Interim Results
BODYCOTE INTERNATIONAL PLC
18 August 1999
For further information, please contact:
John Chesworth, Managing Director Tel: 0171 831 3113 on the day
David Landless, Finance Director or 0797 706 7639
Bodycote International plc Tel: 01625 505300 thereafter
Edward Bridges
Financial Dynamics Tel: 0171 831 3113
Interim results announcement
for the six months ended 30 June 1999
HIGHLIGHTS
BODYCOTE INTERNATIONAL PLC is an international group providing a
range of metal processing services to industry.
* Turnover up 13%
* Trading profit up 15%
* Profit before tax and exceptional items increased by 8%
* Headline earnings per share increased 7%
* Dividend per share up 15%
* Acquisitions performing well
* Many outsourcing opportunities
Summary of results
Half year to Half year
30th June to 30th
1999 June 1998
£'000 £'000
Turnover 181.4m 160.3m
Trading profit 42.4m 37.0m
Profit before taxation and exceptional 40.8m 37.9m
items**
Headline earnings per share (pence) 11.2p 10.5p
Dividend per share (pence) 1.95p 1.70p
** Profit before tax is expressed before
amortisation of
goodwill
Commenting on the results, John Chesworth, Managing Director of Bodycote
International plc, said today:
'This has been a resilient performance in the face of variable and often
difficult market conditions. The group is in good shape both
structurally and geographically, and recent acquisitions made an
excellent contribution, with a margin on sales in excess of 20%. Global
market conditions remain uncertain but with an efficient team of profit
drivers in position, Bodycote continues to face the future with
confidence.'
CHAIRMAN'S STATEMENT
In my previous Chairman's statement I said that 1999 would be a
demanding year. To date this has been the case, so I am very pleased to
report that Bodycote has been able to increase profits before tax by 8%
to £40.8 million (before amortisation of goodwill and exceptional
items), and headline earnings per share by 7% to 11.2 pence per share,
when compared to the same period last year. Turnover during the period
rose to £181.4 million from £160.3 million, an increase of 13%.
The directors have declared an interim dividend of 1.95 pence per share,
an increase of 15% over the first half of last year. This dividend will
be paid on 31 December 1999 to all shareholders on the register at close
of business on 3 December 1999. The figures for earnings and dividends
per share have been adjusted for the reorganisation of the company's
share capital into 10 pence shares completed on 8 June 1999.
In the half-year, Bodycote substantially expanded the metallurgical
coatings division with acquisitions in the UK, France and Sweden. At
the same time, the group's heat treatment division made important
acquisitions in the USA and Austria. The materials testing division
also expanded the network of testing facilities and range of
capabilities in North America. In addition, it launched a service
enabling customers to input testing requirements and access results and
records via the Internet. New Bodycote facilities were opened in Derby,
Rochdale, Wolverhampton, Venlo (The Netherlands), Eching (Southern
Germany) and Santa Ana (USA).
In my last statement I said that the prospects for Bodycote continue to
be encouraging. With a sound strategy, improving business prospects, a
strengthened management team and acquisitions which are performing well,
I remain optimistic for the future.
Dr Bruce Farmer CBE
Chairman
18 August 1999
MANAGING DIRECTOR'S STATEMENT
This has been a resilient performance in the face of variable and often
difficult market conditions. Sales have increased from £160.3 million
to £181.4 million (+ 13%), trading profit has increased from £37.0
million to £42.4 million (+ 15%) and profit before tax, amortisation of
goodwill and exceptional items, has increased from £37.9 million to
£40.8 million (+ 8 %), when compared to the same period in 1998. Note 1
to the accounts provides an analysis of these figures.
All divisions contributed well to these improved results and Heat
Treatment, which represents almost two-thirds of the group's activities,
increased both sales and trading profits by 13%, whilst the other
divisions all achieved double digit increases in trading profit.
Despite the difficult market conditions, an increase in organic profit
was achieved as a result of the prompt response of the profit drivers in
focussing upon cost reduction.
Operational cash flow in the six months was in excess of £40 million, a
substantial increase compared to the same period last year. Capital
expenditure in the period was £37.6 million and included the completion
of a number of greenfield operations, mainly to replace a few old
acquired plants, but also to enlarge capacity. A busy acquisition
programme costing £33.6 million resulted in a total of 17 plants joining
the group. These developments, which form the building blocks for longer-
term success, represent an integral element of Bodycote's strategic
planning. Gearing at 30 June 1999 stands at a modest 22% of
shareholders' funds.
The group now offers vital metallurgical processing services to a wide
range of engineering manufacturers from 192 locations in 19 countries
and is in an excellent position to develop the numerous outsourcing
opportunities currently available. Indeed in the UK, Bodycote has
recently been successful in winning several outsourcing contracts with
major manufacturers, thereby extending market share.
The group is in good shape both structurally and geographically, and
recent acquisitions made an excellent contribution, with a margin on
sales in excess of 20%. Global market conditions remain uncertain but
with an efficient team of profit drivers in position, Bodycote continues
to face the future with confidence.
John Chesworth
Managing Director
18 August, 1999
Bodycote International plc
Interim results
Unaudited consolidated profit & loss account
Half year Half year Year to 31
to 30 June to 30 June December
1999 1998 1998
£'000 £'000 £'000
Turnover
Existing operations 170,144 160,289 222,956
Acquisitions 11,280 - 97,012
181,424 160,289 319,968
Operating profit before
amortisation of goodwill
Existing operations 39,811 36,462 57,801
Acquisitions 2,042 - 17,274
41,853 36,462 75,075
Amortisation of goodwill 1,263 366 1,166
Operating profit 40,590 36,096 73,909
Exceptional items
Profit on disposal of discontinued - 620 631
undertakings
Profit on ordinary activities 40,590 36,716 74,540
before interest
Net interest (payable)/receivable (1,098) 1,404 1,697
Profit on ordinary activities 39,492 38,120 76,237
before taxation
Tax on profit on ordinary 11,990 11,661 22,768
activities
Profit on ordinary activities after 27,502 26,459 53,469
taxation
Minority interests - equity 25 20 (6)
Profit for the period 27,477 26,439 53,475
Dividends - equity
5,020 4,363 12,334
Amount transferred to reserves 22,457 22,076 41,141
Earnings per share
Headline 11.2p 10.5p 21.3p
Ordinary 10.7p 10.5p 21.0p
Diluted 10.6p 10.4p 20.8p
Bodycote International plc
Interim results
Unaudited consolidated balance sheet
As at 30 As at 30 As at 31
June 1999 June 1998 December
1998
£'000 £'000 £'000
Fixed Assets
Intangible assets 58,528 19,681 41,740
Tangible assets 329,962 242,744 299,220
Investments 1,495 1,668 1,668
389,985 264,093 342,628
Current assets
Stocks 17,053 13,750 15,560
Debtors 107,218 83,670 89,230
Cash at bank and in hand
90,430 123,417 102,855
214,701 220,837 207,645
Creditors
Amounts falling due within one 198,801 143,653 160,159
year
Net current assets 15,900 77,184 47,486
Total assets less current 405,885 341,277 390,114
liabilities
Creditors
Amounts falling due after more 80,618 61,727 80,964
than one year
Provisions for liabilities and
charges
Deferred taxation 11,920 11,200 11,623
Total net assets 313,347 268,350 297,527
Capital and reserves
Called up share capital 25,737 25,623 25,696
Share premium account 239,331 236,793 238,727
Profit and loss account 49,896 9,816 27,439
Other reserves (2,075) (4,276) 5,191
Shareholders' funds - equity 312,889 267,956 297,053
Minority interests - equity 458 394 474
313,347 268,350 297,527
Bodycote International plc
Interim results
Movement in Shareholders' funds
Half year Half Year to
to 30 year to 31
June 1999 30 June December
1998 1998
Profit for the period 27,477 26,439 53,475
Dividends 5,020 4,363 12,334
22,457 22,076 41,141
Other recognised losses for the period (7,266) (3,097) 6,370
Proceeds of shares issued 645 107,446 109,453
Goodwill written off an acquisition - - (1,442)
Net addition to shareholders' funds 15,836 126,425 155,522
Shareholders' funds at beginning of the 297,053 141,531 141,531
period
Shareholders' funds at end of period 312,889 267,956 297,053
Unaudited consolidated cash flow statement
Half year Half Year to
to 30 June year to 31
1999 30 June December
1999 1998
£'000 £'000 £'000
Net cash inflow operating (Note A) 40,315 16,200 94,171
activities
Returns on investments and (1,139) 1,486 1,624
servicing of finance
Taxation (5,949) (4,847) (19,192)
Capital expenditure and (37,594) (80,737)
financial investment (31,255)
Acquisitions and disposals (Note B) (30,335) (63,402)
(26,402)
Equity dividends paid - - (10,946)
Cash outflow before use of
liquid resources and financing (34,702) (44,818) (78,482)
Management of liquid resources 10,212 (58,219) (38,581)
Financing
18,764 87,617 108,955
Decrease in cash in period (Note C) (5,726) (15,420) (8,108)
Bodycote International plc
Interim results
Unaudited consolidated cash flow statement
Half year Half Year to
to 30 June year to 31
1999 30 June December
1999 1998
£'000 £'000 £'000
Note A : Reconciliation of operating
profit to operating cash flows
Operating profit 40,590 36,096 73,909
Depreciation and amortisation 14,420 12,198 24,137
(Profit)/Loss on sale of tangible fixed - 39 (227)
assets
Increase in stocks (1,617) (188) (1,252)
Increase in debtors) (13,188) (7,440) (10,944)
Increase/(decrease) in creditors 110 (24,505 8,548
)
Net cash inflow from operating activities 40,315 16,200 94,171
Note B: Acquisitions and disposals
Net cash/(overdrafts) acquired with 2,016 (2,807) (1,880)
subsidiaries
Purchase of subsidiary undertakings (32,351) (20,631 (43,713)
)
Sale of business - - 3,464
Purchase of minority shareholders' - (2,964) (810)
interest
Consideration paid to HIT shareholders - - (20,463)
Net cash outflow for acquisitions and (30,335) (26,402 (63,402)
disposals )
Note C: Reconciliation of net cash flow to movement in net cash
Decrease in cash in the period (5,726) (15,420) (8,108)
Cash (inflow)/outflow from movement in (18,319) 13,950 (7,094)
debt
Cash (inflow)/outflow from movement in (10,212) 58,219 38,581
liquid resources
Change in new(debt)/cash resulting from (34,257) 56,749 23,379
cash flow
Loans acquired with subsidiaries (6,542) (739) (2,847)
Currency adjustments 2,023 1,179 (4,507)
Movement in net(debt)/cash position in (38,776) 57,189 16,025
the period
Opening net debt position (30,669) (46,694) (46,694)
Closing net (debt)/cash position (69,445) 10,495 (30,669)
Bodycote International plc
Interim results
Analysis of net debt position
30 June 31December
1999 1998
£'000 £'000
Cash at bank and in hand 27,224 29,437
Short term and deposits 63,206 73,418
Bank overdrafts (6,291) (2,587)
Bank loans due within one year (81,547) (57,918)
Bank loans due after one year (72,037) (73,019)
(69,445) (30,669)
NOTES ON THE ACCOUNTS
1. Segmental Analysis Half year Half Year to
to 30 year to 31
June 1999 30 June December
1998 1998
£'000 £'000 £'000
Turnover
Heat treatment 111,457 98,698 204,178
Hot isostatic pressing 18,298 17,040 32,271
Materials testing 19,083 15,149 31,069
Metallurgical coatings 13,683 9,150 18,271
Equipment manufacture 18,903 20,252 34,179
181,424 160,289 319,968
Trading profit
Heat treatment 26,001 23,004 46,014
Hot isostatic pressing 6,156 5,040 9,849
Materials testing 4,387 3,773 8,342
Metallurgical coatings 2,500 2,161 4,957
Equipment manufacture 3,327 2,978 7,369
42,371 36,956 76,531
Head office expense (518) (494) (1,456)
Operating profit 41,853 36,462 75,075
Net interest (1,098) 1,404 1,697
40,775 37,866 76,772
Amortisation of goodwill on (1,263) (366) (1,166)
acquisition
Profit on ordinary activities before
exceptional items 39,492 37,500 75,606
Profit on disposal of discontinued - 620 631
operations
Profit on ordinary activities before 39,492 38,120 76,237
taxation
NOTES TO THE ACCOUNTS /Cont'd
2. The interim financial information has been prepared on the basis of
the accounting policies set out in the group's statutory accounts for
the year ended 31 December 1998.
3. The charge for taxation on the profit for the period is based on
the estimated effective rate for the full year. The amount includes
£9,589,000 (1998: £7,665,000) relating to tax on overseas activities.
4. The calculation of ordinary earnings per share is based on earnings
of £27,477,000 (1998: £26,439,000) and on the average number of shares
in issue during the half year amounting to 257,121,766 (1998:
251,563,635). Headline earnings per share have been calculated on
profits of £28,740,000 (1998: 26,446,000), which are stated before
amortisation of goodwill and the post tax impact of exceptional items.
Diluted earnings per share calculated in accordance with FRS14 were
10.6p (1998: 10.4p) based on a diluted weighted average share capital of
258,216,392 shares (1998: 255,205,060). The figures for earnings and
shares in issue have been adjusted to take into account the
reorganisation of the share capital into 10p shares completed in June
1999.
5. Year 2000 Compliance - Since the year-end the board has been
continually reviewing the progress made towards Year 2000 compliance.
The vast majority of work has already been carried out with further work
being progressed and reviewed by the board. The cost of addressing the
problem has been charged as incurred, and is not significant. Whilst a
commercially acceptable level of readiness is anticipated by all
divisions in advance of the Millennium, it is not possible for any
company, with a complicated problem such as this, to guarantee that
there will be no further Year 2000 issues. The necessary resources will
be provided to deal with any significant remaining issues.
6. The results for the year ended 31 December 1998 are extracts from
the published accounts as filed with the Registrars of Companies. These
were audited and reported upon without qualification by KPMG Audit Plc
and did not contain a statement under section 237 (2) or (4) of the
Companies Act 1985.
7. Copies of this report and the last Annual Report and Accounts are
available from the Secretary, Bodycote International plc, Hulley
Road, Hurdsfield, Macclesfield, Cheshire SK10 2SG, and can be
downloaded or viewed via the group's Website
http://www.bodycote.com