net of tax |
$ | (657.1) | $ | (766.7) | ||||
|
|
|
|
F-15
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
The following is a detailed roll forward of the Net Unfunded AFFA liability, net of tax, at 31 December 2016:
(Millions of US dollars) | Asbestos Liability |
Insurance Receivables |
Deferred Tax Assets |
Other Loan Facilities |
Restricted Cash and Investments |
Other Assets and Liabilities1 |
Net Unfunded AFFA Liability, net of tax | |||||||||||||||||||||||
Opening Balance - 31 March 2016 |
$ | (1,302.2) | $ | 165.7 | $ | 384.9 | $ | (50.7) | $ | 17.0 | $ | 18.6 | $ (766.7) | |||||||||||||||||
Asbestos claims paid |
69.0 | (69.0) | - | |||||||||||||||||||||||||||
Payment received in accordance with AFFA2 |
91.1 | 91.1 | ||||||||||||||||||||||||||||
AICF claims-handling costs incurred (paid) |
0.8 | (0.8) | - | |||||||||||||||||||||||||||
AICF operating costs paid - non claims-handling |
(1.2) | (1.2) | ||||||||||||||||||||||||||||
Insurance recoveries |
(11.9) | 11.9 | - | |||||||||||||||||||||||||||
Movement in Income Tax Payable |
(12.4) | (6.6) | (19.0) | |||||||||||||||||||||||||||
Funds received from NSW under loan agreement |
(50.9) | 50.9 | - | |||||||||||||||||||||||||||
Funds repaid to NSW under loan agreement |
74.3 | (74.3) | - | |||||||||||||||||||||||||||
Other movements |
0.1 | 0.5 | 1.1 | (2.9) | (1.2) | |||||||||||||||||||||||||
Effect of foreign exchange3 |
69.0 | (8.6) | (20.7) | 2.5 | (2.4) | 0.1 | 39.9 | |||||||||||||||||||||||
Closing Balance - 31 December 2016 |
$ | (1,163.3) | $ | 145.2 | $ | 352.3 | $ | (24.8) | $ | 24.3 | $ | 9.2 | $ (657.1) | |||||||||||||||||
1 | Other assets and liabilities include an offset to income tax payable of US$12.0 million and US$19.6 million at 31 December 2016 and 31 March 2016, respectively. The remaining balance includes the other assets and liabilities of AICF, with a net liability of US$2.8 million and US$1.0 million at 31 December 2016 and 31 March 2016, respectively. |
2 | The payment received in accordance with AFFA of US$91.1 million reflects the US dollar equivalent of the A$120.7 million payment, translated at the exchange rate set five days before the day of payment. |
3 | For the nine months ended 31 December 2016, the Asbestos adjustments of US$39.0 million on the Companys condensed consolidated statements of operations and comprehensive income include the effect of foreign exchange above of US$39.9 million, which is partially offset by the loss on the foreign currency forward contract associated with the AICF payment. |
AICF Funding
On 1 July 2016, the Company made a payment of A$120.7 million (US$91.1 million) to AICF, representing 35% of its free cash flow for fiscal year 2016. For the 1 July 2016 payment, free cash flow, as defined in the AFFA, was equivalent to the Companys fiscal year 2016 operating cash flows of US$260.4 million. For the three and nine months ended 31 December 2016, the Company did not provide financial or other support to AICF that it was not previously contractually required to provide.
F-16
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
AICF NSW Government Secured Loan Facility
AICF may borrow up to an aggregate amount of A$320.0 million (US$231.5 million, based on the exchange rate at 31 December 2016) from the New South Wales (NSW) Government. The AICF Loan Facility is available to be drawn for the payment of claims through 1 November 2030, at which point, all outstanding borrowings must be repaid. Borrowings made under the AICF Loan Facility are classified as current, as AICF intends to repay the debt within one year.
Interest accrues daily on amounts outstanding, is calculated based on a 365-day year and is payable monthly. AICF may, at its discretion, elect to accrue interest payable on amounts outstanding under the AICF Loan Facility on the date interest becomes due and payable.
At 31 December 2016 and 31 March 2016, AICF had an outstanding balance under the AICF Loan Facility of US$24.8 million and US$50.7 million, respectively.
8. Derivative Instruments
The Company uses derivatives for risk management purposes and does not engage in speculative activity. A key risk management objective for the Company is to mitigate interest rate risk associated with the Companys external credit facilities and foreign currency risk primarily with respect to forecasted transactions denominated in foreign currencies. The determination of whether the Company enters into a derivative transaction to achieve these risk management objectives depends on a number of factors, including market related factors that impact the extent to which derivative instruments will achieve such risk management objectives of the Company.
The Company may from time to time enter into interest rate swap contracts to protect against upward movements in US Dollar LIBOR and the associated interest the Company pays on its external credit facilities. Interest rate swaps are recorded in the financial statements at fair value. Changes in fair value are recorded in the condensed consolidated statements of operations and comprehensive income in Other income.
Interest Rate Swaps
For interest rate swap contracts, the Company has agreed to pay fixed interest rates while receiving a floating interest rate. These contracts have a fair value of US$1.4 million and US$3.7 million at 31 December 2016 and 31 March 2016, respectively, which is included in Accounts payable and accrued liabilities.
At 31 December 2016, the weighted average fixed interest rate of these contracts is 2.1% and the weighted average remaining life is 2.7 years. For the three months ended 31 December 2016, the Company included in Other income an unrealized gain of US$1.8 million and a realized loss of US$0.4 million on interest rate swap contracts, respectively. For the nine months ended 31 December 2016, the Company included in Other income an unrealized gain of US$2.3 million and a realized loss of US$1.1 million on interest rate swap contracts, respectively.
F-17
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
For the three and nine months ended 31 December 2015, the Company included in Other income an unrealized gain of US$1.5 million and US$0.9 million on interest rate swap contracts, respectively. Included in Interest expense was a realized loss on settlements of interest rate swap contracts of US$0.4 million and US$1.4 million for the three and nine months ended 31 December 2015, respectively.
Foreign Currency Forward Contracts
Changes in the fair value of forward contracts that are not designated as hedges are recorded in earnings within Other income at each measurement date. As discussed above, these derivatives are typically entered into as economic hedges of changes in currency exchange rates.
The forward contracts had an unrealized gain of nil in the three and nine months ended 31 December 2016. The forward contracts had an unrealized gain of US$0.3 million in the three and nine months ended 31 December 2015.
The notional amount of interest rate swap contracts and foreign currency forward contracts represents the basis upon which payments are calculated and are reported on a net basis when a legal and enforceable right of off-set exists. The following table sets forth the total outstanding notional amount and the fair value of the Companys derivative instruments.
Fair Value as of | ||||||||||||||||||||||||
(Millions of US dollars) | Notional Amount | 31 December 2016 | 31 March 2016 | |||||||||||||||||||||
31 December 2016 |
31 March 2016 |
Assets | Liabilitites | Assets | Liabilities | |||||||||||||||||||
Derivatives not accounted for as hedges |
||||||||||||||||||||||||
Interest rate swap contracts |
$ | 100.0 | $ | 100.0 | $ | - | $ | 1.4 | $ | - | $ | 3.7 | ||||||||||||
Foreign currency forward contracts |
- | 0.4 | - | - | - | - | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
100.0 |
|
$ |
100.4 |
|
$ |
- |
|
$ |
1.4 |
|
$ |
- |
|
$ |
3.7 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
9. Fair Value Measurements
Assets and liabilities of the Company that are carried at fair value are classified in one of the following three categories:
Level 1 |
Quoted market prices in active markets for identical assets and liabilities that the Company has the ability to access at the measurement date; | |
Level 2 |
Observable market-based inputs or unobservable inputs that are corroborated by market data for the asset or liability at the measurement date; and | |
Level 3 |
Unobservable inputs that are not corroborated by market data used when there is minimal market activity for the asset or liability at the measurement date. |
Fair value measurements of assets and liabilities are assigned a level within the fair value hierarchy based on the lowest level of any input that is significant to the fair value measurement in its entirety.
F-18
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
At 31 December 2016, the Companys financial instruments consist primarily of Cash and cash equivalents, Restricted cash and cash equivalents, Trade receivables, Trade payables, Dividend payables, Revolving Credit Facility, Senior unsecured notes and Interest rate swaps.
Cash and cash equivalents, Restricted cash and cash equivalents, Trade receivables, Trade payables, Dividend payables and Revolving Credit Facility The carrying amounts for these items approximates their respective fair values due to the short maturity of these instruments.
Senior unsecured notes - The Companys senior unsecured notes have an estimated fair value of US$416.0 million at 31 December 2016 based on the trading price observed in the market at or near the balance sheet date and are categorized as Level 1 within the fair value hierarchy.
Interest rate swaps - The fair value of interest rate swap contracts is calculated based on the fixed rate, notional principal, settlement date and present value of the future cash inflows and outflows based on the terms of the agreement and the future floating interest rates as determined by a future interest rate yield curve. The model used to value the interest rate swap contracts is based upon well recognized financial principles, and interest rate yield curves can be validated through readily observable data by external sources. Although readily observable data is used in the valuations, different valuation methodologies could have an effect on the estimated fair value. Accordingly, the interest rate swap contracts are categorized as Level 2.
The following table sets forth by level within the fair value hierarchy, the Companys financial assets and liabilities that were accounted for at fair value on a recurring basis at 31 December 2016 according to the valuation techniques the Company used to determine their fair values.
Fair Value at | Fair Value Measurements | |||||||||||||||
Using Inputs Considered as | ||||||||||||||||
(Millions of US dollars) | 31 December 2016 | Level 1 | Level 2 | Level 3 | ||||||||||||
Interest rate swap contracts |
$ | 1.4 | $ | - | $ | 1.4 | $ | - | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Liabilities |
$ | 1.4 | $ | - | $ | 1.4 | $ | - | ||||||||
|
|
|
|
|
|
|
|
F-19
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
10. Commitments and Contingencies
The Company is involved from time to time in various legal proceedings and administrative actions related to the normal conduct of its business, including general liability claims, putative class action lawsuits and litigation concerning its products.
Although it is impossible to predict the outcome of any pending legal proceeding, management believes that such proceedings and actions should not, individually or in the aggregate, have a material adverse effect on the Companys consolidated financial position, results of operations or cash flows, except as they relate to asbestos as described in these financial statements.
Environmental and Legal
The operations of the Company, like those of other companies engaged in similar businesses, are subject to a number of laws and regulations on air and water quality, waste handling and disposal. The Companys policy is to accrue for environmental costs when it is determined that it is probable that an obligation exists and the amount can be reasonably estimated.
11. Income Taxes
Income taxes payable represents taxes currently payable which are computed at statutory income tax rates applicable to taxable income derived in each jurisdiction in which the Company conducts business. During the nine months ended 31 December 2016, the Company paid tax net of any refunds received of US$42.4 million in Ireland, the United States, Canada, New Zealand and the Philippines.
Deferred income taxes include European and Australian net operating loss carry-forwards. At 31 December 2016, the Company had European tax loss carry-forwards of approximately US$6.7 million and Australian tax loss carry-forwards of approximately US$16.2 million that are available to offset future taxable income in the respective jurisdiction.
The European tax loss carry-forwards relate to losses incurred in prior years during the establishment of the European business. At 31 December 2016, the Company had a valuation allowance against a portion of the European tax loss carry-forwards in respect of which realization is not more likely than not.
The Australian tax loss carry-forwards primarily result from current and prior year tax deductions for contributions to AICF. James Hardie 117 Pty Limited, the performing subsidiary under the AFFA, is able to claim a tax deduction for its contributions to AICF over a five-year period commencing in the year the contribution is incurred. At 31 December 2016, the Company recognized a tax deduction of US$41.4 million (A$55.0 million) for the current year relating to total contributions to AICF of US$312.3 million (A$366.9 million) incurred in fiscal years 2013 through 2017.
Due to the size and nature of its business, the Company is subject to ongoing reviews by taxing jurisdictions on various tax matters. The Company accrues for tax contingencies based upon its best estimate of the taxes ultimately expected to be paid, which it updates over time as more information becomes available. Such amounts are included in taxes payable or other non-current liabilities, as appropriate. If the Company ultimately determines that payment of these amounts is unnecessary, the
F-20
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
Company reverses the liability and recognizes a tax benefit during the period in which the Company determines that the liability is no longer necessary. The Company records additional tax expense in the period in which it determines that the recorded tax liability is less than the ultimate assessment it expects.
The Company or its subsidiaries files income tax returns in various jurisdictions including Ireland, the United States, Australia, New Zealand, the Philippines and The Netherlands. The Company is no longer subject to US federal examinations by US Internal Revenue Service (IRS) for fiscal years prior to fiscal year 2014 and Australian federal examinations by the Australian Taxation Office (ATO) for fiscal years prior to fiscal year 2013.
Taxing authorities from various jurisdictions in which the Company operates are in the process of reviewing the Companys respective jurisdictional tax returns for various ranges of years. The Company accrues tax liabilities in connection with ongoing audits and reviews based on knowledge of all relevant facts and circumstances, taking into account existing tax laws, its experience with previous audits and settlements, the status of current tax examinations and how the tax authorities view certain issues.
Unrecognized Tax Benefits
A reconciliation of the beginning and ending amount of unrecognized tax benefits are as follows:
(Millions of US Dollars)
|
Unrecognized tax benefits |
|||
Balance at 31 March 2016 |
$ | 0.7 | ||
|
|
|||
Additions for tax positions of the current year |
|
0.1
|
| |
|
|
|||
Balance at 31 December 2016 |
$ | 0.8 | ||
|
|
As of 31 December 2016, the total amount of unrecognized tax benefits and the total amount of interest and penalties accrued or prepaid by the Company related to unrecognized tax benefits that, if recognized, would impact the effective tax rate is US$0.8 million and nil, respectively.
The Company recognizes penalties and interest accrued related to unrecognized tax benefits in income tax expense. During the three and nine months ended 31 December 2016, the total amount of interest and penalties recognized in tax expense was nil. The liabilities associated with uncertain tax benefits are included in Other liabilities on the Companys condensed consolidated balance sheets.
F-21
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
12. Stock-Based Compensation
Total stock-based compensation expense consists of the following:
Three Months Ended 31 December |
Nine Months Ended 31 December |
|||||||||||||||
(Millions of US dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Liability Awards Expense |
$ | 1.3 | $ | 1.4 | $ | 4.3 | $ | 3.3 | ||||||||
Equity Awards Expense |
2.5 | 2.7 | 6.9 | 7.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total stock-based compensation expense |
$ | 3.8 | $ | 4.1 | $ | 11.2 | $ | 10.4 | ||||||||
|
|
|
|
|
|
|
|
As of 31 December 2016, the unrecorded future stock-based compensation expense related to outstanding equity awards was US$16.7 million after estimated forfeitures and will be recognized over an estimated weighted average amortization period of 1.5 years.
13. Capital Management and Dividends
The following table summarizes the dividends declared or paid during fiscal years 2017, 2016 and 2015:
(Millions of US dollars) | US Cents/Security |
US$ Millions Total Amount |
Announcement Date | Record Date | Payment Date | |||||
FY 2017 first half dividend 1 |
0.10 | 44.1 | 17 November 2016 | 21 December 2016 | 24 February 2017 | |||||
FY 2016 second half dividend |
0.29 | 130.2 | 19 May 2016 | 9 June 2016 | 5 August 2016 | |||||
FY 2016 first half dividend |
0.09 | 39.7 | 19 November 2015 | 23 December 2015 | 26 February 2016 | |||||
FY 2015 special dividend |
0.22 | 92.8 | 21 May 2015 | 11 June 2015 | 7 August 2015 | |||||
FY 2015 second half dividend |
0.27 | 114.0 | 21 May 2015 | 11 June 2015 | 7 August 2015 | |||||
FY 2015 first half dividend |
0.08 | 34.2 | 19 November 2014 | 23 December 2014 | 27 February 2015 | |||||
FY 2014 special dividend |
0.20 | 89.0 | 22 May 2014 | 12 June 2014 | 8 August 2014 | |||||
FY 2014 second half dividend |
0.32 | 142.3 | 22 May 2014 | 12 June 2014 | 8 August 2014 | |||||
125 year anniversary special dividend |
0.28 | 124.6 | 28 February 2014 | 21 March 2014 | 30 May 2014 |
1 | The FY2017 first half dividend total amount of US$44.1 million represents the value of the dividend declared. Any difference between the amount declared and the amount payable per the Companys condensed consolidated balance sheets is due to unrealized foreign exchange gain or loss associated with the change in the dividend liability between the record date and the balance sheet date. |
F-22
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
On 19 May 2016, the Company announced a new share buyback program (the fiscal 2017 program) to acquire up to US$100.0 million of its issued capital in the twelve months through May 2017.
Under this program, the Company repurchased and cancelled 6,090,133 shares of its common stock during the second quarter of fiscal year 2017. The aggregate cost of the shares repurchased and cancelled was A$131.4 million (US$99.8 million), at an average market price of A$21.58 (US$16.40).
14. Operating Segment Information and Concentrations of Risk
During the first quarter of fiscal year 2017, the Company changed its reportable operating segments. Previously, the Company maintained three operating segments: (i) North America and Europe Fiber Cement; (ii) Asia Pacific Fiber Cement; and (iii) Research and Development. Beginning in the first quarter of fiscal year 2017, the Company replaced the North America and Europe Fiber Cement and Asia Pacific Fiber Cement segments with three new segments: (i) North America Fiber Cement; (ii) International Fiber Cement; and (iii) Other Businesses. There were no changes to the Research and Development segment. The Company has revised its historical segment information at 31 March 2016 and for the three and nine months ended 31 December 2015 to be consistent with the current reportable segment structure. The change in reportable segments had no effect on the Companys financial position, results of operations or cash flows for the periods presented.
The North America Fiber Cement segment manufactures fiber cement interior linings, exterior siding products and related accessories in the United States; these products are sold in the United States and Canada. The International Fiber Cement segment includes all fiber cement products manufactured in Australia, New Zealand and the Philippines, and sold in Australia, New Zealand, Asia, the Middle East (Israel, Kuwait, Qatar and United Arab Emirates) and various Pacific Islands. This segment also includes product manufactured in the United States that is sold in Europe. The Other Businesses segment includes certain non-fiber cement manufacturing and sales activities in North America, including fiberglass windows. The Research and Development segment represents the cost incurred by the research and development centers. General Corporate costs primarily consist of officer and employee compensation and related benefits, professional and legal fees, administrative costs and rental expense, net of rental income, on the Companys corporate offices.
Operating Segments
The following is the Companys operating segment information:
Net Sales to Customers Three Months Ended 31 December |
Net Sales to Customers Nine Months Ended 31 December |
|||||||||||||||
(Millions of US dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
North America Fiber Cement |
$ | 350.9 | $ | 317.9 | $ | 1,105.7 | $ | 989.2 | ||||||||
International Fiber Cement |
99.5 | 92.9 | 309.0 | 292.5 | ||||||||||||
Other Businesses |
3.4 | 3.1 | 12.6 | 10.7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Worldwide total |
$ | 453.8 | $ | 413.9 | $ | 1,427.3 | $ | 1,292.4 | ||||||||
|
|
|
|
|
|
|
|
F-23
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
Income Before Income Taxes Three Months Ended 31 December |
Income Before Income Taxes Nine Months Ended 31 December |
|||||||||||||||
(Millions of US dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
North America Fiber Cement 1 |
$ | 75.5 | $ | 84.4 | $ | 267.8 | $ | 266.8 | ||||||||
International Fiber Cement 1,6 |
21.9 | 16.2 | 71.5 | 58.4 | ||||||||||||
Other Businesses |
(2.1) | (2.1) | (4.7) | (6.2) | ||||||||||||
Research and Development 1 |
(6.2) | (5.5) | (18.3) | (17.5) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segments total |
89.1 | 93.0 | 316.3 | 301.5 | ||||||||||||
General Corporate 2 |
19.6 | (40.9) | (1.3) | (3.8) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating income |
108.7 | 52.1 | 315.0 | 297.7 | ||||||||||||
Net interest expense 3 |
(7.2) | (6.7) | (20.3) | (19.2) | ||||||||||||
Other income |
1.4 | 1.9 | 1.2 | 4.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Worldwide total |
$ | 102.9 | $ | 47.3 | $ | 295.9 | $ | 282.5 | ||||||||
|
|
|
|
|
|
|
|
Total Identifiable Assets | ||||||||
31 December | 31 March | |||||||
(Millions of US dollars) | 2016 | 2016 | ||||||
North America Fiber Cement |
$ | 857.8 | $ | 889.7 | ||||
International Fiber Cement |
308.2 | 324.0 | ||||||
Other Businesses |
28.3 | 27.7 | ||||||
Research and Development |
12.5 | 13.6 | ||||||
|
|
|
|
|||||
Segments total |
1,206.8 | 1,255.0 | ||||||
General Corporate 4,5 |
702.8 | 774.4 | ||||||
|
|
|
|
|||||
Worldwide total |
$ | 1,909.6 | $ | 2,029.4 | ||||
|
|
|
|
The following is the Companys geographical information:
Net Sales to Customers Three Months Ended 31 December |
Net Sales to Customers Nine Months Ended 31 December |
|||||||||||||||
(Millions of US dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
North America |
$ | 354.3 | $ | 320.9 | $ | 1,118.3 | $ | 999.9 | ||||||||
Australia |
62.9 | 55.1 | 191.8 | 177.0 | ||||||||||||
New Zealand |
17.7 | 15.9 | 54.8 | 47.1 | ||||||||||||
Other Countries |
18.9 | 22.0 | 62.4 | 68.4 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Worldwide total |
$ | 453.8 | $ | 413.9 | $ | 1,427.3 | $ | 1,292.4 | ||||||||
|
|
|
|
|
|
|
|
F-24
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
Total Identifiable Assets | ||||||||
(Millions of US dollars) | 31 December 2016 |
31 March 2016 |
||||||
North America |
|
893.5 |
|
|
925.1 |
| ||
Australia |
212.0 | 232.4 | ||||||
New Zealand |
26.7 | 26.5 | ||||||
Other Countries |
74.6 | 71.0 | ||||||
|
|
|
|
|||||
Segments total |
1,206.8 | 1,255.0 | ||||||
General Corporate 4,5 |
702.8 | 774.4 | ||||||
|
|
|
|
|||||
Worldwide total |
1,909.6 | 2,029.4 | ||||||
|
|
|
|
1 | The following table summarizes research and development costs by segment: |
Three Months Ended 31 December |
Nine Months Ended 31 December |
|||||||||||||||
(Millions of US dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
|
|
|
||||||||||||||
North America Fiber Cement |
$ | 1.4 | $ | 1.7 | $ | 4.6 | $ | 4.7 | ||||||||
International Fiber Cement |
0.5 | 0.1 | 1.1 | 0.8 | ||||||||||||
Research and Developmenta |
5.4 | 5.2 | 16.5 | 15.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 7.3 | $ | 7.0 | $ | 22.2 | $ | 21.4 | |||||||||
|
|
|
|
|
|
|
|
a For the three months ended 31 December 2016 and 2015, the R&D segment also included SG&A expenses of US$0.8 million and US$0.3 million, respectively. For the nine months ended 31 December 2016 and 2015, the R&D segment also included SG&A expenses of US$1.8 million and US$1.6 million, respectively.
F-25
James Hardie Industries plc
Notes to Condensed Consolidated Financial Statements (continued)
2 | Included in the General Corporate costs are the following: |
Three Months Ended 31 December |
Nine Months Ended 31 December |
|||||||||||||||
(Millions of US dollars) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
|
|
|
||||||||||||||
Asbestos Adjustments |
$ | 35.6 | $ | (29.0 | ) | $ | 39.0 | $ | 32.5 | |||||||
AICF SG&A expenses |
(0.4 | ) | (0.5 | ) | (1.2 | ) | (1.3 | ) |
3 | The Company does not report net interest expense for each operating segment as operating segments are not held directly accountable for interest expense. All net interest expense is included in General Corporate costs. Included in net interest expense is AICF net interest expense of US$0.1 million for the three months ended 31 December 2016 and 2015. Included in net interest expense is AICF net interest expense of US$0.8 million and US$0.1 million for the nine months ended 31 December 2016 and 2015, respectively. See Note 7 for more information. |
4 | The Company does not report deferred tax assets and liabilities for each operating segment as operating segments are not held directly accountable for deferred income taxes. All deferred income taxes are included in General Corporate costs. |
5 | Asbestos-related assets at 31 December 2016 and 31 March 2016 are US$583.1 million and US$639.4 million, respectively, and are included in General Corporate. |
6 | Included in the International Fiber Cement segment for the nine months ended 31 December 2015 was a gain on the sale of the Australian Pipes business of US$1.7 million. |
15. Accumulated Other Comprehensive Income (Loss)
During the three and nine months ended 31 December 2016 there were no reclassifications out of Accumulated other comprehensive income (loss):
(Millions of US dollars) | Cash Flow Hedges |
Foreign Currency Translation Adjustments |
Total | |||||||||
Balance at 31 March 2016 |
$ | 0.3 | $ | 0.5 | $ | 0.8 | ||||||
Other comprehensive loss |
- | (13.5) | $ | (13.5) | ||||||||
|
|
|
|
|
|
|||||||
Balance at 31 December 2016 |
$ | 0.3 | $ | (13.0) | $ | (12.7) | ||||||
|
|
|
|
|
|
F-26