Final Results
Avon Rubber PLC
29 November 2007
Strictly embargoed until 07:00 29 November 2007
Avon Rubber p.l.c.
Preliminary results for the year ended 30 September 2007
30 Sept 30 Sept
2007 2006
£Millions £Millions
--------------------------------------------------------------------------------
CONTINUING OPERATIONS
Revenue 66.7 63.1
Operating profit/(loss) before exceptional items 1.2 (0.1)
Operating profit after exceptional items 1.2 2.5
Profit/(loss) for the year 2.2 (0.8)
PROFIT/(LOSS) FOR THE YEAR 1.1 (19.1)
EARNINGS/(LOSS) PER SHARE
Basic 3.9p (68.9)p
Continuing operations 7.9p (2.1)p
Diluted 3.8p (68.9)p
DIVIDENDS PER SHARE 8.5p 8.5p
- Dividend maintained
- Full rate production decision reached by DoD for the new JSGPM respirator
- US approval for Viking Z Seven product
- Engineered Fabrications performed extremely well
- Dairy business delivered an improved performance
- Planned exit from mixing facility
Commenting on the results, Terry Stead, Chief Executive said: 'Since the interim
announcement, the Group has reached a number of significant milestones. The
second half of 2007 has shown improvement over the first half. With the approval
of the new product at Avon-ISI and once the full rate production starts at our
Cadillac facility, we expect this to continue. The Board is confident that this,
together with continued investment in new product development, will lead to a
period of sustainable and profitable growth for the Group.'
For further enquiries, please contact:
Avon Rubber p.l.c
Terry Stead, Chief Executive 020 7067 0700
Peter Slabbert, Group Finance Director (until 2.00pm)
From 30 November: 01225 896 831
Fiona Stewart, Corporate Communications Executive 01225 896 871
Weber Shandwick Financial
Richard Hews 020 7067 0700
Rachel Martin
Hannah Marwood
An analyst meeting will be held at 09:15 for 09:30 am this morning
at the offices of Weber Shandwick Financial,
Fox Court, 14 Gray's Inn Road, London, WC1X 8WS
NOTES TO EDITORS: Avon Rubber p.l.c. is an international polymer engineering
group adding value through material, manufacturing and industry sector
expertise. The Group is currently capitalised at approximately £47 million.
Avon supplies a range of advanced CBRN respiratory protection solutions through
Avon Protection Systems Inc. to the world's military and police forces, as well
as first responders and emergency services. Avon Rubber p.l.c. owns Avon-ISI,
which designs, develops and manufactures a range of SCBA equipment for fire,
rescue and law enforcement, as well as military applications. Avon Rubber p.l.c.
also owns Avon Engineered Fabrications manufacturing products including
hovercraft skirting and flexible storage tanks, an aerosol gasket business and a
world leading dairy business manufacturing dairy liners and tubing.
AVON RUBBER p.l.c.
PRELIMINARY RESULTS FOR THE YEAR ENDED 30 SEPTEMBER 2007
INTRODUCTION
The Group has made significant progress this year following our major
restructuring in 2006, including the exit from the Automotive market and
decision to focus on our chosen Protection and Defence and Dairy markets. In
particular, the full rate production (FRP) decision has been made by our major
customer, the US Department of Defence (DoD), for the new Joint Service General
Purpose Mask (JSGPM) military respirator. This will generate sustainable long
term revenue for the Group. Whilst we have yet to realise the full financial
benefits of these changes the Group has returned to profit in the year with a
profit for the year from continuing operations of £2.2 million (2006: £0.8
million loss) and the Board is recommending an unchanged dividend.
The Engineered Fabrications operation performed well during the year and we
experienced strong demand for our legacy respirators manufactured in the UK. We
have also made considerable progress on the JSGPM contract. Importantly the FRP
decision was made in September, allowing the DoD to exercise this portion of its
contract with us and commence full rate production under the new designation
M50. Introduction to service is expected before the end of the calendar year.
The first multi- year order is planned at a rate of 100,000 masks per annum for
an initial contract period of five years with additional orders for both masks
and spares to follow. It is anticipated that orders in the first year will
exceed $40 million. Less positively, the UK police did not take expected
quantities of our new EH20 emergency hood, the fire market for our self
contained breathing apparatus (SCBA) products was weak in the US and we
experienced significant production start up delays and costs in the new Cadillac
facility.
The Dairy business performed strongly particularly in the European market. The
profit and cash generated from this business continues to underpin our plans for
Protection and Defence. The losses in our other operations remain a concern and
with the plans to eliminate losses at our UK Mixing facility proving
unsuccessful, we have committed to the sale of this entity at the earliest
opportunity. If a solution cannot be reached we will close this facility.
RESULTS
Revenue on continuing business increased by £3.6 million (5.7%) to £66.7 million
from £63.1 million in 2006. The first half year is up 2.4% on the corresponding
period last year and the second half year, 9.6% higher than the previous year.
We delivered an operating profit on continuing business of £1.2 million (2006:
£0.1 million loss before exceptional items) in the year. The second half profit
of £1.3 million improved on the £0.1 million loss in the first half year and the
£1.5 million loss in the second half of 2006.
Net interest costs reduced to £0.8 million (2006: £3.4 million) on lower average
net debt levels following the disposal of Automotive in August 2006. The finance
credit arising from the accounting for pensions increased by £0.3 million to
£2.5 million (2006: £2.2 million) with a lower UK pension scheme deficit at the
start of the year and lower US retirement obligations with the reduced US
workforce. This pension credit will reduce in 2008 with changed actuarial
assumptions. This resulted in a profit before tax on continuing business of £2.9
million (2006: £1.2 million) and a profit after tax of £2.2 million (2006: £0.8
million loss). The loss on discontinued business was £1.1 million (2006: £18.3
million) giving a Group profit for the year of £1.1 million (2006: £19.1 million
loss).
The earnings per share on continuing operations was 7.9p (2006: 2.1p loss).
Net debt increased from £1.1 million at the 2006 year end to £10.4 million at 30
September 2007. Cash outflows in the first half held over from the sale of the
Automotive business, the sale of our UK property and restructuring charges - all
reflected in the 2006 report and accounts - amounted to £3.4 million. Capital
investment remained high at £5.3 million (2006: £14.8 million) primarily
relating to fixed assets in the Cadillac facility and the development of our
filter and respiratory protection product range. We will continue to invest in
order to access additional markets with a more comprehensive product range. This
investment will be at a lower rate in the future with the focus being on product
development rather than capital equipment. Existing facilities are well equipped
with sufficient capacity to meet short term growth targets.
Working capital increased in the year due to both the increased level of
business and the delay in year end low rate initial production (LRIP)
deliveries.
Following the disposal of Automotive in 2006, the Group has amended the primary
segmental analysis to reflect the remaining business sectors of Protection and
Defence, Dairy and Other Engineered Products.
PROTECTION AND DEFENCE
The Protection and Defence segment includes our respiratory protection
businesses in the US and UK together with our US based fabrications operation,
representing in total 57% of Group revenues. Revenue of £37.8 million (2006:
£32.4 million) grew by 17%. A loss of £1.0 million (2006: £0.2 million) was
incurred although the reduced loss of £0.2 million in the second half of the
year (2006: £1.1 million) was an improvement compared with the first half loss
of £0.8 million (2006: £0.9 million profit).
Revenue growth was achieved in the fabrications business where military demand
for our Nitrile tank products increased. This has resulted in improved
profitability at this operation. We are optimistic that this trend will continue
and that profitable long term revenue streams will be secured from these
products although the risks associated with long term contracts, most notably
the unpredictability of contract start dates, may increase.
The new Cadillac facility supplied the initial LRIP order of M50 military
respirators and further follow-on orders from the DoD for the M53 derivative as
well as some commercial sales of the C50 variant for which we obtained National
Institute of Occupational Safety and Health (NIOSH) and CE approval. Production
of the follow-on LRIP order was achieved to schedule in the second half year but
deliveries were deferred until after the year end pending completion of final
production testing. One of the purposes of LRIP orders prior to the long term
production order is to test and prove the product design and production
capability in a normal production environment. Successful completion of this led
to the FRP decision being made by the DoD in September. Achieving this required
greater than expected resources, particularly in the first quarter of the
financial year. We did, however, make rapid progress during the second quarter
towards achieving targeted manufacturing process efficiencies and production
costs in the second half year were significantly lower. The consistent demand of
the multi-year contract together with an increase in volumes will drive further
efficiency improvements in 2008.
Our UK Protection operation was profitable despite the UK government not meeting
its expected volume commitments for the newly introduced emergency hood.
Discussions to resolve this continue. These shortfalls were offset by continuing
demand for our existing S10 and FM12 products, particularly from the MOD and UK
police. A memorandum of understanding entered into for the provision of
respirators to the Turkish armed forces may well extend the life of these
products significantly.
Challenging market conditions existed for much of the year for ISI which
supplies SCBA to the fire services market in the US. Delays in the release of
Federal grants throughout the 2006 calendar year and the introduction of new
regulatory standards in September 2007 led to delays in procurement decisions.
In addition, approval for our Viking Z Seven product was only obtained in
October 2007 which left us (and most of the competition) without approved
product to sell in September. With the standard now in place and our product
having achieved National Fire Protection Association (NFPA) certification, we
expect demand at ISI to improve.
DAIRY
Our Dairy business delivered an improved performance this year despite the
effect of a weaker dollar. Revenue was unchanged at £19.1 million with the
negative effect of the weaker US dollar on revenues from our US business
offsetting growth in the European operation. Operating profit increased to £3.0
million (2006: £1.6 million) with the revenue growth in Europe coming primarily
from our higher margin own brand Milk-Rite products. This business also
benefited from the lower cost base in our Hampton Park West facility following
the restructuring last year. The consistent and improved delivery from this
business reflects continued rigorous cost control and innovative product and
marketing developments.
OTHER ENGINEERED PRODUCTS
This segment includes our aerosol gasket business and the remaining business
machines products. The mixing operation is shown as assets held for sale and its
results have been treated as discontinued. Revenue reduced to £9.8 million
(2006: £11.6 million) with the significantly weaker US dollar slowing planned
growth in sales of aerosol gaskets from our UK manufacturing base. Our remaining
contract for business machines products ended in September 2007 with sales
reducing in the second half in the run up to its termination. We will not be
pursuing further activity in this market in line with our strategy of
concentrating on our core businesses. The losses incurred reduced to £0.7
million (2006: £1.5 million) due to cost reductions. We will continue to seek
strategies to eliminate losses in this area of business.
DIVIDENDS
The Board is recommending an unchanged final dividend of 4.8p per share payable
on 4 February 2008 to holders of ordinary shares on the register at the close of
business on 11 January 2008. With an interim dividend of 3.7p (2006: 3.7p), the
total dividend is unchanged at 8.5p per share. The Board recognises that the
dividend is not fully covered by current earnings but continues to believe that
progress in current trading and opportunities available to the Group will lead
to the restoration of adequate levels of cover in due course.
PENSIONS
After a number of years of final salary scheme pension deficits, highlighted by
the requirement to account for these deficits on company balance sheets, it is
especially pleasing to record the positive results of actions taken by the Group
together with the Trustees of our schemes and market improvements. The net
financial position of our retirement benefit obligations as measured under
International Accounting Standard 19 Employee Benefits (IAS 19) had improved at
the half year with the deficit reducing to £7.7 million from £14.6 million at
September 2006, and this improvement has continued resulting in a surplus of
£14.7 million at 30 September 2007. The triennial valuation of the UK fund on 1
April 2006 was also agreed during the financial year with improved asset returns
together with the effects of recent actions leading to a fund surplus of £2.4
million (2003 valuation £45.4 million deficit) despite more prudent mortality
assumptions. The Group will continue to work closely with the Trustees of the
fund to manage this risk.
BOARD CHANGES
As the Group makes its transition to be focused on the Protection and Defence
and Dairy markets, the Board has felt the need to alter its composition to
reflect these changes. In particular we have sought independent directors with
experience of operating in defence and related markets.
In January Sir Richard Needham was appointed as Chairman. Sir Richard was
Northern Ireland Economy Minister for three years and UK Minister for Trade for
a further three years. He was International Director for GEC Marconi for two
years and a Non-Executive Director with Meggitt plc for five years. His
experience is proving invaluable in supporting the changing Group.
In addition David Evans was appointed as a Non-Executive Director with effect
from 1 June 2007. David is a Non-Executive Director of Chemring Group PLC,
having previously been their Chief Executive during a period of significant
growth. Earlier in his career he spent seventeen years with GEC-Marconi in the
defence industry and has been a member of the Executive Committee of the Defence
Manufacturers' Association for the last nine years.
Brian Duckworth, having completed his full five year appointed term as
Non-Executive Director and latterly as Senior Independent Director and Chairman
of the Remuneration Committee, steps down from the Board on 30 November 2007.
His experience and contribution will be missed.
OUTLOOK
Since the interim announcement, the Group has reached a number of significant
milestones.
In October 2007 we announced the FRP decision on our new military respirator by
the US DoD. We also announced that we had received NFPA certification for our
new SCBA product manufactured at Avon-ISI in Georgia. We further announced that,
in the event we are unable to sell the Mixing facility, it will be closed.
The new range of military respirators for the US armed forces, together with the
associated filters, is now in full production at Cadillac, Michigan. We expect
the multi-year contract at an annual rate of 100,000 to be confirmed shortly
with deliveries commencing in our second quarter, followed by additional
requirement orders. At Avon-ISI we are seeing enquiries increasing for our NFPA
approved product and expect this to lead to increased demand. We are continuing
to develop exciting new products and are exploring new market opportunities to
secure the long-term future.
Our Dairy business continues to perform strongly. Avon Hi-Life in Wisconsin, US
had another good year and we have seen significant improvements in our European
Dairy business. We expect both of these businesses to continue to perform at
these levels.
The second half of 2007 has shown improvement over the first half. With the
approval of the new product at Avon-ISI and once the full rate production starts
at our Cadillac facility, we expect this to continue. The Board is confident
that this, together with continued investment in new product development, will
lead to a period of sustainable and profitable growth for the Group.
CONSOLIDATED INCOME STATEMENT
Note Year to Year to
30 Sept 07 30 Sept 06
(unaudited) (unaudited)
£'000 £'000
--------------------------------------------------------------------------------
Continuing operations
Revenue 2 66,715 63,112
Operating profit from continuing operations 2 1,238 2,466
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Operating profit is analysed as:
Before exceptional items 1,238 (79)
Exceptional operating items - 2,545
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Interest receivable 114 123
Interest payable (915) (3,493)
Other finance income 2,489 2,151
--------------------------------------------------------------------------------
Profit before tax 2,926 1,247
Taxation 3 (717) (2,045)
--------------------------------------------------------------------------------
Profit/(loss) for the year from continuing operations 2,209 (798)
Discontinued operations
(Loss) for the year from discontinued operations 4 (1,114) (18,329)
--------------------------------------------------------------------------------
Profit/(loss) for the year 1,095 (19,127)
--------------------------------------------------------------------------------
Profit/(loss) attributable to minority interest 1 (209)
Profit/(loss) attributable to equity shareholders 1,094 (18,918)
--------------------------------------------------------------------------------
1,095 (19,127)
--------------------------------------------------------------------------------
Earnings/(loss) per share 6
Basic 3.9p (68.9)p
Diluted 3.8p (68.9)p
Earnings/(loss) per share from continuing operations
Basic 7.9p (2.1)p
Diluted 7.7p (2.1)p
CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSE
Year to Year to
30 Sept 07 30 Sept 06
(unaudited) (unaudited)
£'000 £'000
--------------------------------------------------------------------------------
Profit/(loss) for the financial year 1,095 (19,127)
--------------------------------------------------------------------------------
Actuarial gain/(loss)recognised in retirement
benefit schemes 26,187 (2,075)
Movement on deferred tax relating to retirement
benefit liabilities (4,606) 115
Net exchange differences offset in reserves (2,441) (809)
--------------------------------------------------------------------------------
Net gains/(losses) not recognised in income statement 19,140 (2,769)
--------------------------------------------------------------------------------
Total recognised income/(expense) for the year 20,235 (21,896)
--------------------------------------------------------------------------------
Attributable to:
Equity shareholders 20,234 (21,687)
Minority interest 1 (209)
--------------------------------------------------------------------------------
Total recognised income/(expense) for the year 20,235 (21,896)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Adoption of IAS39 attributable to:
Equity shareholders - (12)
Minority interests - -
--------------------------------------------------------------------------------
- (12)
--------------------------------------------------------------------------------
CONSOLIDATED BALANCE SHEET
Note As at As at
30 Sept 07 30 Sept 06
(unaudited) (unaudited)
£'000 £'000
--------------------------------------------------------------------------------
Assets
Non-current assets
Intangible assets 17,305 17,054
Property, plant and equipment 20,041 20,864
Deferred tax assets 334 1,101
Retirement benefit assets 16,380 -
--------------------------------------------------------------------------------
54,060 39,019
--------------------------------------------------------------------------------
Current assets
Inventories 11,526 11,257
Trade and other receivables 12,773 15,530
Cash and cash equivalents 957 6,893
--------------------------------------------------------------------------------
25,256 33,680
Assets classified as held for sale 2,173 -
--------------------------------------------------------------------------------
27,429 33,680
--------------------------------------------------------------------------------
Liabilities
Current liabilities
Financial liabilities - borrowings 11,393 8,000
Trade and other payables 13,906 18,505
Deferred tax liabilities 265 -
Current tax liabilities 744 736
--------------------------------------------------------------------------------
26,308 27,241
Liabilities directly associated with assets classified
as held for sale 1,707 -
--------------------------------------------------------------------------------
28,015 27,241
--------------------------------------------------------------------------------
Net current (liabilities)/ assets (586) 6,439
--------------------------------------------------------------------------------
Non-current liabilities
Deferred tax liabilities 6,251 2,293
Other non-current liabilities - 1,071
Retirement benefit obligations 1,730 14,598
Provisions 2,037 3,426
--------------------------------------------------------------------------------
10,018 21,388
--------------------------------------------------------------------------------
Net assets 43,456 24,070
--------------------------------------------------------------------------------
Shareholders' equity
Ordinary shares 29,125 28,275
Share premium account 34,707 34,191
Capital redemption reserve 500 500
Translation reserve (2,644) (203)
Profit and loss account (18,789) (39,249)
--------------------------------------------------------------------------------
Equity shareholders' funds 7 42,899 23,514
Minority interests (equity interests) 557 556
--------------------------------------------------------------------------------
Total equity 43,456 24,070
--------------------------------------------------------------------------------
CONSOLIDATED CASH FLOW STATEMENT
Note Year to Year to
30 Sept 07 30 Sept 06
(unaudited) (unaudited)
£'000 £'000
--------------------------------------------------------------------------------
Cash flows from operating activities
Cash (used in)/generated from operations 8 (1,894) 7,835
Interest received 114 123
Interest paid (896) (3,890)
Tax paid (438) (1,679)
--------------------------------------------------------------------------------
Net cash (used in)/from operating activities (3,114) 2,389
--------------------------------------------------------------------------------
Cash flows from investing activities
Proceeds from sale of subsidiaries
(less cash transferred) - 51,972
Proceeds from sale of property, plant
and equipment 14 12,970
Purchase of property, plant and equipment (2,874) (8,963)
Purchase of intangible assets (2,445) (5,791)
--------------------------------------------------------------------------------
Net cash (used in)/from investing activities (5,305) 50,188
--------------------------------------------------------------------------------
Cash flows from financing activities
Net proceeds from issues of ordinary
share capital 1,441 275
Net movements in loans and finance leases (2,488) (51,264)
Decrease in derivatives - 24
Dividends paid to shareholders (2,353) (2,332)
--------------------------------------------------------------------------------
Net cash used in financing activities (3,400) (53,297)
--------------------------------------------------------------------------------
Effects of exchange rate changes (111) (89)
--------------------------------------------------------------------------------
Net decrease in cash and cash equivalents (11,930) (809)
Cash and cash equivalents at
beginning of the year 6,893 7,702
--------------------------------------------------------------------------------
Cash and cash equivalents at
end of the year 9 (5,037) 6,893
--------------------------------------------------------------------------------
NOTES TO THE PRELIMINARY FINANCIAL STATEMENTS
1. Basis of preparation
FINANCIAL REPORTING
(a) The figures and financial information for the year ended 30 September 2007
do not constitute the statutory financial statements for that year. Those
financial statements have not yet been delivered to the Registrar, nor have
the auditors reported on them.
(b) The consolidated financial statements have been prepared in accordance with
International Financial Reporting Standards and International Financial
Reporting Interpretations Committee (IFRIC) interpretations as adopted by
the European Union (collectively 'IFRS') and with those parts of the
Companies Act 1985 applicable to companies reporting under IFRS.
(c) As permitted IFRIC 14, 'IAS 19 - The limit on a defined benefit asset,
minimum funding requirements and their interaction' has been adopted early.
2. Segmental analysis
Due to the differing natures of the products and their markets, Avon Rubber
p.l.c.'s primary reporting segment is by business. The secondary reporting
format comprises the geographical segments by origin.
Year to Year to
30 Sept 07 30 Sept 06
£'000 £'000
--------------------------------------------------------------------------------
Revenue by business sector
Protection and Defence 37,838 32,438
Dairy 19,071 19,116
Other Engineered Products 9,806 11,558
--------------------------------------------------------------------------------
66,715 63,112
--------------------------------------------------------------------------------
Operating profit/(loss) by business sector
Protection and Defence (1,037) (189)
Dairy 2,975 1,619
Other Engineered Products (700) (1,509)
--------------------------------------------------------------------------------
1,238 (79)
--------------------------------------------------------------------------------
Exceptional operating items
Protection and Defence - 896
Dairy - 789
Other Engineered Products - 860
--------------------------------------------------------------------------------
- 2,545
--------------------------------------------------------------------------------
Total operating profit from continuing operations 1,238 2,466
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Revenue by origin
Europe 23,351 20,336
North America 43,364 42,776
--------------------------------------------------------------------------------
66,715 63,112
--------------------------------------------------------------------------------
3. Taxation
The split of the tax charge/(credit) between UK and overseas is as follows:
Year to Year to Year to Year to
30 Sept 07 30 Sept 06 30 Sept 06 30 Sept 06
Total Continuing Discontinued Total
£'000 £'000 £'000 £'000
--------------------------------------------------------------------------------
United Kingdom 88 1,011 (634) 377
Overseas 629 1,034 52 1,086
--------------------------------------------------------------------------------
717 2,045 (582) 1,463
--------------------------------------------------------------------------------
4. Results from discontinued operations
Year to Year to
30 Sept 07 30 Sept 06
£'000 £'000
--------------------------------------------------------------------------------
Revenue 7,006 167,644
Operating loss from discontinued operations (1,114) (885)
--------------------------------------------------------------------------------
Operating loss is analysed as:
Before exceptional items (1,114) 3,041
Exceptional operating items - (3,926)
--------------------------------------------------------------------------------
Taxation on profits from discontinued operations - 582
Loss on disposal - (18,026)
--------------------------------------------------------------------------------
Loss for the year from discontinued operations (1,114) (18,329)
--------------------------------------------------------------------------------
The discontinued operations consist of the UK Mixing operation which was being
actively marketed for sale at the year end and additionally, in 2006, the
disposed Automotive components and business machine businesses.
5. Dividends
The directors are proposing a final dividend in respect of the year ending 30
September 2007 of 4.8p which will absorb an estimated £1,325,000 of
shareholders' funds. The dividend will be paid on 4 February 2008 to
shareholders on the register at noon on 11 January 2008.
In accordance with IFRS the proposed final dividend is not recorded as a
liability nor reflected in the income statement.
6. Earnings per share
Basic earnings per share is based on a profit attributable to ordinary
shareholders of £1,094,000 (2006: £18,918,000 loss) and 27,885,127 (2006:
27,454,995) ordinary shares, being the weighted average of the shares in issue
during the period on which dividends are paid.
Earnings per share on continuing operations is based on a profit of £2,208,000
(2006: £589,000 loss).
The company has dilutive potential ordinary shares in respect of the Sharesave
Option Scheme and Performance Share Plan. The diluted earnings per share is
based on a profit of £1,094,000 and 28,727,000 ordinary shares being the
weighted average of the shares in issue during the year adjusted to assume
conversion of all dilutive potential ordinary shares.
7. Reconciliation of changes in equity
Year to Year to
30 Sept 07 30 Sept 06
£'000 £'000
--------------------------------------------------------------------------------
At the beginning of the year 23,514 46,934
Profit/(loss) for the period attributable to
equity shareholders 1,094 (18,918)
Dividends (2,353) (2,331)
Actuarial gain/(loss) recognised in retirement
benefit schemes 26,187 (2,075)
Movement on deferred tax relating to retirement
benefit liabilities (4,606) 115
Net exchange differences offset in reserves (2,441) (809)
New share capital subscribed 1,366 275
Movement in respect of employee share scheme 138 323
--------------------------------------------------------------------------------
At the end of the year 42,899 23,514
--------------------------------------------------------------------------------
8. Cash generated from operations
Year to 30 Year to 30
Sept 07 Sept 06
£'000 £'000
--------------------------------------------------------------------------------
Continuing operations
Profit/(loss) for the financial year 2,209 (798)
Adjustments for:
Tax 717 2,045
Depreciation 2,142 1,356
Impairment of fixed assets 250 433
Amortisation and impairment of intangibles 1,054 1,132
Net interest expense 801 3,370
Other finance income (2,489) (2,151)
Profit on disposal of property, plant and equipment - (4,391)
Movements in working capital and provisions (5,663) (2,480)
Other movements (245) (417)
--------------------------------------------------------------------------------
Cash used in continuing operations (1,224) (1,901)
--------------------------------------------------------------------------------
Discontinued operations
(Loss)/profit for the financial year (1,114) (18,329)
Adjustments for:
Tax - (582)
Depreciation 41 5,494
Impairment of fixed assets - 3,009
Loss on sale of subsidiaries - 18,026
Amortisation and impairment of intangibles - 1,128
Movements in working capital and provisions 403 431
Other movements - 559
--------------------------------------------------------------------------------
Cash (used in)/generated from
discontinued operations (670) 9,736
--------------------------------------------------------------------------------
Cash (used in)/generated from operations (1,894) 7,835
--------------------------------------------------------------------------------
9. Analysis of net debt
As at Cash Exchange As at
30 Sep 06 Flow movements 30 Sep 07
£'000 £'000 £'000 £'000
--------------------------------------------------------------------------------
Cash at bank and in hand 1,823 (957) (75) 791
Overdrafts - (6,019) 25 (5,994)
--------------------------------------------------------------------------------
Current asset investments
classified as cash
equivalents 5,070 (4,843) (61) 166
--------------------------------------------------------------------------------
Cash and cash equivalents 6,893 (11,819) (111) (5,037)
Debt due within 1 year (8,000) 2,488 113 (5,399)
--------------------------------------------------------------------------------
(1,107) (9,331) 2 (10,436)
--------------------------------------------------------------------------------
The net debt above can be reconciled to the balance sheet as follows: cash and
cash equivalents shown on the balance sheet comprise cash at bank and in hand
plus current assets classified as cash equivalents. Borrowings shown on the
balance sheet comprise overdrafts and debt due within one year.
Borrowing facilities Total facility Utilised Undrawn
(expiring within one year) £'000 £'000 £'000
--------------------------------------------------------------------------------
United Kingdom 14,000 9,820 4,180
North America 2,086 877 1,209
Utilised in respect of guarantees 368 368 -
--------------------------------------------------------------------------------
16,454 11,065 5,389
--------------------------------------------------------------------------------
Facilities expiring within one year have been renegotiated subsequent to the
year end with commitment periods extended to 31 March 2009.
10. Copies of the directors' report and the audited financial statements for
the year ended 30 September 2007 will be posted to shareholders and may also be
obtained from the company's registered office at Hampton Park West, Semington
Road, Melksham, Wiltshire. SN12 6NB, England. (Telephone +44 1225 896871), or
via the corporate website (www.avon-rubber.com).
This information is provided by RNS
The company news service from the London Stock Exchange