TIDMICGC 
 
 
   Wednesday 31 August 2016 
 
   Interim Management Report for the half year ended 30 June 2016 
 
   Irish Continental Group (ICG) the leading Irish-based maritime transport 
group, reports a solid financial performance for the half year ended 30 
June 2016. 
 
 
 
 
 
  Highlights 
 
 --    Revenue up 5.2% to EUR150.5 million (2015: EUR143.1 
       million) 
 
 --    EBITDA up 19.6% to EUR30.5 million (2015: EUR25.5 
       million) 
 
 --    Basic EPS up 32.1% to 10.3c (2015: 7.8c) 
 
 --    RoRo freight volumes up 5.6% to 139,100 units (2015: 
       131,700 units) 
 
 --    Cars carried up 5.5% in the period to 170,500 units 
       (2015: 161,600 units) 
 
 --    Container volumes shipped in the period up 7.4% to 
       152,700 teu (2015: 142,200 teu) 
 
 --    Port lifts handled in the period up 39.6% to 144,800 
       lifts (2015: 103,700 lifts) 
 
 --    MV Kaitaki to remain on charter to June 2020 
 
 --    Net Debt down 57.3% to EUR18.9 million from EUR44.3 
       million at 31 December 2015 
 
 --    IAS 19 accounting deficit on retirement benefit 
       schemes has increased from EUR5.1 million at 31 
       December 2015 to EUR32.8 million at 30 June 2016 
 
 --    Interim dividend 3.820 cent, up 5.0% (2015: 3.638 
       cent) 
 
 
   Commenting on the results of Irish Continental Group, Chairman John B. 
McGuckian said; "I am pleased to report a strong performance for the 
first six months of the financial year underpinned by increased  car and 
freight volumes, lower fuel prices and increased charter revenues. In 
the second half of the year the uncertainty caused by the outcome of the 
UK Referendum on European Union membership held on 23 June 2016 had an 
initial negative impact on tourism bookings which have since recovered. 
Tourism carryings over the key summer months were broadly in line with 
expectation though the continuing Sterling weakness since the end of 
June has resulted in lower Euro equivalent tourism yields. The UK 
Referendum result has, to date, had very little impact on RoRo freight 
volumes which remain strong. Notwithstanding the impact of weaker 
Sterling ICG is well placed to benefit from the underlying growth trends 
in both car and freight volumes." 
 
   30 August 2016 
 
   For further information please contact: 
 
 
 
 
 
  Eamonn Rothwell, Chief Executive Officer    Tel: +353 1 607 5628 
  David Ledwidge, Chief Financial Officer     Tel: +353 1 607 5628 
  Email:                                      info@icg.ie 
  Website:                                    www.icg.ie 
 
 
   RESULTS 
 
 
 
 
Financial Highlights    Six months to 30 June   Change %  Full Year 
                          2016         2015                 2015 
Revenue                  EUR150.5m   EUR143.1m     +5.2%  EUR320.6m 
EBITDA                    EUR30.5m    EUR25.5m    +19.6%   EUR75.5m 
EBIT                      EUR20.8m    EUR16.4m    +26.8%   EUR57.2m 
 
 
   The Board of Irish Continental Group plc (ICG) reports that, in the 
seasonally less profitable first half of the year, the Group recorded 
revenue of EUR150.5 million compared with EUR143.1 million in the same 
period in 2015, an increase of 5.2%. Earnings before interest, tax, 
depreciation and amortisation (EBITDA) were EUR30.5 million compared 
with EUR25.5 million in the same period in 2015. Earnings before 
interest and tax (EBIT) were EUR20.8 million compared with EUR16.4 
million in 2015. Group fuel costs were down EUR7.5 million (36.1%) to 
EUR13.3 million. Profit before tax was EUR19.7 million compared with 
EUR14.9 million in the first half of 2015. The tax charge amounted to 
EUR0.5 million (2015: EUR0.4 million). 
 
   There was a net finance charge of EUR1.1 million (2015: EUR1.5 million) 
which includes net bank interest payable of EUR1.1 million (2015: EUR1.3 
million) and a net pension interest cost of EURnil (2015: EUR0.2 
million). Basic EPS was 10.3c compared with 7.8c in the first half of 
2015. Adjusted EPS (before non-trading items and net pension interest 
cost) amounted to 10.3c (2015: 7.9c). 
 
   The continued recovery in the Irish economy and lower global fuel prices 
has been positive for the Group with increased carryings across all 
business areas. These positive benefits have been partially offset 
through reduced fuel surcharges to customers and increased exchange rate 
volatility. The Group is a net receiver of Sterling which means a weaker 
Sterling exchange rate has had a negative effect on year on year 
comparisons. 
 
   OPERATIONAL REVIEW 
 
   Ferries Division 
 
 
 
 
Financial Highlights    Six months to 30 June   Change %  Full Year 
                          2016         2015                 2015 
Revenue*                  EUR91.5m    EUR86.5m     +5.8%  EUR203.9m 
EBITDA                    EUR23.9m    EUR20.0m    +19.5%   EUR63.7m 
EBIT                      EUR15.4m    EUR12.3m    +25.2%   EUR48.1m 
 
 
   *Includes intersegment revenue of EUR3.2 million (30 June 2015: EURnil) 
 
 
 
 
Operational Highlights    Six months to 30 June   Change %  Full Year 
                            2016         2015                 2015 
Volumes                     '000         '000                 '000 
Cars                           170.5       161.6     +5.5%      400.9 
Passengers                     688.6       701.6     -1.9%    1,675.8 
RoRo freight                   139.1       131.7     +5.6%      272.5 
 
 
   The division comprises Irish Ferries, a leading provider of passenger 
and freight ferry services between Ireland and both the UK and 
Continental Europe, and the chartering of vessels to third parties. 
Irish Ferries operated over 2,500 sailings in the period. 
 
   Revenue in the division was EUR91.5 million (2015: EUR86.5 million) 
while EBITDA was EUR23.9 million (2015: EUR20.0 million). EBIT increased 
to EUR15.4 million (2015: EUR12.3 million). 
 
   In the first half of 2016 total cars carried were 170,500, up 5.5% on 
the same period in the previous year. Total passenger carryings 
decreased by 1.9% to 688,600 in the period, primarily due to foot 
passenger carryings being significantly lower than the previous year. 
RoRo freight volumes were up 5.6% to 139,100 units, when compared with 
the first half of 2015. 
 
   The MV Kaitaki remained on charter to KiwiRail during the period, 
trading in New Zealand. The container vessel MV Ranger remains on time 
charter to a third party and is currently trading in North West Europe 
while the MV Elbtrader, MV Elbcarrier and MV Elbfeeder remain on time 
charter to the Group's container shipping subsidiary Eucon. The HSC 
Westpac Express which was delivered to the Group on 1 June 2016 was 
immediately chartered to a third party and is operating in Asia. 
 
   Container and Terminal Division 
 
 
 
 
Financial Highlights    Six months to 30 June   Change %  Full Year 
                          2016         2015                 2015 
Revenue*                  EUR62.8m    EUR57.2m     +9.8%  EUR118.2m 
EBITDA                     EUR6.6m     EUR5.5m    +20.0%   EUR11.8m 
EBIT                       EUR5.4m     EUR4.1m    +31.7%    EUR9.1m 
 
 
   *Includes intersegment revenue of EUR0.6 million (30 June 2015: EUR0.6 
million) 
 
 
 
 
Operational Highlights      Six months to 30 June   Change %  Full Year 
                              2016         2015                 2015 
Volumes                       '000         '000                 '000 
Container freight (teu*)         152.7       142.2     +7.4%      286.5 
Port lifts                       144.8       103.7    +39.6%      248.5 
 
 
   *teu: twenty foot equivalent units 
 
   The Container and Terminal Division includes the intermodal shipping 
line Eucon as well as the division's strategically located container 
terminals in Dublin and in Belfast. 
 
   Revenue in the division was up 9.8% to EUR62.8 million (2015: EUR57.2 
million), EBITDA increased to EUR6.6 million (2015: EUR5.5 million) 
while EBIT rose to EUR5.4 million (2015: EUR4.1 million). 
 
   Total containers shipped were up 7.4% at 152,700 teu (2015: 142,200 
teu). Containers handled at the Group's terminals in Dublin Ferryport 
Terminals (DFT) and Belfast Container Terminal (BCT) were up 39.6% to 
144,800 lifts (2015: 103,700 lifts). DFT's volumes were up 5.0%, while 
BCT's lifts were up 149.3%. The increase in Belfast arises from the 
commencement in June 2015 of the Services Concession to BCT for the 
operation of a combined container terminal at Victoria Terminal 3 (VT3). 
 
 
   GROUP FINANCIAL POSITION 
 
   A summary cash flow as at 30 June 2016 is presented below: 
 
 
 
 
Cash Flow                                    Six months to 30 June   Full Year 
                                               2016         2015       2015 
                                               EURm         EURm       EURm 
Operating profit (EBIT)*                           20.8        16.4       57.2 
Depreciation                                        9.7         9.1       18.3 
EBITDA*                                            30.5        25.5       75.5 
Working capital movements                          27.0        22.7      (1.6) 
Pension payments in excess of service 
 costs                                            (1.1)       (1.4)      (2.7) 
Other                                               0.1         0.1        0.6 
Cash generated from operations                     56.5        46.9       71.8 
Interest paid                                     (1.2)       (1.4)      (2.8) 
Tax paid                                          (0.2)       (0.3)      (0.8) 
Capex                                            (17.5)       (7.4)     (35.0) 
Free cash flow*                                    37.6        37.8       33.2 
Asset sales                                           -           -        0.1 
Dividends                                        (13.8)      (13.1)     (19.9) 
Share issue                                         2.6         2.8        3.5 
Interest received                                   0.1         0.1        0.1 
Net flows                                          26.5        27.6       17.0 
Opening net debt                                 (44.3)      (61.3)     (61.3) 
Translation/other                                 (1.1)           -          - 
Closing net debt*                                (18.9)      (33.7)     (44.3) 
 
 
   *Additional information in relation to these Alternative Performance 
Measures ("APMs") is disclosed on page 17. 
 
   EBITDA for the period was EUR30.5 million compared with EUR25.5 million 
in the same period in 2015. Cash flow generated from operations was 
EUR56.5 million versus EUR46.9 million in 2015. Due to the seasonality 
of the business there is a positive working capital movement within 
payables as deferred revenue is at a higher level at the end of June 
when compared to December, ahead of the peak summer tourism trading. 
 
   Capital expenditure in the period was EUR17.5 million (30 June 2015: 
EUR7.4 million) including EUR9.2 million on the acquisition of HSC 
Westpac Express. Pension payments in excess of service costs amounted to 
EUR1.1 million (30 June 2015: EUR1.4 million). Free cash flow (net cash 
from operating activities after capital expenditure) was EUR37.6 million 
compared with EUR37.8 million in the previous half year. During the 
period the final dividend for 2015, amounting to EUR13.8 million was 
paid (31 December 2015: EUR19.9 million). 
 
   Net debt at the end of the period amounted to EUR18.9 million and this 
compares with EUR44.3 million at 31 December 2015. Total borrowings have 
reduced by EUR3.5 million primarily reflecting EUR6.5 million term loan 
repayment and utilisation of short term overdraft facilities. 
 
   A summary balance sheet as at 30 June 2016 is presented below: 
 
 
 
 
Balance Sheet                                Six months to 30 June   Full Year 
                                               2016         2015       2015 
                                               EURm         EURm       EURm 
Property, plant & equipment and intangible 
 assets                                           180.1       153.2      170.9 
Retirement benefit surplus                          2.9         6.1        5.6 
Other current assets                               42.9        42.5       42.9 
Cash and bank balances                             46.9        33.5       25.0 
Total assets                                      272.8       235.3      244.4 
Non-current borrowings                             48.2        52.3       55.3 
Retirement benefit obligation                      35.7         5.4       10.7 
Other non-current liabilities                       3.7         4.9        4.7 
Current borrowings                                 17.6        14.9       14.0 
Other current liabilities                          74.1        68.4       44.2 
Total liabilities                                 179.3       145.9      128.9 
Total equity                                       93.5        89.4      115.5 
Total equity and liabilities                      272.8       235.3      244.4 
 
 
   The principal reason for the movement in the property, plant and 
equipment and intangible assets in the period relates to the acquisition 
of HSC Westpac Express together with scheduled replacement expenditure 
and is offset by depreciation and disposals in the period. 
 
   The total net deficit of all defined benefit pension schemes at 30 June 
2016 was EUR32.8 million in comparison to EUR5.1 million at 31 December 
2015. The deficit increase reflects an actuarial loss of EUR28.5 million 
primarily related to a decrease in high quality corporate bond yields, 
which drives the discount rate used to value scheme liabilities. 
 
   Shareholders' equity decreased to EUR93.5 million from EUR115.5 million 
at 31 December 2015. The main reasons for the movement were primarily 
due to dividends paid of EUR13.8 million and an actuarial loss arising 
on retirement benefit schemes of EUR28.5 million offset by profit for 
the financial period of EUR19.2 million. 
 
   DIVID 
 
   The Board has declared an interim dividend of 3.820 cent per ICG Unit 
payable on 7 October to shareholders on the register at 23 September 
2016. 
 
   FUEL 
 
 
 
 
              Six months to 30 June   Change %  Full Year 
                2016         2015                 2015 
Fuel costs      EUR13.3m    EUR20.8m    -36.1%    EUR39.0 
 
 
   Group fuel costs in the first half of 2016 amounted to EUR13.3 million 
(2015: EUR20.8 million). The reduction in fuel cost was due to the fall 
in global US Dollar oil prices, offset by a stronger US Dollar versus 
Euro. 
 
   In the reporting period the Group had not engaged in financial 
derivative trading to hedge its fuel costs. The Group has in place a 
transparent fuel surcharge mechanism linked to the spot market for fuel 
oils. In line with the reduced cost of fuel, surcharge revenues were 
lower. 
 
   FLEET CHANGES 
 
   On 15 April 2016, ICG announced that it had entered into an agreement 
for the purchase of the High Speed Craft 'Westpac Express' for $13.25 
million. The vessel was delivered to the Group on 1 June 2016 and is 
currently on charter to a third party. 
 
   On 31 May 2016, ICG announced that it had entered into an agreement with 
the German company Flensburger Schiffbau-Gesselschaft & Co.KG ("FSG") 
whereby FSG has agreed to build a cruise ferry for ICG at a contract 
price of EUR144 million. This is scheduled for delivery during 2018 and 
will be financed through a combination of cash resources and loan 
facilities. This new vessel investment will support the longer term 
objectives of our business. It is likely that this new cruise ferry will 
be introduced on routes served by the chartered ship MV Epsilon. The 
cruise ferry will be designed to best meet the seasonality of our 
business. This flexibility in design includes the ability to service all 
of Irish Ferries existing routes, and will provide even greater route 
management options. The charter-in of the MV Epsilon has been extended 
for a further period of two years. The charter will now expire in 
November 2018. 
 
   KiwiRail, the charterer of MV Kaitaki, has exercised its option to 
extend the charter commencing on the expiry of the current term for a 
further term of three years ending June 2020. 
 
   RELATED PARTY TRANSACTIONS 
 
   There were no related party transactions in the half year that have 
materially affected the financial position or performance of the Group 
in the period. In addition, there were no changes in related party 
transactions from the last annual report that could have a material 
effect on the financial position or performance of the Group in the 
first six months. 
 
   PRINCIPAL RISKS AND UNCERTAINTIES 
 
   The Group has a risk management structure in place which is designed to 
identify, manage and mitigate the threats to the business on an ongoing 
basis. The Board considers the principal risks and uncertainties as set 
out in detail on pages 26 and 27 of the 2015 Annual Report to remain 
applicable for the second half of 2016. These risks are as follows: 
 
 
   -- Safety and business continuity 
 
   -- IT systems, information security and cyber threats 
 
   -- Commercial and market risk 
 
   -- Commodity price risk 
 
   -- Financial risks 
 
   -- Retirement benefit schemes 
 
 
   The Group notes the result of the UK Referendum on the European Union 
membership. The structural effect of a UK exit on the economies in our 
sphere of operations will only be clearer once the exit terms are 
negotiated. In the second half of 2016 the Group expects greater 
volatility in its main non-operating currencies, Sterling and U.S Dollar, 
affecting revenues, costs and demand for travel services to Ireland. 
These risks will be managed within the Group's risk management process. 
 
 
   EVENTS AFTER THE REPORTING PERIOD 
 
   The Board has declared an interim dividend of 3.820 cent per ICG Unit in 
respect 2016. 
 
   There have been no other material events affecting the Group to report 
since 30 June 2016. 
 
   GOING CONCERN 
 
   After making enquiries and taking into account the Group's committed 
banking facilities which extend to September 2017, the Directors believe 
that the Group has adequate resources to continue in operational 
existence for the foreseeable future. In forming this view the Directors 
have considered the future cash requirements of the Group's business in 
the context of the economic environment over the next 12 months, the 
principal risks and uncertainties facing the Group, the Group's budget 
plan and the medium term strategy of the Group, including capital 
investment plans. The future cash requirements have been compared to 
bank facilities which the Directors have negotiated. For this reason, 
they continue to adopt the going concern basis in preparing this half 
yearly financial report. 
 
   AUDITOR REVIEW 
 
   This half yearly financial report has not been audited or reviewed by 
the auditors of the Group pursuant to the Auditing Practices Board 
guidance on Review of Interim Financial Information. 
 
   CURRENT TRADING & OUTLOOK 
 
   The uncertainty arising from the result of the UK Referendum on European 
Union membership held on 23 June 2016 had an initial negative impact on 
UK consumer demand. The demand situation seems to have settled now as 
the initial shock of the Referendum result has waned although the 
negative Sterling impact on yields remains. 
 
   The UK Referendum result has had little impact on RoRo freight volumes 
to date and it is too early to assess its future impact. 
 
   The rate of increase in tourism carryings in the peak summer season has 
been lower than in the first six months. In the period from 1 July 2016 
to 27 August 2016 117,400 cars were carried on our services which is an 
increase of 2% on the same period in 2015.  Foot passengers carried, 
which are of lesser significance to our tourism performance, were down 
15%, resulting in a reduction in total passengers of 3%. 
 
   RoRo freight carryings in the period from 1 July 2016 to 27 August 2016 
have remained strong and are exhibiting continued growth. Total units 
carried amounting to 44,200 represented an increase of 4% over the 
corresponding period last year. 
 
   Cumulatively in the period from 1 January 2016 to 27 August 2016, Irish 
Ferries carried 287,900 cars up 4% while the number of passengers 
carried declined to 1,162,100 passengers, down 2%, compared with the 
same period last year. In the Roll on Roll off freight market, Irish 
Ferries carried 183,300 units, an increase of 5% compared with the same 
period in 2015. 
 
   In the period from 1 July 2016 to 27 August 2016, the Container and 
Terminal division container carryings were 47,300, an increase of 1% on 
the corresponding period last year. Port lifts were 44,800, an increase 
of 2% compared to the same period last year. 
 
   Cumulatively in the period from 1 January 2016 to 27 August 2016, 
container freight volumes shipped were up 6% at 200,000 teu compared 
with the same period last year. Port lifts rose by 28% to 189,600 lifts 
year on year, helped by the additional operations at Belfast in the 
first half of 2016. 
 
   In the absence of unforeseen circumstances, the outlook for the 
remainder of the year is for a continuation of the overall business 
momentum seen to date with some easing in our tourism revenues, growth 
in our RoRo and LoLo revenues and increased contribution from our 
external ship chartering activities. 
 
   FORWARD-LOOKING STATEMENTS 
 
   This report contains certain forward-looking statements. These 
statements are made by the Directors in good faith based on the 
information available to them up to the time of their approval of this 
report. These forward-looking statements should be treated with caution 
due to the inherent uncertainties, including both economic and business 
risk factors, underlying any such forward looking information. 
 
   This report has been prepared for the Group as a whole and therefore 
gives greater emphasis to those matters which are significant to Irish 
Continental Group plc and its subsidiaries when viewed as a whole. 
 
   Website 
 
   This half yearly financial report and Interim Management Report are 
available on the Group's website www.icg.ie. 
 
   John B. McGuckian 
 
   Chairman 
 
   30 August 2016 
 
   RESPONSIBILITY STATEMENT 
 
   The Directors are responsible for preparing the Half Yearly Financial 
Report in accordance with the Transparency (Directive 2004/109/EC) 
Regulations 2007 (as amended), the related Transparency Rules of the 
Central Bank of Ireland and IAS 34, 'Interim Financial Reporting' as 
adopted by the European Union. 
 
 
   -- the Group Condensed Financial Statements for the half year ended 30 June 
      2016 have been prepared in accordance with the International Accounting 
      Standard applicable to interim financial reporting (IAS 34 Interim 
      Financial Reporting) adopted pursuant to the procedure provided for under 
      Article 6 of the Regulation (EC) No. 1606/2002 of the European Parliament 
      and the Council of 19 July 2002; 
 
   -- the Interim Management Report includes a fair review of the important 
      events that have occurred during the first six months of the financial 
      year, their impact on the Group    Condensed Financial Statements for the 
      half year ended 30 June 2016, and a description of the principal risks 
      and uncertainties for the remaining six months; and 
 
   -- the Interim Management Report includes a fair review of related party 
      transactions that have occurred during the first six months of the 
      current financial year and that have materially affected the financial 
      position or the performance of the Group during that period, and any 
      changes in the related parties transactions described in the last Annual 
      Report that could have a material effect on the financial position or 
      performance of the Group in the first six months of the current financial 
      year. 
 
 
   On behalf of the Board 
 
 
 
 
Eamonn Rothwell  Chief Executive Officer 
David Ledwidge   Chief Financial Officer 
30 August 2016 
 
   CONDENSED CONSOLIDATED INCOME STATEMENT 
 
   FOR THE HALF YEARED 30 JUNE 2016 
 
 
 
 
                                                            Half     Half 
                                                            year     year     Year 
                                                           ended    ended    ended 
                                                          30 Jun   30 Jun   31 Dec 
                                                           2016     2015     2015 
                                                   Notes   EURm     EURm     EURm 
 
 
Revenue                                                3    150.5    143.1    320.6 
 
Depreciation and amortisation                               (9.7)    (9.1)   (18.3) 
Employee benefits expense                                   (9.2)    (9.1)   (21.4) 
Other operating expenses                                  (110.8)  (108.5)  (223.7) 
Operating profit                                             20.8     16.4     57.2 
 
Investment revenue                                            0.1      0.1      0.1 
Finance costs                                               (1.2)    (1.6)    (3.2) 
 
Profit before taxation                                       19.7     14.9     54.1 
 
Income tax expense                                          (0.5)    (0.4)    (0.4) 
 
Profit for the financial period: 
 all attributable to equity holders of the parent 
                                                             19.2     14.5     53.7 
 
 
Earnings per ordinary share - expressed in EUR cent 
 per share 
 
Basic                                                  5    10.3c     7.8c    28.9c 
Diluted                                                5    10.2c     7.7c    28.5c 
 
 
   CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 
 
   FOR THE HALF YEARED 30 JUNE 2016 
 
 
 
 
                                                                  Half     Half 
                                                                  year     year      Year 
                                                                 ended     ended    ended 
                                                                 30 Jun   30 Jun   31 Dec 
                                                                  2016     2015     2015 
                                                         Notes    EURm     EURm     EURm 
 
Profit for the financial period                                     19.2     14.5     53.7 
 
Items that may be reclassified 
subsequently to profit or loss: 
Cash flow hedges: 
- Fair value losses arising during the financial period            (0.2)    (0.1)    (0.2) 
- Transfer to Consolidated Income Statement 
net settlement of cash flow hedge                                    0.2      0.2      0.4 
Exchange differences on translation 
of foreign operations                                              (1.7)      0.4      0.3 
Exchange difference on defined benefit 
pension schemes                                                    (0.3)        -      0.2 
Items that will not be reclassified 
subsequently to profit or loss: 
Actuarial (loss) / gain on defined benefit 
pension schemes                                             11    (28.5)     23.6     16.5 
 
Deferred tax on defined benefit pension schemes                      0.8    (0.2)    (0.3) 
 
Other comprehensive (expense) / income 
for the financial period                                          (29.7)     23.9     16.9 
 
Total comprehensive (expense) / income for the financial 
 period: all 
attributable to equity holders of the parent 
                                                                  (10.5)     38.4     70.6 
 
   CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION 
 
   AS AT 30 JUNE 2016 
 
 
 
 
                                              30 Jun   30 Jun   31 Dec 
                                              2016     2015     2015 
                                      Notes   EURm     EURm     EURm 
Assets 
 
Non-current assets 
Property, plant and equipment             6    179.3    152.4    170.0 
Intangible assets                         7      0.8      0.8      0.9 
Retirement benefit surplus               11      2.9      6.1      5.6 
                                               183.0    159.3    176.5 
 
Current assets 
Inventories                                      2.1      2.4      1.9 
Trade and other receivables                     40.8     40.1     41.0 
Cash and bank balances                    8     46.9     33.5     25.0 
                                                89.8     76.0     67.9 
 
Total assets                                   272.8    235.3    244.4 
 
Equity and liabilities 
Equity 
Share capital                                   12.2     12.1     12.1 
Share premium                                   15.6     12.4     13.1 
Other reserves                                (11.7)    (8.6)    (9.0) 
Retained earnings                               77.4     73.5     99.3 
Equity attributable to equity holders           93.5     89.4    115.5 
 
Non-current liabilities 
Borrowings                                8     48.2     52.3     55.3 
Deferred tax liabilities                         3.0      4.0      3.8 
Provisions                                       0.4      0.5      0.5 
Deferred grant                                   0.3      0.4      0.4 
Retirement benefit obligation            11     35.7      5.4     10.7 
                                                87.6     62.6     70.7 
 
Current liabilities 
Borrowings                                8     17.6     14.9     14.0 
Trade and other payables                        72.5     66.9     43.0 
Derivative financial instruments                 0.5      0.6      0.5 
Current income tax liabilities                   0.4      0.3      0.1 
Provisions                                       0.6      0.5      0.5 
Deferred grant                                   0.1      0.1      0.1 
                                                91.7     83.3     58.2 
 
Total liabilities                              179.3    145.9    128.9 
 
Total equity and liabilities                   272.8    235.3    244.4 
 
   CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 
 
   FOR THE HALF YEARED 30 JUNE 2016 
 
 
 
 
                             Share   Share      Other    Retained 
                           Capital   Premium   Reserves   Earnings   Total 
                              EURm    EURm      EURm       EURm      EURm 
 
Balance at 1 January 2016     12.1      13.1      (9.0)       99.3   115.5 
 
Profit for the financial 
 period                          -         -          -       19.2    19.2 
Other comprehensive 
 expense                         -         -      (1.7)     (28.0)  (29.7) 
 
Total comprehensive 
expense for the financial 
 period                          -         -      (1.7)      (8.8)  (10.5) 
 
Employee share-based 
payments expense                 -         -        0.1          -     0.1 
Share issue                    0.1       2.5          -          -     2.6 
Dividends (note 4)               -         -          -     (13.8)  (13.8) 
Transferred to retained 
earnings 
on exercise of share 
 options                         -         -      (1.1)        1.1       - 
Settlement of equity 
plans 
through market purchase 
 of shares                       -         -          -      (0.4)   (0.4) 
 
                               0.1       2.5      (2.7)     (21.9)  (22.0) 
 
Balance at 30 June 2016       12.2      15.6     (11.7)       77.4    93.5 
 
Analysed as follows: 
Share capital                                                         12.2 
Share premium                                                         15.6 
Other reserves                                                      (11.7) 
Retained earnings                                                     77.4 
                                                                      93.5 
 
 
   Other Reserves comprise the following: 
 
 
 
 
                                         Share 
                              Capital   Options   Hedging  Translation 
                               Reserve   Reserve  Reserve    Reserve     Total 
                                EURm      EURm     EURm       EURm       EURm 
 
Balance at 1 January 2016          7.3       3.3    (0.5)       (19.1)   (9.0) 
 
 
Other comprehensive expense          -         -        -        (1.7)   (1.7) 
Employee share-based 
payments expense                     -       0.1        -            -     0.1 
Transferred to retained 
earnings 
 
on exercise of share options         -     (1.1)        -            -   (1.1) 
                                     -     (1.0)        -        (1.7)   (2.7) 
 
 
Balance at 30 June 2016            7.3       2.3    (0.5)       (20.8)  (11.7) 
 
   CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 
 
   FOR THE HALF YEARED 30 JUNE 2015 
 
 
 
 
                               Share   Share      Other    Retained 
                             Capital   Premium   Reserves   Earnings   Total 
                                EURm    EURm      EURm       EURm      EURm 
 
Balance at 1 January 2015       12.0       9.7      (8.0)       47.6    61.3 
 
Profit for the financial 
 period                            -         -          -       14.5    14.5 
Other comprehensive income         -         -        0.5       23.4    23.9 
 
Total comprehensive 
income for the financial 
 period                            -         -        0.5       37.9    38.4 
 
Employee share-based 
payments expense                   -         -        0.1          -     0.1 
Share issue                      0.1       2.7          -          -     2.8 
Dividends (note 4)                 -         -          -     (13.1)  (13.1) 
Transferred to retained 
earnings 
on exercise of share options       -         -      (1.2)        1.2       - 
Settlement of equity plans 
through market purchase of 
 shares                            -         -          -      (0.1)   (0.1) 
 
                                 0.1       2.7      (0.6)       25.9    28.1 
 
Balance at 30 June 2015         12.1      12.4      (8.6)       73.5    89.4 
 
 
 
 
Analysed as follows: 
Share capital               12.1 
Share premium               12.4 
Other reserves             (8.6) 
Retained earnings           73.5 
                            89.4 
 
 
   Other Reserves comprise the following: 
 
 
 
 
                                      Share 
                            Capital  Options   Hedging   Translation 
                            Reserve   Reserve   Reserve    Reserve     Total 
                               EURm    EURm      EURm       EURm       EURm 
 
Balance at 1 January 2015       7.3       4.8     (0.7)       (19.4)   (8.0) 
 
Other comprehensive 
 income                           -         -       0.1          0.4     0.5 
Employee share-based 
payments expense                  -       0.1         -            -     0.1 
Transferred to retained 
earnings 
on exercise of share 
 options                          -     (1.2)         -            -   (1.2) 
                                  -     (1.1)       0.1          0.4   (0.6) 
 
 
Balance at 30 June 2015         7.3       3.7     (0.6)       (19.0)   (8.6) 
 
   CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 
 
   FOR THE YEAR FINANCIALED 31 DECEMBER 2015 
 
 
 
 
                                                           Share   Share     Other    Retained 
                                                         Capital  Premium   Reserves   Earnings   Total 
                                                            EURm   EURm      EURm       EURm      EURm 
 
Balance at 1 January 2015                                   12.0      9.7      (8.0)       47.6    61.3 
 
Profit for the financial year                                  -        -          -       53.7    53.7 
Other comprehensive income                                     -        -        0.5       16.4    16.9 
 
Total comprehensive 
income for the financial year                                  -        -        0.5       70.1    70.6 
 
Employee share-based 
payments expense                                               -        -        0.1          -     0.1 
Share issue                                                  0.1      3.4          -          -     3.5 
Dividends (note 4)                                             -        -          -     (19.9)  (19.9) 
Settlement of equity plans 
through market purchase of shares                              -        -          -      (0.1)   (0.1) 
Transferred to retained earnings on exercise of share 
 options                                                       -        -      (1.6)        1.6       - 
                                                             0.1      3.4      (1.0)       51.7    54.2 
 
Balance at 31 December 2015                                 12.1     13.1      (9.0)       99.3   115.5 
 
Analysed as follows: 
Share capital                                                                                      12.1 
Share premium                                                                                      13.1 
Other reserves                                                                                    (9.0) 
Retained earnings                                                                                  99.3 
                                                                                                  115.5 
 
 
   Other Reserves comprise the following: 
 
 
 
 
                                         Share 
                              Capital   Options   Hedging  Translation 
                               Reserve   Reserve  Reserve    Reserve     Total 
                                EURm      EURm     EURm       EURm       EURm 
 
Balance at 1 January 2015          7.3       4.8    (0.7)       (19.4)   (8.0) 
 
Other comprehensive income           -         -      0.2          0.3     0.5 
Employee share-based 
payments expense                     -       0.1        -            -     0.1 
Transferred to retained 
earnings 
on exercise of share options         -     (1.6)        -            -   (1.6) 
                                     -     (1.5)      0.2          0.3   (1.0) 
 
Balance at 31 December 2015        7.3       3.3    (0.5)       (19.1)   (9.0) 
 
   CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS 
 
   FOR THE HALF YEARED 30 JUNE 2016 
 
 
 
 
 
 
                                                           30 Jun   30 Jun   31 Dec 
                                                           2016     2015     2015 
                                                   Notes   EURm     EURm     EURm 
 
Net cash inflow from operating activities             12     55.1     45.2     68.2 
 
Cash flow from investing activities 
Interest received                                             0.1      0.1      0.1 
Proceeds on disposal of property, plant and 
equipment                                                       -        -      0.1 
Purchases of property, plant and equipment                 (17.4)    (7.1)   (34.4) 
Purchase of intangible assets                               (0.1)    (0.3)    (0.6) 
 
Net cash outflow from investing activities                 (17.4)    (7.3)   (34.8) 
 
Cash flow from financing activities 
Dividends paid to equity holders of 
the Company                                                (13.8)   (13.1)   (19.9) 
Repayments of bank borrowings                               (6.5)   (16.5)   (28.0) 
Repayments of obligations under finance leases              (0.5)    (0.5)    (1.0) 
Proceeds on issue of ordinary share capital                   2.6      2.8      3.5 
Settlement of equity plans through market purchase 
of shares                                                   (0.4)    (0.1)    (0.1) 
New bank loans raised                                           -      2.5     17.5 
 
Net cash outflow from financing activities                 (18.6)   (24.9)   (28.0) 
 
Net increase in cash and cash equivalents                    19.1     13.0      5.4 
 
Cash and cash equivalents at the beginning 
 of the period                                               25.0     19.4     19.4 
 
Effect of foreign exchange rate changes                     (0.8)      0.2      0.2 
 
Cash and cash equivalents at the end of the 
period                                                 8     43.3     32.6     25.0 
 
 
   NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 
 
   FOR THE HALF YEARED 30 JUNE 2016 
 
   1. General information 
 
   The condensed interim financial statements are considered non-statutory 
financial statements for the purposes of the Companies Act 2014 and in 
compliance with section 340(4) of that Act we state that: 
 
 
   -- the condensed interim financial statements for the half year to 30 June 
      2016 have been prepared to meet our obligation to do so under the 
      Transparency (Directive 2004/109/EC) Regulations 2007 (as amended); 
 
   -- the condensed interim financial statements for the half year to 30 June 
      2016 do not constitute the statutory financial statements of the Group; 
 
   -- The figures disclosed relating to 31 December 2015 have been derived from 
      the statutory financial statements for the financial year ended 31 
      December 2015 which were audited, received an unqualified audit report 
      and have been filed with the Registrar of Companies. 
 
   -- The interim figures included in the condensed financial statements for 
      the six months ended 30 June 2016 and the comparative amounts for the six 
      months ended 30 June 2015 are unaudited and a statutory report under S391 
      of the Companies Act 2014 has not been issued by the statutory auditor. 
 
 
   Certain financial measures set out in our Half Yearly Report to 30 June 
2016 are not defined under International Financial Reporting Standards 
(IFRS). Presentation of these Alternative Performance Measures ("APMs") 
provides useful supplementary information which, when viewed in 
conjunction with the Company's IFRS financial information, allows for a 
more meaningful understanding of the underlying financial and operating 
performance of the Group. These non-IFRS measures should not be 
considered as an alternative to financial measures as defined under 
IFRS. Descriptions of the APMs included in this report are disclosed 
below. 
 
 
 
 
APM     Description                                           Benefit of APM 
EBITDA  EBITDA represents earnings before non-trading items,  Eliminates the effects of financing and accounting 
         interest, tax, depreciation and amortisation.         decisions to allow assessment of the profitability 
                                                               and performance of the Group. 
EBIT    EBIT represents earnings before non-trading items,    Measures the Group's earnings from ongoing 
         interest and tax.                                    operations. 
Free    Free cash flow comprises operating cash flow less     Assesses the availability to the Group of funds for 
cash     capital expenditure.                                  reinvestment or for return to shareholders. 
flow 
Net     Net debt comprises total borrowings less cash and     Measures the Group's ability to repay its debts if 
debt     cash equivalents.                                     they were to fall due immediately. 
 
 
   *Non-trading items are material non-recurring items that derive from 
events or transactions that fall outside the ordinary activities of the 
Group and which individually, or, if of a similar type, in aggregate, 
are separately disclosed by virtue of their size or incidence. 
 
   2. Accounting policies 
 
   The Group Condensed Financial Statements for the six months ended 30 
June 2016 have been prepared in accordance with the Transparency 
(Directive 2004/109/EC) Regulations 2007 (as amended), the related 
Transparency Rules of the Central Bank of Ireland and with IAS 34 
'Interim Financial Reporting' as adopted by the European Union. 
 
   The accounting policies and methods of computation applied in preparing 
these condensed financial statements are consistent with those set out 
in the Group Annual Report for the financial year ended 31 December 
2015, which is available at www.icg.ie. 
 
   The Group did not adopt any new International Financial Reporting 
Standards (IFRS) or Interpretations in the period that had a material 
impact on the Group Condensed Financial Statements for the half year. 
 
   At 30 June 2016, the following Standards and Interpretations have become 
effective since our last Annual Report but had no material impact on the 
results or financial position of the Group: 
 
 
 
 
Title                                                   Effective date - 
                                                        periods beginning on 
                                                        or after 
IFRS 5 (Amendment) Non-current Assets Held for Sale     1 January 2016 
 and Discontinued Operations 
IFRS 7 (Amendment) Financial Instruments: Disclosures   1 January 2016 
IFRS 10 (Amendments) Consolidated Financial Statements  1 January 2016 
IFRS 11 (Amendment) Joint Arrangements                  1 January 2016 
IFRS 12 (Amendment) Disclosure of Interests in Other    1 January 2016 
 Entities 
IFRS 14 Regulatory Deferral Accounts                    1 January 2016 
IAS 1 (Amendment) Presentation of Financial Statements  1 January 2016 
IAS 16 (Amendments) Property, Plant and Equipment       1 January 2016 
IAS 19 (Amendment) Employee Benefits                    1 January 2016 
IAS 27 (Amendment) Consolidated and Separate Financial  1 January 2016 
 Statements 
IAS 28 (Amendments) Investments in Associates           1 January 2016 
IAS 34 (Amendment) Interim Financial Reporting          1 January 2016 
IAS 38 (Amendment) Intangible Assets                    1 January 2016 
IAS 41 (Amendment) Agriculture                          1 January 2016 
 
 
   There have been no material changes in estimates in these half yearly 
financial information based on the estimates that have previously been 
made in the prior year financial statements to 31 December 2015. The net 
deficit in retirement benefit schemes has increased by EUR27.7 million 
since 31 December 2015, primarily related to a decrease in high quality 
corporate bond yields, which drives the discount rate used to value 
scheme liabilities. Other than the item noted above there has been no 
other material change in estimates. 
 
   3. Segmental information: Analysis by class of business 
 
   The Board is deemed the chief operating decision maker within the Group. 
For management purposes, the Group is currently organised into two 
operating segments; Ferries and Container & Terminal. These segments are 
the basis on which the Group reports internally and are the only two 
revenue generating segments of the Group. The principal activities of 
the Ferries segment are the operation of combined RoRo passenger ferries 
and chartering of vessels. The principal activities of the Container & 
Terminal segment are the provision of door-to-door and feeder LoLo 
freight services, stevedoring and other related terminal services. There 
has been no change in the basis of segmentation or in the basis 
measurement of segment profit or loss in the period. Under IFRS 8: 
Operating Segments, the Group has determined that the operating segments 
are (i) Ferries and (ii) Container and Terminal. 
 
 
 
 
                             Half year ended                   Year ended 
                     30 Jun 2016          30 Jun 2015          31 Dec 2015 
                                                  Profit               Profit 
                External    Profit     External   before   External    before 
                Revenue    before tax  Revenue      tax     Revenue      tax 
                  EURm       EURm        EURm      EURm      EURm       EURm 
Ferries             91.5         15.4      86.5      12.3      203.9      48.1 
Container and 
 Terminal           62.8          5.4      57.2       4.1      118.2       9.1 
Inter-segment 
 Revenue           (3.8)            -     (0.6)         -      (1.5)         - 
Operating 
 profit                -         20.8         -      16.4          -      57.2 
Net Interest - 
 Ferries               -        (1.0)         -     (1.4)          -     (2.9) 
Net interest - 
Container 
 and Terminal          -        (0.1)         -     (0.1)          -     (0.2) 
 
Total              150.5         19.7     143.1      14.9      320.6      54.1 
 
 
   Revenue in the Group's Ferries Division is weighted towards the second 
half of the year due to patterns of passenger demand. 
 
   There has been no material change in the share of total assets / 
liabilities between segments from the share disclosed in the prior year 
financial statements to 31 December 2015. 
 
   4. Dividend 
 
 
 
 
                    Half year    Half year       Year 
                      ended        ended        ended 
                   30 Jun 2016  30 Jun 2015  31 Dec 2015 
                      EURm         EURm         EURm 
 
Interim dividend             -            -          6.8 
Final dividend            13.8         13.1         13.1 
                          13.8         13.1         19.9 
 
 
   In June 2016 a final dividend of 7.387 cent per ICG Unit was declared 
and paid for the financial year ended 31 December 2015. In June 2015 a 
final dividend of 7.035 cent per ICG Unit was paid for the year ended 31 
December 2014. In September 2015 an interim dividend of 3.638 cent per 
ICG Unit was paid for the year ended 31 December 2015. 
 
   5. Earnings per share 
 
 
 
 
                                          Half year    Half year      Year 
                                            ended        ended        ended 
                                         30 Jun 2016  30 Jun 2015  31 Dec 2015 
Number of shares                            '000         '000         '000 
 
Weighted average number of ordinary 
shares for 
 the purpose of basic earnings per 
  share                                      186,803      185,275      185,776 
Effect of dilutive potential ordinary 
shares: Share 
 options                                       1,811        2,739        2,806 
Weighted average number of ordinary 
shares for 
 the purpose of diluted adjusted 
  earnings per share                         188,614      188,014      188,582 
 
 
   The denominator for the purposes of calculating both basic and diluted 
earnings per share has been adjusted to reflect shares issued during the 
period. 
 
   The earnings used in both the adjusted basic and diluted earnings per 
share have been adjusted to take into account non-trading items and the 
net interest cost on defined benefit pension schemes. 
 
   Profit attributable to ordinary shareholders 
 
 
 
 
The calculation of the basic and diluted earnings 
 per share attributable to the ordinary equity 
holders of the parent is based on the following data: 
 
 
 
 
                                          Half year    Half year      Year 
                                            ended        ended        ended 
                                         30 Jun 2016  30 Jun 2015  31 Dec 2015 
Earnings                                    EURm         EURm         EURm 
 
Earnings for the purpose of basic and 
diluted 
earnings per share - Profit for the 
financial period 
attributable to equity holders of the 
 parent                                         19.2         14.5         53.7 
Earnings for the purpose of adjusted 
earnings per 
share - Profit for the financial period 
attributable 
to equity holders of the parent                 19.2         14.5         53.7 
Effect of net interest expense on 
defined benefit 
pension schemes                                    -          0.2          0.4 
Earnings for the purpose of adjusted 
earnings per 
share                                           19.2         14.7         54.1 
 
                                                Cent         Cent         Cent 
 
Basic earnings per share                        10.3          7.8         28.9 
Diluted earnings per share                      10.2          7.7         28.5 
Adjusted basic earnings per share               10.3          7.9         29.1 
Adjusted diluted earnings per share             10.2          7.8         28.7 
 
 
   6. Property, plant and equipment 
 
 
 
 
                                     Plant and              Land and 
                           Vessels  equipment    Vehicles  buildings   Total 
 
                            EURm       EURm       EURm       EURm      EURm 
Cost 
At 1 January 2016            327.7        57.5        1.1       25.2    411.5 
Additions                     19.4         0.3        0.2          -     19.9 
Disposals                    (6.0)       (0.1)      (0.2)          -    (6.3) 
Exchange differences         (0.7)       (0.6)          -          -    (1.3) 
 
  At 30 June 2016            340.4        57.1        1.1       25.2    423.8 
 
Accumulated depreciation 
At 1 January 2016            192.0        40.2        0.8        8.5    241.5 
Charge for period              7.9         1.5        0.1        0.1      9.6 
Disposals                    (6.0)       (0.1)      (0.2)          -    (6.3) 
Exchange differences             -       (0.3)          -          -    (0.3) 
 
  At 30 June 2016            193.9        41.3        0.7        8.6    244.5 
 
Carrying amount 
At 1 January 2016            135.7        17.3        0.3       16.7    170.0 
At 30 June 2016              146.5        15.8        0.4       16.6    179.3 
At 30 June 2015              117.7        17.4        0.4       16.9    152.4 
 
 
   At 30 June 2016 the Group has entered into commitments to the value of 
EUR147.1 million (2015: EUR2.3 million) for the purchase of fixed 
assets. 
 
   7. Intangible assets 
 
 
 
 
                         Software 
                          EURm 
Cost 
At 1 January 2016            10.2 
Additions                     0.1 
 
At 30 June 2016              10.3 
 
 
Amortisation 
At 1 January 2016             9.3 
Charge for the period         0.2 
 
At 30 June 2016               9.5 
 
Carrying amount 
At 1 January 2016             0.9 
 
At 30 June 2016               0.8 
 
At 30 June 2015               0.8 
 
 
   8. Net debt and cash 
 
 
 
 
                                 Cash  Overdrafts   Loans   Leases   Total 
                                EURm      EURm      EURm    EURm     EURm 
At 1 January 2016 
Current assets                   25.0           -       -        -    25.0 
Creditors due within one year       -           -  (13.0)    (1.0)  (14.0) 
Creditors due after one year        -           -  (52.7)    (2.6)  (55.3) 
                                 25.0           -  (65.7)    (3.6)  (44.3) 
 
Cash flow                        23.2           -       -        -    23.2 
Foreign exchange rate changes   (1.3)           -       -      0.1   (1.2) 
Drawdown                            -       (3.6)       -        -   (3.6) 
Repayment                           -           -     6.5      0.5     7.0 
                                 21.9       (3.6)     6.5      0.6    25.4 
 
At 30 June 2016 
Current assets                   46.9           -       -        -    46.9 
Creditors due within one year       -       (3.6)  (13.0)    (1.0)  (17.6) 
Creditors due after one year        -           -  (46.2)    (2.0)  (48.2) 
                                 46.9       (3.6)  (59.2)    (3.0)  (18.9) 
 
 
At 30 June 2015 
Current assets                   33.5           -       -        -    33.5 
Creditors due within one year       -       (0.9)  (13.0)    (1.0)  (14.9) 
Creditors due after one year        -           -  (49.2)    (3.1)  (52.3) 
                                 33.5       (0.9)  (62.2)    (4.1)  (33.7) 
 
 
   The loan drawdown and repayments have been made under the Group's loan 
facilities. 
 
   Cash and cash equivalents 
 
   For the purposes of the statement of cash flows, cash and cash 
equivalents include cash on hand and in banks net of outstanding bank 
overdrafts. Cash and cash equivalents at the end of the reporting period 
as shown in the statement of cash flows can be reconciled as follows: 
 
 
 
 
                             30 Jun   30 Jun   31 Dec 
                             2016     2015     2015 
                             EURm     EURm     EURm 
Cash and bank balances         46.9     33.5     25.0 
Bank overdraft                (3.6)    (0.9)        - 
Cash and cash equivalents      43.3     32.6     25.0 
 
 
   9. Tax 
 
   Corporation tax for the interim period is estimated based on the best 
estimates of the weighted average annual corporation tax rate expected 
to apply to each taxable entity for the full financial year. 
 
   The Company and subsidiaries that are within the EU approved Tonnage Tax 
jurisdictions have elected to be taxed under the tonnage tax scheme. 
Under the tonnage tax scheme, taxable profit on eligible activities is 
calculated on a specified notional profit per day related to the tonnage 
of the ships utilised. 
 
   10. Financial instruments and risk management 
 
   The Groups activities expose it to a variety of financial risks 
including interest rate risk, foreign currency risk, liquidity risk and 
credit risk. The Group's funding, liquidity and exposure to interest and 
foreign exchange rate risks are managed by the Group's treasury and 
accounting departments. A combination of derivative financial 
instruments and treasury management techniques are used to manage these 
underlying risks. These interim condensed financial statements do not 
include all financial risk management information and disclosures 
required in the annual financial statements, and should be read in 
conjunction with the 2015 Annual Report. There have been no changes to 
the risk management procedures or policies since the 2015 year end. 
 
   Fair value hierarchy 
 
   The Group has adopted the following fair value measurement hierarchy for 
financial instruments: 
 
 
   -- Level 1: quoted (unadjusted) prices in active markets for identical 
      assets and liabilities. 
 
   -- Level 2: other techniques for which all inputs that have a significant 
      effect on the recorded fair value are observable, either directly (i.e. 
      as prices) or indirectly (i.e. derived from prices). 
 
   -- Level 3: techniques that use inputs which have a significant effect on 
      the recorded fair value that are not based on observable market data. 
 
 
   The fair value of financial assets and financial liabilities that are 
carried in the Statement of Financial Position at fair value are 
classified within Level 2 of the fair value hierarchy as market 
observable inputs (forward rates and yield curves) are used in arriving 
at fair values. There have been no movement between levels in the 
current period. 
 
   Fair value of financial assets and financial liabilities measured at 
amortised cost 
 
   At 30 June 2016 the carrying value and fair value of borrowings was 
EUR65.8 million and EUR66.3 million respectively (31 December 2015: 
EUR69.3 million and EUR66.3 million respectively), which consists of the 
bank overdraft, loans and leases in Note 8. 
 
   The fair value of borrowings at 30 June 2016 was higher than the 
carrying value reflecting a reduction in the estimated discount rate of 
the Group's own credit risk. 
 
   The fair value of the following financial assets and financial 
liabilities approximate their carrying value: 
 
 
   -- Trade and other receivables 
 
   -- Cash and bank balances 
 
   -- Trade and other payables 
 
 
   Fair value of derivative financial instruments 
 
   Derivative financial instruments are measured in the Statement of 
Financial Position at fair value. The fair values of derivative 
financial instruments are based on market price calculations using 
financial models based on market observable rates. 
 
   The fair value of derivative financial instruments was a liability of 
EUR0.5 million as at 30 June 2016 (31 December 2015: a liability of 
EUR0.5 million) which consisted of interest rate swaps. All cash flow 
hedges were effective and fair value losses of EUR0.2 million (31 
December 2015: losses of EUR0.2 million) were recorded in other 
comprehensive income and net settlements amounted to EUR0.2 million (31 
December 2015: EUR0.4 million). 
 
   The Group utilised interest rate swaps during the period ended 30 June 
2016 and year ended 31 December 2015 whereby it swapped its entire 
EURIBOR floating interest rate exposure under the amortising term loan 
facility for fixed interest rates. The notional capital amount 
outstanding of this contract at 30 June 2016 was EUR44.2 million (31 
December 2015: EUR50.7 million) and the notional amounts for all future 
periods match the amortising schedule of the loan agreement. The 
estimated fair value has been accumulated in equity and will be 
subsequently recognised in the Consolidated Income Statement in the same 
period as the hedged expense. 
 
   The Group utilises currency derivatives to hedge future cash flows in 
the management of its exchange rate exposures. At 30 June 2016 and 31 
December 2015 there were no material outstanding forward foreign 
exchange contracts. 
 
   11. Retirement benefit schemes 
 
   Retirement benefit scheme valuations have been updated at the half year. 
Scheme assets have been valued as per investment managers valuations at 
30 June 2016. In consultation with the actuary to the principal group 
defined benefit pension schemes, the discount rate used in relation to 
the pension scheme liabilities is 1.40% for Euro liabilities (31 
December 2015: 2.20%) and 2.70% for Sterling liabilities (31 December 
2015: 3.75%). 
 
   At 30 June 2016 the Groups total obligation in respect of defined 
benefit schemes totals EUR299.0 million (31 December 2015: EUR268.8 
million). The schemes held assets of EUR266.2 million (31 December 2015: 
EUR263.7 million), giving a net pension deficit of EUR32.8 million (31 
December 2015: EUR5.1 million). 
 
   The principal assumptions used for the purpose of the actuarial 
valuations were as follows: 
 
 
 
 
                           Half year ended                     Year ended 
                  30 Jun 2016           30 Jun 2015           31 Dec 2015 
              Sterling     Euro     Sterling     Euro     Sterling     Euro 
 
Discount 
 rate            2.70%       1.40%     3.65%       2.40%     3.75%       2.20% 
Inflation 
 rate            2.90%       1.40%     3.30%       1.75%     3.10%       1.50% 
Rate of 
increase of 
pensions in                0.50% -               0.80% -               0.60% - 
 payment         2.75%       0.60%     3.00%       0.90%     2.90%       0.70% 
Rate of 
pensionable 
 salary                    0.00% -                                     0.00% - 
  increases      1.36%       1.00%     1.52%       1.10%     1.44%       1.00% 
 
 
   The deficit increase reflects an actuarial loss of EUR28.5 million 
primarily related to a decrease in high quality corporate bond yields, 
which drives the discount rate used to value scheme liabilities. The 
reduction in the inflation assumptions reflects the change in the 
differential between yields between fixed interest and index linked 
Government bonds. This also reduces the assumption used for pension and 
salary increases. 
 
 
 
 
Movement in retirement benefit schemes 
net deficit                               Half year    Half year       Year 
                                            ended        ended        ended 
                                         30 Jun 2016  30 Jun 2015  31 Dec 2015 
                                            EURm         EURm         EURm 
 
Opening deficit                                (5.1)       (24.1)       (24.1) 
Current service cost                           (0.9)        (1.0)        (1.9) 
Employer contributions paid                      2.0          2.2          4.3 
Past service credit                                -          0.2          0.3 
Net interest cost                                  -        (0.2)        (0.4) 
Actuarial (loss) / gain                       (28.5)         23.6         16.5 
Other                                          (0.3)            -          0.2 
Net (deficit) / surplus                       (32.8)          0.7        (5.1) 
 
Schemes in surplus                               2.9          6.1          5.6 
Schemes in deficit                            (35.7)        (5.4)       (10.7) 
Net (deficit) / surplus                       (32.8)          0.7        (5.1) 
 
 
   12. Net cash from operating activities 
 
 
 
 
                                                     30 Jun   30 Jun   31 Dec 
                                                     2016     2015     2015 
                                                     EURm     EURm     EURm 
Operating activities 
Profit for the financial year                          19.2     14.5     53.7 
 
Adjustments for: 
Finance costs (net)                                     1.1      1.5      3.1 
Income tax expense                                      0.5      0.4      0.4 
Retirement benefit schemes - current service cost       0.9      1.0      1.9 
Retirement benefit schemes - payments                 (2.0)    (2.2)    (4.3) 
Retirement benefit schemes - past service credit          -    (0.2)    (0.3) 
Depreciation of property, plant and equipment           9.6      9.0     18.0 
Amortisation of intangible assets                       0.2      0.2      0.4 
Amortisation of deferred grant                        (0.1)    (0.1)    (0.1) 
Share-based payment expense                             0.1      0.1      0.1 
Gain on disposal of property, plant and equipment         -        -    (0.1) 
Impairment                                                -        -      0.6 
 
Operating cash flow before movements in 
 working capital                                       29.5     24.2     73.4 
 
(Increase) / decrease in inventories                  (0.2)    (0.4)      0.1 
Decrease / (increase) in receivables                    0.2    (5.4)    (6.3) 
Increase in payables                                   27.0     28.5      4.6 
 
Cash generated from operations                         56.5     46.9     71.8 
 
Income taxes paid                                     (0.2)    (0.3)    (0.8) 
Interest paid                                         (1.2)    (1.4)    (2.8) 
 
Net cash generated from operating activities           55.1     45.2     68.2 
 
 
   At 30 June 2016 and 30 June 2015 the increase in payables is due to the 
seasonality of the business, giving rise to an increase in deferred 
revenue, as at 30 June 2016 and 2015. 
 
   13. Related party transactions 
 
   Transactions between the company and its subsidiaries, which are related 
parties, have been eliminated on consolidation. 
 
   During the six months ended 30 June 2016 there were no material changes 
to, or material transactions between Irish Continental Group plc and its 
key management personnel or members of their close family, other than in 
respect of remuneration and dividends. 
 
   14. Contingent assets / liabilities 
 
   There have been no material changes in contingent assets or liabilities 
as reported in the Group's financial statement for the year ended 31 
December 2015. 
 
   15. Impairment 
 
   Under IFRS, goodwill and other indefinite-lived intangible assets are 
required to be tested at least annually for impairment. As the Group 
does not have these assets no impairment review is required. 
 
   In relation to assets other than those listed above, the Group assessed 
those assets to determine if there were any indications of impairment. 
No internal or external indications of impairment were identified and 
consequently no impairment review was performed. 
 
   16. Composition of the entity 
 
   There have been no changes in the composition of the entity during the 
period ended 30 June 2016. 
 
   17. Commitments 
 
 
 
 
                                                      30 Jun   30 Jun   31 Dec 
                                                      2016     2015     2015 
                                                      EURm     EURm     EURm 
 
Commitments for the acquisition of property, plant 
 and equipment - approved and contract for             147.1      2.3     10.1 
 
 
   18. Events after the reporting period 
 
   The Board has declared an interim dividend of 3.820 cent per ICG Unit in 
respect of 2016. 
 
   There have been no other material events affecting the Group to report 
since 30 June 2016. 
 
   19. Board approval 
 
   This interim report was approved by the Board of Directors of Irish 
Continental Group plc on 30 August 2016. 
 
   This announcement is distributed by Nasdaq Corporate Solutions on behalf 
of Nasdaq Corporate Solutions clients. 
 
   The issuer of this announcement warrants that they are solely 
responsible for the content, accuracy and originality of the information 
contained therein. 
 
   Source: Irish Continental Group plc via Globenewswire 
 
 
  http://www.icg.ie/ 
 

(END) Dow Jones Newswires

August 31, 2016 02:00 ET (06:00 GMT)

Copyright (c) 2016 Dow Jones & Company, Inc.
Irish Continental (LSE:ICGC)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Irish Continental Charts.
Irish Continental (LSE:ICGC)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Irish Continental Charts.