Earnings Release • Jun 30, 2013
Earnings Release
Open in ViewerOpens in native device viewer
Bodycote continually improves the website offerings for both customers and investors. The most recent is the addition of an audio webcast of Bodycote's 2013 Interim Results presentation in the Investor Relations section of the website. We invite you to view and to listen by visiting www.bodycote.com/audiocast
This photo-micrograph shows a structure of a 0.7% carbon steel in the normalised condition. Normalising involves heat treatment followed by air cooling and is used typically for heavily forged and cold formed steel in order to return the structure to 'normal'.
| Half year to 30 June 2013 |
Half year to 30 June 2012 (Restated)1 |
|
|---|---|---|
| Revenue | £316.5m | £301.3m |
| Headline operating profit2 | £52.4m | £47.3m |
| Operating profit | £50.3m | £45.4m |
| Headline profit before taxation2 | £50.6m | £45.8m |
| Profit before taxation | £48.5m | £43.9m |
| Headline operating cash flow3 | £46.5m | £52.3m |
| Operating cash flow4 | £43.5m | £49.1m |
| Net debt | £27.1m | £16.7m |
| Basic headline earnings per share5 | 20.0p | 18.3p |
| Basic earnings per share5 | 18.9p | 17.3p |
| Interim dividend per share6 | 4.4p | 4.0p |
08 Unaudited condensed consolidated balance sheet
09 Unaudited condensed consolidated cash flow statement
21 Company information
4 Operating cash flow is defined as cash generated by operations of £72.1m (2012: £75.7m) less net capital expenditure of £28.6m (2012: £26.6m).
2 Headline operating profit and headline profit before taxation exclude the amortisation of acquired intangibles of £2.1m (2012: £0.7m) and acquisition costs of £nil (2012: £1.2m).
3 Headline operating cash flow is defined as operating cash flow stated before cash flow relating to restructuring of £3.0m (2012: £2.0m) and acquisition costs of £nil (2012: £1.2m).
Bodycote made good progress in the first half of 2013. Reported revenues increased by 5.0% (2.6% in constant currencies). Acquisitions made in 2012 added 7.0% to Group revenues, whilst organic revenues (in constant currencies) were lower by 4.5% (£13.5m) compared to the first half of 2012. Headline operating profit1 grew by 10.8% to £52.4m, operating profit1 grew by 10.8% to £50.3m, and Group headline margin2 at 16.6% increased by 90 basis points (2012: 15.7%).
Two achievements within the results are worthy of note. The first is the resilience of the profits in the face of organic revenue3 declines in some sectors and the second is the further expansion of Group margins.
The profit resilience stems from the good cost management and efficiency gains in the parts of the Group that suffered revenue declines. In the Automotive & General Industrial (AGI) business the organic revenue declines of £10.9m were accompanied by a downside operational gearing of only 19%. This is far lower than seen in prior periods of sales decline and the resilience results directly from management actions and represents a validation of Group strategy. The lower organic sales in AGI were not unexpected given the global macroeconomic weakness. The heavy truck and tooling sectors were particularly weak, with sharp declines globally. The organic decline of £2.6m in the Aerospace, Defence & Energy (ADE) business revenues represented, we believe, a short-term slowdown in the inherent long-term growth of the aerospace and energy markets. The volatility of the oil & gas markets, with notable de-stocking in North America, combined with the weak general industrial elements of these divisions more than offset the growth segments. Notwithstanding this, organic profits increased by £1.2m in the ADE business.
The other key achievement in the half was the expansion of Group headline margin by 90 basis points over the same period in the prior year. Cost reductions played an important part in this with average headcount down a further 2.9% (excluding the impact of acquisitions). However, the contribution of some 70 basis points of the improvement in Group margins coming from the new technologies of S3 P (Speciality Stainless Steel Processes) and HIP PF (Hot Isostatic Pressing Product Fabrication) was particularly pleasing. When the strategy of investing in these technologies was launched in 2010 it was clear that these nascent businesses would take some time before they had a meaningful impact on Group results. Growth in these technologies has been very good and margins have remained strong notwithstanding the investments in capital and operating expenses required. Now, some three years later, these growing businesses are thriving and are becoming a meaningful part of the Group.
The three acquisitions completed last year have been integrated into the Group and are performing well. The seamless integration of these businesses is not only due to the hard work of the North American management teams involved but is also testament to the attitude and skill sets of the employees who came with the acquisitions. To date, information flow and best practice transfer has been a two way street with the acquired businesses learning from the pre-existing businesses and vice versa. Overall the acquisitions added £21.2m in revenues and £4.6m in headline operating profit in the first six months of 2013, adding some 40 basis points to Group headline margin.
Headline operating cash flow conversion was 89%4 (2012: 111%) yielding an operating cash flow of £43.5m. Net capital expenditure of £28.6m represents a capital expenditure to depreciation ratio of 1.0 times (2012: 1.1 times), in line with our stated intent to invest in capacity to service specific areas of long-term demand growth. Investment has been focussed on our new technologies, notably in HIP and S3 P, expanded capacity to service the aerospace market and replenishment of assets in some of the acquired businesses which were under-invested.
As we move into the second half of 2013 we will continue to implement our successful strategy. The key elements of the Group's strategy are: a focus on services that are highly valued by our customers; targeted customer engagement; increasing our emerging market footprint; growth in selected new technologies; and the drive for operational excellence.
Organic revenues from the aerospace and defence market grew 3.3% (in constant currencies) and would have been higher but for some slow down in the subcontracting strategy of some key US customers along with pressure on defence budgets, which together caused a temporary reduction in sales growth at a number of our facilities in the first half of the year.
The Group has seen very different conditions in oil & gas depending on the sub-sector. North American demand for onshore exploration and production equipment, particularly for gas fracking applications, weakened significantly in the first half as customers adjusted inventories to reflect the lower level of activity. Declines in North American sales were offset to some extent by growth in sales to customers serving the subsea market. Overall this resulted in an organic decline of 12.1% (in constant currencies) in Bodycote's global sales to oil & gas customers versus the same period in 2012. A greenfield facility for thermal spray was opened in Houston, Texas, giving the Group this capability in North America for the first time.
Sales to industrial gas turbine customers have continued to grow in North America and have begun to show some improvement in Europe. Organic revenues (in constant currencies) were ahead approximately 8% compared to the first half of 2012, although much of this gain was offset by a temporary reduction in demand from nuclear power customers.
Overall aerospace, defence and energy market revenues were up 5.1% compared to the same period in 2012.
Although market conditions in the European car and light truck sector have been weak, the Group has been able to maintain organic revenues (in constant currencies) in this region, as a result of continued share gains and a focus on premium models, sales of which have performed more strongly. Organic car and light truck sales in North America were modestly ahead (in constant currencies). In contrast, the heavy truck market has seen a sharp reduction in demand in both North America and Europe and overall revenues were down organically by over 20% (in constant currencies). Including acquisitions and at actual exchange rates, sales to automotive customers, including heavy truck, grew 8.3% in the first half of the year.
Demand from general industrial customers has been soft in all sectors. The tooling and mining equipment sectors saw the most significant declines but almost all markets were weaker. In total, organic revenues were down by 6.0% (in constant currencies) but with the benefit of acquisitions and at actual exchange rates, revenues were 3.0% higher than in the same period of 2012.
Demand in emerging markets has generally been weak, with sales in automotive and general industrial sectors down 5.8% (in constant currencies).
Overall automotive and general industrial market revenues were up 5.0% compared to the same period in 2012.
Revenues for the ADE business were £133.8m in the six months to June 2013 compared with £130.3m in 2012, an increase of 2.7% (0.5% in constant currencies), made up of an organic decline of 2.0% and growth from acquisitions of 2.5%.
Headline operating profit was £34.5m (2012: £31.3m), an increase of 10.2%. The headline operating margin improved from 24.0% to 25.8%.
Net capital expenditure was £17.3m (2012: £15.6m), representing a spend rate of 1.8 times depreciation (2012: 1.7 times). The majority of capital spend so far this year has been in North America. Notable projects include the expansion of HIP and thermal spray capacity.
Average capital employed for the period was £250.0m (2012: £228.7m).
Revenues for the AGI business were £182.7m in the first half of 2013, compared with £171.0m in 2012, an increase of 6.8%. The growth in constant currencies was 4.1%, made up of an organic decline of 6.4% and growth from acquisitions of 10.5%.
Headline operating profit was £25.1m (2012: £22.8m), an increase of 10.1%. Despite the headwind of weak demand in a number of sectors, headline operating margin improved from 13.3% to 13.7%.
Net capital expenditure was £10.4m (2012: £9.5m) representing a spend rate of 0.6 times depreciation (2012: 0.6 times). The Group continues to focus investment and expand capacity in high addedvalue processes.
Average capital employed for the period was £317.2m (2012: £261.9m).
| Half year to 30 June | ||||||
|---|---|---|---|---|---|---|
| Headline | Headline | |||||
| Revenue | operating profit | operating margin | ||||
| 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |
| (Restated) | (Restated) | |||||
| £m | £m | £m | £m | % | % | |
| ADE | 133.8 | 130.3 | 34.5 | 31.3 | 25.8 | 24.0 |
| AGI | 182.7 | 171.0 | 25.1 | 22.8 | 13.7 | 13.3 |
| 316.5 | 301.3 | 59.6 | 54.1 | 18.8 | 18.0 | |
| Head office |
||||||
| costs | – | – | (7.2) | (6.8) | – | – |
| Total | 316.5 | 301.3 | 52.4 | 47.3 | 16.6 | 15.7 |
Revenue for the half year was £316.5m (2012: £301.3m), an increase of 5.0% compared to the same period last year. In constant currencies the increase was 2.6% (£7.7m), of which £21.2m (7.0%) came from acquisitions, all of which were completed in 2012, together with a like-for-like reduction in revenue of £13.5m (4.5%). There was a year-on-year exchange gain of £7.5m.
Headline operating profit increased to £52.4m (2012: £47.3m) and headline operating margin improved to 16.6% (2012: 15.7%). The contribution to headline operating profit from acquisitions was £4.6m and the impact of exchange was a benefit of £1.7m, which offset a like-for-like reduction in headline operating profit of £1.2m. Operating profit increased to £50.3m (2012: £45.4m) and operating margin was 15.9% (2012: 15.1%).
Headline operating margins for the first six months improved in both ADE and AGI. ADE reported a headline operating margin of 25.8% (2012: 24.0%) and AGI reported a headline operating margin of 13.7% (2012: 13.3%).
| Half year to 30 June | |||
|---|---|---|---|
| 2013 | 2012 | ||
| (Restated) | |||
| £m | £m | ||
| Headline operating profit | 52.4 | 47.3 | |
| Net finance charge | (1.8) | (1.5) | |
| Headline profit before taxation | 50.6 | 45.8 | |
| Amortisation of acquired intangible fixed | |||
| assets | (2.1) | (0.7) | |
| Acquisition costs | – | (1.2) | |
| Profit before taxation | 48.5 | 43.9 |
The net finance charge for the Group was £1.8m compared to £1.5m in 2012. Of the increase, £0.3m relates to higher average net debt, as a result of the 2012 acquisitions, offset by a reduction of £0.1m due to lower interest rates. Higher financing costs of £0.1m result primarily from the refinanced €125m Revolving Credit Facility completed earlier in the year.
| Half year to 30 June | |||
|---|---|---|---|
| 2013 | 2012 | ||
| (Restated) | |||
| £m | £m | ||
| Net interest payable | 0.4 | 0.2 | |
| Financing costs | 0.7 | 0.6 | |
| Other charges | 0.4 | 0.4 | |
| Pension finance charge1 | 0.3 | 0.3 | |
| Net finance charge | 1.8 | 1.5 |
Exceptional costs for the first six months amounted to £2.1m (2012: £1.9m). The charge comprises amortisation of acquired intangible fixed assets of £2.1m (2012: £0.7m) and acquisition costs of £nil (2012: £1.2m).
| Half year to 30 June | |||
|---|---|---|---|
| 2013 | 2012 | ||
| (Restated) | |||
| £m | £m | ||
| Headline operating profit | 52.4 | 47.3 | |
| Add back non-cash items: | |||
| Depreciation and amortisation | 28.2 | 25.1 | |
| Share-based payments | 3.0 | 3.0 | |
| Headline EBITDA2 | 83.6 | 75.4 | |
| Net capital expenditure | (28.6) | (26.6) | |
| Net working capital movement | (8.5) | 3.5 | |
| Headline operating cash flow | 46.5 | 52.3 | |
| Cash cost of restructuring | (3.0) | (2.0) | |
| Acquisition costs | – | (1.2) | |
| Operating cash flow | 43.5 | 49.1 | |
| Interest | (1.7) | (1.2) | |
| Taxation | (14.3) | (9.0) | |
| Free cash flow | 27.5 | 38.9 |
Free cash flow for the period was £27.5m compared to £38.9m in the first six months of 2012. The reason for the decrease compared to 2012 is primarily a result of the working capital outflow in the period, and an increase in taxes paid.
The net working capital outflow for the six month period amounted to £8.5m (2012: inflow of £3.5m). Inventories increased by £0.3m (2012: £0.4m increase). Receivables increased by £12.8m (2012: £7.9m increase) as a result of the seasonally higher sales in May and June in comparison to November and December and the impact of 30 June falling at a weekend pushing some cash receipts into July. Debtor days outstanding at 30 June 2013 remained consistent with 30 June 2012 at 59 days (31 December 2012: 58 days). Payables increased by £4.4m (2012: £11.9m increase). The movement in payables in 2012 was impacted by the timing of significant capital expenditure payments.
Provision balances decreased by £2.8m over the period (2012: £2.5m decrease), predominantly reflecting cash expenditure on restructuring.
1 Restated for the adoption of IAS 19 (Revised) 'Employee Benefits', which has the effect of reducing the pension finance charge by £0.3m. 2 Earnings before interest, tax, depreciation, amortisation, impairment, gain or loss on disposal of property, plant and equipment, cash flow relating to restructuring, acquisition costs and share-based payments.
The Group has continued to manage its capital expenditure programme carefully. Net capital expenditure for the first half was £28.6m (2012: £26.6m) and the ratio to depreciation was 1.0 times (2012: 1.1 times). Major capital projects that were in progress during the first half of 2013 included additional investment in the HIP business in the USA, the S3 P business in Europe and additions to heat treatment capacity in both Europe and the USA.
Income taxes paid during the first six months at £14.3m were £5.3m higher than in 2012, reflecting the increase in profits generated in 2013 compared to the first half of 2012, aided by the impact of acquisitions made in the second half of 2012. Additionally, tax losses in certain countries were fully accessed and exhausted in 2012, resulting in higher cash tax payments for the subsequent comparative period.
The tax charge in the first half of 2013 was £12.5m, compared to a charge of £11.2m for the same period of 2012. The effective tax rate of 25.7% (2012: 25.3%) results from the impact of differing tax rates in each of the numerous jurisdictions in which the Group operates. The rate represents the weighted average of corporation taxes expected for the full financial year.
Basic headline earnings per share from operations for the half year were 20.0p (2012: 18.3p). Basic earnings per share from operations for the half year were 18.9p (2012: 17.3p). Diluted earnings per share were 18.9p (2012: 17.3p).
The Board has declared an interim dividend of 4.4p (2012: 4.0p) which represents an increase of 10% over the prior year. The interim dividend will be paid on 7 November 2013 to all shareholders on the register at the close of business on 4 October 2013.
Group net debt at 30 June 2013 was £27.1m (30 June 2012: £16.7m and 31 December 2012: £34.2m). Loans and letters of credit drawn under the committed facilities at 30 June 2013 totalled £22.6m, compared to £38.4m at 31 December 2012 and £22.2m at 30 June 2012. The Group continues to be able to borrow at competitive rates and therefore currently deems this to be the most effective means of funding. The debt to equity ratio at 30 June 2013 was 5% (2012: 3%).
The Group is financed by a mix of cash flows from operations, short-term borrowings, longer-term loans and finance leases. The Group's funding policy aims to ensure continuity of finance at reasonable cost, based on committed facilities from several sources over a spread of maturities. At 30 June 2013, the Group had the following committed facilities:
| Facility | Expiry date |
Facility £m |
Loan and Letter of Credit Utilisation £m |
Facility Headroom £m |
|---|---|---|---|---|
| £125m Revolving Credit |
31 August 2016 |
125.0 | 17.4 | 107.6 |
| €125m Revolving Credit |
1 March 2018 |
107.1 | – | 107.1 |
| 232.1 | 17.4 | 214.7 | ||
| \$10m Letter of Credit |
31 August 2016 |
6.6 | 5.2 | 1.4 |
| 238.7 | 22.6 | 216.1 |
The Group's principal defined benefit pension obligations have been reviewed as at 30 June 2013. The IAS 19 (Revised) deficit in the UK scheme decreased to £3.9m (31 December 2012: £4.2m). The decrease is a result of the contributions paid, which exceeded the interest on the deficit. In France, for its primarily unfunded cash lump sum obligation, the deficit is £8.7m (31 December 2012: £8.0m). The sum of the deficits for all other Group schemes is £7.2m (31 December 2012: £6.8m).
For the year ended 31 December 2013 the Group is required to adopt IAS 19 (Revised) 'Employee Benefits'. The accounts have been restated and the impact of the restatement is set out in note 1.
In accordance with IFRS 3 'Business Combinations' the Group has carried out a review of the provisional acquisition fair values recognised in the accounts at 31 December 2012. Adjustments made to provisional acquisition fair values as a result of this review are not considered material to the financial statements.
The Group delivered a good first half result, with last year's acquisitions performing well. Improvements in mix and rigorous cost control outweighed softness in demand, resulting in increased margins.
Looking forward, we expect a broadly similar outcome in the second half and therefore the Board continues to expect modest progress for the year as a whole.
The Board remains confident that Bodycote's strategy will continue to deliver good profits, cash and returns through the business cycle.
S.C. Harris Group Chief Executive 25 July 2013
D.F. Landless Group Finance Director 25 July 2013
Financial statements
The Directors do not consider that the principal risks and uncertainties of the Group have changed since the publication of the annual report for the year ended 31 December 2012. The risks and associated risk management processes can be found in the 2012 Annual Report, on pages 26, 27, 82 and 83, which is available at www.bodycote.com. The risks referred to and which could have a material impact on the Group's performance for the remainder of the current financial year relate to:
As stated in note 1 to the condensed financial statements, the Directors have formed a judgement, at the time of approving the condensed financial statements, that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason the Directors continue to adopt the going concern basis in preparing the condensed financial statements.
We confirm to the best of our knowledge that:
By order of the Board,
S.C. Harris Group Chief Executive 25 July 2013
D.F. Landless Group Finance Director 25 July 2013
This Interim Management Report has been prepared solely to provide additional information to shareholders to assess the Group's strategies and the potential for those strategies to succeed. The Interim Management Report should not be relied on by any other party or for any other purpose.
The Interim Management 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 and such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any such forwardlooking information.
| Year ended 31 Dec 2012 (Restated)* |
Half year to 30 June 2013 |
Half year to 30 June 2012 (Restated)* |
||
|---|---|---|---|---|
| £m | Note | £m | £m | |
| 587.8 | Revenue | 2 | 316.5 | 301.3 |
| (490.3) | Cost of sales and overheads | (264.1) | (254.0) | |
| 97.5 | Operating profit prior to exceptional items | 52.4 | 47.3 | |
| (2.0) | Amortisation of acquired intangible fixed assets | (2.1) | (0.7) | |
| 2.4 | Profit on disposal of investment | – | – | |
| (2.5) | Acquisition costs | – | (1.2) | |
| (2.4) | Reorganisation costs | – | – | |
| 93.0 | Operating profit | 2 | 50.3 | 45.4 |
| 0.2 | Investment revenue | 0.1 | 0.1 | |
| (3.2) | Finance costs | (1.9) | (1.6) | |
| 90.0 | Profit before taxation | 48.5 | 43.9 | |
| (22.8) | Taxation | 4 | (12.5) | (11.2) |
| 67.2 | Profit for the period | 36.0 | 32.7 | |
| Attributable to: | ||||
| 67.1 | Equity holders of the parent | 35.8 | 32.6 | |
| 0.1 | Non-controlling interests | 0.2 | 0.1 | |
| 67.2 | 36.0 | 32.7 | ||
| Earnings per share | 5 | |||
| Pence | Pence | Pence | ||
| 35.9 | Basic | 18.9 | 17.3 | |
| 35.9 | Diluted | 18.9 | 17.3 |
All activities have arisen from continuing operations.
* Restated for the adoption of IAS 19 (Revised) 'Employee Benefits' (see note 1).
| Year ended 31 Dec 2012 |
Half year to 30 June 2013 |
Half year to 30 June 2012 |
|
|---|---|---|---|
| (Restated)* £m |
£m | (Restated)* £m |
|
| 67.2 | Profit for the period | 36.0 | 32.7 |
| Items that will not be reclassified to profit or loss: | |||
| (5.5) | Actuarial losses on defined benefit pension schemes | (0.4) | (2.0) |
| 1.4 | Tax on items not reclassified | – | 0.5 |
| (4.1) | Total items that will not be reclassified to profit or loss | (0.4) | (1.5) |
| Items that may be reclassified subsequently to profit or loss: | |||
| (14.2) | Exchange gains / (losses) on translation of foreign operations | 22.6 | (10.4) |
| – | Movements on hedges of net investments | – | 0.1 |
| (14.2) | Total items that may be reclassified subsequently to profit or loss | 22.6 | (10.3) |
| (18.3) | Other comprehensive income / (expense) for the period | 22.2 | (11.8) |
| 48.9 | Total comprehensive income for the period | 58.2 | 20.9 |
| Attributable to: | |||
| 48.8 | Equity holders of the parent | 58.0 | 20.7 |
| 0.1 | Non-controlling interests | 0.2 | 0.2 |
| 48.9 | 58.2 | 20.9 |
| As at 31 Dec 2012 |
As at 30 June 2013 |
As at 30 June 2012 |
||
|---|---|---|---|---|
| (Restated) | (Restated) | |||
| £m | Note | £m | £m | |
| Non-current assets | ||||
| 131.8 | Goodwill | 136.5 | 111.8 | |
| 35.0 | Other intangible assets | 35.7 | 20.6 | |
| 448.7 | Property, plant and equipment | 470.0 | 444.6 | |
| 1.6 | Other investments | 1.6 | 1.6 | |
| 33.5 | Deferred tax assets | 36.1 | 35.8 | |
| 1.6 | Trade and other receivables | 2.2 | 2.1 | |
| 652.2 | 682.1 | 616.5 | ||
| Current assets | ||||
| 18.4 | Inventories | 19.5 | 16.7 | |
| 0.6 | Current tax assets | 0.6 | – | |
| 109.5 | Trade and other receivables | 127.0 | 114.3 | |
| 10.0 | Cash and bank balances | 8.2 | 10.2 | |
| 2.1 | Assets held for sale | 2.7 | 2.5 | |
| 140.6 | 158.0 | 143.7 | ||
| 792.8 | Total assets | 840.1 | 760.2 | |
| Current liabilities | ||||
| 132.9 | Trade and other payables | 144.5 | 137.5 | |
| 13.7 | Current tax liabilities | 12.1 | 13.2 | |
| 0.2 | Obligations under finance leases | 0.1 | 0.1 | |
| 43.4 | Borrowings | 17.5 | 8.8 | |
| 0.1 | Derivative financial instruments | – | 0.3 | |
| 8.9 | Provisions | 3 | 6.3 | 8.0 |
| 199.2 | 180.5 | 167.9 | ||
| (58.6) | Net current liabilities | (22.5) | (24.2) | |
| Non-current liabilities | ||||
| 0.3 | Borrowings | 17.4 | 17.5 | |
| 19.0 | Retirement benefit obligations | 19.8 | 15.8 | |
| 56.4 | Deferred tax liabilities | 62.2 | 59.3 | |
| 0.3 | Obligations under finance leases | 0.3 | 0.5 | |
| 9.4 | Provisions | 3 | 10.3 | 10.9 |
| 4.1 | Other payables | 3.5 | 4.1 | |
| 89.5 | 113.5 | 108.1 | ||
| 288.7 | Total liabilities | 294.0 | 276.0 | |
| 504.1 | Net assets | 546.1 | 484.2 | |
| Equity | ||||
| 33.1 | Share capital | 33.1 | 33.1 | |
| 177.1 | Share premium account | 177.1 | 177.0 | |
| (11.3) | Own shares | (6.0) | (9.7) | |
| 141.6 | Other reserves | 139.8 | 141.0 | |
| 10.5 | Hedging and translation reserves | 33.1 | 14.3 | |
| 151.7 | Retained earnings | 167.4 | 127.0 | |
| 502.7 | Equity attributable to equity holders of the parent | 544.5 | 482.7 | |
| 1.4 | Non-controlling interests | 1.6 | 1.5 | |
| 504.1 | Total equity | 546.1 | 484.2 |
| Year ended | Half year to | Half year to | ||
|---|---|---|---|---|
| 31 Dec 2012 £m |
Note | 30 June 2013 £m |
30 June 2012 £m |
|
| 131.2 | Net cash from operating activities | 7 | 57.9 | 66.5 |
| Investing activities | ||||
| (48.8) | Purchases of property, plant and equipment | (28.2) | (28.2) | |
| Proceeds on disposal of property, plant and equipment and intangible | ||||
| 4.7 | assets | 0.6 | 3.2 | |
| (3.6) | Purchases of intangible fixed assets | (1.0) | (1.6) | |
| (84.7) | Acquisition of businesses | – | (32.0) | |
| (0.9) | Purchases of sundry investments | – | (0.8) | |
| 2.7 | Disposal of subsidiary | – | – | |
| (130.6) | Net cash used in investing activities | (28.6) | (59.4) | |
| Financing activities | ||||
| 0.3 | Interest received | 0.2 | 0.2 | |
| (2.8) | Interest paid | (1.9) | (1.4) | |
| (21.3) | Dividends paid | (15.7) | (13.8) | |
| (2.3) | Repayments of bank loans | (34.5) | (2.4) | |
| (0.2) | Payments of obligations under finance leases | (0.1) | (0.1) | |
| 28.8 | New bank loans raised | 21.6 | 12.5 | |
| 0.3 | Proceeds on issue of ordinary share capital | – | 0.2 | |
| (11.0) | Own shares purchased / settlement of share options | (3.5) | (8.5) | |
| (8.2) | Net cash used in financing activities | (33.9) | (13.3) | |
| (7.6) | Net decrease in cash and cash equivalents | (4.6) | (6.2) | |
| 9.5 | Cash and cash equivalents at beginning of period | 1.6 | 9.5 | |
| (0.3) | Effect of foreign exchange rate changes | 0.1 | (0.6) | |
| 1.6 | Cash and cash equivalents at end of period | (2.9) | 2.7 |
| Share | Hedging and |
Equity attributable to equity |
Non | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Share capital |
premium account |
Own shares |
Other reserves |
translation reserves |
Retained earnings |
holders of the parent |
controlling interests |
Total equity |
|
| Half year to 30 June 2013 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| 1 January 2013 (as previously reported) Impact of IAS 19 (Revised) |
33.1 – |
177.1 – |
(11.3) – |
141.6 – |
10.5 – |
152.0 (0.3) |
503.0 (0.3) |
1.4 – |
504.4 (0.3) |
| 1 January 2013 (as restated) Net profit for the period |
33.1 – |
177.1 – |
(11.3) – |
141.6 – |
10.5 – |
151.7 35.8 |
502.7 35.8 |
1.4 0.2 |
504.1 36.0 |
| Exchange differences on translation of | |||||||||
| overseas operations | – | – | – | – | 22.6 | – | 22.6 | – | 22.6 |
| Actuarial losses on defined benefit pension schemes net of deferred tax |
– | – | – | – | – | (0.4) | (0.4) | – | (0.4) |
| Total comprehensive income for the period | – | – | – | – | 22.6 | 35.4 | 58.0 | 0.2 | 58.2 |
| Acquired in the period / settlement of share options |
– | – | 5.3 | (4.8) | – | (4.0) | (3.5) | – | (3.5) |
| Share-based payments | – | – | – | 3.0 | – | – | 3.0 | – | 3.0 |
| Dividends paid | – | – | – | – | – | (15.7) | (15.7) | – | (15.7) |
| 30 June 2013 | 33.1 | 177.1 | (6.0) | 139.8 | 33.1 | 167.4 | 544.5 | 1.6 | 546.1 |
| Half year to 30 June 2012 | |||||||||
| 1 January 2012 (as previously reported) | 33.0 | 176.9 | (6.7) | 143.1 | 24.7 | 110.3 | 481.3 | 1.3 | 482.6 |
| Impact of IAS 19 (Revised) | – | – | – | – | – | (0.3) | (0.3) | – | (0.3) |
| 1 January 2012 (as restated) | 33.0 | 176.9 | (6.7) | 143.1 | 24.7 | 110.0 | 481.0 | 1.3 | 482.3 |
| Net profit for the period | – | – | – | – | – | 32.6 | 32.6 | 0.1 | 32.7 |
| Exchange differences on translation of overseas operations |
– | – | – | – | (10.5) | – | (10.5) | 0.1 | (10.4) |
| Movements on hedges of net investments | – | – | – | – | 0.1 | – | 0.1 | – | 0.1 |
| Realisation of revaluation surplus | – | – | – | (0.4) | – | 0.4 | – | – | – |
| Actuarial losses on defined benefit pension | |||||||||
| schemes net of deferred tax | – | – | – | – | – | (1.5) | (1.5) | – | (1.5) |
| Total comprehensive income for the period | – | – | – | (0.4) | (10.4) | 31.5 | 20.7 | 0.2 | 20.9 |
| Issue of share capital | 0.1 | 0.1 | – | – | – | – | 0.2 | – | 0.2 |
| Acquired in the period / settlement of share options |
– | – | (3.0) | (4.7) | – | (0.7) | (8.4) | – | (8.4) |
| Share-based payments | – | – | – | 3.0 | – | – | 3.0 | – | 3.0 |
| Dividends paid | – | – | – | – | – | (13.8) | (13.8) | – | (13.8) |
| 30 June 2012 | 33.1 | 177.0 | (9.7) | 141.0 | 14.3 | 127.0 | 482.7 | 1.5 | 484.2 |
| Year ended 31 December 2012 | |||||||||
| 1 January 2012 (as previously reported) | 33.0 | 176.9 | (6.7) | 143.1 | 24.7 | 110.3 | 481.3 | 1.3 | 482.6 |
| Impact of IAS 19 (Revised) | – | – | – | – | – | (0.3) | (0.3) | – | (0.3) |
| 1 January 2012 (as restated) | 33.0 | 176.9 | (6.7) | 143.1 | 24.7 | 110.0 | 481.0 | 1.3 | 482.3 |
| Net profit for the year | – | – | – | – | – | 67.1 | 67.1 | 0.1 | 67.2 |
| Exchange differences on translation of overseas operations |
– | – | – | – | (14.2) | – | (14.2) | – | (14.2) |
| Realisation of revaluation surplus | – | – | – | (0.4) | – | 0.4 | – | – | – |
| Actuarial losses on defined benefit pension schemes net of deferred tax |
– | – | – | – | – | (4.1) | (4.1) | – | (4.1) |
| Total comprehensive income for the year Issue of share capital |
– 0.1 |
– 0.2 |
– – |
(0.4) – |
(14.2) – |
63.4 – |
48.8 0.3 |
0.1 – |
48.9 0.3 |
| Acquired in the year / settlement of share options | – | – | (4.6) | (5.0) | – | (1.4) | (11.0) | – | (11.0) |
| Share-based payments | – | – | – | 3.9 | – | – | 3.9 | – | 3.9 |
| Deferred tax on share-based payment | |||||||||
| transactions | – | – | – | – | – | 1.0 | 1.0 | – | 1.0 |
| Dividends paid | – | – | – | – | – | (21.3) | (21.3) | – | (21.3) |
| 31 December 2012 | 33.1 | 177.1 | (11.3) | 141.6 | 10.5 | 151.7 | 502.7 | 1.4 | 504.1 |
Included in other reserves is the capital redemption reserve arising on redemption of the Group's B shares of £129.4m (2012: £129.4m) and the share-based payment reserve of £9.1m (2012: £10.2m).
This condensed set of financial statements for the half year ended 30 June 2013 has been prepared in accordance with IAS 34, 'Interim Financial Reporting'.
The Interim Management Report has been prepared using accounting policies consistent with International Financial Reporting Standards (IFRSs) as adopted by the European Union and in accordance with those disclosed in the annual report for the year ended 31 December 2012, which was filed with the Registrar of Companies on 5 June 2013.
In determining the basis of preparation for the Interim Management Report, the Directors have considered the Group's business activities, together with the factors likely to affect its future development, performance and position which are set out in the Financial Overview. This includes an overview of the Group's financial position, its cash flows, liquidity position and borrowing facilities.
The Group meets its working capital requirements through a combination of committed and uncommitted facilities and overdrafts. The overdrafts and uncommitted facilities are repayable on demand but the committed facilities are due for renewal as set out below. There is sufficient headroom in the committed facility covenants to assume that these facilities can be operated as contracted for the foreseeable future.
The committed facilities as at 30 June 2013 were as follows:
The weighted average life of the revolving credit committed facilities on 30 June 2013 was 3.9 years.
The Group's forecasts and projections, which cover a period of at least 12 months from the date of approval of this Interim Management Report, taking account of reasonable potential changes in trading performance, show that the Group should be able to operate within the level of its current committed facilities.
The Directors have reviewed forecasts and projections for the Group's markets and services, assessing the committed facility and financial covenant headroom, central liquidity and the Group's ability to access further funding. The Directors also reviewed downside sensitivity analysis over the forecast period, thereby taking into account the uncertainties arising from the current economic environment. Following this review, the Directors have formed a judgement, at the time of approving the condensed financial statements, that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason the Directors continue to adopt the going concern basis in preparing the condensed financial statements.
In the current financial year, the Group has adopted the amendments to IAS 1 'Presentation of Items of Other Comprehensive Income', IAS 19 (Revised) 'Employee Benefits' and IFRS 13 'Fair Value Measurement'. Otherwise, the same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in the Group's latest annual audited financial statements.
The amendments to IAS 1 'Presentation of Items of Other Comprehensive Income' require items of other comprehensive income to be grouped by those items that will be reclassified subsequently to profit or loss and those that will never be reclassified, together with their associated income tax. The amendments have been applied retrospectively, and hence the presentation of items of comprehensive income have been restated to reflect the change. The effect of these changes is evident from the condensed consolidated statement of comprehensive income.
IAS 19 (Revised) 'Employee Benefits' and the related consequential amendments have impacted the accounting for the Group's defined benefit scheme by:
Business review
As a result of this change in accounting policy the comparative amounts have been restated, as follows:
| Year ended | Year ended | Half year to | |
|---|---|---|---|
| 31 Dec 2011 | 31 Dec 2012 | 30 June 2012 | |
| £m | £m | £m | |
| Statement of financial position | |||
| Retained earnings (as previously reported) | 110.3 | 152.0 | 127.3 |
| Increase in deferred tax asset | 0.2 | 0.2 | 0.2 |
| Increase in pension deficit | (0.5) | (0.5) | (0.5) |
| Retained earnings (as restated) | 110.0 | 151.7 | 127.0 |
| Year ended | Half year to | ||
| 31 Dec 2012 | 30 June 2012 | ||
| £m | £m | ||
| Statement of comprehensive income | |||
| Profit for the period (as previously reported) | 67.0 | 32.6 | |
| Increase in operating costs | (0.4) | (0.2) | |
| Reduction in finance costs | 0.6 | 0.3 | |
| Profit for the period (as restated) | 67.2 | 32.7 | |
| Other comprehensive expense (as previously reported) | (18.1) | (11.7) | |
| Increase in actuarial losses on defined benefit pension schemes | (0.2) | (0.1) | |
| Other comprehensive expense (as restated) | (18.3) | (11.8) |
For the current period, the profit is £0.1m higher and other comprehensive expense is £0.1m higher than it would have been prior to the adoption of IAS 19 (Revised).
| Year ended 31 Dec 2012 (as previously |
Year ended 31 Dec 2012 |
Variance | |
|---|---|---|---|
| reported) | (as restated) | ||
| £m | £m | £m | |
| Operating costs | 1.1 | 1.5 | 0.4 |
| Net finance charge | 1.2 | 0.6 | (0.6) |
| Total IAS 19 charge | 2.3 | 2.1 | (0.2) |
| Headline operating profit | 97.9 | 97.5 | (0.4) |
The adoption of IFRS 13 'Fair Value Measurement' has had no material impact.
IFRS 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the Chief Executive to allocate resources to the segments and to assess their performance.
The Group's reportable segments have been determined in accordance with the activity of the Group, focusing on key market sectors. Principally, this splits the Group into two business areas, being:
This initial split is determined following consideration of factors including the different customer sets, differing service requirements and different characteristics of business activity. A further split is then made for the geographical divisional split of the Group, being:
| Half year to 30 June 2013 | ||||||
|---|---|---|---|---|---|---|
| Head | ||||||
| Office and | ||||||
| ADE | AGI | eliminations | Consolidated | |||
| Group | £m | £m | £m | £m | ||
| Revenue | ||||||
| Total revenue | 133.8 | 182.7 | – | 316.5 | ||
| Result | ||||||
| Headline operating profit prior to share-based payments and | ||||||
| unallocated corporate expenses | 35.5 | 26.5 | – | 62.0 | ||
| Share-based payments | (1.0) | (1.4) | (1.2) | (3.6) | ||
| Unallocated corporate expenses | – | – | (6.0) | (6.0) | ||
| Headline operating profit / (loss) | 34.5 | 25.1 | (7.2) | 52.4 | ||
| Amortisation of acquired intangible fixed assets | (0.7) | (1.4) | – | (2.1) | ||
| Segment result | 33.8 | 23.7 | (7.2) | 50.3 | ||
| Investment revenue | 0.1 | |||||
| Finance costs | (1.9) | |||||
| Profit before taxation | 48.5 | |||||
| Taxation | (12.5) | |||||
| Profit for the period | 36.0 |
Inter-segment sales are not material.
The Group does not rely on any individual major customers.
| Half year to 30 June 2013 | ||||
|---|---|---|---|---|
| Aerospace, Defence & Energy | Western Europe £m |
North America £m |
Emerging markets £m |
Total ADE £m |
| Revenue | ||||
| Total revenue | 61.7 | 70.5 | 1.6 | 133.8 |
| Result | ||||
| Headline operating profit prior to share-based payments | 15.7 | 19.5 | 0.3 | 35.5 |
| Share-based payments | (0.3) | (0.7) | – | (1.0) |
| Headline operating profit | 15.4 | 18.8 | 0.3 | 34.5 |
| Amortisation of acquired intangible fixed assets | (0.2) | (0.5) | – | (0.7) |
| Segment result | 15.2 | 18.3 | 0.3 | 33.8 |
| Half year to 30 June 2013 | ||||
|---|---|---|---|---|
| Western Europe |
North America |
Emerging markets |
Total AGI |
|
| Automotive & General Industrial | £m | £m | £m | £m |
| Revenue | ||||
| Total revenue | 114.9 | 44.8 | 23.0 | 182.7 |
| Result | ||||
| Headline operating profit prior to share-based payments | 16.6 | 8.4 | 1.5 | 26.5 |
| Share-based payments | (0.9) | (0.4) | (0.1) | (1.4) |
| Headline operating profit | 15.7 | 8.0 | 1.4 | 25.1 |
| Amortisation of acquired intangible fixed assets | (0.1) | (1.2) | (0.1) | (1.4) |
| Segment result | 15.6 | 6.8 | 1.3 | 23.7 |
| Half year to 30 June 2012 (Restated) | ||||
|---|---|---|---|---|
| Head | ||||
| Office and | ||||
| ADE | AGI | eliminations | Consolidated | |
| Group | £m | £m | £m | £m |
| Revenue | ||||
| Total revenue | 130.3 | 171.0 | – | 301.3 |
| Result | ||||
| Headline operating profit prior to share-based payments and | ||||
| unallocated corporate expenses | 32.5 | 24.3 | – | 56.8 |
| Share-based payments | (1.2) | (1.5) | (1.3) | (4.0) |
| Unallocated corporate expenses | – | – | (5.5) | (5.5) |
| Headline operating profit / (loss) | 31.3 | 22.8 | (6.8) | 47.3 |
| Amortisation of acquired intangible fixed assets | (0.4) | (0.3) | – | (0.7) |
| Acquisition costs | (0.8) | (0.4) | – | (1.2) |
| Segment result | 30.1 | 22.1 | (6.8) | 45.4 |
| Investment revenue | 0.1 | |||
| Finance costs | (1.6) | |||
| Profit before taxation | 43.9 | |||
| Taxation | (11.2) | |||
| Profit for the period | 32.7 |
| Half year to 30 June 2012 | ||||
|---|---|---|---|---|
| Western | North | Emerging | Total | |
| Europe | America | markets | ADE | |
| Aerospace, Defence & Energy | £m | £m | £m | £m |
| Revenue | ||||
| Total revenue | 58.8 | 70.8 | 0.7 | 130.3 |
| Result | ||||
| Headline operating profit prior to share-based payments | 12.9 | 19.6 | – | 32.5 |
| Share-based payments | (0.4) | (0.8) | – | (1.2) |
| Headline operating profit | 12.5 | 18.8 | – | 31.3 |
| Amortisation of acquired intangible fixed assets | (0.1) | (0.3) | – | (0.4) |
| Acquisition costs | – | (0.8) | – | (0.8) |
| Segment result | 12.4 | 17.7 | – | 30.1 |
| Half year to 30 June 2012 | ||||
|---|---|---|---|---|
| Western | North | Emerging | Total | |
| Europe | America | markets | AGI | |
| Automotive & General Industrial | £m | £m | £m | £m |
| Revenue | ||||
| Total revenue | 117.2 | 31.4 | 22.4 | 171.0 |
| Result | ||||
| Headline operating profit prior to share-based payments | 16.6 | 7.0 | 0.7 | 24.3 |
| Share-based payments | (1.1) | (0.3) | (0.1) | (1.5) |
| Headline operating profit | 15.5 | 6.7 | 0.6 | 22.8 |
| Amortisation of acquired intangible fixed assets | (0.1) | (0.1) | (0.1) | (0.3) |
| Acquisition costs | – | (0.4) | – | (0.4) |
| Segment result | 15.4 | 6.2 | 0.5 | 22.1 |
| Year ended 31 December 2012 (Restated) | ||||
|---|---|---|---|---|
| Head | ||||
| Office and | ||||
| ADE | AGI | eliminations | Consolidated | |
| Group | £m | £m | £m | £m |
| Revenue | ||||
| Total revenue | 260.4 | 327.4 | – | 587.8 |
| Result | ||||
| Headline operating profit prior to share-based payments and | ||||
| unallocated corporate expenses | 71.4 | 45.1 | – | 116.5 |
| Share-based payments | (1.8) | (1.5) | (2.1) | (5.4) |
| Unallocated corporate expenses | – | – | (13.6) | (13.6) |
| Headline operating profit / (loss) | 69.6 | 43.6 | (15.7) | 97.5 |
| Amortisation of acquired intangible fixed assets | (1.1) | (0.9) | – | (2.0) |
| Profit on disposal of investment | – | – | 2.4 | 2.4 |
| Acquisition costs | (0.8) | (1.7) | – | (2.5) |
| Reorganisation costs | – | – | (2.4) | (2.4) |
| Segment result | 67.7 | 41.0 | (15.7) | 93.0 |
| Investment revenue | 0.2 | |||
| Finance costs | (3.2) | |||
| Profit before taxation | 90.0 | |||
| Taxation | (22.8) | |||
| Profit for the year | 67.2 |
| Year ended 31 December 2012 | ||||
|---|---|---|---|---|
| Western Europe |
North America |
Emerging markets |
Total ADE |
|
| Aerospace, Defence & Energy | £m | £m | £m | £m |
| Revenue | ||||
| Total revenue | 118.3 | 140.4 | 1.7 | 260.4 |
| Result | ||||
| Headline operating profit / (loss) prior to share-based payments | 27.9 | 43.7 | (0.2) | 71.4 |
| Share-based payments | (0.5) | (1.3) | – | (1.8) |
| Headline operating profit / (loss) | 27.4 | 42.4 | (0.2) | 69.6 |
| Amortisation of acquired intangible fixed assets | (0.3) | (0.8) | – | (1.1) |
| Acquisition costs | – | (0.8) | – | (0.8) |
| Segment result | 27.1 | 40.8 | (0.2) | 67.7 |
| Year ended 31 December 2012 | ||||
|---|---|---|---|---|
| Western | North | Emerging | Total | |
| Europe | America | markets | AGI | |
| Automotive & General Industrial | £m | £m | £m | £m |
| Revenue | ||||
| Total revenue | 219.2 | 61.8 | 46.4 | 327.4 |
| Result | ||||
| Headline operating profit prior to share-based payments | 30.3 | 13.1 | 1.7 | 45.1 |
| Share-based payments | (1.0) | (0.5) | – | (1.5) |
| Headline operating profit | 29.3 | 12.6 | 1.7 | 43.6 |
| Amortisation of acquired intangible fixed assets | (0.2) | (0.5) | (0.2) | (0.9) |
| Acquisition costs | – | (1.7) | – | (1.7) |
| Segment result | 29.1 | 10.4 | 1.5 | 41.0 |
| Restructuring | Restructuring Environmental |
Environmental | Total | |
|---|---|---|---|---|
| £m | £m | £m | £m | |
| 1 January 2013 | 4.4 | 7.1 | 6.8 | 18.3 |
| Increase in provision | – | – | 0.4 | 0.4 |
| Utilisation of provision | (2.3) | (0.7) | (0.2) | (3.2) |
| Exchange difference | 0.2 | 0.5 | 0.4 | 1.1 |
| 30 June 2013 | 2.3 | 6.9 | 7.4 | 16.6 |
| Included in current liabilities | 6.3 | |||
| Included in non-current liabilities | 10.3 | |||
| 16.6 |
The restructuring provision relates to the remaining costs associated with the closure of various heat treatment sites and with the establishment of an accounting shared service centre in Prague.
The Group provides for the costs of environmental remediation that have been identified, either as part of acquisition due diligence, or in other circumstances where remediation by the Group is required. This provision is reviewed annually and is separated into Restructuring Environmental and Environmental to separately identify environmental provisions relating to the 2008 and 2009 restructuring programmes from those arising in the ordinary course of business.
The majority of cash outflows in respect of these liabilities are expected to occur within five years.
| 4. | Taxation Year ended 31 Dec 2012 £m |
Half year to 30 June 2013 £m |
Half year to 30 June 2012 £m |
|
|---|---|---|---|---|
| Current tax: | ||||
| 23.8 | Current tax – charge for the period | 12.8 | 13.3 | |
| (0.5) | Current tax – adjustments in respect of prior periods | (0.2) | – | |
| 23.3 | Total current tax | 12.6 | 13.3 | |
| (0.5) | Deferred tax | (0.1) | (2.1) | |
| 22.8 | Total | 12.5 | 11.2 |
The rate of tax for the interim period is 25.7% (2012: 25.3%) of the profit before tax. The rate of tax is reflective of the impact of blending profits and losses from different countries and the different tax rates associated with those countries. The tax rate includes the impact of the reduction in the UK's corporation tax rate from 24% to 23% with effect from 1 April 2013.
The calculation of the basic and diluted earnings per share is based on the following data:
| Year ended 31 Dec 2012 |
Half year to 30 June 2013 |
Half year to 30 June 2012 |
|
|---|---|---|---|
| (Restated) £m |
£m | (Restated) £m |
|
| Earnings | |||
| Earnings for the purpose of basic earnings per share being net profit attributable to | |||
| 67.1 | equity holders of the parent | 35.8 | 32.6 |
| Number of shares | |||
| Number | Number | Number | |
| 186,981,962 | Weighted average number of ordinary shares for the purposes of basic earnings per share |
189,300,639 | 188,429,110 |
| Effect of dilutive potential ordinary shares: | |||
| 19,307 | Share options | 11,433 | 55,696 |
| Weighted average number of ordinary shares for the purposes of diluted earnings | |||
| 187,001,269 | per share | 189,312,072 | 188,484,806 |
| Earnings per share | |||
| Pence | Pence | Pence | |
| 35.9 | Basic | 18.9 | 17.3 |
| 35.9 | Diluted | 18.9 | 17.3 |
| Headline earnings | |||
| £m | £m | £m | |
| 67.1 | Net profit attributable to equity holders of the parent | 35.8 | 32.6 |
| Add back: | |||
| 1.9 (2.2) |
Amortisation of acquired intangible fixed assets (net of tax) Profit on disposal of investment (net of tax) |
2.0 – |
0.7 – |
| 1.6 | Acquisition costs (net of tax) | – | 1.2 |
| 1.8 | Reorganisation costs (net of tax) | – | – |
| 70.2 | Headline earnings | 37.8 | 34.5 |
| Headline earnings per share | |||
| Pence | Pence | Pence | |
| 37.5 | Basic | 20.0 | 18.3 |
| 37.5 | Diluted | 20.0 | 18.3 |
Business review
Amounts recognised as distributions to equity holders in the period:
| Year ended 31 Dec 2012 £m |
Half year to 30 June 2013 £m |
Half year to 30 June 2012 £m |
|
|---|---|---|---|
| 13.8 | Final dividend for the year ended 31 December 2011 of 7.3p per share | – | 13.8 |
| 7.5 | Interim dividend for the year ended 31 December 2012 of 4.0p per share | – | – |
| – | Final dividend for the year ended 31 December 2012 of 8.3p per share | 15.7 | – |
| 21.3 | 15.7 | 13.8 | |
| Proposed interim dividend for the year ended 31 December 2013 of 4.4p (2012: 4.0p) per share |
8.2 | 7.5 |
The proposed interim dividend was approved by the Board on 23 July 2013 and has not been included as a liability in these condensed financial statements.
| Year ended 31 Dec 2012 (Restated) |
Half year to 30 June 2013 |
Half year to 30 June 2012 (Restated) |
|
|---|---|---|---|
| £m | £m | £m | |
| 67.2 | Profit for the period | 36.0 | 32.7 |
| Adjustments for: | |||
| (0.2) | Investment revenue | (0.1) | (0.1) |
| 3.2 | Finance costs | 1.9 | 1.6 |
| 22.8 | Taxation | 12.5 | 11.2 |
| 48.7 | Depreciation of property, plant and equipment | 26.1 | 24.6 |
| 4.2 | Amortisation of intangible assets | 2.6 | 1.6 |
| 0.1 | Loss on disposal of property, plant and equipment | – | – |
| 3.9 | Share-based payments | 3.0 | 3.0 |
| 0.7 | Impairment of fixed assets | 1.6 | – |
| (2.4) | Gain on disposal of businesses | – | – |
| 148.2 | EBITDA* | 83.6 | 74.6 |
| (1.8) | Increase in inventories | (0.3) | (0.4) |
| 0.3 | (Increase) / decrease in receivables | (12.8) | (7.9) |
| 6.8 | Increase in payables | 4.4 | 11.9 |
| (2.8) | Decrease in provisions | (2.8) | (2.5) |
| 150.7 | Cash generated by operations | 72.1 | 75.7 |
| (0.2) | Cash inflow / (outflow) from settlement of derivative financial instruments | 0.1 | (0.2) |
| (19.3) | Income taxes paid | (14.3) | (9.0) |
| 131.2 | Net cash from operating activities | 57.9 | 66.5 |
* Earnings before interest, tax, depreciation, amortisation, impairment, gain or loss on disposal of property, plant and equipment and share-based payments.
Cash and cash equivalents comprise:
| 10.0 | Cash and bank balances | 8.2 | 10.2 |
|---|---|---|---|
| (8.4) | Bank overdrafts (included in borrowings) | (11.1) | (7.5) |
| 1.6 | (2.9) | 2.7 |
Transactions between the Company and its wholly owned subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed.
The comparative information for the year ended 31 December 2012 contained within these condensed financial statements does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. Those accounts have been reported on by the Group's auditor and delivered to the Registrar of Companies. The auditor's report on those accounts was not qualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
Copies of this report and the last Annual Report and Accounts are available from the Secretary, Bodycote plc, Springwood Court, Springwood Close, Tytherington Business Park, Macclesfield, Cheshire SK10 2XF, and can each be downloaded or viewed via the Group's website at www.bodycote.com. Copies of this report have also been submitted to the UK Listing Authority, and will shortly be available at the UK Listing Authority's Document Viewing Facility at 25 The North Colonnade, Canary Wharf, London E14 5HS (Telephone +44 (0)207 676 1000).
We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2013, which comprises the condensed consolidated income statement, the condensed consolidated statement of comprehensive income, the condensed consolidated balance sheet, the condensed consolidated cash flow statement, the condensed consolidated statement of changes in equity and related notes 1 to 9. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board. Our work has been undertaken so that we might state to the company those matters we are required to state to it in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusions we have formed.
The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
As disclosed in note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", as adopted by the European Union.
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2013 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
Chartered Accountants and Statutory Auditor Manchester, United Kingdom 25 July 2013
Interim dividend for 2013 7 November 2013 Results for 2013 February 2014 Annual General Meeting April 2014 Final dividend for 2013 May 2014 Interim results for 2014 July 2014 Interim dividend for 2014 November 2014
Enquiries on the following administrative matters can be addressed to the Company's registrars, at Capita Registrars, The Registry, 34 Beckenham Road, Beckenham, Kent BR3 4TU. Telephone: 0871 664 0300 (calls to 0871 numbers cost 10p per minute plus network extras - lines are open 9.00am until 5.30pm, Monday to Friday) or +44 (0)208 639 3399; Fax: +44 (0)1484 600 911; and email: ([email protected]).
Forms for these matters can be downloaded from the registrars' website at www.capitaregistrars.com, where shareholders can also check their holdings and details.
Information on a low cost share dealing service offered by our registrars is available from Capita on 0871 664 0364 (calls to 0871 numbers cost 10p per minute plus network extras) or at www.capitadeal.com.
www.bodycote.com
Bodycote plc Springwood Court Springwood Close Tytherington Business Park Macclesfield Cheshire SK10 2XF
Tel: +44 (0)1625 505300 Fax: +44 (0)1625 505313 Email: [email protected]
© Bodycote plc 2013 Produced by Jones and Palmer www.jonesandpalmer.co.uk
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.