Renewi plc (RWI)
Renewi plc: Half-year report
09-Nov-2023 / 07:00 GMT/BST
=----------------------------------------------------------------------------------------------------------------------
9 November 2023
Renewi plc
Half Year Results
for the six months ended 30 September 2023
Renewi plc ("Renewi", the "Company" or, together with its subsidiaries, the "Group") (LSE: RWI), the leading European
waste-to-product business, announces its results for the six months ended 30 September 2023 ("HY24" or the "period").
Financial Highlights - in line with guidance from 4 October 2023
-- Revenue of EUR937m and underlying EBIT1 of EUR50.7m (HY23: EUR952m and EUR75.2m respectively), reflects re-based
recyclate prices together with a subdued volume environment in certain commercial waste sectors and particularly
construction & demolition ("C&D")
-- Underlying EBITDA of EUR113.6m (HY23: EUR131.9m)
-- Statutory profit after tax of EUR35.3m (HY23: EUR53.4m) and basic EPS of 42 cents (HY23: 66 cents)
-- Net cash inflow from operating activities of EUR88.8m (HY23: EUR74.0m) due to improvements in working capital
-- Core net debt* to EBITDA of 2.1x (March 2023: 1.8x) with core net debt increased to EUR383.2m (March 2023:
EUR370.6m), in line with expectations
Strategic and Operational Highlights - strong actions in HY24
Margin focus:
-- Renewi 2.0 is now successfully completed and the programme has supported productivity in HY24
-- Additional actions to be implemented in H2 to reduce SG&A and other costs by EUR15m on an annual basis,
with capability and capacity retained
Portfolio actions:
-- As previously announced, strategic review of UK Municipal on track, targeted outcome in the first half of
2024
-- Strong Q2 performance in Mineralz & Water ("M&W"), following ramp-up of sand and gravel production, with
H2 expected to show sharply improved results, in line with the performance enhancement plan
Accelerated growth:
-- Successfully commissioned a hard plastics sorting facility in Acht, Netherlands which is expected to
achieve at least group hurdle returns over the course of 2024
-- The Group had a number of customer wins including the Dutch Ministry of Defence, TotalEnergies and
Custodial Institutions Agency
-- Renewi's Specialities business Maltha, continued to achieve record-breaking performance due to
operational enhancements and strategic investments. Coolrec maintained strong volumes in the period, though
plastics prices were lower
Current trading and outlook - on track to achieve full year expectations
-- Full year guidance unchanged from trading update of 4 October 2023
-- Revenue stable as a result of targeted commercial initiatives and structural drivers, including Vlarema 8
legislation, expected to support resilient H2 demand across Commercial Waste Belgium, M&W and the Specialities
businesses which will mitigate in part continued low levels of C&D activity in the Netherlands
-- Significantly stronger EBIT performance in H2 underpinned by continued M&W earnings recovery, the initial
contribution from SG&A cost actions, pricing and further productivity initiatives. Further benefits of our margin
and portfolio initiatives, together with stabilised recyclate prices and tailwinds generated by Renewi 2.0,
underpin confidence in good progress in FY25
Strategy in place to achieve sustainable improvements in margins and cash conversion in the medium term
-- Deliver >5% p.a. organic sales growth through growth initiatives, increased recycling conversion and
targeted market share gains
-- High single digit EBIT margins
-- Free cash flow generation at least 40% of EBITDA
-- ROCE of over 15%
-- Disciplined capital allocation strategy focused on attractive and sustainable shareholder value whilst
maintaining strong balance sheet as outlined at the Group's Capital Markets Event
Otto de Bont, Chief Executive Officer, said:
"Our first half performance was in line with our expectations and previous guidance from October. The period saw
recyclate prices reverting to more normalised levels, following the unprecedented Covid peak. Volumes mostly
stabilised, except in Construction and Demolition waste in the Netherlands. In response, we are taking strong action by
reducing our SG&A cost base by EUR15m on an annual basis.
"Alongside reducing costs, we continue to benefit from previous strategic actions. For example, Mineralz & Water have
ramped up production of sand and gravel in our soil cleaning business as of September and we expect to show sharply
improved results in H2. We continued to invest in future organic growth; at Maltha the operational enhancements enabled
the business to achieve a record-breaking performance in the period. Our Vlarema8 line in Ghent, Belgium started
ramp-up in H1 and we also commissioned our hard plastics sorting facility in Acht, Netherlands. All of these actions
will contribute to a stronger second half and our medium term strategic objectives. On the commercial front Renewi won
a number of significant customers as a result of our strong value proposition, such as the Dutch Ministry of Defence,
TotalEnergies and Custodial Institutions Agency.
"As announced in October, we are undertaking a strategic review of our UK Municipal business, with an outcome targeted
for the first half of 2024.
"As we look forward, our SG&A cost actions and benefits from Renewi 2.0 and the Mineralz & Water recovery are expected
to lead to higher profit and margin expansion in the second half of the year and we expect this to flow through to
FY25. Renewi's resilience and adept handling of price and cost dynamics have ensured a stable financial position and we
reconfirm our intention to resume dividend payments at the end of this financial year. As a company we are proud of the
critical role Renewi is playing in closing the loop to a circular economy and we look forward to continuing to enable
the decarbonisation of our world while delivering value to our shareholders."
The full text of the half year statement is set out below, together with detailed financial results and will be
available on the Company's website at www.renewi.com.
Virtual presentation
Renewi will host a virtual presentation at 10:30-11:30am CET today. Please register to attend the webcast here:
https://onlinexperiences.com/scripts/Server.nxp?LASCmd=AI:4;F:QS!10100&ShowUUID=C3E612CF-DACD-4EBF-9046-3E245751FAEA&
LangLocaleID=1033.
Today's presentation will also be available on the website once the webcast has concluded https://www.renewi.com/en/
investors.
Results
HY24 HY23# % change
UNDERLYING NON-STATUTORY
Revenue EUR937.1m EUR952.0m -2%
Underlying EBITDA1 EUR113.6m EUR131.9m -14%
Underlying EBIT1 EUR50.7m EUR75.2m -33%
Underlying EBIT1. margin 5.4% 7.9% -2.5pps
Adjusted free cash flow1 EUR24.1m EUR22.2m
Free cash flow1 EUR(1.6)m EUR(4.4)m
Free cash flow/EBITDA conversion1 -1.4% -3.3%
Return on capital employed1 8.1% 12.2%
Core net debt* EUR383.2m EUR387.7m
STATUTORY
Revenue EUR937.1m EUR952.0m -2%
Operating profit EUR64.1m EUR83.6m -23%
Profit before tax EUR45.4m EUR71.6m -36%
Profit for the period EUR35.3m EUR53.4m -34%
Basic EPS (cents per share) 42c 66c -36%
Cash flow from operating activities EUR94.7m EUR81.9m
Total net debt (including IFRS 16 leases) EUR687.9m EUR687.6m
1 The definition and rationale for the use of non-IFRS measures
are included in note 18.
# Certain September 2022 values have been adjusted to reflect a
prior year adjustment as referred to in note 2.
* Core net debt used for banking leverage calculations excludes
the impact of IFRS 16 lease liabilities and UK PPP net debt.
For further information:
FTI Consulting Renewi plc
+44 203 727 1340 Anne Metz, Director of Investor Relations
FTI_RWI@FTIconsulting.com +31 6 4167 9233
Alex Le May / Richard Mountain investor.relations@renewi.com
About Renewi
Renewi is a pure-play recycling company with a focus on
extracting value from waste and used materials rather than disposal
through incineration or landfill. The company also plays a key role
in limiting resource scarcity through the creation of secondary
materials, and by so doing addresses both social and regulatory
trends and contributes to creating a cleaner, greener world.
Renewi's vision is to be the leading waste-to-product company in
the world's most advanced circular economies. With a recycling rate
of 64% which we believe to be among the highest in Europe, Renewi
puts 7m tonnes of low carbon secondary materials back into reuse.
This is a significant contribution to climate change mitigation and
the circular economy. Our recycling protects virgin resources and
avoids emissions of more than 2.5 million tonnes of CO2.
Renewi, which draws on innovation and the latest technology to
turn waste into useful materials - paper, metals, plastics, glass,
wood, building materials, compost and water - employs over 6,500
people who work on 154 operating sites in 5 countries across Europe
and the UK. Renewi is recognised as a market leader in Benelux and
a European leader in advanced recycling.
Visit our website for more information: www.renewi.com.
Chief Executive Officer's Statement
Overview
As announced on October 4th, Renewi delivered performance
broadly in line with the Board's expectations over the first half
of FY24 against a backdrop of normalising recyclate prices and
subdued economic activity. Year-on-year group revenue and
underlying EBIT fell due to lower Commercial Waste volumes,
particularly in C&D in the Netherlands and lower recyclate
prices following Covid volume and price peaks. Most recyclate
prices have now stabilised to levels around historic averages, with
the majority of the decline, as well as ongoing inflationary
pressures, being mitigated through pricing discipline and the
margin benefits from the now completed Renewi 2.0 digitisation
programme and other ongoing cost actions.
In Commercial Waste, inbound volumes stabilised in Belgium but
continued to decline in the Netherlands during the first half,
primarily due to ongoing demand weakness, especially from C&D
customers. Pricing actions and cost savings have partially offset
the impact of lower volumes, recyclate prices and cost
inflation.
M&W's had a strong Q2 performance, following the ramp-up of
throughput. The start of the year was impacted by pulling an annual
maintenance stop into the first quarter, which is expected to
benefit the division's results in the second half. Within
Specialities, our glass recycling business, Maltha, continued to
deliver strong performance, benefitting from the previously made
operational enhancements. Coolrec maintained strong volumes,
although was affected by lower plastics prices throughout the first
half.
Further cost-cutting measures for our SG&A costs at both the
divisional and central levels have been initiated in September 2023
and discussions are now being held with the relevant works
councils. This initiative will result in a headcount reduction of
160 by 1 December 2023 with an expected cost to deliver of cEUR4-5m
in year.
Group financial performance
Group Summary Revenue Underlying EBIT
HY24 HY23 Variance HY24 HY23 Variance
EURm EURm % EURm EURm %
Commercial Waste 693.3 694.4 0% 50.3 68.4 -26%
Mineralz & Water 88.4 93.3 -5% 1.5 2.6 -42%
Specialities 178.7 186.3 -4% 10.3 11.3 -9%
Group central services - - (11.4) (7.1) -61%
Inter-segment revenue (23.3) (22.0) - -
Total 937.1 952.0 -2% 50.7 75.2 -33%
The underlying figures above are reconciled to statutory
measures in note 3 in the consolidated financial statements.
Total revenues were down 2% to EUR937.1m and underlying EBIT was
down 33% to EUR50.7m. Profit before tax decreased by EUR26.2m, to
EUR45.4m, driven by the recyclate prices settling close to
historical average levels, together with lower volumes in
Commercial Waste. Ongoing inflationary pressures were offset by
pricing discipline and ongoing cost actions. Earnings per share
fell to 42 cents (HY23: 66 cents).
Outbound revenue from the sale of recycled materials decreased
to EUR167.9m (HY23: EUR196.5m) driven by the lower recyclate
prices.
A free cash outflow of EUR1.6m (HY23: EUR4.4m as adjusted for
the prior year restatement as referred to in note 2) reflects the
planned increase in replacement capital expenditure and interest
and loan fees payments offset in part by a positive working capital
performance. Total cash outflow was EUR15.9m, as a result of growth
capex projects for Vlarema 8 and our hard plastics facility in Acht
and extension of landfill rights in Mineralz. As expected, core net
debt to EBITDA increased to 2.1x at 30 September 2023 from 1.8x at
the end of March 2023. The Board's long-term target remains 2.0x.
Liquidity headroom including core cash and undrawn facilities
remained strong at EUR307m.
Divisional performance
Commercial Waste Revenue Underlying EBIT Operating profit
HY24 HY23 HY24 HY23 HY24 HY23
Netherlands Commercial 457.3 459.7 25.8 40.3 25.7 40.3
Belgium Commercial 237.5 236.3 24.5 28.1 24.1 28.2
Intra-segment revenue (1.5) (1.6) - - - -
Total (EURm) 693.3 694.4 50.3 68.4 49.8 68.5
Period-on-period variance %
Netherlands Commercial -1% -36% -36%
Belgium Commercial 1% -13% -15%
Total 0% -26% -27%
Underlying Return on
EBIT margin operating assets
HY24 HY23 HY24 HY23
Netherlands Commercial 5.6% 8.8% 14.4% 24.3%
Belgium Commercial 10.3% 11.9% 34.4% 51.8%
Total 7.3% 9.9% 19.4% 29.9%
The return on operating assets excludes all landfill related
provisions. The underlying figures above are reconciled to
statutory measures in notes 3 and 18 in the consolidated financial
statements.
The Commercial Waste Division revenues at EUR693m were flat and
underlying EBIT fell by 26% to EUR50.3m, representing an underlying
EBIT margin of 7.3%.
Revenues in the Netherlands declined by 1% to EUR457.3m and
underlying EBIT fell by 36% to EUR25.8m. Underlying EBIT margins
decreased by 320bps to 5.6% and return on operating assets fell to
14.4%. Volumes in the Netherlands have been impacted by ongoing
demand weakness particularly from C&D customers due to declines
in permissions for new building work resulting from environmental
quotas. The decrease in recyclate prices is partially mitigated
through the dynamic pricing contracts in which price fluctuations
are shared with customers, buffering the impact on Renewi's results
by about 65% of the recyclate movement. The volume decreases and
residual portion of the declining recyclate prices impacted
underlying EBIT margin for the first half. In response to this,
divisional and central cost and efficiency measures are being
executed before the end of 2023. We continued to exercise strong
pricing discipline, ensuring inflation was passed on to customers
throughout the period.
In Commercial Waste Belgium, revenue increased marginally to
EUR237.5m and underlying EBIT fell by 13% to EUR24.5m. Underlying
EBIT margins decreased by 160bps to 10.3%. Belgium has also been
impacted by the lower recyclate prices; however, volumes have
stabilised in the recent months and were marginally ahead of prior
year. Strong pricing and cost actions taken have kept margins close
to target levels.
Commercial efforts offering segment specific value propositions
led to significant new contract wins in both the Netherlands and
Belgium, examples include the Dutch Ministry of Defence,
TotalEnergies and Custodial Institutions Agency. In Belgium
cooperation with secondary disposers to meet the Vlarema 8
regulation also led to early successes, resulting in turning the
volume decline into modest but profitable growth.
Key growth investments have progressed well, with our plastics
facility in Acht being fully commissioned with promising results.
The facility has capacity to process 25kT of hard plastics per year
and is expected to be fully operational early 2024. Given the high
level of purity achieved, pricing for the recyclates produced will
drive strong financial returns from this facility once fully
operational.
Our advanced sorting facility in Ghent is fully operational,
achieving targeted recycling rates. Enforcement of Vlarema 8
legislation is ramping up within Flanders, and with full
enforcement expected in 2024 we will commence the construction of
our advanced sorting facility in Puurs accordingly.
Mineralz & Water HY24 HY23 Variance
EURm EURm %
Revenue 88.4 93.3 -5%
Underlying EBIT 1.5 2.6 -42%
Underlying EBIT margin 1.7% 2.8%
Operating profit 9.5 11.0 -14%
Return on operating assets -0.9% 7.3%
The return on operating assets excludes all landfill related
provisions. The underlying figures above are reconciled to
statutory measures in notes 3 and 18 in the consolidated financial
statements.
The M&W division saw revenues decrease by 5% to EUR88.4m and
underlying EBIT fall by EUR1.1m to EUR1.5m. The performance in the
first half reflected the pull forward of annual maintenance stops
originally scheduled for the second half. Throughput was increased
from 35 to 50 tonnes per hour in September and there was a
continued good performance at the waterside and pyro
installations.
We continue to improve the quality and consistency of our sand
and filler products to provide high quality products for the
construction industry. End of waste certification was achieved for
gravel, opening up the offtake market to any customer. Although
certification for sand is still pending, a commercial agreement has
been reached for the offtake of 200kT of sand, signalling its
continued recovery.
We also continue to work with off takers to place our 0.6mT
residual TGG stocks with shipping started under the offtake
contract confirmed earlier in the year.
Specialities HY24 HY23 Variance
EURm EURm %
Revenue 178.7 186.3 -4%
Underlying EBIT 10.3 11.3 -9%
Underlying EBIT margin 5.8% 6.1%
Operating profit 17.0 10.5 62%
Return on operating assets 31.5% 35.8%
Underlying EBIT includes utilisation of EUR6.1m (HY23: EUR4.2m)
from onerous contract provisions. The return on operating assets
excludes the UK Municipal business. The underlying figures above
are reconciled to statutory measures in notes 3 and 18 in the
consolidated financial statements.
The Specialities Division saw revenue down by 4% at EUR178.7m
impacted by the termination of the Derby UK Municipal contract in
the first half last year. Underlying EBIT declined by EUR1m to
EUR10.3m (HY23: EUR11.3m). Our glass recycling business, Maltha,
continued delivering record performance with revenue of EUR40.8m up
26% from the prior year and underlying EBIT margin of 14.5%, up
430bps due to operational improvements. Coolrec has enjoyed
continued strong volumes resulting in revenue up by 3% to EUR45.1m
although underlying EBIT margin was impacted by lower plastics
prices. The UK Municipal business showed stable operational
performance in expectations in the first half.
Markets and strategy
Sustainability is at the heart of what we do
Our goal has always been to breathe new life into used materials
and our aspiration is to become the leading waste-to-product
company within Europe. Over the course of the first half, we
continued to achieve significant progress in solidifying our
position as a leader within the circular economies where we
operate.
Over the period our recycling rate declined from 63.6% at March
to 62.4% at September driven by cessation of certain activities
during FY23 together with lower C&D volumes in Commercial.
However, industry accolades throughout the first half of the year
have further underlined our pioneering efforts in sustainable
innovation and our significant contribution to the circular
economy. We are honoured to have received the prestigious Trends
Impact Award, a leading business award in Belgium, recognising our
exemplary role in driving the circular economy forward.
Furthermore, we are delighted to continue our collaborative project
with Electrolux and were honoured to receive the Plastics Recycling
Europe Award, acknowledging our achievement in creating the first
fridge made entirely from recycled plastics.
Our strategy for long-term profitable growth
As set out in 2021, we have committed to three pillars of value
creation; circular innovations, M&W recovery and Renewi 2.0
which are together expected to deliver a profitability increase of
EUR60m by FY26. As previously announced the Renewi 2.0 programme,
which was focused on making the customer-facing part of the company
simpler and more efficient is widely complete and has supported
productivity in HY24. The final cost of implementing Renewi 2.0 is
expected to remain around EUR28m with the EUR20m run rate of
benefits to be delivered during the current financial year.
Circular innovations and M&W recovery have now become an
integral component of our top-line growth and margin
initiatives.
For M&W, operational plans are in place to deliver
profitability improvements. We have converted our soil treatment
business to produce building products, like sand and gravel,
instead of cleaned soil. With the first customers in place to take
these building products to produce concrete, we started to increase
our throughput volume from 35 to 50 tonnes, boosting profitability.
To complete the recovery we will further increase our throughput
and quality over the coming period.
We have a clear business strategy to deliver long-term growth in
both margins and volumes. Our strategy is focused on three key
areas outlined as follows: 1. Top-line growth of 5% per annum:
Supported by our commercial offerings and customer segment
approach, wehave established specific strategies to foster organic
top-line growth. In addition to our revenue being closelylinked to
inflation through contract indexation and underpinned by dynamic
regulatory and social change, we willexpand our market share by
delivering superior value and service to our customers, further
developing our recyclingcapabilities and elevating the quality of
secondary material production. 2. Sustainable improvement in
margins: We have implemented a set of immediate measures aimed at
boostingefficiency by simplifying the organisation and optimising
administrative procedures. These endeavours will bereinforced by
our digital strategy, focused on enhancing customer-centric
processes, digitising internal operationsand elevating asset
management capabilities. The successful execution of these
initiatives is anticipated to leadto lasting improvements in profit
margins, supporting our goal of achieving a high single-digit
percentage EBITmargin. 3. Improving Cash Conversion: We will
increase our ability to generate free cash flow, with the
clearobjective of achieving a conversion rate of 40% of EBITDA by
the end of FY26. This will be accomplished byeliminating legacy
cash outflow, reducing exceptional costs and optimising asset
utilisation, which, in turn, willresult in decreased capital
expenditures. This improved cash generation capacity will allow for
a capitalallocation policy encompassing both growth-focused
investments and enhanced returns for shareholders.
Our capital allocation policy has been reset to reflect our
ongoing disciplined approach to capital, prioritising shareholder
returns and investing in growth:
-- Ordinary dividend to be reinstated with a final dividend for
the financial year ending 31 March 2024, anda progressive policy
targeting sustainable growth whilst maintaining cover of 3.0-4.0x
underlying earnings
-- Investment of 30% of free cash flow annually in capex for
growth projects with return hurdle rates of atleast 16%
(pre-tax)
-- In the medium term, disciplined M&A and supplemental
returns to shareholders (including potential sharebuybacks) will be
considered for excess capital, after organic investment
requirements
-- Long-term core debt leverage target of 2.0x EBITDA is
reiterated
Outlook
Whilst we are mindful of the current challenging macroeconomic
backdrop, our full year expectations are unchanged from the
guidance provided in the trading update of 4 October 2023.
Targeted commercial initiatives and structural drivers,
including Vlarema 8 legislation, are expected to support resilient
demand in the near term across Commercial Waste Belgium, M&W
and the Specialities businesses, which will mitigate, in part,
continued low levels of C&D activity in the Netherlands over
the second half. We anticipate the Dutch construction market will
revert to growth by late 2024 or early 2025.
We continue to expect a significantly stronger EBIT performance
in second half, underpinned by continued M&W earnings recovery,
the initial contribution from additional SG&A cost actions,
effective pricing and further productivity initiatives. Further
benefits of our margin and portfolio initiatives, together with
stabilised recyclate prices and tailwinds generated by Renewi 2.0,
underpin confidence in further progress in FY25.
In the longer term we remain confident that, with regulation
driving increasing demand for recycled materials, Renewi is well
positioned for growth in its markets and to serve customers
profitably as the circular economy develops and the market for low
carbon secondary materials evolves.
FINANCE REVIEW
Financial Performance HY24 HY23 Variance
EURm EURm %
Revenue 937.1 952.0 -2%
Underlying EBITDA 113.6 131.9 -14%
Underlying EBIT 50.7 75.2 -33%
Operating profit 64.1 83.6 -23%
Underlying profit before tax 31.3 61.6 -49%
Non-trading & exceptional items 14.1 10.0
Profit before tax 45.4 71.6
Total tax charge for the period (10.1) (18.2)
Profit for the period 35.3 53.4
Organic annual revenue growth -2% 4%
Underlying EBIT margin 5.4% 7.9%
Free Cash Flow/EBITDA conversion -1.4% -3.3%
Return on capital employed 8.1% 12.2%
The underlying figures above are reconciled to statutory
measures in notes 3 and 18 in the consolidated financial
statements.
FY24 revenues and underlying EBIT were down 2% and 33%
respectively impacted by lower recyclates pricing compared to last
year of EUR13m and lower volumes of EUR15m particularly in
Commercial Netherlands. Cost inflation was mitigated by pricing
discipline and cost savings including additional benefits from
Renewi 2.0. Depreciation charge was higher by EUR4m in the period
principally as a result of the impact of higher spend including the
delivery of trucks in the last half of FY23. Interest charges were
higher given the impact of additional borrowings entered into in
the second half of FY23, increased interest rates and loan fee
amortisation charges as referenced below. The level of exceptional
and non-trading items in the current year was a credit of EUR14.1m
as described below, resulting in a statutory profit for the period
of EUR35.3m compared to EUR53.4m last year.
Non-trading and exceptional items excluded from pre-tax
underlying profits
To enable a better understanding of underlying performance,
certain items are excluded from underlying EBIT and underlying
profit before tax due to their size, nature or incidence. Total
non-trading and exceptional items excluding tax were a credit of
EUR14.1m in the period (HY23: EUR10.0m). Given the increase in
Government bond yields from March 2023, discount rates used for
long-term landfill and onerous contract provisions have been
increased, resulting in a non-cash credit of EUR17.1m. This item is
recorded as non-trading and exceptional due to size and nature in
line with our policy. As previously reported, we have accounted for
the cost of the Renewi 2.0 programme as exceptional due to its size
and nature. As announced for the March 2023 year end, the programme
of activity was largely complete and will deliver its full run rate
benefits in FY24. In the six months to September 2023 there was a
further EUR1.0m of spend with a similar level expected in the next
six months as the project is finally closed. Further details of
other items are provided in note 5 to the consolidated interim
financial statements.
Operating profit after taking account of all non-trading and
exceptional items was EUR64.1m (HY23: EUR83.6m).
Net finance costs
Net finance costs excluding exceptional items increased with
EUR6.2m to EUR19.8m (HY23: EUR13.6m), as a result of the impact of
additional fixed rate borrowings in the second half of FY23,
increased interest rates, the level of borrowings on the revolving
credit facility and a non-cash write off of EUR1m of unamortised
loan fees following the August 2023 renewal of the EUR400m
revolving credit facility. Further details are provided in note 6
to the consolidated interim financial statements.
Taxation
Total taxation for the period was a charge of EUR10.1m (HY23:
EUR18.2m). The effective tax rate on underlying profits at 27.1%
(HY23: 26.5%) is based on the estimate of the full year effective
tax rate. A tax charge of EUR1.6m is attributable to the
non-trading and exceptional items of EUR14.1m as a number of items
are not subject to tax.
Looking forward, we anticipate the underlying tax rate to remain
around 27%. Due to items disallowed for tax in both the Netherlands
and Belgium, our effective tax rate is higher than the nominal
rates in the countries where we operate.
The Group statutory profit after tax, including all non-trading
and exceptional items, was EUR35.3m (HY23: EUR53.4m).
Earnings per share (EPS)
Underlying EPS excluding non-trading and exceptional items was
27 cents per share, a decline of 29 cents given the lower profits
and higher tax rate in the current period. Basic EPS was 42 cents
per share compared to 66 cents per share in the prior year.
CASH FLOW PERFORMANCE
The funds flow performance table is derived from the statutory
cash flow statement and reconciliations are included in note 18 in
the consolidated financial statements. The table shows the cash
flows from an adjusted free cash flow to total cash flow. The
adjusted free cash flow measure focuses on the cash generation
excluding the impact of historical liabilities relating to Covid-19
tax deferrals, settlement of ATM soil liabilities, spend relating
to the UK PPP onerous contracts and other items including
exceptional cash spend. Free cash flow represents the cash
available to fund growth capital projects, pay dividends and invest
in acquisitions.
Funds flow performance HY24 HY23
EURm EURm
Underlying EBITDA 113.6 131.9
Working capital movement 5.2 (26.0)
Movement in provisions and other (4.2) (3.9)
Net replacement capital expenditure (41.4) (35.0)
Repayments of obligations under lease liabilities (25.4) (22.8)
Interest and loan fees (17.8) (14.1)
Tax (5.9) (7.9)
Adjusted free cash flow 24.1 22.2
Deferred Covid taxes (9.7) (9.9)
Offtake of ATM soil (1.0) (1.1)
UK Municipal contracts (9.8) (7.1)
Renewi 2.0 and other exceptional spend (1.6) (2.2)
Other (3.6) (6.3)
Free cash flow (1.6) (4.4)
Growth capital expenditure (15.9) (16.0)
Acquisitions net of disposals 1.6 (60.1)
Total cash flow (15.9) (80.5)
Free cash flow/EBITDA conversion -1.4% -3.3%
Free cash flow conversion is free cash flow as a percentage of
underlying EBITDA. The non-IFRS measures above are reconciled to
statutory measures in note 18 in the consolidated financial
statements. September 2022 values for repayments of obligations
under lease liabilities and UK Municipal contracts have each been
adjusted by EUR0.4m to reflect the prior year adjustment as
referred to in note 2.
Adjusted free cash flow was marginally ahead in the period at
EUR24.1m (HY23: EUR22.2m) despite the EBITDA decline and increased
replacement capex and interest payments which have been offset by a
favourable movement on working capital in the period across both
payables and receivables.
Replacement capital spend at EUR41.4m was slightly ahead of last
year and in line with expectations. In addition, EUR18.7m of new
leases or modifications have been entered into which are reported
as right-of-use assets with a corresponding lease liability. These
leases include the continuation of the truck replacement programme,
property lease renewals or extensions and other assets. Growth
capital spend of EUR15.9m includes further spend on the Vlarema 8
advanced sorting investments in Belgium and plastics sorting at
Acht in the Netherlands. This level of growth spend is lower than
originally planned given slight delays at the second and third
sites for advanced sorting in Belgium, as full enforcement of the
new regulation is ramping up.
The higher cash outflow relating to interest includes the
settlement of EUR2.6m of fees relating to the recent renewal of the
Group revolving credit facility. Tax payments were slightly lower
in the current period given the timing of settlements in the prior
year.
Looking at the three legacy components that are shown below
adjusted free cash flow, there has been a further EUR9.7m repayment
on Dutch Covid-19 tax deferrals as expected. The remaining balance
of EUR20m will be settled over the next 12 months. Cash spend for
placement of TGG soil stocks has remained limited in the first six
months and there has been no change in the cost accrual for the
remaining disposal of these historical balances. Cash outflow on UK
PPP contracts was EUR9.8m, slightly higher than the prior year
albeit lower than anticipated.
The acquisitions net of disposals inflow of EUR1.6m included the
sale of an entity acquired with the Renewi Westpoort acquisition in
September 2023. Other cash flows include funding for the closed UK
defined benefit scheme and the funding of the Renewi Employee Share
trust.
Net cash inflow from operating activities increased from
EUR74.0m in the prior period to EUR88.8m in the current year. A
reconciliation to the underlying cash flow performance as referred
to above is included in note 18 in the consolidated interim
financial statements.
INVESTMENT PROJECTS
Expenditure in FY24
The Group's long-term expectations for replacement capital
expenditure remain around 80% of depreciation. FY24 full year
replacement capital spend is expected to be around EUR80m. In
addition, a further EUR10m of IFRS 16 lease investments are
anticipated in the second half.
Expenditure on the circular innovation pipeline will continue in
the coming months, however timing for the advanced sorting
investments in Belgium for Vlarema 8 has been slightly postponed
with the FY24 full year spend now expected to be around EUR30m.
Return on assets
The Group return on operating assets excluding debt, tax and
goodwill decreased to 26.4% at September 2023 from 36.9% at March
2023 given the lower profits in the last six months. The Group
post-tax return on capital employed at September 2023 was 8.1%
compared to 10.6% at March 2023.
Treasury and cash management
Core net debt and leverage ratios
Core net debt excludes IFRS 16 lease liabilities and the net
debt relating to the UK PPP contracts which is non-recourse to the
Group and secured over the assets of the special purpose vehicles.
Core net debt was in line with management expectations at EUR383.2m
(March 2023: EUR370.6m) which resulted in a net debt to EBITDA
ratio of 2.1x, comfortably within our covenant limit of 3.5x.
Liquidity headroom including core cash and undrawn facilities
remains strong at EUR307m, a slight reduction from March as a
result of the increase in net debt.
Debt structure and strategy
All our core borrowings of bonds and loans are green financed.
As of 30 September 2023, 81% of our net debt excluding UK PPP
non-recourse net debt was on a fixed rate.
Debt Structure Sep 23 Mar 23 Variance
EURm EURm EURm
Belgian Green retail bonds (200.0) (200.0) -
Green RCF (125.4) (102.5) (22.9)
Other Green loans (105.0) (105.0) -
Gross borrowings before lease liabilities (430.4) (407.5) (22.9)
IAS 17 lease liabilities and other (7.3) (9.1) 1.8
Loan fees 3.3 2.3 1.0
Core cash 51.2 43.7 7.5
Core net debt (as per covenant definitions) (383.2) (370.6) (12.6)
IFRS 16 lease liabilities (241.1) (245.8) 4.7
Net debt excluding UK PPP net debt (624.3) (616.4) (7.9)
UK PPP restricted cash balances 23.2 19.0 4.2
UK PPP non-recourse debt (86.8) (88.3) 1.5
Total net debt (687.9) (685.7) (2.2)
In August 2023 the Group completed the renewal of its revolving
credit facility, part of its Euro denominated multicurrency green
finance facility. The size of the revolving credit facility ("RCF")
remains unchanged at EUR400m and is for an initial five-year term
to 2028 with two one-year extension options to 2030 together with a
EUR150m accordion option to increase the facility subject to lender
approval at that time. Interest remains based on Euribor plus a
margin grid based on leverage and green sustainability metrics
performance. Financial covenants remained unchanged and will be
tested semi-annually at September and March.
There is sufficient headroom in the RCF to settle on maturity
EUR15m of European private placement funds in December 2023 and
green retail bonds of EUR75m in July 2024.
The introduction of IFRS 16 on 1 April 2019 brought additional
lease liabilities onto the balance sheet with an associated
increase in assets. Covenants on our main bank facilities remain on
a frozen GAAP basis and exclude IFRS 16 lease liabilities. The
Group has complied with its banking covenants during the period.
The Group operates a committed invoice discounting programme. The
cash received for invoices sold at September 2023 was EUR106.3m
(March 2023: EUR84.7m).
Debt borrowed in the special purpose vehicles (SPVs) created for
the financing of UK PPP programmes is separate from the Group core
debt and is secured over the assets of the SPVs with no recourse to
the Group as a whole. Interest rates on PPP borrowings were fixed
by means of interest rate swaps at contract inception. At September
2023 this net debt amounted to EUR63.6m (March 2023: EUR69.3m).
PROVISIONS AND CONTINGENT LIABILITIES
Around 88% of the Group's provisions are long-term in nature,
with the onerous contract provisions against the PPP contracts
being utilised over the remaining term of up to 17 years and
landfill provisions for many decades longer. The provisions balance
classified as due within one year amounts to EUR39m, including
EUR3m for restructuring, EUR18m for onerous contracts, EUR10m for
landfill related spend and EUR8m for environmental, legal and
others. Further details are provided in note 13 to the consolidated
interim financial statements.
Retirement benefits
The Group has a closed UK defined benefit pension scheme and at
30 September 2023, the scheme had an accounting deficit of EUR6.9m
(March 2023: EUR4.3m). The change in the year was due to lower
returns on pension scheme assets which were only partly offset by
an increase in the discount rate assumption on scheme liabilities.
The latest triennial actuarial valuation of the scheme was
completed at 5 April 2021 and the future funding plan has been
maintained at the current level of EUR3.5m per annum until December
2024. There are also several defined benefit pension schemes for
employees in the Netherlands and Belgium which had a retirement
benefit deficit of EUR5.0m at 30 September 2023 (March 2023:
EUR5.0m).
PRINCIPAL RISKS AND UNCERTAINTIES
Renewi operates a risk management framework to identify, assess
and control the most serious risks facing the Group. The 2023
Annual Report (pages 86 to 99) provides a discussion of the Group's
principal risks and uncertainties. The Board believes that the key
risks and associated mitigation strategies have not changed in the
period.
Renewi continues to monitor the impact of the ongoing high
inflationary environment pressures, fluctuations in recyclate
prices and the economic uncertainty arising from geopolitical
events. Cybercrime is an increasing risk for all businesses, and we
have been investing to further strengthen our capabilities. All of
these potential risks are actively reviewed and managed at the
Board and in our executive management teams.
GOING CONCERN
The Directors have adopted the going concern basis in preparing
these consolidated interim financial statements after assessing the
Group's principal risks. Further details of the modelling and
scenarios prepared are set out in note 2 of the financial
statements. Having considered all the elements of the financial
projections and applying appropriate sensitivities, the Directors
confirm they have a reasonable expectation that the Group has
adequate resources to continue in operational existence for the
foreseeable future and to meet its covenants.
STATEMENT OF THE DIRECTORS' RESPONSIBILITIES
The Directors confirm that these condensed consolidated interim
financial statements have been prepared in accordance with
International Accounting Standard 34 Interim Financial Reporting as
adopted for use in the UK, and that the interim management report
includes a fair review of the information required by DTR 4.2.7 R
and DTR 4.2.8 R, namely:
-- an indication of important events that have occurred during
the first six months and their impact on thecondensed set of
financial statements, and a description of the principal risks and
uncertainties for the remainingsix months of the financial year;
and
-- material related-party transactions in the first six months
and any material changes in the related-partytransactions described
in the last Annual Report.
A list of current Directors is maintained on the Renewi plc
website: www.renewi.com.
Otto de Bont Annemieke den Otter
Chief Executive Officer Chief Financial Officer
8 November 2023 8 November 2023 Forward-looking statements
Certain statements in this announcement constitute
"forward-looking statements". Forward-looking statements may
sometimes, but not always, be identified by words such as "will",
"may", "should", "continue", "believes", "expects", "intends" or
similar expressions. These forward-looking statements are subject
to risks, uncertainties and other factors which, as a result, could
cause Renewi plc's actual future financial condition, performance
and results to differ materially from the plans, goals and
expectations set out in the forward-looking statements. Such
statements are made only as at the date of this announcement and,
except to the extent legally required, Renewi plc undertakes no
obligation to revise or update such forward-looking statements.
Consolidated Interim Income Statement (unaudited)
First half ended 30 September 2023
First half 2023/24 First half 2022/23
Non-trading Non-trading
Total Total
Note Underlying & exceptional Underlying & exceptional
items EURm items EURm
EURm EURm
EURm EURm
Revenue 3,4 937.1 - 937.1 952.0 - 952.0
Cost of sales 5 (764.1) 14.1 (750.0) (766.2) 4.9 (761.3)
Gross profit 173.0 14.1 187.1 185.8 4.9 190.7
Administrative expenses 5 (122.3) (0.7) (123.0) (110.6) 3.5 (107.1)
Operating profit 3 50.7 13.4 64.1 75.2 8.4 83.6
Finance income 5,6 5.1 0.7 5.8 4.9 1.6 6.5
Finance charges 5 (24.9) - (24.9) (18.5) - (18.5)
Share of results from associates and 0.4 - 0.4 - - -
joint ventures
Profit before taxation 3 31.3 14.1 45.4 61.6 10.0 71.6
Taxation 5,7 (8.5) (1.6) (10.1) (16.3) (1.9) (18.2)
Profit for the period 22.8 12.5 35.3 45.3 8.1 53.4
Attributable to:
Owners of the parent 21.3 12.5 33.8 44.3 8.1 52.4
Non-controlling interests 1.5 - 1.5 1.0 - 1.0
22.8 12.5 35.3 45.3 8.1 53.4
First half First half
Earnings per share Note 2023/24 2022/23
cents cents
Basic 8 42 66
Diluted 8 42 66
Underlying basic 8 27 56
Underlying diluted 8 27 56
Consolidated Interim Statement of Comprehensive Income
(unaudited)
First half ended 30 September 2023
First half First half
2023/24 2022/23
EURm EURm
Items that may be reclassified subsequently to profit or loss:
Exchange differences on translation of foreign subsidiaries (1.1) 2.4
Fair value movement on cash flow hedges 8.2 13.4
Deferred tax on fair value movement on cash flow hedges (2.1) (1.8)
Share of other comprehensive income of investments accounted for using the equity method 0.1 0.4
5.1 14.4
Items that will not be reclassified to profit or loss:
Actuarial loss on defined benefit pension schemes (4.1) (4.0)
Deferred tax on actuarial loss on defined benefit pension schemes 1.0 1.0
(3.1) (3.0)
Other comprehensive income for the period, net of tax 2.0 11.4
Profit for the period 35.3 53.4
Total comprehensive income for the period 37.3 64.8
Attributable to:
Owners of the parent 35.8 63.8
Non-controlling interests 1.5 1.0
Total comprehensive income for the period 37.3 64.8
Consolidated Interim Balance Sheet (unaudited)
As at 30 September 2023
Restated*
30 September 31 March
30 September
Note 2023 2023
2022
EURm EURm
EURm
Assets
Non-current assets
Goodwill and intangible assets 10 638.6 635.3 636.3
Property, plant and equipment 10 620.1 580.1 617.9
Right-of-use assets 10 245.2 232.9 253.1
Investments 26.5 15.5 14.8
Loans to associates and joint ventures 0.2 0.2 0.2
Financial assets relating to PPP contracts 122.2 127.2 123.4
Derivative financial instruments 15 4.3 4.4 1.2
Defined benefit pension scheme surplus 14 - 4.5 -
Other receivables 3.7 4.3 3.7
Deferred tax assets 35.3 35.0 35.6
1,696.1 1,639.4 1,686.2
Current assets
Inventories 25.9 26.7 25.2
Investments - 10.7 10.9
Loans to associates and joint ventures 0.9 0.6 0.8
Financial assets relating to PPP contracts 7.4 7.7 7.6
Trade and other receivables 273.2 290.0 289.6
Derivative financial instruments 15 2.2 4.3 0.4
Current tax receivable 1.5 0.9 1.5
Cash and cash equivalents - including restricted cash 11 74.4 58.9 62.7
385.5 399.8 398.7
Assets classified as held for sale 10 0.6 1.5 0.6
386.1 401.3 399.3
Total assets 2,082.2 2,040.7 2,085.5
Liabilities
Non-current liabilities
Borrowings 11 (620.0) (697.2) (681.6)
Derivative financial instruments 15 (0.5) (0.3) (2.6)
Other non-current liabilities (22.0) (25.3) (34.7)
Defined benefit pension schemes deficit 14 (11.9) (4.6) (9.3)
Provisions 13 (280.1) (287.0) (298.2)
Deferred tax liabilities (46.7) (46.4) (46.4)
(981.2) (1,060.8) (1,072.8)
Current liabilities
Borrowings 11 (142.3) (49.3) (66.8)
Derivative financial instruments - (0.6) (1.9)
Trade and other payables (500.6) (507.3) (521.8)
Current tax payable (35.9) (31.5) (31.2)
Provisions 13 (38.3) (40.6) (43.7)
(717.1) (629.3) (665.4)
Total liabilities (1,698.3) (1,690.1) (1,738.2)
Net assets 383.9 350.6 347.3
Issued capital and reserves attributable to the owners of the parent
Share capital 99.8 99.5 99.8
Share premium 474.1 473.8 474.1
Exchange reserve (13.3) (12.3) (12.2)
Retained earnings (188.3) (218.4) (224.5)
372.3 342.6 337.2
Non-controlling interests 11.6 8.0 10.1
Total equity 383.9 350.6 347.3
*The comparatives have been restated due to a prior period
adjustment as explained in note 2 Basis of preparation.
Consolidated Interim Statement of Changes in Equity
(unaudited)
First half ended 30 September 2023
Restated* Restated* Non- Restated*
Share Share
Exchange Retained controlling Total
capital premium reserve
earnings interests equity
EURm EURm EURm
EURm EURm EURm
Balance at 1 April 2023 99.8 474.1 (12.2) (224.5) 10.1 347.3
Profit for the period - - - 33.8 1.5 35.3
Other comprehensive (loss) income:
Exchange loss on translation of foreign subsidiaries - - (1.1) - - (1.1)
Fair value movement on cash flow hedges - - - 8.2 - 8.2
Actuarial loss on defined benefit pension schemes - - - (4.1) - (4.1)
Tax in respect of other comprehensive income items - - - (1.1) - (1.1)
Share of other comprehensive income of investments - - - 0.1 - 0.1
accounted for using the equity method
Total comprehensive (loss) income for the period - - (1.1) 36.9 1.5 37.3
Share-based compensation - - - 1.2 - 1.2
Movement on tax arising on share-based compensation - - - (0.2) - (0.2)
Own shares purchased by the Employee Share Trust - - - (1.7) - (1.7)
Balance as at 30 September 2023 99.8 474.1 (13.3) (188.3) 11.6 383.9
Balance at 31 March 2022 - as reported 99.5 473.8 (15.0) (227.1) 7.0 338.2
Impact of prior year adjustment (note 2) - - 0.1 3.6 - 3.7
Balance at 31 March 2022- restated - - (14.9) (223.5) 7.0 341.9
Impact of adopting amendments to IAS 37 - - 0.2 (53.4) - (53.2)
Balance at 1 April 2022 99.5 473.8 (14.7) (276.9) 7.0 288.7
Profit for the year - - - 62.9 3.7 66.6
Other comprehensive income (loss):
Exchange gain on translation of foreign subsidiaries - - 2.5 - - 2.5
Fair value movement on cash flow hedges - - - 3.7 - 3.7
Actuarial loss on defined benefit pension schemes - - - (15.5) - (15.5)
Tax in respect of other comprehensive income items - - - 4.5 - 4.5
Share of other comprehensive income of investments - - - 0.3 - 0.3
accounted for using the equity method
Total comprehensive income for the year - - 2.5 55.9 3.7 62.1
Dividend paid to non-controlling interests - - - - (0.6) (0.6)
Share-based compensation - - - 2.7 - 2.7
Movement on tax arising on share-based compensation - - - (0.9) - (0.9)
Proceeds from exercise of employee options 0.3 0.3 - - - 0.6
Own shares purchased by the Employee Share Trust - - - (5.3) - (5.3)
Balance as at 31 March 2023 99.8 474.1 (12.2) (224.5) 10.1 347.3
Balance at 31 March 2022 - as reported 99.5 473.8 (15.0) (227.1) 7.0 338.2
Impact of prior year adjustment (note 2) - - 0.1 3.6 - 3.7
Balance at 31 March 2022 - restated - - (14.9) (223.5) 7.0 341.9
Impact of adopting amendments to IAS 37 - - 0.2 (53.4) - (53.2)
Balance at 1 April 2022 99.5 473.8 (14.7) (276.9) 7.0 288.7
Profit for the period - - - 52.4 1.0 53.4
Other comprehensive income (loss):
Exchange gain on translation of foreign subsidiaries - - 2.4 - - 2.4
Fair value movement on cash flow hedges - - - 13.4 - 13.4
Actuarial loss on defined benefit pension schemes - - - (4.0) - (4.0)
Tax in respect of other comprehensive income items - - - (0.8) - (0.8)
Share of other comprehensive income of investments - - - 0.4 - 0.4
accounted for using the equity method
Total comprehensive income for the period - - 2.4 61.4 1.0 64.8
Share-based compensation - - - 1.2 - 1.2
Movement on tax arising on share-based compensation - - - (0.6) - (0.6)
Own shares purchased by the Employee Share Trust - - - (3.5) - (3.5)
Balance as at 30 September 2022 - restated* 99.5 473.8 (12.3) (218.4) 8.0 350.6
*The comparatives have been restated due to a prior period
adjustment as explained in note 2 Basis of preparation.
Consolidated Interim Statement of Cash Flows (unaudited)
First half ended 30 September 2023
Restated*
First
half First
Note half
2023/24
2022/23
EURm
EURm
Profit before tax 3 45.4 71.6
Finance income 6 (5.8) (6.5)
Finance charges 6 24.9 18.5
Share of results from associates and joint ventures (0.4) -
Operating profit 3 64.1 83.6
Amortisation and impairment of intangible assets 10 6.3 4.0
Depreciation and impairment of property, plant and equipment 10 34.8 34.1
Depreciation and impairment of right-of-use assets 10 25.7 23.3
Net gain on disposal of property, plant and equipment, intangible assets (0.9) (2.6)
Portfolio management and provision movements in non-trading and exceptional items (18.2) (11.9)
Net decrease in provisions (11.8) (11.2)
Payment related to committed funding of the defined benefit pension schemes (1.8) (1.8)
Share-based compensation 1.2 1.2
Operating cash flows before movement in working capital 99.4 118.7
Increase in inventories (0.6) (4.0)
Decrease (increase) in receivables 13.0 (11.7)
Decrease in payables (17.1) (21.1)
Cash flows from operating activities 94.7 81.9
Income tax paid (5.9) (7.9)
Net cash inflow from operating activities 88.8 74.0
Investing activities
Purchases of intangible assets (10.3) (6.1)
Purchases of property, plant and equipment (50.3) (49.6)
Proceeds from disposals of property, plant and equipment 3.3 4.7
Acquisition of subsidiary, net of cash acquired - (53.5)
Disposals of subsidiary and business assets net of acquisition of business assets and cash 12 1.6 0.4
disposed of
Net movements in associates and joint ventures (0.1) (1.0)
Outflows in respect of PPP arrangements under the financial asset model net of capital 2.7 2.9
received
Finance income 5.5 5.3
Net cash outflow from investing activities (47.6) (96.9)
Financing activities
Finance charges and loan fees paid (23.3) (19.4)
Investment in own shares by the Employee Share Trust (1.7) (3.5)
Repayment of retail bonds - (100.0)
Proceeds from bank borrowings 11 189.7 303.2
Repayment of bank borrowings 11 (166.6) (132.6)
Repayment of PPP debt 11 (2.7) (5.4)
Repayment of obligations under lease liabilities 11 (25.4) (22.8)
Net cash (outflow) inflow from financing activities (30.0) 19.5
Net increase (decrease) in cash and cash equivalents 11.2 (3.4)
Effect of foreign exchange rate changes 11 0.5 (1.3)
Cash and cash equivalents at the beginning of the period 11 62.7 63.6
Cash and cash equivalents at the end of the period 11 74.4 58.9
*The comparatives have been restated due to a prior period
adjustment as explained in note 2 Basis of preparation.
Notes to the Consolidated Financial Statements
1. General information
Renewi plc is a public limited company listed on the London
Stock Exchange with a secondary listing on Euronext Amsterdam.
Renewi plc is incorporated and domiciled in Scotland under the
Companies Act 2006, registered number SC077438. The address of the
registered office is 16 Charlotte Square, Edinburgh, EH2 4DF. The
nature of the Group's operations and its principal activities are
set out in note 3.
2. Basis of preparation
This condensed set of consolidated interim financial statements
for the six months ended 30 September 2023 has been prepared in
accordance with the Disclosure and Transparency Rules of the United
Kingdom Financial Conduct Authority and with IAS 34 Interim
Financial Reporting as adopted for use in the UK. They should be
read in conjunction with the 2023 Annual Report and Accounts, which
have been prepared in accordance with UK adopted international
accounting standards in conformity with the requirements of the
Companies Act 2006. The 2023 Annual Report and Accounts are
available from the Company's website www.renewi.com.
These primary statements and selected notes comprise the
unaudited consolidated interim financial statements of the Group
for the six months ended 30 September 2023 and 2022, together with
the audited results for the year ended 31 March 2023. These interim
financial results do not comprise statutory accounts within the
meaning of Section 434 of the Companies Act 2006. The comparative
figures as at 31 March 2023 have been extracted from the Group's
statutory Annual Report and Accounts for that financial year, but
do not constitute those accounts. Those statutory accounts for the
year ended 31 March 2023 were approved by the Board of Directors on
25 May 2023 and delivered to the Registrar of Companies. The report
of the auditors on those accounts was unqualified, did not contain
an emphasis of matter paragraph and did not contain any statement
under Section 498 of the Companies Act 2006.
The Board of Directors approved, on 8 November 2023, these
consolidated interim financial statements which have been reviewed
by BDO LLP but not been audited.
Going concern
The Directors have adopted the going concern basis in preparing
these consolidated interim financial statements after assessing the
Group's principal risks including an assessment of the impact of
the ongoing high inflationary environment and economic uncertainty
arising from geopolitical events.
The Directors have carried out a comprehensive assessment of the
Group's ability to continue as a going concern. This assessment has
involved the review of medium-term cash flow and covenant modelling
over an 18-month period to 31 March 2025. This includes
expectations on the future economic environment as well as other
principal risks associated with the Group's ongoing operations. The
assessment includes a base case scenario setting out the Directors'
current expectations of future trading and a plausible but severe
downside scenario to assess the potential impact on the Group's
future financial performance. The key judgement in both scenarios
is the level of economic disruption caused by ongoing geopolitical
events.
The downside scenario includes significantly weaker
macroeconomic conditions leading to a volume decline below the
forecast economic outlook in all our territories in the remainder
of the current year and into FY25. Other downsides include a
significant decline in recyclate prices from the current levels to
below long-term averages and operational downtime in some of our
plants. These factors reduce FY24 underlying EBIT by 17% and FY25
underlying EBIT by 29% compared to the base case. No mitigating
actions have been applied to our downside modelling as they are not
necessary to avoid any breach of covenants or shortfall in
liquidity.
In the base case and downside scenarios the Group has sufficient
liquidity and headroom in its existing facilities and no covenants
are breached at any of the forecast testing dates.
In addition, a reverse stress test calculation has been
undertaken to consider the points at which the covenants may be
breached. Underlying EBIT in FY25 would need to reduce by 46%
compared to the base case. In the opinion of the Directors there is
no plausible scenario or combination of scenarios that we consider
to be remotely likely that would generate this result.
Having considered all the elements of the financial projections,
sensitivities and mitigating actions, the Directors confirm they
have a reasonable expectation that the Group has adequate resources
to continue in operational existence for the foreseeable future and
to meet all banking covenants.
Prior year restatement
As reported in the Annual Report and Accounts for 31 March 2023,
the Group undertook a more in depth analysis of the UK Municipal
contract with East London Waste Authority (ELWA) as the contract is
due to expire in December 2027. The contract is loss-making and
therefore an onerous contract provision (OCP) has been recorded. At
inception of this contract on 28 November 2003, a subsidiary of the
Group entered a headlease arrangement for one location under the
contract and then subleased it to ELWA Limited, an associate, on
terms which mirrored the terms of the headlease. Prior to the
disposal of the subsidiary in 2004 the headlease and sublease were
novated to Renewi UK Services Limited (RUKS), a subsidiary of the
Group. Upon adoption of IFRS 16 Leases from 1 April 2019, the Group
accounted for the headlease as a right-of-use asset with the rental
expense recorded as a repayment of the lease liability. The rental
income from ELWA Limited was included within the cash flows used to
measure the OCP.
During March 2023, external legal advice received clarified
further the legal position in relation to the commercial substance
of the lease arrangements. The legal advice stated that it is more
likely than not that the sublease to ELWA Limited has taken effect
as an assignment of the headlease by operation of law. The
practical effect of this is the former subsidiary and ELWA Limited
are directly liable for the headlease and that the novation in 2004
to RUKS was invalid. Accordingly, the Group determined that it was
not appropriate to recognise the headlease as a right-of-use asset
and the lease income should not have been included in the cash
flows used to measure the OCP. The Group therefore concluded that
the prior treatment was an error and that it was appropriate to
restate the 1 April 2021 balance sheet which was actioned in the
2023 Annual Report and Accounts.
For the September 2023 condensed set of consolidated interim
financial statements, it is appropriate to restate the 30 September
2022 Balance Sheet and Statement of Cash Flows. The impact on the
30 September 2022 balance sheet is a reduction in lease liabilities
of EUR8.8m (of which EUR8.1m is non-current and EUR0.7m is current)
with an increase in OCP of EUR5.1m (of which EUR4.1m is non-current
and EUR1.0m is current) resulting in an impact of EUR3.6m on
retained earnings and EUR0.1m on the exchange reserve. The related
right-of-use asset was fully impaired therefore there is no impact
on the net book value. However, as a result of the derecognition,
cost and accumulated depreciation and impairment have both been
reduced by EUR8.9m as at 1 April 2021 and 31 March 2022. The Income
Statement impact for the six months ended 30 September 2022 is not
material and therefore has not been restated. The impact on the
Cash Flow Statement for the six months ended 30 September 2022 is
to reduce the cash inflow from operating activities by EUR0.4m and
reduce the cash outflow in financing activities by EUR0.4m.
Earnings per share and alternative performance measures for the six
months ended 30 September 2022 are not affected as a result of this
correction.
The impact of the above restatements on the relevant line items
in the Consolidated Balance Sheet and Statement of Changes in
Equity is presented below:
30 September 30 September
2022 Restatement 2022
Balance Sheet extract
(previously reported) EURm (restated)
EURm EURm
Total assets 2,040.7 - 2,040.7
Liabilities
Non-current liabilities
Borrowings (705.3) 8.1 (697.2)
Provisions (282.9) (4.1) (287.0)
Other (76.6) - (76.6)
(1,064.8) 4.0 (1,060.8)
Current liabilities
Borrowings (50.0) 0.7 (49.3)
Provisions (39.6) (1.0) (40.6)
Other (539.4) - (539.4)
(629.0) (0.3) (629.3)
Total liabilities (1,693.8) 3.7 (1,690.1)
Net assets 346.9 3.7 350.6
Issued capital and reserves attributable to the owner of the parent
Retained earnings (222.0) 3.6 (218.4)
Exchange reserve (12.4) 0.1 (12.3)
Other equity 573.3 - 573.3
338.9 3.7 342.6
Non-controlling interests 8.0 - 8.0
Total equity 346.9 3.7 350.6
Adoption of new and revised accounting standards
The following accounting standards, amendments and
interpretations became effective during the period but the
application of these standards and interpretations had no material
impact on the amounts reported in these condensed interim
consolidated financial statements:
-- Disclosure of Accounting Policies (Amendments to IAS 1 and
IFRS Practice Statement 2)
-- Definition of Accounting Estimates (Amendments to IAS 8)
-- IFRS 17 Insurance contracts
-- Deferred Tax Related to Assets and Liabilities arising from a
Single Transaction (Amendments to IAS 12)
-- International Tax Reform - Pillar Two Model Rules (Amendments
to IAS 12)
International Tax Reform - Pillar Two Model Rules
On 23 May 2023, the IASB issued International Tax Reform -
Pillar Two Model Rules amendments to IAS 12 Income Taxes to clarify
the application of IAS 12 to tax legislation enacted or
substantively enacted to implement Pillar Two of the Organisation
for Economic Co-operation and Development's Base Erosion and Profit
Shifting project which aims to address the tax challenges arising
from the digitalisation of the economy. The amendments include the
mandatory temporary exception from the requirement to recognise and
disclose deferred taxes in the Pillar Two model rules.
In July 2023, the UK government enacted legislation to implement
the Pillar Two rules. The legislation is effective for the Group
from 1 April 2024 and includes an income inclusion rule and a
domestic minimum tax, which together are designed to ensure a
minimum effective tax rate of 15% in each country in which the
Group operates. Similar legislation is being enacted by other
governments around the world. As a result of the amendments to IAS
12, no impact is expected on the financial statements for the year
ending 31 March 2024, and work is ongoing to assess the potential
impact for the March 2025 financial statements. As required by the
amendments to IAS 12, the Group has applied the exception to
recognising and disclosing information about deferred tax assets
and liabilities related to Pillar Two income taxes.
New standards and interpretations not yet adopted
Standards and interpretations issued by the International
Accounting Standards Board (IASB) are only applicable if endorsed
by the UK Endorsement Board (UKEB). At the date of approval of
these financial statements there were no new IFRSs or IFRS
Interpretation Committee interpretations which were early adopted
by the Group. There are a number of new amendments effective for
the period beginning 1 April 2024 however the Group does not expect
a significant impact from any of the amendments.
Exchange Rates
In addition to the Group's presentational currency of Euros, the
most significant currency for the Group is Sterling with the
closing rate on 30 September 2023 of EUR1:GBP0.867 (30 September
2022: EUR1:GBP0.877) and an average rate for the period ended 30
September 2023 of EUR1:GBP0.0.867 (30 September 2022:
EUR1:GBP0.852).
Critical accounting judgements and estimates
The preparation of financial statements in accordance with IFRS
requires management to make judgements, estimates and assumptions
that affect the application of policies and reported amounts of
assets and liabilities, income and expenditure. In preparing these
condensed consolidated interim financial statements, management
have reviewed the nature of the significant judgements in applying
the Group's accounting policies, the key sources of estimation
uncertainty and other areas of focus, as set out on pages 180 to
182 of the 2023 Annual Report and Accounts. It has been determined
that there have been no significant changes in methodology in
relation to these key estimates and other areas of focus.
3. Segmental reporting
The Group's chief operating decision maker is considered to be
the Board of Directors. The Group's reportable segments are
determined with reference to the information provided to the Board
of Directors, in order for it to allocate the Group's resources and
to monitor the performance of the Group. These segments are
unchanged from March 2023 and are set out below:
Commercial Collection and treatment of commercial waste in the Netherlands and Belgium.
Waste
Mineralz & Decontamination, stabilisation and re-use of highly contaminated materials to produce certified
Water secondary products for the construction industry in the Netherlands and Belgium.
Specialities Processing plants focusing on recycling and diverting specific waste streams. The operations are in the
UK, the Netherlands, Belgium, France and Portugal.
Group central Head office corporate function.
services
The profit measure the Board of Directors uses to evaluate
performance is underlying EBIT. The Group accounts for
inter-segment trading on an arm's length basis.
The Commercial Waste reportable segment includes the Netherlands
Commercial Waste and Belgium Commercial Waste operating segments
which have been aggregated and reported as one reportable segment
as they operate in similar markets in relation to the nature of the
products, services, processes and type of customer.
First half First half
Revenue 2023/24 2022/23
EURm EURm
Netherlands Commercial Waste 457.3 459.7
Belgium Commercial Waste 237.5 236.3
Intra-segment (1.5) (1.6)
Commercial Waste 693.3 694.4
Mineralz & Water 88.4 93.3
Specialities 178.7 186.3
Inter-segment revenue (23.3) (22.0)
Revenue 937.1 952.0
First half First half
Results 2023/24 2022/23
EURm EURm
Netherlands Commercial Waste 25.8 40.3
Belgium Commercial Waste 24.5 28.1
Commercial Waste 50.3 68.4
Mineralz & Water 1.5 2.6
Specialities 10.3 11.3
Group central services (11.4) (7.1)
Underlying EBIT 50.7 75.2
Non-trading and exceptional items (note 5) 13.4 8.4
Operating profit 64.1 83.6
Finance income 5.1 4.9
Finance charges (24.9) (18.5)
Finance income - non trading and exceptional items 0.7 1.6
Share of results from associates and joint ventures 0.4 -
Profit before taxation 45.4 71.6
Mineralz
Commercial & Specialities Group central Tax, net debt and Total
Net assets Waste services derivatives
Water EURm EURm
EURm EURm EURm
EURm
30 September 2023
Gross non-current 1,137.5 265.4 211.0 42.6 39.6 1,696.1
assets
Gross current assets 193.1 29.7 77.6 7.6 78.1 386.1
Gross liabilities (370.5) (201.5) (231.5) (49.4) (845.4) (1,698.3)
Net assets 960.1 93.6 57.1 0.8 (727.7) 383.9
(liabilities)
31 March 2023
Gross non-current 1,143.8 262.6 211.1 31.9 36.8 1,686.2
assets
Gross current assets 206.6 35.2 75.0 17.9 64.6 399.3
Gross liabilities (379.3) (216.5) (239.0) (72.9) (830.5) (1,738.2)
Net assets 971.1 81.3 47.1 (23.1) (729.1) 347.3
(liabilities)
4. Revenue
The following tables show the Group's revenue by type of service
delivered and by primary geographical market.
Mineralz &
Commercial Waste Specialities Inter-segment Total
By type of service Water
EURm EURm EURm EURm
EURm
First half 2023/24
Inbound 562.2 77.7 104.0 (21.2) 722.7
Outbound 87.1 10.7 72.0 (1.9) 167.9
On-site 32.3 - - (0.2) 32.1
Other 11.7 - 2.7 - 14.4
Total revenue 693.3 88.4 178.7 (23.3) 937.1
First half 2022/23
Inbound 538.4 77.6 118.3 (20.2) 714.1
Outbound 115.3 15.7 67.2 (1.7) 196.5
On-site 31.6 - - (0.1) 31.5
Other 9.1 - 0.8 - 9.9
Total revenue 694.4 93.3 186.3 (22.0) 952.0
Mineralz &
Commercial Waste Specialities Inter-segment Total
By geographical market Water
EURm EURm EURm EURm
EURm
First half 2023/24
Netherlands 456.7 77.5 38.1 (22.1) 550.2
Belgium 236.6 10.9 22.1 (1.2) 268.4
UK - - 92.8 - 92.8
France - - 14.4 - 14.4
Portugal - - 11.3 - 11.3
Total revenue 693.3 88.4 178.7 (23.3) 937.1
First half 2022/23
Netherlands 459.3 79.7 31.7 (20.9) 549.8
Belgium 235.1 13.6 23.1 (1.1) 270.7
UK - - 110.0 - 110.0
France - - 13.5 - 13.5
Other - - 8.0 - 8.0
Total revenue 694.4 93.3 186.3 (22.0) 952.0
Revenue recognised at a point in time amounted to EUR825.1m
(2022/23: EUR841.1m) with the remainder recognised over time. The
majority of the Commercial Waste and Specialities revenue is
recognised at a point in time, whereas for Mineralz & Water 67%
of revenue (2022/23: 65%) is recognised over time.
5. Non-trading and exceptional items
To improve the understanding of the Group's financial
performance, items which are not considered to reflect the
underlying performance are presented in non-trading and exceptional
items. These include, but are not limited to, significant
impairments, significant restructuring of the activities of an
entity including employee associated severance costs, acquisition
and disposal related transaction costs, significant fires, onerous
contracts arising from restructuring activities or if significant
in size, profit or loss on disposal of properties or subsidiaries
as these are irregular, the impact of terminating hedge
derivatives, ineffectiveness of derivative financial instruments,
the impact of changing the discount rate on provisions,
amortisation of acquisition related intangibles and one-off tax
credits or charges. The amortisation charge on acquisition related
intangible assets is excluded from underlying results due to its
non-trading nature in the same way as other significant items from
M&A activity are excluded. The performance of the acquired
business is assessed as part of the Group's underlying revenue and
EBIT. By excluding this amortisation charge there is comparability
across divisions and reporting periods.
First half First half
2023/24 2022/23
EURm EURm
Renewi 2.0 improvement programme 1.0 2.0
Portfolio management activity:
M&A related activity 0.8 -
Prior year disposals (1.1) (1.7)
Disposal of business assets in the Mineralz & Water division - (3.8)
(0.3) (5.5)
Changes in long-term provisions:
Changes in discount rates (17.1) (15.3)
UK Municipal reassessment of onerous contract provisions - 8.9
(17.1) (6.4)
Ineffectiveness and impact of termination of cash flow hedges (0.7) (1.6)
Amortisation of acquisition related intangibles 3.0 1.5
Non-trading and exceptional items in profit before tax (14.1) (10.0)
Tax on non-trading and exceptional items 1.6 1.9
Total non-trading and exceptional items in profit after tax (12.5) (8.1)
Renewi 2.0 improvement programme
Renewi 2.0 improvement programme is a significant one-off
business improvement project with total capital and one-off costs
of EUR28m and as a result is considered to be exceptional.
Following the transformational merger in 2017 the goal of the
Renewi 2.0 programme is to make the Group more streamlined and more
efficient and improve customer experience and increase employee
engagement. As noted in the year to March 2023 financial
statements, the programme is now completed with final costs coming
through and the EUR20m run rate of savings will be delivered in the
current financial year. The costs in the period of EUR1.0m
(2022/23: EUR2.0m) were recorded in administrative expenses.
Portfolio management activity
The current year M&A related activity costs of EUR0.8m
(2022/23: EURnil) relate to strategic initiatives.
The prior year disposals credit in the current period of EUR1.1m
(2022/23: EUR1.7m) related to the release of a provision for a
previous business disposal following a reassessment at 30 September
2023. The prior period credit related to an insurance claim
recovery in relation to a prior business disposal. Also in the
prior year certain business assets in the Mineralz & Water
division were sold generating a profit of EUR3.8m. The EUR0.3m
credit (2022/23: EUR5.5m) was all recorded in administrative
expenses.
Changes in long-term provisions
The credit for changes in discount rates of EUR17.1m (2022/23:
EUR15.3m) relates to the movement in risk free rates as a result of
the half yearly assessment of Government bond yields which has
impacted landfill related and onerous contract provisions.
The prior year charge of EUR8.9m in relation to the reassessment
of UK Municipal onerous contract provisions was due to revised
assumptions on cost inflation as a result of the high inflationary
environment.
The total credit of EUR17.1m (2022/23: EUR6.4m) has been
recorded in cost of sales.
Items recorded in finance income
The EUR0.7m credit (2022/23: EUR1.6m) relates to ineffectiveness
of the Cumbria PPP project interest rate swaps as a result of a
revised repayment programme for the PPP non-recourse debt.
Amortisation of acquisition related intangibles
Amortisation of intangible assets acquired in business
combinations of EUR3.0m (2022/23: EUR1.5m) is all recorded in cost
of sales.
Tax on non-trading and exceptional items
The tax charge for non-trading and exceptional items is only
EUR1.6m (2022/23: EUR1.9m) as a number of items are not subject to
tax.
6. Net finance charges
First half First half
2023/24 2022/23
EURm EURm
Finance charges
Interest on borrowings* 10.2 6.4
Interest on PPP non-recourse debt 3.2 3.4
Lease liabilities interest 4.5 3.8
Unwinding of discount on provisions (note 13) 4.5 3.9
Other finance costs 2.5 1.0
Total finance charges 24.9 18.5
Finance income
Interest receivable on financial assets relating to PPP contracts (4.1) (4.3)
Other finance income (1.0) (0.6)
Total finance income before non-trading and exceptional items (5.1) (4.9)
Non-trading and exceptional finance income:
Ineffectiveness income on cash flow hedges (0.7) (1.6)
Total finance income (5.8) (6.5)
Net finance charges 19.1 12.0
*Interest on borrowings has been amended to include amortisation
of loan fees which was previously shown separately.
7. Taxation
The tax charge based on the profit for the period is made up as
follows:
First half First half
2023/24 2022/23
EURm EURm
Current tax
UK corporation tax
- Current year 0.4 0.4
Overseas tax
- Current year 10.2 14.8
Total current tax charge 10.6 15.2
Deferred tax
- Origination and reversal of temporary differences in the current period (0.5) 3.0
Total deferred tax (credit) charge (0.5) 3.0
Total tax charge for the period 10.1 18.2
The tax charge is recognised based on management's best estimate
of the full year effective tax rate on expected full year profits
to March 2024. The estimated average underlying annual tax rate for
the year to 31 March 2024 is 27.0% (2022/23: 26.5%).
Uncertain tax positions
As referenced in the Match 2023 financial statements, the Dutch
Tax Authorities have issued assessments adjusting the interest rate
applied for tax purposes on some intra group loans from the UK to
the Netherlands. The assessments have been appealed by the Group
given that the interest rate charged of 5.9% is based on a detailed
transfer pricing study and the Group will continue to defend the
position vigorously. A provision of EUR1.4m is included in the
accounts as a reduction in deferred tax asset in respect of losses,
as this is considered to be the most probable outcome. It is noted
that the maximum exposure in respect of this topic is calculated to
be EUR11.6m (current tax charge EUR2.1m, deferred tax charge
EUR9.5m) should the Group be wholly unsuccessful in its
defence.
8. Earnings per share
Underlying basic and diluted earnings per share exclude
non-trading and exceptional items net of related tax. Non-trading
and exceptional items are those items that are disclosed separately
on the face of the Income Statement, because of their size or
incidence, to enable a better understanding of performance. The
Directors believe that adjusting earnings per share in this way
enables comparison with historical data calculated on the same
basis to reflect the business performance in a consistent manner
and reflect how the business is managed and measured on a day to
day basis.
First half 2023/24 First half 2022/23
Basic Dilutions Diluted Basic Dilutions Diluted
Weighted average number of shares (million) 79.5 0.2 79.7 79.4 0.4 79.8
Profit after tax (EURm) 35.3 - 35.3 53.4 - 53.4
Non-controlling interests (EURm) (1.5) - (1.5) (1.0) - (1.0)
Profit after tax attributable to ordinary shareholders (EURm) 33.8 - 33.8 52.4 - 52.4
Basic earnings per share (cents) 42 - 42 66 - 66
The reconciliation between underlying earnings per share and
basic earnings per share is as follows:
First half 2023 First half 2022
/24 /23
Cents EURm Cents EURm
Underlying earnings per share/Underlying profit after tax attributable to ordinary 27 21.3 56 44.3
shareholders
Adjustments:
Non-trading and exceptional items 18 14.1 13 10.0
Tax on non-trading and exceptional items (2) (1.6) (3) (1.9)
Basic earnings per share/Earnings after tax attributable to ordinary shareholders 42 33.8 66 52.4
Diluted underlying earnings per share/Underlying profit after tax attributable to 27 21.3 56 44.3
ordinary shareholders
Diluted basic earnings per share/Earnings after tax attributable to ordinary 42 33.8 66 52.4
shareholders
The weighted average number of shares takes into account the
movements in the Renewi Employee Share Trust. The Trust owns
600,326 (2022/23: 578,722) GBP1 shares of the issued share capital
of the Company in trust for the benefit of employees of the Group.
During the period 292,070 GBP1 shares were purchased by the Trust
at a cost of EUR1.7m and 544,967 GBP1 shares were transferred to
individuals under the Long-Term Incentive Plan and Deferred Annual
Bonus schemes.
9. Dividends
The Directors do not recommend an interim dividend for the
current year (2022/23: nil per share). The Directors did not
recommend a final dividend for the year ended March 2023 (2022: nil
per share).
10. Goodwill, intangible assets, property, plant and equipment,
right-of-use assets and assets held for sale
Intangible Property, Right-of-use
Goodwill plant Total
Assets assets
EURm and equipment EURm
EURm EURm
EURm
Net book value at 1 April 2022 551.6 41.2 553.6 213.8 1,360.2
Additions/modifications - 8.7 117.9 57.4 184.0
Acquisitions through business combinations 17.4 27.9 19.0 38.4 102.7
Disposals - - (4.9) (5.4) (10.3)
Transferred to Assets held for sale - - (0.1) - (0.1)
Transfer from right-of-use assets to property, plant and - - 2.0 (2.0) -
equipment
Amortisation and depreciation charge - (10.5) (69.8) (47.3) (127.6)
Impairment charge - - (1.7) (2.3) (4.0)
Reversal of a prior year's impairment charge - - 2.0 0.5 2.5
Exchange rate changes - - (0.1) - (0.1)
Net book value at 31 March 2023 569.0 67.3 617.9 253.1 1,507.3
Additions/modifications - 10.0 38.5 18.8 67.3
Disposals - - (2.3) (0.2) (2.5)
Disposal of a business (1.4) - - - (1.4)
Transfer from right-of-use assets to property, plant and - - 0.8 (0.8) -
equipment
Amortisation and depreciation charge - (6.3) (34.7) (25.7) (66.7)
Impairment charge - - (0.1) - (0.1)
Net book value at 30 September 2023 567.6 71.0 620.1 245.2 1,503.9
At 30 September 2023, the Group had property, plant and
equipment commitments of EUR42.7m (31 March 2023: EUR53.1m),
right-of-use asset commitments of EUR13.1m (31 March 2023:
EUR17.7m) and intangible asset commitments of EUR0.2m (31 March
2023: EUR7.6m).
Assets held for sale
The Group had EUR0.6m assets classified as held for sale at 30
September 2023. The assets include EUR0.6m land and buildings in
the Belgium Commercial Division which are expected to be sold
within the next 12 months.
11. Cash and borrowings
Cash and cash equivalents are analysed as follows:
30 September 30 September 31 March
2023 2022 2023
EURm EURm EURm
Cash at bank and in hand - core 51.2 39.2 43.7
Cash at bank - restricted relating to PPP contracts 23.2 19.7 19.0
Total cash and cash equivalents 74.4 58.9 62.7
Borrowings are analysed as follows:
Restated*
30 September 31 March
30 September
2023 2023
2022
EURm EURm
EURm
Non-current borrowings
Retail bonds 124.7 199.4 199.5
Bank loans and private placements - fixed interest rates 89.6 24.9 89.6
Bank loans - floating interest rates# 122.9 190.7 101.1
Lease liabilities 201.4 196.1 208.3
PPP non-recourse debt 81.4 86.1 83.1
620.0 697.2 681.6
Current borrowings
Retail bonds 74.9 - -
Bank loans and private placements - fixed interest rates 15.0 - 15.0
Bank loans and overdrafts - floating interest rates 0.3 1.4 0.1
Lease liabilities 46.7 42.7 46.5
PPP non-recourse debt 5.4 5.2 5.2
142.3 49.3 66.8
#The revolving credit facility is now included in Bank loans -
floating interest rates.
*The comparatives for lease liabilities have been restated due
to a prior year adjustment as explained in note 2 Basis of
preparation.
In August 2023, the Group completed the renewal of its revolving
credit facility, part of its Euro denominated multicurrency green
finance facility. The size of the revolving credit facility remains
unchanged at EUR400m and is for an initial five-year term to 2028
with two one-year extension options to 2030 together with a EUR150m
accordion option to increase the facility subject to lender
approval at that time. Financial covenants remained unchanged and
will be tested semi-annually at September and March. The interest
margin is adjusted based on the prevailing leverage ratio together
with performance against three green sustainability metrics. As
required by IFRS 9 Financial Instruments, we have undertaken a
detailed assessment and determined that the terms of the new
facility are substantially different from the facility being
replaced. As a result there is an extinguishment of the previous
facility which has resulted in EUR1.1m of unamortised loan fees
being charged to the Income Statement in the period.
Movement in total net debt
At 1
Other At 30
April Cash Exchange September
flows non-cash movements
2023 changes Disposed 2023
EURm EURm of
EURm EURm EURm
EURm
Bank loans and overdrafts - floating interest rates (101.2) (23.1) 1.1 - - (123.2)
Bank loans and private placements - fixed interest (104.6) - - - - (104.6)
rates
Retail bonds (199.5) - (0.1) - - (199.6)
Lease liabilities (254.8) 25.4 (18.7) (0.1) 0.1 (248.1)
Debt excluding PPP non-recourse debt (660.1) 2.3 (17.7) (0.1) 0.1 (675.5)
PPP non-recourse debt (88.3) 2.7 - (1.2) - (86.8)
Total gross debt (748.4) 5.0 (17.7) (1.3) 0.1 (762.3)
Cash and cash equivalents - core 43.7 7.9 - 0.3 (0.7) 51.2
Cash and cash equivalents - restricted relating to 19.0 4.0 - 0.2 - 23.2
PPP contracts
Total net debt (685.7) 16.9 (17.7) (0.8) (0.6) (687.9)
Analysis of total net debt:
Net debt excluding PPP non-recourse net debt (616.4) 10.2 (17.7) 0.2 (0.6) (624.3)
PPP non-recourse net debt (69.3) 6.7 - (1.0) - (63.6)
Total net debt (685.7) 16.9 (17.7) (0.8) (0.6) (687.9)
At 30 September 2023, the balance of interest accrued relating
to borrowings was EUR3.8m (2022/23: EUR2.0m) and was included in
trade and other payables. This balance was after finance charges of
EUR18.6m (2022/23: EUR13.5m) net of a cash outflow of EUR20.7m
(2022/23: EUR19.4m) excluding loan fees.
Analysis of movement in total net debt
Restated*
First Full
half First year
half
2023/24 2022/23
2022/23
EURm EURm
EURm
Net increase (decrease) in cash and cash equivalents including cash sold as part of business 11.2 (3.4) 0.4
disposals
Net decrease (increase) in borrowings and lease liabilities including lease liabilities sold 5.1 (42.4) (3.8)
as part of business disposals
Total cash flows in net debt 16.3 (45.8) (3.4)
Bank loans and lease liabilities acquired through a business combination - (33.1) (37.7)
Lease liabilities entered into during the period (18.7) (16.7) (57.4)
Lease liabilities cancelled during the period - 0.7 5.4
Capitalisation of loan fees 2.6 - 0.3
Amortisation of loan fees (1.6) (0.6) (1.0)
Exchange (loss) gain (0.8) 2.4 2.6
Movement in net debt (2.2) (93.1) (91.2)
Total net debt at beginning of period (685.7) (594.5) (594.5)
Total net debt at end of period (687.9) (687.6) (685.7)
*The lease liabilities comparatives have been restated due to a
prior period adjustment as explained in note 2 Basis of
preparation.
12. Acquisitions and Disposals
Acquisitions
There are no current period acquisitions.
In the prior period, the Netherlands Commercial division
acquired 100% of the share capital of GMP Exploitatie B.V. and its
subsidiaries (subsequently renamed Renewi Westpoort Holding B.V.)
for a cash consideration of EUR53.5m. The asset identification and
fair value allocation processes were finalised in the year ended 31
March 2023 and resulted in a final fair value of the net
identifiable assets acquired of EUR36.4m with resultant goodwill
arising on acquisition of EUR17.1m. In addition, the division
completed a business assets acquisition for cash consideration of
EUR1.6m, the fair value of net assets acquired was EUR1.3m
resulting in EUR0.3m of goodwill.
Disposals
On 1 September 2023, the Netherlands Commercial division
disposed of 100% of the share capital of Buro ontwerp &
omgeving B.V. to GMP Groep B.V. for a cash consideration of
EUR2.3m. The net assets of the entity sold totalled EUR2.3m
including EUR1.4m of goodwill, EUR0.7m cash and EUR0.1m of lease
liabilities resulting in no profit or loss on disposal.
In the prior year, the Mineralz & Water division disposed of
net liabilities totalling EUR3.6m in relation to its North business
for a cash consideration of EUR0.2m generating a profit on sale of
EUR3.8m which was recorded as a non-trading and exceptional item in
line with the Group's policy due to the significant value of the
profit. In addition, the Specialities division sold its Maltha
Hungary entity. Net liabilities of EUR0.8m were sold for a cash
consideration net of cash sold of EUR0.1m which generated a profit
on sale of EUR0.9m which was recorded in underlying EBIT.
13. Provisions
Site restoration and Onerous Legal and Restructuring Other Total
aftercare contracts warranty
EURm EURm EURm
EURm EURm EURm
At 1 April 2023 164.5 141.9 7.5 3.0 25.0 341.9
Provided in the period 0.1 - - 0.6 0.8 1.5
Released in the period - (0.4) (1.2) (0.3) (0.8) (2.7)
Finance charges - unwinding of discount 1.9 2.5 - - 0.1 4.5
Utilised in the period (2.6) (7.1) (0.2) (0.7) (1.1) (11.7)
Exceptional impact of increase in discount (10.4) (6.7) - - - (17.1)
rates (note 5)
Exchange rate changes 0.1 1.9 - - - 2.0
At 30 September 2023 153.6 132.1 6.1 2.6 24.0 318.4
Within one year 10.1 18.2 2.6 2.6 4.8 38.3
Between one and five years 42.2 65.7 0.5 - 6.3 114.7
Between five and ten years 55.4 28.6 0.5 - 3.2 87.7
Over ten years 45.9 19.6 2.5 - 9.7 77.7
At 30 September 2023 153.6 132.1 6.1 2.6 24.0 318.4
Within one year 11.3 18.9 4.0 3.0 6.5 43.7
Between one and five years 40.6 62.3 0.4 - 6.0 109.3
Between five and ten years 61.9 32.8 0.5 - 3.3 98.5
Over ten years 50.7 27.9 2.6 - 9.2 90.4
At 31 March 2023 164.5 141.9 7.5 3.0 25.0 341.9
Discount rates
The landfill provisions are principally located in the
Netherlands and Belgium. The discount rate is calculated with
reference to German Government bond yields as an appropriate
Eurozone country primarily due to their higher degree of liquidity
compared to Dutch and Belgian Government bonds. The onerous
contract provisions are principally in the UK and the discount rate
is calculated with reference to UK Government bond yields. In
determining the discount rate, consideration is also given to the
timing of future cash flows. The cash flows used to determine the
outstanding provision are risk adjusted and include annual
inflation so there is no risk adjustment included within the
nominal discount rate. In all cases, the final determination of
rates used has taken into consideration average bond yields over
the last 10 and 20 years and the market bond yields at 30 September
2023.
The table below sets out the range of nominal discount rates
used for the significant provisions:
At 30 At 31 At 30
September March September
2023 2023 2022
% % %
Landfill provisions in the Netherlands and Belgium 2.75 to 3.00 2.20 to 2.30 3.00
Landfill provisions in the UK 4.45 to 5.00 3.40 4.00
Onerous contract provisions in the UK 4.30 to 4.75 3.25 to 3.75 4.00
Site restoration and aftercare
The site restoration provisions relate to the cost of final
capping and covering of the landfill and mineral extraction sites.
These site restoration costs are expected to be paid over a period
of up to 28 years from the balance sheet date. Aftercare provisions
cover post-closure costs of landfill sites which include such items
as monitoring, gas and leachate management and licensing. For
aftercare provisions relating to Dutch landfill sites where the
province administers and controls the aftercare fund, payments are
made to the province at predetermined dates over a period of up to
9 years. Where the Group is responsible for the aftercare the dates
of payments of these aftercare costs are uncertain but are
anticipated to be over a period of at least 30 years from closure
of the relevant landfill site. All site restoration and aftercare
costs have been estimated by management based on current best
practice and technology available and may be impacted by a number
of factors including changes in legislation and technology.
Onerous contracts
Onerous contract provisions arise when the unavoidable costs of
meeting contractual obligations exceed the cash flows expected.
They are provided for at the lower of the net present value of
either exiting the contracts or fulfilling our obligations under
the contracts. The provisions have been calculated on the best
estimate of likely future cash flows over the contract term based
on the latest projections including assumptions on inflationary
increases, tonnage inputs, off-take availability and recyclates
pricing. The provisions are to be utilised over the period of the
contracts to which they relate with the latest date being 2040.
Legal and warranty
Legal and warranty provisions relate to legal claims, warranties
and indemnities. Under the terms of the agreements for the disposal
of certain businesses, the Group has given a number of warranties
and indemnities to the purchasers which may give rise to payments.
The Group has a liability until the end of the contractual terms in
the agreements. The Group considers each warranty provision based
on the nature of the business disposed of and the type of
warranties provided with judgement used to determine the most
likely obligation.
Restructuring
The restructuring provision primarily relates to redundancy and
related costs incurred as a result of restructuring initiatives. As
at 30 September 2023 the provision is expected to be spent in the
following twelve months as affected employees leave the
business.
Other
Other provisions includes dilapidations of EUR10.3m (March 2023:
EUR10.9m), long-service employee awards of EUR6.2m (March 2023:
EUR6.0m) and other environmental liabilities of EUR7.5m (March
2023: EUR8.1m). The dilapidations provisions are determined on a
site by site basis using internal expertise and experience and are
calculated as the most likely cash outflow at the end of the
contracted obligation. The provisions will be utilised over the
period up to 2073.
14. Defined benefit pension schemes
The Group has the legacy Shanks UK defined benefit scheme which
provides pension benefits for pensioners, deferred members and
eligible UK employees which is closed to new entrants and to future
benefit accrual. In addition, there are a number of defined benefit
pension schemes eligible for certain employees in both the
Netherlands and Belgium.
The amounts recognised in the Income Statement were as
follows:
First half First half
2023/24 2022/23
EURm EURm
Current service cost 0.7 0.9
Interest charge (income) on scheme net liabilities 0.1 (0.1)
Net defined benefit pension schemes charge before tax 0.8 0.8
The amounts recognised in the balance sheet were as follows:
30 September 30 September 31 March
2023 2022 2023
EURm EURm EURm
Present value of defined benefit obligations (187.1) (188.5) (201.1)
Fair value of plan assets 175.2 188.4 191.8
Defined benefit pension schemes net deficit (11.9) (0.1) (9.3)
Related deferred tax asset 3.0 - 2.4
Net defined pension schemes liability (8.9) (0.1) (6.9)
Classified as:
Defined benefit scheme surplus - included in non-current assets - 4.5 -
Defined benefit pension schemes deficit - included in non-current liabilities (11.9) (4.6) (9.3)
Defined benefit pension schemes net deficit (11.9) (0.1) (9.3)
The legacy Shanks UK defined benefit scheme deficit increased by
EUR2.6m from EUR4.3m at 31 March 2023 to EUR6.9m at 30 September
2023. The scheme liabilities reduced due to an increase in the
discount rate assumption from 4.9% at 31 March 2023 to 5.50% at 30
September 2023 however asset values decreased as a result of lower
than anticipated returns. The deficit for the overseas defined
benefit schemes was unchanged from a liability of EUR5.0m at 31
March 2023.
15. Financial instruments at fair value
The Group uses the following hierarchy of valuation techniques
to determine the fair value of financial instruments:
-- Level 1: quoted (unadjusted) prices in active markets for
identical assets or liabilities
-- Level 2: other techniques for which all inputs which have a
significant effect on the recorded fair valueare observable, either
directly or indirectly
-- Level 3: techniques which use inputs which have a significant
effect on the recorded fair value that arenot based on observable
market data
During the period ended 30 September 2023, there were no
transfers between level 1 and level 2 fair value measurements and
no transfers into or out of level 3.
Valuation techniques used to derive level 2 fair values:
-- Unlisted non-current investments comprise unconsolidated
companies where the fair value approximates thebook value
-- Short-term investment valuations are provided by the fund
manager
-- Derivative financial instruments are determined by
discounting the future cash flows using the applicableperiod-end
yield curve
-- The fair value of the fixed interest rate bank loans and
private placements are determined by discountingthe future cash
flows using the applicable period-end yield curve
-- The fair value of retail bonds is based on indicative market
pricing
The table below presents the level 2 fair values of the Group's
relevant assets and liabilities. The carrying value of bank loans,
private placements and retail bonds are held at amortised cost with
all other items in the table held at fair value. The Group
considers that the fair value of all other financial assets and
financial liabilities are not materially different to their
carrying value.
30 September 30 September 31 March
2023 2022 2023
EURm EURm EURm
Assets
Unlisted non-current investments 4.6 4.6 4.6
Short-term investments 10.9 10.7 10.9
Derivative financial instruments 6.5 8.7 1.6
22.0 24.0 17.1
Liabilities
Derivative financial instruments 0.5 0.9 4.5
Bank loans and private placements - fixed interest rates 109.4 24.8 110.6
Retail bonds 194.5 195.6 196.5
304.4 221.3 311.6
16. Contingent liabilities
Since 2017 ATM has faced challenges in the offtake of thermally
treated soil. There are discussions ongoing on the application of
thermally cleaned soil in certain areas in the Netherlands and it
cannot be ruled out that this could result in liability for damages
resulting from third-party claims in the future.
All sites need to operate in alignment with the related permits
and when new regulatory requirements come into force, the Group may
need to undertake additional expenditure to align to new standards.
No account is taken of any potential changes until the new
obligations are fully defined and enforceable.
Due to the nature of the industry in which the business
operates, from time to time the Group is made aware of claims or
litigation arising in the ordinary course of the Group's business.
Provision is made for the Directors' best estimate of all known
claims and all such legal actions in progress. The Group takes
legal advice as to the likelihood of success of claims and actions
and no provision is made where the Directors consider, based on
that advice, that the action is unlikely to succeed or a
sufficiently reliable estimate of the potential obligation cannot
be made. None of these other matters are expected to have a
material impact.
Under the terms of sale agreements, the Group has given a number
of indemnities and warranties relating to businesses sold in prior
periods. Different warranty periods are in existence and it is
assumed that these will expire within 15 years. Based on
management's assessment of the most likely outcome appropriate
warranty provisions are held.
17. Related party transactions
The Group's significant related party transactions remain as
disclosed in note 8.2 of the 2023 Annual Report and Accounts. There
were no material differences in related parties or related party
transactions in the interim period compared to the prior year.
18. Alternative performance measures (APMs) and
reconciliations
In accordance with the Guidelines on APMs issued by the European
Securities and Markets Authority, additional information is
provided on the APMs used by the Group below. The Directors use
APMs as they believe these measures provide additional useful
information on the underlying trends, performance and position of
the Group. These measures are used for internal performance
analysis. These terms are not defined terms under IFRS and may
therefore not be comparable with similarly titled measures used by
other companies. These measures are not intended to be a substitute
for, or superior to, IFRS measurements. There have been no changes
in approach.
Financial How we define it Why we use it
Measure
Provides insight into profit generation
Underlying Operating profit excluding non-trading and exceptional items and is the measure used by management to
EBIT which are defined in note 5 make decisions as it provides consistency
and comparability of the ongoing
performance between periods
Underlying Underlying EBIT as a percentage of revenue Provides insight into margin development
EBIT margin and trends
Underlying EBIT before depreciation, amortisation and
Underlying impairment of property, plant and equipment, right-of-use Measure of earnings and cash generation to
EBITDA assets, intangible assets and investments, profit or loss on assess operational performance
disposal of property, plant and equipment, intangible assets
and subsidiaries
Underlying Facilitates underlying performance
profit before Profit before tax excluding non-trading and exceptional items evaluation
tax
Underlying Earnings per share excluding non-trading and exceptional items Facilitates underlying performance
EPS evaluation
Underlying Provides a more comparable basis to
effective tax The effective tax rate on underlying profit before tax analyse the tax rate
rate
Return on Last 12 months underlying EBIT divided by a 13-month average Provides a measure of the return on assets
operating of net assets excluding core net debt, IFRS 16 lease across the Divisions and the Group
assets liabilities, derivatives, tax balances, goodwill and excluding goodwill and acquisition related
acquisition related intangibles intangible balances
Post-tax Last 12 months underlying EBIT as adjusted by the Group's Provides a measure of the Group return on
return on effective tax rate divided by a 13-month average of net assets assets taking into account the goodwill
capital excluding core net debt, IFRS 16 lease liabilities and and acquisition related intangible
employed derivatives balances
Net cash generated from operating activities including
interest, tax and replacement capital spend and excluding cash
flows from non-trading and exceptional items, Covid-19 tax
deferral payments, settlement of historic ATM soil liabilities Measure of cash generation in the
and cash flows relating to the UK PPP contracts. Payments to underlying business available to fund
Adjusted free fund defined benefit pension schemes are also excluded as growth capital projects and invest in
cash flow these schemes are now closed to both new members and ongoing acquisitions. We classify our capital
accrual and as such relate to historic liabilities. The spend into general replacement expenditure
Municipal contract cash flows are excluded because they and growth capital projects
principally relate to onerous contracts as reported in
exceptional charges in the past and caused by adverse market
conditions not identified at the inception of the contract
Non-trading Renewi 2.0 and other exceptional cash flows are presented in
and cash flows from operating activities and are included in the Provides useful information on non-trading
exceptional categories in note 5, net of opening and closing Balance Sheet and exceptional cash flow spend
cash flow positions
items
Measure of cash available after regular
Free cash Net cash generated from operating activities principally replacement capital expenditure and
flow including interest, tax and replacement capital spend historic liabilities to pay dividends,
fund growth capital projects and invest in
acquisitions
Free cash Provides an understanding of how profits
flow/EBITDA The ratio of free cash flow to underlying EBITDA convert into cash
conversion
Growth
capital Growth capital projects which include the innovation portfolio Provides an understanding of how cash is
and other large strategic investments being spent to grow the business
expenditure
Total cash flow is the movement in net debt excluding loan fee
Total cash capitalisation and amortisation, exchange movements, movement Provides an understanding of total cash
flow in PPP cash and PPP non-recourse debt, additions to IFRS 16 flow of the Group
lease liabilities and lease liabilities acquired through a
business combination
Financial How we define it Why we use it
Measure
The cash relating to UK PPP contracts is
not freely available to the Group and is
Core cash excludes cash and cash equivalents relating to UK excluded from financial covenant
Core cash PPP contracts calculations of the main multicurrency
green finance facility therefore excluding
this gives a suitable measure of cash for
the Group
The borrowings relating to the UK PPP
contracts are non-recourse to the Group
Core net debt includes core cash and excludes debt relating to and excluding these gives a suitable
Core net debt the UK PPP contracts and lease liabilities as a result of IFRS measure of indebtedness for the Group.
16 IFRS 16 lease liabilities are excluded as
financial covenants on the main
multicurrency green finance facility
remain on a frozen GAAP basis
Liquidity headroom includes core cash and undrawn committed Provides an understanding of available
Liquidity amounts on the multicurrency green finance facility and the headroom to the Group
European Investment Bank facility
This is the key covenant of the Group's banking facilities
which is calculated following an agreed methodology to protect
the Group from potential volatility caused by accounting
standard changes, sudden movements in exchange rates and
Net debt to exceptional items. Net debt and EBITDA are measured on a Commonly used measure of financial
EBITDA/ frozen GAAP basis with the main impact of this being the leverage and consistent with covenant
leverage exclusion of IFRS 16 lease liabilities. Exceptional items are definition
ratio excluded from EBITDA and cash and debt relating to UK PPP
contracts are excluded from net debt. Net debt and EBITDA are
translated to Euros using average exchange rates for the
period. Covenant ratios are measured half yearly on a rolling
12-month basis at March and September
Reconciliation of operating profit to underlying EBITDA
Netherlands Belgium Mineralz Group
&
Commercial Commercial Specialities central Total
First half 2023/24 Water
Waste Waste EURm services EURm
EURm
EURm EURm EURm
Operating profit (loss) 25.7 24.1 9.5 17.0 (12.2) 64.1
Non-trading and exceptional items (excluding finance 0.1 0.4 (8.0) (6.7) 0.8 (13.4)
items)
Underlying EBIT 25.8 24.5 1.5 10.3 (11.4) 50.7
Depreciation and impairment of property, plant and 29.0 15.7 8.3 4.3 3.2 60.5
equipment and right-of-use assets
Amortisation and impairment of intangible assets 0.5 - 0.4 0.1 2.3 3.3
(excluding acquisition related intangibles)
Non-exceptional (gain) loss on disposal of property, plant (0.6) (0.4) - 0.1 - (0.9)
and equipment and intangible assets
Underlying EBITDA 54.7 39.8 10.2 14.8 (5.9) 113.6
Netherlands Belgium Mineralz Group
&
Commercial Commercial Specialities central Total
First half 2022/23 Water
Waste Waste EURm services EURm
EURm
EURm EURm EURm
Operating profit (loss) 40.3 28.2 11.0 10.5 (6.4) 83.6
Non-trading and exceptional items (excluding finance items) - (0.1) (8.4) 0.8 (0.7) (8.4)
Underlying EBIT 40.3 28.1 2.6 11.3 (7.1) 75.2
Depreciation and impairment of property, plant and 26.6 14.8 8.6 3.8 3.0 56.8
equipment and right-of-use assets
Amortisation and impairment of intangible assets (excluding 0.4 - 0.4 0.1 1.6 2.5
acquisition related intangibles)
Non-exceptional gain on disposal of property, plant and (1.6) (0.1) - (0.9) - (2.6)
equipment, intangible assets and subsidiaries
Underlying EBITDA 65.7 42.8 11.6 14.3 (2.5) 131.9
Calculation of return on operating assets
Netherlands Belgium Specialities
Mineralz &
Commercial Commercial excluding UK Group
First half 2023/24 Water
Waste Waste Municipal EURm
EURm
EURm EURm EURm
Underlying EBIT (12 months to 30 September 2023) 62.4 48.8 (0.6) 16.1 108.4
13 month average of operating assets 432.7 141.7 64.1 51.3 410.5
Return on operating assets 14.4% 34.4% -0.9% 31.5% 26.4%
First half 2022/23
Underlying EBIT (12 months to 30 September 2022) 90.2 49.2 4.4 14.5 144.1
13 month average of operating assets 370.4 95.2 60.7 40.6 322.1
Return on operating assets 24.3% 51.8% 7.3% 35.8% 44.7%
Calculation of post-tax return on capital employed
September September
2023 2022
EURm EURm
Operating profit for 12 months to September 101.9 150.2
Non-trading and exceptional items in operating profit for 12 months to September 6.5 (6.1)
Underlying EBIT for 12 months to September 108.4 144.1
Tax at effective rate (2023/24: 27.0%, 2022/23: 26.5%) (29.4) (38.2)
Post tax underlying EBIT for 12 months to September 79.0 105.9
13 month average of capital employed 975.5 867.5
Post-tax return on capital employed 8.1% 12.2%
Reconciliation of statutory profit before tax to underlying
profit before tax
First half First half
2023/24 2022/23
EURm EURm
Statutory profit before tax 45.4 71.6
Non-trading and exceptional items in operating profit (13.4) (8.4)
Non-trading and exceptional finance income (0.7) (1.6)
Underlying profit before tax 31.3 61.6
Reconciliation of adjusted free cash flow and free cash flow as
presented in the Finance review
Restated*
First half
First half
2023/24
2022/23
EURm
EURm
Net cash generated from operating activities 88.8 74.0
Include finance charges and loan fees paid (23.3) (19.4)
Include finance income received 5.5 5.3
Include repayment of obligations under lease liabilities (25.4) (22.8)
Include purchases of replacement items of intangible assets (10.3) (6.1)
Include purchases of replacement items of property, plant and equipment (34.4) (33.6)
Include proceeds from disposals of property, plant & equipment 3.3 4.7
Include capital received in respect of PPP financial asset net of outflows 2.7 2.9
Include repayment of UK Municipal contracts PPP debt (2.7) (5.4)
Include movement in UK Municipal contracts PPP cash (4.0) 0.5
Include investment in own shares by the Employee Share Trust (1.7) (3.5)
Include net movements in associates and joint ventures (0.1) (1.0)
Free cash flow (1.6) (4.4)
Exclude deferred Covid taxes paid 9.7 9.9
Exclude offtake of ATM soil 1.0 1.1
Exclude UK Municipal contracts 9.8 7.1
Exclude non-trading and exceptional provisions and working capital 1.6 2.2
Exclude payments to fund defined benefit pension schemes 1.8 1.8
Exclude investment in own shares by the Employee Share Trust 1.7 3.5
Exclude net movements in associates and joint ventures 0.1 1.0
Adjusted free cash flow 24.1 22.2
*The comparatives have been restated due to a prior year
adjustment as explained in note 2 Basis of preparation.
Reconciliation of net capital spend in the Finance review to
purchases and disposal proceeds of property, plant and equipment
and intangible assets within Investing activities in the
consolidated Statement of Cash Flows
First half First half
2023/24 2022/23
EURm EURm
Purchases of intangible assets (10.3) (6.1)
Purchases of replacement property, plant and equipment (34.4) (33.6)
Proceed from disposals of property, plant and equipment 3.3 4.7
Net replacement capital expenditure (41.4) (35.0)
Growth capital expenditure (15.9) (16.0)
Total capital spend as shown in the cash flow in the Finance review (57.3) (51.0)
First First
half half
2023/24 2022/23
EURm EURm
Purchases of intangible assets (10.3) (6.1)
Purchases of property, plant and equipment (replacement and growth) (50.3) (49.6)
Proceed from disposals of property, plant and equipment 3.3 4.7
Purchases and disposal proceeds of property, plant and equipment and intangible assets within Investing (57.3) (51.0)
activities in the consolidated Statement of Cash Flows
Reconciliation of property, plant and equipment additions to
replacement capital expenditure as presented in the Finance
review
First half First half
2023/24 2022/23
EURm EURm
Property, plant and equipment additions (note 10) (38.5) (44.3)
Intangible asset additions (note 10) (10.0) (4.5)
Proceeds from disposals of property, plant and equipment 3.3 4.7
Movement in capital creditors (included in trade and other payables) (12.1) (6.9)
Growth capital expenditure - as disclosed in the Finance review 15.9 16.0
Replacement capital expenditure per Finance review (41.4) (35.0)
Reconciliation of total cash flow as presented in the Finance
review to the movement in total net debt
Restated*
First half First half
2023/24 2022/23
EURm EURm
Total cash flow (15.9) (80.5)
Additions to lease liabilities net of cancelled lease liabilities (18.7) (16.0)
Repayment of obligations under lease liabilities 25.4 22.8
Lease liabilities disposed of 0.1 -
Lease liabilities acquired though a business combination - (26.1)
Movement in PPP non-recourse debt 2.7 5.4
Movement in PPP cash and cash equivalents 4.0 (0.5)
Capitalisation of loan fees net of amortisation 1.0 (0.6)
Exchange movements (0.8) 2.4
Movement in total net debt (note 11) (2.2) (93.1)
*The comparatives have been restated due to a prior year
adjustment as explained in note 2 Basis of preparation.
Reconciliation of total cash flow as presented in the Finance
review to the movement in cash
First half First half
2023/24 2022/23
EURm EURm
Total cash flow (15.9) (80.5)
Repayment of retail bonds - (100.0)
Proceeds from bank borrowings 189.7 303.2
Repayment of bank borrowings (166.6) (132.6)
Bank loan acquired through business combination - 7.0
Movement in PPP cash and cash equivalents 4.0 (0.5)
Exchange movements 0.5 (1.3)
Movement in total cash 11.7 (4.7)
Reconciliation of total net debt to net debt under covenant
definition
Restated*
30 September 30 September 31 March
2023 2022 2023
EURm EURm EURm
Total net debt (687.9) (687.6) (685.7)
Exclude PPP non-recourse debt 86.8 91.3 88.3
Exclude PPP cash and cash equivalents (23.2) (19.7) (19.0)
Exclude IFRS 16 lease liabilities 241.1 228.3 245.8
Net debt under covenant definition (383.2) (387.7) (370.6)
*The comparatives have been restated due to a prior year
adjustment as explained in note 2 Basis of preparation.
INDEPENT REVIEW REPORT TO RENEWI PLC
Conclusion
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
September 2023 is not prepared, in all material respects, in
accordance with UK adopted International Accounting Standard 34 and
the Disclosure Guidance and Transparency Rules of the United
Kingdom's Financial Conduct Authority.
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 September 2023 which comprises the Consolidated
Interim Income Statement, the Consolidated Interim Statement of
Comprehensive Income, the Consolidated Interim Balance Sheet, the
Consolidated Statement of Changes in Equity and the Consolidated
Interim Statement of Cash Flows and the related notes 1 to 18.
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" ("ISRE (UK) 2410"). A review of interim financial
information consists of making enquiries, 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 the
group are prepared in accordance with UK adopted international
accounting standards. The condensed set of financial statements
included in this half-yearly financial report has been prepared in
accordance with UK adopted International Accounting Standard 34,
"Interim Financial Reporting".
Conclusions 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 group to cease to continue as a going concern.
Responsibilities of 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 company's ability to continue as a
going concern, disclosing, as applicable, matters related to going
concern and using the going concern basis of accounting unless 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 report, we are responsible for
expressing to the Company a conclusion on the condensed set of
financial statement in the half-yearly financial report. Our
conclusion, including our Conclusions 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
Our report has been prepared in accordance with the terms of our
engagement to assist the Company in meeting the requirements of the
Disclosure Guidance and Transparency Rules of the United Kingdom's
Financial Conduct Authority and for no other purpose. No person is
entitled to rely on this report unless such a person is a person
entitled to rely upon this report by virtue of and for the purpose
of our terms of engagement or has been expressly authorised to do
so by our prior written consent. Save as above, we do not accept
responsibility for this report to any other person or for any other
purpose and we hereby expressly disclaim any and all such
liability.
BDO LLP
Chartered Accountants
London, UK
8 November 2023
BDO LLP is a limited liability partnership registered in England
and Wales (with registered number OC305127).
-----------------------------------------------------------------------------------------------------------------------
Dissemination of a Regulatory Announcement that contains inside
information in accordance with the Market Abuse Regulation (MAR),
transmitted by EQS Group. The issuer is solely responsible for the
content of this announcement.
-----------------------------------------------------------------------------------------------------------------------
ISIN: GB00BNR4T868
Category Code: IR
TIDM: RWI
LEI Code: 213800CNEIDZBL17KU22
Sequence No.: 283640
EQS News ID: 1768553
End of Announcement EQS News Service
=------------------------------------------------------------------------------------
Image link:
https://eqs-cockpit.com/cgi-bin/fncls.ssp?fn=show_t_gif&application_id=1768553&application_name=news
(END) Dow Jones Newswires
November 09, 2023 02:01 ET (07:01 GMT)
Renewi (LSE:RWI)
Gráfica de Acción Histórica
De Mar 2024 a Abr 2024
Renewi (LSE:RWI)
Gráfica de Acción Histórica
De Abr 2023 a Abr 2024
