Interim Results
2003年8月7日 - 4:00PM
ＲＮＳを含む英国規制内ニュース （英語）
RNS Number:4049O
Senior PLC
07 August 2003
Thursday 7 August 2003
Senior plc
Interim Results for the half-year ended 30 June 2003
HIGHLIGHTS Notes Half-year to 30 June
2003 2002
-------- --------
TURNOVER FROM CONTINUING OPERATIONS #186.9m #204.3m
-------- --------
OPERATING PROFIT FROM CONTINUING OPERATIONS
- BEFORE GOODWILL AMORTISATION 6 #9.1m #12.5m
- AFTER GOODWILL AMORTISATION #6.4m #9.5m
-------- --------
PROFIT BEFORE TAXATION #3.7m #5.7m
-------- --------
FREE CASH FLOW 6 #10.8m #10.6m
-------- --------
NET BORROWINGS #79.1m #109.3m
-------- --------
UNDERLYING EARNINGS PER SHARE 6 1.77p 2.35p
-------- --------
INTERIM DIVIDEND PER SHARE 0.65p 0.65p
-------- --------
Commenting on the results, James Kerr-Muir, Chairman of Senior plc, said:
"Whilst the aerospace and automotive markets are likely to remain challenging
in the near-term, the much reduced level of debt combined with recent aerospace
programme wins and the increasing level of automotive product development means
the longer-term prospects for the Group are encouraging."
For further information please contact:
Senior plc
Graham Menzies, Group Chief Executive 01923 714702
Mark Rollins, Group Finance Director 01923 714738
Finsbury Group
Charlotte Hepburne-Scott/Gordon Simpson 020 7251 3801
This announcement, together with other information on Senior plc may be found
at: www.seniorplc.com
Note to Editors:
Senior is an international manufacturing group with operations in 12 countries.
Senior designs, manufactures and markets high technology components and systems
for the principal original equipment producers in the worldwide aerospace,
automotive and specialised industrial markets.
Interim Statement
The Group again delivered strong cash flow and reduced net debt despite the
aerospace and automotive markets continuing to be very challenging.
In aerospace, the Group is largely dependent on the numbers of new commercial
aircraft being built and these declined significantly during the period. In
automotive, our main customers manufactured 5% fewer vehicles as end-user
confidence declined.
In the six months to 30 June 2003, Group sales from continuing operations fell
broadly in line with expectations to #186.9m (2002 : #204.3m). Operating profits
from continuing operations before goodwill amortisation reduced to #9.1m (2002 :
#12.5m). Underlying earnings per share were 1.77p (2002 : 2.35p). Strong free
cash flow of #10.8m (2002 : #10.6m), together with the weaker US$, resulted in
the Group's net debt declining to #79.1m (June 2002 : #109.3m).
The 51% reduction in net debt from the #162.3m level seen at the end of June
2000 clearly demonstrates the success of the policies put in place three years
ago.
Market Overview
The first half of 2003 saw little sign of improvement in economic conditions.
The period included the Iraq invasion and the SARS outbreak in the Far East,
both of which hindered any recovery in the number of passengers carried by the
major airlines, most of which continued to be in financial difficulty.
Consequently, the demand for components for commercial aircraft and the engines
that power them reduced during the period.
Sales of passenger cars and light vehicles, in the important North American
market, averaged 16.1 million annualised for the first half of 2003, compared to
16.8 million for the whole of 2002. For the first six months of 2003, sales in
Western Europe were 3% lower than in the equivalent period of 2002. Diesel
engines again increased market share in Europe whilst the North American heavy
truck makers began to increase the speed of change to high-pressure common-rail
diesel technology.
Against this background, the Group continued to improve operational
efficiencies, develop new products for future organic growth and reduce the
level of debt.
Financial Results
Sales from continuing operations fell by 8.5% to #186.9m (2002 : #204.3m)
reflecting adverse currency movements of #9.4m, the decline in demand for
commercial aircraft and engines and the ending of some North American automotive
programmes.
The sales decline was partly offset by cost reduction efforts. However, an
adverse currency effect of #0.9m, increased insurance costs (up #0.5m) and
higher development costs related to the A380 and Joint Strike Fighter programmes
(up #0.9m) impacted the period such that operating profits from continuing
operations before goodwill amortisation declined to #9.1m (2002 : #12.5m). The
resultant operating margin, before goodwill amortisation, was 4.9% (2002 :
6.1%).
The net interest cost reduced by 25% to #2.7m (2002 : #3.6m) as a result of
lower borrowing levels and reduced interest rates. Net interest cover,
calculated on operating profits from continuing operations before goodwill
amortisation, was 3.4 times (2002 : 3.5 times).
Profit on ordinary activities before taxation for the period was #3.7m (2002 :
#5.7m) after interest, goodwill amortisation of #2.7m (2002 : #3.0m) and the
absence of other charges (2002 : #0.3m). With an underlying tax charge of 15.6%
of taxable profits (2002 : 19.9%), underlying earnings per share (excluding
goodwill amortisation) was 1.77p (2002 : 2.35p).
Free cash flow (cash inflow from operations after net capital expenditure,
interest and tax but before acquisitions, disposals and dividend payments) was
#10.8m (2002 : #10.6m). Total cash inflow, before financing, was #7.1m (2002 :
#9.7m).
The majority of the Group's borrowings are denominated in US$ to match the
Group's US$ assets. The weakening US$ (June 2003 : $1.65 to #1; December 2002 :
$1.61 to #1) contributed to a beneficial impact on net debt of #1.2m. This,
together with the strong operating cash inflows resulted in Group net debt
declining to #79.1m at the period end (June 2002 : #109.3m) representing gearing
of 64% (June 2002 : 86%).
Dividend
The Board has declared an unchanged interim dividend of 0.65p. This will be paid
on 28 November 2003 to shareholders on the register on 31 October 2003.
Aerospace
Sales in the Aerospace Division, representing 41% of the Group's sales from
continuing businesses, fell by #6.1m to #76.3m (2002 : #82.4m). Operating
profit, before goodwill amortisation, increased by 36.7% to #4.1m (2002 :
#3.0m).
The year on year sales decline was mainly due to adverse currency movements
(#5.2m) and reductions in production of commercial aircraft and engines, in
particular at Boeing, where aircraft deliveries in the six months were 145 (2002
: 222). The Division has little after-market business because of the non-wearing
nature of the parts manufactured and hence sales largely depend upon the build
rates of new commercial aircraft and engines.
Build rates for large commercial aircraft at Boeing and Airbus declined by 30%
between 2001 and 2003. The build rates for the engines to power them reduced by
25% in the same period. However, military and defence sales for the Division
have risen due to increased US government spending and now account for 31% of
Divisional sales.
Operating profits were up despite the lower sales. This was due to less
disruption in demand, a lower cost base, the Mexican facility getting closer to
profitability, better operational performances at Ketema, SSP and Bird Bellows
and the successful completion of a profitable one-off project.
Capital investment in the division was 37% of depreciation, reflecting the
minimal requirement for increases in capacity.
During the period the Division continued to book new incremental business on the
Airbus A380 and the Joint Strike Fighter (JSF). Significant engineering
expenditure is being incurred on these programmes and is being expensed as the
work progresses. Volume production of both these programmes is still some years
off, but the contracts being booked will prove to be very valuable in the medium
to longer-term. Boeing is planning to go ahead with its 7E7 as a new super
efficient mid size commercial airliner to replace the 757 and 767 models and we
are working towards securing business on this new programme.
Automotive
Sales in the Automotive division, now 37% of Group sales, declined by 12.6% to
#69.5m (2002 : #79.5m) and operating profit, before goodwill amortisation,
halved to #3.8m (2002 : #7.6m). This was mostly due to products being designed
out of our US customers' vehicles - primarily exhaust gas-recycling tubes at
General Motors. The profit effect of the US turnover reduction was partially
mitigated by significant cost reduction programmes at the US facility.
Nevertheless, our engineering resource has been enhanced to deal with an
unprecedented period of customer enquiries as the heavy truck market in North
America plans to adopt high-pressure common-rail diesel technology ahead of
emission laws tightening significantly in 2007. Currently, Senior sells very
little to the heavy truck diesel market but nominations from new customers are
now being secured. It is anticipated that further orders will be booked during
the next eighteen months for production beginning in 2005/2006. Consequently,
capital expenditure can be expected to rise in the near to medium term and sales
of our US operation to increase in the medium to longer term.
In addition, there is the possibility that diesel engines may eventually migrate
into North American passenger cars and sport utility vehicles. The benefits of
improved performance and fuel economy are such that diesel development in these
volume markets is increasingly possible. Today, around 40% of new light vehicles
in Europe have diesel engines. In the USA the figure is closer to 1%.
Elsewhere, the project to double the size of the Cape Town facility in South
Africa is well underway and the new facility in Olomouc in the Czech Republic is
coming into profit. In late 2001, the decision was made to put the German
industrial business into the Automotive Division as a platform for automotive
growth in the German markets. Orders have already been booked on heavy truck
diesel engines and prospects are improving for new business in the high volume
direct gasoline injection control market.
Capital expenditure for the Division was 38% of depreciation. This can be
expected to rise in the coming months as new business is secured.
Specialised Industrial
Industrial markets in the first half of 2003 were generally weaker than in 2002
with the UK building construction and North American power generation markets
being noticeably poorer. This resulted in sales reducing to #41.2m (2002 :
#42.6m) and operating profit, before goodwill amortisation, to #1.2m (2002 :
#1.9m). Disposal activity within this division continued with five of the eight
remaining profit-centres now in the disposal process.
Outlook
No immediate improvement in the aerospace industry is expected as the numbers of
new commercial aircraft being built are envisaged to remain at, or slightly
below, their current level for at least the next twelve months. However, the
continuing strength of the defence and military sector is anticipated to partly
offset the weakness in the commercial sector. In the longer-term we are more
optimistic as the business now being won on new programmes, notably the Airbus
A380 and Lockheed Martin Joint Strike Fighter, goes into production and the
commercial aerospace sector makes a steady recovery.
Whilst, in the medium-term, the automotive market will remain challenging,
longer-term prospects are encouraging for Senior Automotive with its future
recovery largely dependent upon successfully taking the products currently
under development into full production. This is particularly true for the
North American diesel engine market, where customer interest continues to
strengthen and where we are now winning nominations for production starting in
2005.
Markets generally remain weak in the industrial sectors but there are some early
indications that a gradual improvement may be seen during 2004. It is hoped that
the disposal of five of the Group's eight operations in its Specialised
Industrial Division will be concluded in the coming months.
Irrespective of market conditions, the Group remains committed to the strategy
of operational improvement, cost and debt reduction and improving the value of
the Group through product and process design and development.
James Kerr-Muir Graham Menzies
Chairman Chief Executive
6 August 2003
Senior plc
Group Profit and Loss Account
for the half-year ended 30 June 2003 (unaudited)
Notes Half-year Half-year Year
June 2003 June 2002 2002
#m #m #m
-------- -------- --------
Turnover
Continuing operations 186.9 204.3 398.7
Discontinued operations - 4.2 5.7
-------- -------- --------
1 186.9 208.5 404.4
-------- -------- --------
Operating profit before
exceptional items
Continuing operations 9.1 12.5 24.7
-------- -------- --------
Amortisation of goodwill (2.7) (3.0) (5.8)
-------- -------- --------
Total continuing operations 6.4 9.5 18.9
Discontinued operations - 0.1 -
-------- -------- --------
6.4 9.6 18.9
-------- -------- --------
Exceptional items
Reorganisation and
rationalisation charges
- continuing operations - - (1.3)
-------- -------- --------
Total operating profit
Continuing operations 6.4 9.5 17.6
Discontinued operations - 0.1 -
-------- -------- --------
1 6.4 9.6 17.6
Loss on sale of fixed assets
- continuing operations - (0.3) (0.5)
Loss on disposal of
discontinued operations 2 - - (3.5)
-------- -------- --------
Profit on ordinary activities
before interest and taxation 6.4 9.3 13.6
Other interest receivable
and similar income 0.5 0.4 1.1
Interest payable and
similar charges (3.2) (4.0) (7.7)
-------- -------- --------
Profit on ordinary
activities before taxation 3.7 5.7 7.0
Tax on profit on
ordinary activities 3 (1.0) (1.8) (3.1)
-------- -------- --------
Profit for the
financial period 2.7 3.9 3.9
Dividends (2.0) (2.0) (6.1)
-------- -------- --------
Profit/(loss) for the period 0.7 1.9 (2.2)
-------- -------- --------
Earnings per share 4
Basic 0.88p 1.28p 1.29p
Diluted 0.88p 1.28p 1.29p
Underlying 1.77p 2.35p 4.47p
-------- -------- --------
Dividends per share 0.65p 0.65p 2.00p
-------- -------- --------
Senior plc
Group Balance Sheet
as at 30 June 2003 (unaudited)
30 June 30 June 31 Dec
2003 2002 2002
#m #m #m
-------- -------- --------
Fixed assets
Intangible assets - goodwill 82.6 93.1 85.8
Tangible assets 85.4 99.1 89.7
Investments 0.2 0.2 0.2
-------- -------- --------
168.2 192.4 175.7
-------- -------- --------
Current assets
Stocks 43.5 52.4 46.3
Debtors: Amounts falling due after
more than one year 1.6 3.4 2.4
Debtors: Amounts falling due
within one year 71.5 77.3 73.8
Cash at bank and in hand 11.2 6.1 9.6
-------- -------- --------
127.8 139.2 132.1
Creditors: Amounts falling due
within one year (106.0) (88.8) (86.3)
-------- -------- --------
Net current assets 21.8 50.4 45.8
-------- -------- --------
Total assets less
current liabilities 190.0 242.8 221.5
Creditors: Amounts falling due
after more than one year (63.4) (113.4) (97.5)
Provisions for liabilities
and charges (2.8) (2.7) (2.7)
-------- -------- --------
Net assets 123.8 126.7 121.3
-------- -------- --------
Capital and reserves
Called-up share capital 30.7 30.7 30.7
Share premium 3.5 3.5 3.5
Other reserves 17.7 17.7 17.7
Profit and loss account 71.9 74.8 69.4
-------- -------- --------
Equity shareholders' funds 123.8 126.7 121.3
-------- -------- --------
Reconciliation of Movements in Shareholders' Funds
for the half-year ended 30 June 2003 (unaudited)
Half-year Half-year Year
June 2003 June 2002 2002
#m #m #m
-------- -------- --------
At beginning of period 121.3 125.1 125.1
Profit for the
financial period 2.7 3.9 3.9
Dividends (2.0) (2.0) (6.1)
Currency variations 1.8 (0.3) (1.6)
-------- -------- -------
At end of period 123.8 126.7 121.3
-------- -------- --------
Senior plc
Group Cash Flow Statement
for the half-year ended 30 June 2003 (unaudited)
Half-year Half-year Year
Notes June 2003 June 2002 2002
#m #m #m
-------- -------- --------
Net cash inflow from
operating activities 5 a) 18.0 21.2 43.9
Returns on investments
and servicing of finance
-------- -------- --------
Interest received 0.7 0.3 0.6
Interest paid (3.3) (4.1) (7.9)
-------- -------- --------
Net cash outflow from returns
on investments and servicing
of finance (2.6) (3.8) (7.3)
Taxation
-------- -------- --------
UK corporation tax recovered - 0.1 0.1
Overseas tax (paid)/recovered (1.3) (0.9) 0.2
-------- -------- --------
Net cash (outflow)/inflow from taxation (1.3) (0.8) 0.3
Capital expenditure and financial investments
-------- -------- --------
Purchase of tangible fixed assets (3.5) (6.7) (11.6)
Sale of property, plant and equipment 0.2 0.7 1.4
-------- -------- --------
Net cash outflow from capital
expenditure and financial
investments (3.3) (6.0) (10.2)
Acquisitions and disposals
-------- -------- --------
Purchase of subsidiary undertakings
- deferred consideration (0.2) (0.4) (0.6)
Sale of subsidiary undertakings 0.6 - 2.8
-------- -------- --------
Net cash inflow/(outflow)
from acquisitions and disposals 0.4 (0.4) 2.2
Dividends paid on ordinary shares (4.1) (0.5) (2.5)
-------- -------- --------
Net cash inflow before financing 7.1 9.7 26.4
Financing
-------- -------- --------
New loans initiated by Group 5 b) 6.0 2.4 5.2
Repayments of existing loans 5 b) (13.2) (20.0) (37.5)
Cash inflow on forward exchange contracts 3.2 - 0.2
-------- -------- --------
(4.0) (17.6) (32.1)
-------- -------- --------
Increase/(decrease) in cash
in the period 5 c) 3.1 (7.9) (5.7)
-------- -------- --------
Senior plc
Group Statement of Total Recognised Gains and Losses
for the half-year ended 30 June 2003 (unaudited)
Half-year Half-year Year
June 2003 June 2002 2002
#m #m #m
-------- -------- --------
Profit for the financial period 2.7 3.9 3.9
Currency translation differences
on overseas assets and goodwill 1.3 (0.3) (2.3)
Tax benefits on foreign
exchange losses 0.5 - 0.7
-------- -------- --------
Total recognised gains and losses
relating to the period 4.5 3.6 2.3
-------- -------- --------
There is no material difference between the profits as reported and those
profits restated on an historical cost basis.
Senior plc
Notes to the Interim Financial Statements
for the half-year ended 30 June 2003 (unaudited)
1. Segmental information in respect of turnover and operating profit
Group turnover and operating profit are analysed below. The reconciliation of
operating profit to profit before taxation is shown on the Group Profit and Loss
Account. The reconciling items are considered to be of a Group nature, and not
directly attributable to individual segments. 2002 discontinued operations
reflect the turnover and operating results of Senior Flexonics Bredan A/S, BHC
a.s, Senior Flexonics Polska Spolka zo.o. and the UK Expansion Joints Division
of Senior UK Limited, all of which were sold during 2002.
a) By class of business
Turnover Operating profit
Half-year Half-year Year Half-year Half-year Year
June 2003 June 2002 2002 June 2003 June 2002 2002
#m #m #m #m #m #m
------ ------ ------ ------ ------ ------
Aerospace 76.3 82.4 164.6 2.4 1.2 4.0
Automotive 69.5 79.5 148.4 3.4 7.1 11.4
Specialised
Industrial 41.2 42.6 86.1 0.6 1.2 2.2
------ ------ ------ ------ ------ ------
Total 187.0 204.5 399.1 6.4 9.5 17.6
Inter-segment
sales (0.1) (0.2) (0.4) - - -
------ ------ ------ ------ ------ ------
Total continuing
operations 186.9 204.3 398.7 6.4 9.5 17.6
Discontinued
operations - 4.2 5.7 - 0.1 -
------ ------ ------ ------ ------ ------
186.9 208.5 404.4 6.4 9.6 17.6
------ ------ ------ ------ ------ ------
Operating profits shown above are stated after charging #nil (2002 half-year
- #nil; 2002 year - #1.3m) of exceptional items and #2.7m (2002 half-year -
#3.0m; 2002 year - #5.8m) of goodwill amortisation. These are attributed to the
segments as follows:
Exceptional items Goodwill amortisation
Half-year Half-year Year Half-year Half-year Year
June 2003 June 2002 2002 June 2003 June 2002 2002
#m #m #m #m #m #m
------ ------ ------ ------ ------ ------
Aerospace - - 0.8 1.7 1.8 3.6
Automotive - - 0.4 0.4 0.5 0.9
Specialised
Industrial - - 0.1 0.6 0.7 1.3
------ ------ ------ ------ ------ ------
Total continuing
operations - - 1.3 2.7 3.0 5.8
Discontinued
operations - - - - - -
------ ------ ------ ------ ------ ------
- - 1.3 2.7 3.0 5.8
------ ------ ------ ------ ------ ------
b) By geographical market
Turnover by origin Operating profit by origin
Half-year Half-year Year Half-year Half-year Year
June 2003 June 2002 2002 June 2003 June 2002 2002
#m #m #m #m #m #m
------ ------ ------ ------ ------ ------
North
America 105.9 132.7 252.5 5.6 8.6 15.8
United
Kingdom 34.9 32.9 68.0 - 0.5 1.7
Rest of
Europe 39.3 34.8 68.4 0.2 (0.4) (1.7)
Rest of
World 9.6 8.1 17.3 0.6 0.8 1.8
------ ------ ------ ------ ------ ------
Total 189.7 208.5 406.2 6.4 9.5 17.6
Inter-segment
sales (2.8) (4.2) (7.5) - - -
------ ------ ------ ------ ------ ------
Total continuing
operations 186.9 204.3 398.7 6.4 9.5 17.6
Discontinued
operations - 4.2 5.7 - 0.1 -
------ ------ ------ ------ ------ ------
186.9 208.5 404.4 6.4 9.6 17.6
------ ------ ------ ------ ------ ------
1. Segmental information in respect of turnover and operating profit continued
Operating profits shown above are stated after charging #nil (2002 half-year -
#nil; 2002 year - #1.3m) of exceptional items and # 2.7m (2002 half-year -
#3.0m; 2002 year - #5.8m) of goodwill amortisation. These are attributed to
the segments as follows:
Exceptional items Goodwill amortisation
Half-year Half-year Year Half-year Half-year Year
June 2003 June 2002 2002 June 2003 June 2002 2002
#m #m #m #m #m #m
------ ------ ------ ------ ------ ------
North
America - - 0.5 1.3 1.5 2.9
United
Kingdom - - 0.2 1.2 1.2 2.4
Rest of
Europe - - 0.6 0.1 0.1 0.1
Rest of
World - - - 0.1 0.2 0.4
------ ------ ------ ------ ------ ------
Total continuing
operations - - 1.3 2.7 3.0 5.8
Discontinued
operations - - - - - -
------ ------ ------ ------ ------ ------
- - 1.3 2.7 3.0 5.8
------ ------ ------ ------ ------ ------
2. The 2002 loss on disposal of discontinued operations relates to the disposal
of the Group's four European Expansion Joints operations, comprising the share
capital of Senior Flexonics Bredan A/S and the businesses conducted by BHC a.s.,
Senior Flexonics Polska Spolka zo.o. and the UK Expansion Joints Division of
Senior UK Limited, which were sold at a combined loss of #3.5 million, including
the write-off of #1.4 million of goodwill, in September 2002.
3. Tax on profit on ordinary activities for the half-year to 30 June 2003 has
been charged at 15.6% on profit before amortisation of goodwill and before
losses on disposal, being the estimated rate applicable for the year ended 31
December 2003 (2002 half-year - 19.9%; 2002 year - 18.5%), and includes #1.0m in
respect of overseas taxation (2002 half-year - #1.8m; 2002 year - #3.8m).
4. The calculations of basic earnings per share and underlying earnings per
share are shown below and have been based on the weighted average number of
ordinary shares in issue and ranking for dividend during the period.
Diluted earnings per share is calculated by adjusting the weighted average
number of ordinary shares in issue on the assumption of conversion of all
dilutive potential ordinary shares. The Group has only one category of dilutive
potential ordinary shares, being those share options granted where the exercise
price is less than the average price of the Company's ordinary shares during the
period.
The provision of an underlying earnings per share has been included to identify
the performance of operations before amortisation of goodwill, profit or loss on
sale of fixed assets and loss on disposal of discontinued operations.
Earnings per share Earnings
Half-year Half-year Year Half-year Half-year Year
June 2003 June 2002 2002 June 2003 June 2002 2002
pence pence pence #m #m #m
------ ------ ------ ------ ------ ------
Basic profit on
ordinary activities
after taxation 0.88 1.28 1.29 2.7 3.9 3.9
Adjust:
Amortisation
of goodwill 0.89 0.97 1.88 2.7 3.0 5.8
Loss arising on sale
of fixed assets - 0.10 0.16 - 0.3 0.5
Loss on disposal
of discontinued
operations - - 1.14 - - 3.5
------ ------ ------ ------ ------ ------
Underlying
earnings 1.77 2.35 4.47 5.4 7.2 13.7
------ ------ ------ ------ ------ ------
Weighted average number of shares
- basic 306.5m 306.5m 306.5m
- diluted 307.1m 306.7m 306.8m
- underlying 306.5m 306.5m 306.5m
Earnings per share
- basic 0.88p 1.28p 1.29p
- diluted 0.88p 1.28p 1.29p
- underlying 1.77p 2.35p 4.47p
5. Group Cash Flow Statement
a) Reconciliation of operating profit to net cash inflow from operating
activities
Half-year Half-year Year
June 2003 June 2002 2002
#m #m #m
------ ------ ------
Group operating profit 6.4 9.6 17.6
Depreciation of tangible
fixed assets 8.6 9.2 17.8
Amortisation of goodwill 2.7 3.0 5.8
Decrease/(increase) in
working capital 0.3 (0.6) 2.7
------ ------ ------
Net cash inflow from
operating activities 18.0 21.2 43.9
------ ------ ------
b) New loans initiated by Group include new draw downs under the existing
revolving credit facility. Likewise, repayments of existing loans include the
repayment of amounts previously drawn down under the same facility.
c) Analysis of net debt
At 1 Jan Cashflow Non cash Exchange At 30 June
2003 items movement 2003
#m #m #m #m #m
------ ------ ------ ------ ------
Cash 9.6 1.3 - 0.3 11.2
Overdrafts (2.0) 1.8 - (0.1) (0.3)
------ ------ ------ ------ ------
7.6 3.1 - 0.2 10.9
Debt due within
one year (2.4) 2.5 (29.1) (0.1) (29.1)
Debt due after
one year (94.6) 4.5 29.1 0.4 (60.6)
Finance leases (2.1) 0.2 - (0.1) (2.0)
Forward exchange
contract gains 4.1 (3.2) - 0.8 1.7
------ ------ ------ ------ ------
Total (87.4) 7.1 - 1.2 (79.1)
------ ------ ------ ------ ------
The forward exchange contract gains are included within debtors falling due
within one year.
6. Non Statutory Information
Throughout the commentary on the results a number of non statutory financial
numbers are quoted. These include:
* Operating profit before exceptional items and goodwill amortisation -
this is used to illustrate the ongoing, underlying trading performance of
the Group. Note 1 provides the information to reconcile this to operating
profit.
* Underlying earnings per share - this is used to highlight the total
performance of the Group prior to impact of goodwill amortisation and the
disposal of assets and discontinued operations. Note 4 provides the
information to reconcile this to basic earnings per share.
* Free cash flow - this is used to illustrate the total net cash generation
by the Group prior to corporate activity. Free cash flow is the net cash
inflow before financing of #7.1m (2002 half-year - #9.7m; 2002 year -
#26.4m), before the net inflow from acquisitions and disposals of #0.4m
(2002 half-year - #0.4m outflow; 2002 year - #2.2m inflow) and dividends
paid on ordinary shares of #4.1m (2002 half-year - #0.5m; 2002 year -
#2.5m). However, it is after all capital expenditure including that
financed under finance leases of #nil (2002 half-year - #nil; 2002 year -
#1.5m).
7. Status of Financial Information
These Interim Financial Statements, which were approved by the Board of
Directors on 6 August 2003, have been prepared in accordance with the accounting
policies set out in the Group's 2002 Annual Accounts. They have not been audited
or reviewed by the Auditors.
The financial information for the year ended 31 December 2002 as set out above
does not constitute the Group's statutory accounts for the year ended 31
December 2002 but is derived from those accounts. Statutory accounts for 2002
have been delivered to the Registrar of Companies. The Auditors have reported on
those accounts; their reports were unqualified and did not contain statements
under Sections 237(2) or (3) of the Companies Act 1985.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR EQLFBXVBXBBX