26 August 2010
Filtrona plc
Results for the Half Year ended 30 June 2010
Filtrona plc ("Filtrona" or the "Company"), the leading international supplier of speciality plastic and fibre products, today announces its results for the half year ended 30 June 2010.
Half Year ended 30 June (Continuing operations)
|
2010 |
2009 |
% change |
% change at constant exchange rates |
Revenue |
£247.6m |
£227.7m |
8.7% |
7.1% |
Adjusted operating profit¹ |
£40.0m |
£29.6m |
35.1% |
30.7% |
Adjusted profit before tax¹ |
£34.6m |
£25.3m |
36.8% |
|
Adjusted earnings per share¹ |
11.3p |
8.1p |
39.5% |
|
Operating cash flow2 |
£25.1m |
£30.7m |
(18.2%) |
|
Interim dividend per share |
3.0p |
2.7p |
11.1% |
|
Net debt |
£106.0m |
£118.9m |
(10.8%) |
|
|
|
|
|
|
Operating profit |
£38.5m |
£22.8m |
68.9% |
|
Profit before tax |
£33.1m |
£18.5m |
78.9% |
|
Basic earnings per share |
10.8p |
5.0p |
116.0% |
|
¹ Before intangible amortisation (2009: before intangible amortisation and major restructuring costs).
2 Adjusted operating profit before depreciation, share option expense and other non-cash items, less working capital movements, less net capital expenditure.
Highlights
· Revenue growth of 8.7% with an increase in adjusted operating profit1 of 35.1%.
· Significant increase in adjusted operating margin1 to 16.2%, from 13.0%.
· Adjusted earnings per share1 increase of 39.5% to 11.3p.
· Strong balance sheet with net debt of £106.0m (1.2 x EBITDA).
· Protection & Finishing Products: Strong revenue and margin recovery with adjusted operating profit1 up 73.5%.
· Porous Technologies: Continued strength from new products and printer systems, with a 74.1% increase in adjusted operating profit1.
· Coated & Security Products: Encouraging performance with increased margins and growth in the Payne authentication system.
· Filter Products: Continued resilience with focus on manufacturing efficiency and cost control delivering margin improvement.
· Interim dividend increased 11.1% to 3.0p.
Commenting on the results, Mark Harper, Chief Executive of Filtrona, said:-
"Filtrona achieved excellent results in the first half of 2010 following sustained investment in sales & marketing and research & development, allied to the implementation of significant cost reductions. These actions, together with a general improvement in many of our international served markets, enabled Filtrona to return to growth rapidly following the economic downturn.
"Looking ahead to the rest of the year, the Company expects to see a normal seasonal weighting in trading. Overall, the Board believes that Filtrona is well positioned to benefit from the current positive trading momentum and, despite uncertainty with regard to general economic conditions, expects that the Company will grow strongly in the second half of the year."
Enquiries
Filtrona plc Mark Harper, Chief Executive Steve Crummett, Group Finance Director Tel: 01908 359 100 |
Financial Dynamics Richard Mountain Sophie McMillan Tel: 020 7269 7291 |
Presentation
1. A copy of these results is available on www.filtrona.com.
2. A webcast of today's analyst presentation of these results will be available on www.filtrona.com
by 12 noon today.
Cautionary forward-looking statement
These results contain forward-looking statements based on current expectations and assumptions. Various known and unknown risks, uncertainties and other factors may cause actual results to differ from any future results or developments expressed or implied from the forward-looking statements. Each forward-looking statement speaks only as of the date of this document. The Company accepts no obligation to publicly revise or update these forward-looking statements or adjust them to future events or developments, whether as a result of new information, future events or otherwise, except to the extent legally required.
Notes to Editors
Filtrona plc is a leading international supplier of speciality plastic and fibre products. Further information can be found on the website www.filtrona.com.
Protection & Finishing Products |
A global market leading provider of product protection and finishing solutions, manufacturing and distributing plastic injection moulded, dip moulded, adhesive-coated foam and metal products. Operating units in 14 countries serve a very broad base of customers with a rapid supply of primarily plastic products for protection and finishing applications in industries such as hydraulics, pneumatics, oil and gas, electrical controls, point of sale and tubular metal products.
|
Porous Technologies |
The leading global technology developer and manufacturer of custom bonded fibre and hydrophilic foam components. Its components handle fluid and vapour and deliver high value and precision performance to many of the most well-known healthcare, consumer and industrial brand owners in the world. The components are used in a wide range of product applications including medical diagnostics and wound care, inkjet printer cartridges, writing instruments, and air fresheners.
|
Coated & Security Products |
The global market leading producer of high quality self-adhesive tear tape and a growing supplier of labels, products and technologies for brand protection, document authentication, personal identification and track and trace. Customers in over 100 countries are served from facilities operating in six countries. The division also includes plastic profile extrusion activities in The Netherlands.
|
Filter Products |
This division is the only global independent cigarette filter supplier. The 12 worldwide locations, including a UK-based research facility and three regional development centres provide a flexible infrastructure strategically positioned to serve the cigarette industry. The division supplies a wide range of value adding high quality innovative filters from monoacetate to multi-segment speciality filters with sophisticated adsorbent materials.
|
26 August 2010
Filtrona plc
Results for the Half Year ended 30 June 2010
Filtrona plc ("Filtrona" or the "Company"), the leading international supplier of speciality plastic and fibre products, today announces its results for the half year ended 30 June 2010.
Half Year ended 30 June (Continuing operations)
|
2010 |
2009 |
% change |
% change at constant exchange rates |
Revenue |
£247.6m |
£227.7m |
8.7% |
7.1% |
Adjusted operating profit¹ |
£40.0m |
£29.6m |
35.1% |
30.7% |
Adjusted profit before tax¹ |
£34.6m |
£25.3m |
36.8% |
|
Adjusted earnings per share¹ |
11.3p |
8.1p |
39.5% |
|
Operating cash flow2 |
£25.1m |
£30.7m |
(18.2%) |
|
Interim dividend per share |
3.0p |
2.7p |
11.1% |
|
Net debt |
£106.0m |
£118.9m |
(10.8%) |
|
|
|
|
|
|
Operating profit |
£38.5m |
£22.8m |
68.9% |
|
Profit before tax |
£33.1m |
£18.5m |
78.9% |
|
Basic earnings per share |
10.8p |
5.0p |
116.0% |
|
¹ Before intangible amortisation (2009: before intangible amortisation and major restructuring costs).
2 Adjusted operating profit before depreciation, share option expense and other non-cash items, less working capital movements, less net capital expenditure.
All references to "prior period" relate to 1 January to 30 June 2009
GROUP PERFORMANCE OVERVIEW
During the six months ended 30 June 2010 ("the period"), Filtrona performed substantially ahead of the Board's expectations and delivered strong results.
Revenue in the period increased by 8.7%, up 7.1% at constant exchange rates. The principal drivers of the revenue growth were the Protection & Finishing Products and Porous Technologies divisions which both benefited from the Company's sustained investment in sales & marketing and research & development and the general improvement in economic conditions. Revenue at constant exchange rates was up marginally in Coated & Security Products, but was down within the Filter Products division due primarily to challenging trading conditions in Europe.
The adjusted operating profit1 of £40.0m was an increase of 35.1% over the prior period. Protection & Finishing Products and Porous Technologies both delivered exceptionally strong profit growth and the performance of Coated & Security Products was encouraging given that the prior period had also benefited from non-recurring income of £0.7m. Filter Products was in line with the prior period at reported exchange rates.
The highest revenue growth rates were achieved in the higher margin divisions which generated a significant mix benefit. This, together with the impact of the cost management actions taken in the last quarter of 2008 and during 2009 to mitigate the effects of the recession, resulted in the operating margin increasing to 16.2%, up substantially by 320 basis points from 13.0% in the prior period.
During the past 12 months, Company headcount has reduced by 82 to 3,254 people and is 380 lower than in June 2008. Revenue per employee in the period of £76.9k represented an increase of 12.9 % versus the prior period at constant exchange rates.
In line with the growth in profits, adjusted earnings per share1 increased by 39.5% to 11.3p (2009: 8.1p), whilst basic earnings per share increased by 116.0% to 10.8p (2009: 5.0p).
The Company's balance sheet remains strong and net debt reduced to £106.0m in the period. This net debt reduction was assisted both by the receipt of the latest instalment of the deferred consideration relating to the disposal of the Globalpack business in 2007 (£2.7m) and an £8.7m receipt from Saw Mill Capital LLC relating to the early settlement of the earn out from the sale of the North American Plastic Profile and Sheet business which completed in March 2009. Operating cash flow2 was £25.1m (2009: £30.7m) reflecting both growth driven net capital expenditure of £9.3m and an increase in the working capital requirement of £17.3m, in line with the increase in Company revenue and demand.
The Company successfully completed an issue of Private Placement notes totalling US$160m in April 2010. The notes are of a 7 year and 10 year term (US$80m each), with fixed annual coupon rates of 5.37% and 5.91% respectively and provide a long-term funding platform for the Company.
As a result of the strong first half performance and the positive outlook for the Company for the remainder of the year, the Board has decided to increase the interim dividend to 3.0p per share, representing an 11.1% increase over the prior year interim dividend.
¹ Before intangible amortisation (2009: before intangible amortisation and major restructuring costs).
2 Adjusted operating profit before depreciation, share option expense and other non-cash items, less working capital movements, less net capital expenditure.
OPERATIONAL REVIEW
Filtrona is a leading international supplier of speciality plastic and fibre products with four operating divisions; Protection & Finishing Products, Porous Technologies, Coated & Security Products, and Filter Products.
Filtrona is a global business with 3,254 employees based within a network of 29 principal manufacturing facilities, 41 sales & distribution operations and 6 research &development centres. Filtrona focuses on the light manufacture and distribution of high volume, small but essential products to a wide range of customers, across diverse geographies within a broad but targeted range of international markets.
PROTECTION & FINISHING PRODUCTS
The Protection & Finishing Products division is a global market leading provider of product protection and finishing solutions, manufacturing and distributing plastic injection moulded, dip moulded, adhesive-coated foam and metal products. Operating units in 14 countries serve a very broad base of customers with a rapid supply of primarily plastic products for protection and finishing applications in industries such as hydraulics, pneumatics, oil and gas, electrical controls, point of sale and tubular metal products.
|
Half Year ended 30 June
|
2010 |
2009 |
% change |
Revenue |
£64.6m |
£49.1m |
31.6% |
Adjusted operating profit¹ |
£14.4m |
£8.3m |
73.5% |
Adjusted operating margin¹ |
22.3% |
16.9% |
|
¹ Before intangible amortisation (2009: before intangible amortisation and major restructuring costs).
Protection & Finishing Products experienced a strong and broad-based improvement in market conditions with an increase in first half revenue of 31.6% (also up 31.6% at constant exchange rates). Each of the operating companies within the division delivered significant increases in revenue with the highest proportionate improvement being in the MSI oil country tubular goods thread protector business. As a result of the operational leverage from the revenue growth, and the lower cost base, adjusted operating profit1 increased by 73.5% to £14.4m and margins improved by 540 basis points from 16.9% to 22.3% despite significant raw material cost increases.
The Company's decision to sustain investment in sales & marketing enabled the division to recover quickly from the recession. Revenue analysis demonstrates that, excluding MSI, a significant proportion of the revenue growth is being generated by new accounts opened in the previous eighteen months. Marketing activity delivered a 6.0% increase in catalogue and sample requests, a 7.9% increase in new accounts opened, and the number of live accounts on a rolling 12 month basis rose by 6.2%.
The MSI business experienced a rapid improvement in trading conditions benefiting from the increase in the North American drilling rig count, the increase in shale gas drilling activity, and the imposition of duties on imported Chinese pipe by both the US and Canadian governments. The Board has approved the construction of a new manufacturing facility on land adjacent to the existing MSI Houston, Texas location. Work on the new site is expected to commence before the end of the year, with the additional capacity becoming operational at the end of 2011.
The division is delivering encouraging growth rates in emerging markets and, as a result, expanded warehousing operations have been established in Brazil, China and Poland during the period.
The division continues to focus on driving competitive advantage through the application of information technology and the Duraco speciality pressure sensitive foam tapes business successfully implemented the division's standard IT platform in June.
POROUS TECHNOLOGIES
The Porous Technologies division is the leading global technology developer and manufacturer of custom bonded fibre and hydrophilic foam components. Its components handle fluid and vapour and deliver high value and precision performance to many of the most well-known healthcare, consumer and industrial brand owners in the world. The components are used in a wide range of product applications including medical diagnostics and wound care, inkjet printer cartridges, writing instruments, and air fresheners.
|
|||||
|
Half Year ended 30 June
|
2010 |
2009 |
% change |
|
|
Revenue |
£38.9m |
£31.2m |
24.7% |
|
|
Adjusted operating profit¹ |
£10.1m |
£5.8m |
74.1% |
|
|
Adjusted operating margin¹ |
26.0% |
18.6 % |
|
|
¹ Before intangible amortisation (2009: before intangible amortisation).
The Porous Technologies division continued the very strong trading performance which characterised the second half of 2009. Revenue increased by 24.7%, up 26.7% at constant exchange rates driven by printer systems, healthcare products and an upturn in the writing instrument reservoir market. The benefit of the significant revenue increase and improved mix led to a substantial adjusted operating profit1 increase of 74.1% to £10.1m, and a 740 basis point increase in margin to 26.0% from 18.6% in the prior period.
In the inkjet printer cartridge reservoir market segment, revenue was up 83.0% versus the prior period. The division is now a significant supplier to US-based original equipment suppliers and there is scope for further good growth in this product segment on a global basis. Healthcare products have continued on their growth trajectory with a revenue increase of 18.1% versus the prior period, largely resulting from success with new products and an improvement of foam revenue into the woundcare market. Sales of writing instrument reservoirs increased an encouraging 20.8% with a "back to school" season materialising for the first time since 2007. Revenue in household products remains depressed and is up just 0.4% due to the condition of the two principal consumer markets in Spain and the UK.
As a result of continued strong trading, capacity expansion is underway in a number of important bonded fibre and foam process categories, not only to increase output volumes but also to provide customers with supply continuity assurance. This includes a significant development at the Lendell foam operation in Michigan, US, which was acquired in 2008, where revenue continues to grow well.
The new product pipeline remains healthy with numerous development projects underway in both existing and entirely new product categories.
It is anticipated that the division should continue to perform well during the remainder of 2010, however growth rates are likely to moderate in the second half of the year due to the strong comparator in the second half of 2009.
COATED & SECURITY PRODUCTS
|
The Coated & Security Products division is the global market leading producer of high quality self-adhesive tear tape and a growing supplier of labels, products and technologies for brand protection, document authentication, personal identification and track and trace. Customers in over 100 countries are served from facilities operating in six countries. The division also includes plastic profile extrusion activities in The Netherlands.
Half Year ended 30 June
|
2010 |
2009 |
% change |
Revenue |
£46.3m |
£46.0m |
0.7% |
Adjusted operating profit¹ |
£8.0m |
£7.7m |
3.9% |
Adjusted operating margin¹ |
17.3% |
16.7% |
|
¹ Before intangible amortisation (2009: before intangible amortisation and major restructuring costs).
The Coated & Security Products division experienced encouraging underlying trading in comparison to the prior period which benefited from the non-recurring FractureCode licence termination fees of £0.7m in the first quarter of 2009. Revenue increased by 0.7%, up 0.9% at constant exchange rates, with growth in tear tape, security products and Enitor, together with the addition of BP Labels, being partially offset by the reduction in FractureCode revenue. Adjusted operating profit1 grew by 3.9% to £8.0m due primarily to improved mix and the cost reduction actions taken in the prior period. Operating margin improved by 60 basis points to 17.3%.
Tear tape volume increased by 3.7% over the prior period with growth in the tobacco market and in other fast moving consumer goods segments. Revenue from the Payne authentication system grew by 50.3% as business with an important new customer came on-stream smoothly.
The acquisition of BP Labels was announced in March for a consideration of up to a maximum of £4.5m. Based in Cardiff, UK, BP Labels is a manufacturer of high quality, creative and secure self- adhesive labels and is highly complementary to the other activities of the division, sharing a focus on providing consumer products companies with value added packaging and security solutions. The integration of the business is progressing well and early indicators suggest that planned attractive medium term revenue synergies will be achieved.
The Enitor plastic extrusion business in The Netherlands has experienced increased demand during the period and performance has progressively improved as a result.
FILTER PRODUCTS
The Filter Products division is the only global independent cigarette filter supplier. The 12 worldwide locations, including a UK-based research facility and three regional development centres, provide a flexible infrastructure strategically positioned to serve the cigarette industry. The division supplies a wide range of value adding high quality innovative filters from monoacetate to multi-segment speciality filters with sophisticated adsorbent materials.
Half Year ended 30 June
|
2010 |
2009 |
% change |
Revenue |
£101.5m |
£104.6m |
(3.0%) |
Adjusted operating profit¹ |
£12.0m |
£12.0m |
- |
Adjusted operating margin¹ |
11.8% |
11.5% |
|
¹ Before intangible amortisation (2009: before intangible amortisation and major restructuring costs).
The Filter Products division's performance held up satisfactorily in the period, despite a 5.6% reduction in overall volume. Revenue reduced by 3.0%, (down 6.5% at constant exchange rates). Adjusted operating profit1 was level with the prior period as a result of the 2009 restructuring and ongoing productivity improvement actions. Operating margin increased by 30 basis points to 11.8%.
As a result of volume reduction and productivity improvement, the divisional headcount continued to fall to 1,383 representing a fall of 13.9% versus the prior period. Revenue per employee increased by 5.5% at constant exchange rates.
The restructuring at the Jarrow facility was completed successfully and on schedule. This facility has now become a leaner, more flexible operation which will be the initial proving ground for new products given the high level of experience and skill within the workforce.
More recently in August, the division announced the closure of its operation in Valencia, Venezuela with the loss of approximately 110 jobs. Operating conditions within Venezuela have been deteriorating consistently and the facility was no longer financially viable. No material financial impact is anticipated as a result of the closure.
The division is continuing with its programme to broaden the range of products and services it offers to customers. In addition to offering new products, such as filters including flavour capsules, the division is achieving success with services such as laboratory testing and the consumer shelf ready packaging of filters for the roll your own market.
STRATEGY AND OUTLOOK
Filtrona remains committed to its strategic goal of shareholder value creation by investing organically in each of its divisions and through acquisitions within its higher margin, higher growth potential businesses.
Looking ahead to the rest of the year, the Company expects to see a normal seasonal weighting in trading. Overall, the Board believes that Filtrona is well positioned to benefit from the current positive trading momentum and, despite uncertainty with regard to general economic conditions, expects that the Company will grow strongly in the second half of the year.
OTHER FINANCIAL MATTERS
Principal exchange rates
Principal exchange rates for Filtrona were:
|
|
|
Average |
|
|
|
Closing |
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
|
|
|
|
|
|
|
US$:£ |
1.52 |
1.51 |
1.57 |
|
1.50 |
1.65 |
1.61 |
€:£ |
1.16 |
1.12 |
1.12 |
|
1.22 |
1.17 |
1.13 |
IDR:£ |
14,000 |
16,500 |
16,200 |
|
13,600 |
16,800 |
15,200 |
During the period, exchange rate movements benefited revenue and operating profit compared to the prior period, primarily reflecting sterling's weakness against the Indonesian rupiah. Retranslating at 2010 first half average exchange rates increases the prior year revenue and operating profit by £3.9m and £1.0m respectively.
Net finance expense
The total net finance expense increased to £5.4m (2009: £4.3m).
The net interest charge on net debt increased to £4.6m (2009: £3.4m) primarily as a result of the higher bank margins payable on the banking facilities completed in April 2009. Additionally, the amortisation of bank fees increased to £1.4m (2009: £0.4m).
The IAS 19 (Revised) pension finance credit of £0.2m compared to a charge in the prior period of £1.0m, whilst the net finance expense was reduced by £0.4m as a result of the unwinding of the discount on the deferred consideration from the 2007 sale of Globalpack (2009: £0.5m).
Tax
The tax charge of £10.2m (2009: £7.3m) represents an effective tax rate of 30.8% (2009: 39.5%) on the profit before tax. The charge in 2009 equates to a tax rate of 30.9% on profit before tax and major restructuring costs.
Cash flow and Balance sheet
Operating cash flow from the business ("adjusted operating profit before depreciation, share option expense and other non-cash items less working capital movements less net capital expenditure") was £25.1m (2009: £30.7m).
This was impacted by an outflow of working capital of £17.3m (2009: outflow of £5.1m) in line with the increase in Company revenue and demand, and gross capital expenditure of £9.4m (2009: £5.5m), with net capital expenditure at £9.3m (2009: £5.4m).
Net capital expenditure equated to 90% (2009: 51%) of the depreciation charge for the period of £10.3m (2009: £10.5m).
Net debt at 30 June 2010 was £106.0m compared to £118.9m as at 30 June 2009. The ratio of net debt to EBITDA for the 12 months to 30 June 2010 reduced to 1.2 from 1.6 on 30 June 2009. Interest cover for the 12 months to 30 June 2010 was 6.7x compared with 8.2x at 30 June 2009.
Pensions
At 30 June 2010, the Group's IAS 19 (Revised) gross pension liability was £36.7m (2009: £30.5m) with a net liability of £25.5m (2009: £21.5m) after accounting for a deferred tax asset of £11.2m (2009: £9.0m). The deficit has been calculated after updating the asset values and certain assumptions as at 30 June 2010.
Discontinued operations
On 22 June 2010 Filtrona received £8.7m from Saw Mill Capital LLC for the settlement of the earn-out in relation to the disposal of its North American Plastic Profile & Sheet business, which completed in March 2009. The settlement resulted in a profit after tax of £5.0m which has been recognized as profit from discontinued operations in the income statement.
Condensed consolidated income statement
|
|
Six months ended |
Six months ended |
Year ended |
|
Note |
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
|
|
|
|
|
Revenue |
2 |
247.6 |
227.7 |
444.0 |
|
|
|
|
|
Operating profit before intangible amortisation (2009: intangible amortisation, major restructuring costs and exceptional acquisition fees) |
|
40.0 |
29.6 |
56.2 |
Intangible amortisation |
|
(1.5) |
(1.7) |
(3.1) |
Major restructuring costs |
|
- |
(5.1) |
(8.9) |
Exceptional acquisition fees |
|
- |
- |
(1.9) |
Operating profit |
2 |
38.5 |
22.8 |
42.3 |
Finance income |
|
6.1 |
4.8 |
9.3 |
Finance expense |
|
(11.5) |
(9.1) |
(19.3) |
Profit before tax |
|
33.1 |
18.5 |
32.3 |
Income tax expense |
|
(10.2) |
(7.3) |
(12.1) |
Profit from continuing operations |
|
22.9 |
11.2 |
20.2 |
Profit/(loss) from discontinued operations |
8 |
5.0 |
(7.6) |
(6.7) |
Profit for the period |
|
27.9 |
3.6 |
13.5 |
|
|
|
|
|
Attributable to: |
|
|
|
|
Equity holders of Filtrona plc |
|
27.1 |
2.6 |
11.8 |
Non-controlling interests |
|
0.8 |
1.0 |
1.7 |
Profit for the period |
|
27.9 |
3.6 |
13.5 |
|
|
|
|
|
Earnings per share attributable to equity holders of Filtrona plc: |
|
|
|
|
Basic |
3 |
13.2p |
1.3p |
5.8p |
Diluted |
3 |
13.0p |
1.3p |
5.7p |
|
|
|
|
|
Earnings per share from continuing operations attributable to equity holders of Filtrona plc: |
|
|
|
|
Basic |
3 |
10.8p |
5.0p |
9.1p |
Diluted |
3 |
10.6p |
5.0p |
9.0p |
Condensed consolidated statement of comprehensive income
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
£m |
£m |
£m |
Profit for the period |
27.9 |
3.6 |
13.5 |
|
|
|
|
Other comprehensive loss |
|
|
|
Actuarial (losses)/gains on defined benefit pension schemes |
(16.4) |
0.2 |
6.4 |
Deferred tax credit/(expense) on actuarial (losses)/gains on defined benefit pension schemes |
5.0 |
(0.2) |
(2.0) |
Effective portion of changes in fair value of cash flow hedges: |
|
|
|
Net change in fair value of cash flow hedges transferred to the income statement |
0.2 |
4.5 |
8.0 |
Effective portion of changes in fair value of cash flow hedges |
1.3 |
2.3 |
(1.0) |
Foreign exchange translation differences: |
|
|
|
Transferred to loss on disposal of discontinued operations |
- |
(1.1) |
(1.1) |
Attributable to equity holders of Filtrona plc: |
|
|
|
Arising on translation of foreign operations |
0.2 |
(24.7) |
(16.6) |
Arising on effective net investment hedges |
5.1 |
5.2 |
2.2 |
Income tax (expense)/credit on effective net investment hedges |
(1.0) |
(1.7) |
2.2 |
Attributable to non-controlling interests |
0.7 |
(0.7) |
(0.5) |
|
(4.9) |
(16.2) |
(2.4) |
Total comprehensive income/(loss) |
23.0 |
(12.6) |
11.1 |
|
|
|
|
Attributable to: |
|
|
|
Equity holders of Filtrona plc |
21.5 |
(12.9) |
9.9 |
Non-controlling interests |
1.5 |
0.3 |
1.2 |
|
23.0 |
(12.6) |
11.1 |
Condensed consolidated balance sheet
|
Note |
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
Assets |
|
|
|
|
Property, plant and equipment |
4 |
157.4 |
158.5 |
153.9 |
Intangible assets |
|
101.0 |
96.7 |
98.1 |
Deferred tax assets |
|
5.8 |
0.5 |
2.2 |
Other receivables |
|
2.9 |
4.9 |
5.3 |
Total non-current assets |
|
267.1 |
260.6 |
259.5 |
Inventories |
|
60.3 |
53.8 |
51.7 |
Income tax receivable |
|
3.0 |
1.4 |
2.3 |
Trade and other receivables |
|
82.7 |
70.8 |
67.1 |
Derivative assets |
|
1.8 |
0.4 |
0.6 |
Cash and cash equivalents |
6 |
56.4 |
30.1 |
32.0 |
Total current assets |
|
204.2 |
156.5 |
153.7 |
Total assets |
|
471.3 |
417.1 |
413.2 |
|
|
|
|
|
Equity |
|
|
|
|
Issued capital |
|
54.8 |
54.8 |
54.8 |
Capital redemption reserve |
|
0.1 |
0.1 |
0.1 |
Other reserve |
|
(132.8) |
(132.8) |
(132.8) |
Cash flow hedging reserve |
|
0.5 |
(1.2) |
(1.0) |
Translation reserve |
|
17.3 |
4.0 |
13.0 |
Retained earnings |
|
226.6 |
210.2 |
219.6 |
Attributable to equity holders of Filtrona plc |
|
166.5 |
135.1 |
153.7 |
Non-controlling interests |
|
8.6 |
6.7 |
7.4 |
Total equity |
|
175.1 |
141.8 |
161.1 |
|
|
|
|
|
Liabilities |
|
|
|
|
Interest bearing loans and borrowings |
6 |
155.4 |
148.5 |
139.1 |
Derivative liabilities |
|
1.7 |
0.9 |
1.8 |
Retirement benefit obligations |
5 |
36.7 |
30.5 |
22.6 |
Income tax payable |
|
4.4 |
0.6 |
4.7 |
Provisions |
|
1.6 |
5.5 |
1.5 |
Deferred tax liabilities |
|
7.5 |
7.6 |
8.6 |
Total non-current liabilities |
|
207.3 |
193.6 |
178.3 |
Bank overdrafts |
6 |
0.1 |
- |
- |
Interest bearing loans and borrowings |
6 |
6.9 |
0.5 |
- |
Derivative liabilities |
|
0.7 |
2.2 |
1.3 |
Income tax payable |
|
14.1 |
15.5 |
12.3 |
Trade and other payables |
|
63.9 |
58.4 |
55.3 |
Provisions |
|
3.2 |
5.1 |
4.9 |
Total current liabilities |
|
88.9 |
81.7 |
73.8 |
Total liabilities |
|
296.2 |
275.3 |
252.1 |
Total equity and liabilities |
|
471.3 |
417.1 |
413.2 |
Condensed consolidated statement of changes in equity
Six months ended 30 June 2010 |
||||||||
|
Issued capital |
Capital redemption reserve |
Other reserve |
Cash flow hedging reserve |
Translation reserve |
Retained earnings |
Non-controlling interests |
Total equity |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
At 1 January 2010 |
54.8 |
0.1 |
(132.8) |
(1.0) |
13.0 |
219.6 |
7.4 |
161.1 |
Profit for the period |
|
|
|
|
|
27.1 |
0.8 |
27.9 |
Other comprehensive income/(loss) for the period |
|
|
|
1.5 |
4.3 |
(11.4) |
0.7 |
(4.9) |
Shares options exercised |
|
|
|
|
|
0.1 |
- |
0.1 |
Share option expense |
|
|
|
|
|
1.6 |
- |
1.6 |
Dividends paid |
|
|
|
|
|
(10.4) |
(0.3) |
(10.7) |
At 30 June 2010 |
54.8 |
0.1 |
(132.8) |
0.5 |
17.3 |
226.6 |
8.6 |
175.1 |
Six months ended 30 June 2009 |
||||||||
|
Issued capital |
Capital redemption reserve |
Other reserve |
Cash flow hedging reserve |
Translation reserve |
Retained earnings |
Non-controlling interests |
Total equity |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
At 1 January 2009 |
54.8 |
0.1 |
(132.8) |
(8.0) |
26.3 |
219.7 |
7.0 |
167.1 |
Profit for the period |
|
|
|
|
|
2.6 |
1.0 |
3.6 |
Other comprehensive income/(loss) for the period |
|
|
|
6.8 |
(22.3) |
- |
(0.7) |
(16.2) |
Acquisition of non-controlling interests |
|
|
|
|
|
(2.9) |
- |
(2.9) |
Share option expense |
|
|
|
|
|
1.2 |
- |
1.2 |
Dividends paid |
|
|
|
|
|
(10.4) |
(0.6) |
(11.0) |
At 30 June 2009 |
54.8 |
0.1 |
(132.8) |
(1.2) |
4.0 |
210.2 |
6.7 |
141.8 |
Year ended 31 December 2009 |
||||||||
|
Issued capital |
Capital redemption reserve |
Other reserve |
Cash flow hedging reserve |
Translation reserve |
Retained earnings |
Non-controlling interests |
Total equity |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
At 1 January 2009 |
54.8 |
0.1 |
(132.8) |
(8.0) |
26.3 |
219.7 |
7.0 |
167.1 |
Profit for the year |
|
|
|
|
|
11.8 |
1.7 |
13.5 |
Other comprehensive income/(loss) for the year |
|
|
|
7.0 |
(13.3) |
4.4 |
(0.5) |
(2.4) |
Acquisition of non-controlling interests |
|
|
|
|
|
(2.9) |
- |
(2.9) |
Share option expense |
|
|
|
|
|
2.5 |
- |
2.5 |
Dividends paid |
|
|
|
|
|
(15.9) |
(0.8) |
(16.7) |
At 31 December 2009 |
54.8 |
0.1 |
(132.8) |
(1.0) |
13.0 |
219.6 |
7.4 |
161.1 |
Condensed consolidated statement of cash flows
|
|
Six months ended |
Six months ended |
Year ended |
|
Note |
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
Operating activities |
|
|
|
|
Profit/(loss) for the period: |
|
|
|
|
Continuing operations |
|
22.9 |
11.2 |
20.2 |
Discontinued operations |
|
5.0 |
(7.6) |
(6.7) |
Adjustments for: |
|
|
|
|
(Profit)/loss on disposal of discontinued operations |
|
(5.0) |
7.9 |
7.0 |
Discontinued operations profit on ordinary activities |
|
- |
(0.3) |
(0.3) |
Income tax expense |
|
10.2 |
7.3 |
12.1 |
Net finance expense |
|
5.4 |
4.3 |
10.0 |
Major restructuring costs |
|
- |
5.1 |
8.9 |
Exceptional acquisition fees |
|
- |
- |
1.9 |
Intangible amortisation |
|
1.5 |
1.7 |
3.1 |
Depreciation |
|
10.3 |
10.5 |
20.7 |
Share option expense |
|
1.6 |
1.1 |
2.4 |
Impairments to plant and equipment |
|
- |
- |
1.0 |
Other items |
|
(0.2) |
- |
0.8 |
(Increase)/decrease in inventories |
|
(7.1) |
7.4 |
11.3 |
(Increase)/decrease in trade and other receivables |
|
(16.5) |
(0.6) |
5.1 |
Increase/(decrease) in trade and other payables |
|
6.3 |
(11.9) |
(14.2) |
Major restructuring costs paid |
|
(1.3) |
(1.1) |
(3.7) |
Exceptional acquisition fees paid |
|
- |
- |
(1.9) |
Additional pension contributions |
|
(3.0) |
(3.8) |
(7.1) |
Cash inflow from operating activities of continuing operations |
|
30.1 |
31.2 |
70.6 |
Income tax paid in respect of continuing operations |
|
(11.5) |
(5.6) |
(12.1) |
Net cash inflow from operating activities of continuing operations |
|
18.6 |
25.6 |
58.5 |
Net cash outflow from operating activities of discontinued operations |
|
- |
(3.0) |
(3.0) |
Net cash inflow from operating activities |
|
18.6 |
22.6 |
55.5 |
|
|
|
|
|
Investing activities |
|
|
|
|
Interest received |
|
0.1 |
0.2 |
0.1 |
Acquisition of property, plant and equipment |
|
(9.4) |
(5.5) |
(11.0) |
Proceeds from sale of property, plant and equipment |
|
0.1 |
0.1 |
0.2 |
Acquisition of businesses net of cash acquired |
7 |
(3.9) |
(2.9) |
(2.9) |
Proceeds from sale of businesses |
8 |
11.4 |
56.5 |
56.6 |
Income tax paid on sale of businesses |
|
(1.3) |
(1.1) |
(3.5) |
Net cash (outflow)/inflow from investing activities of continuing operations |
|
(3.0) |
47.3 |
39.5 |
Net cash outflow from investing activities of discontinued operations |
|
- |
(0.2) |
(0.2) |
Net cash (outflow)/inflow from investing activities |
|
(3.0) |
47.1 |
39.3 |
|
|
|
|
|
Financing activities |
|
|
|
|
Interest paid |
|
(3.7) |
(2.8) |
(6.9) |
Dividends paid to equity holders |
|
(10.4) |
(10.4) |
(15.9) |
Dividends paid to minority shareholders |
|
(0.3) |
(0.6) |
(0.8) |
Realised losses on hedges of net investments |
|
- |
(2.0) |
(2.0) |
Proceeds from/(repayments of) short-term loans |
|
0.2 |
(4.8) |
(5.3) |
Repayment of long-term loans |
|
(86.7) |
(199.6) |
(214.1) |
Proceeds from long-term loans |
|
104.8 |
161.8 |
161.8 |
Proceeds from sale of employee trust shares |
|
0.1 |
- |
- |
Net cash inflow/(outflow) from financing activities of continuing operations |
|
4.0 |
(58.4) |
(83.2) |
Net cash outflow from financing activities of discontinued operations |
|
- |
- |
- |
Net cash inflow/(outflow) from financing activities |
|
4.0 |
(58.4) |
(83.2) |
|
|
|
|
|
Net increase in cash and cash equivalents |
|
19.6 |
11.3 |
11.6 |
|
|
|
|
|
Net cash and cash equivalents at the beginning of the period |
|
32.0 |
21.3 |
21.3 |
Net increase in cash and cash equivalents |
|
19.6 |
11.3 |
11.6 |
Net effect of currency translation on cash and cash equivalents |
|
4.7 |
(2.5) |
(0.9) |
Net cash and cash equivalents at the end of the period |
6 |
56.3 |
30.1 |
32.0 |
Notes
1. Basis of preparation
The condensed set of financial statements has been prepared in accordance with the accounting policies set out in the 2009 Annual Report (except as stated below) which comply with International Financial Reporting Standards as adopted by the EU and also in accordance with IAS 34: Interim Financial Reporting as adopted by the EU and the Disclosure and Transparency Rules ('DTR') of the Financial Services Authority. The preparation of the condensed set of financial statements requires management to make estimates and assumptions that affect the reporting amounts of revenues, expenses, assets and liabilities at 30 June 2010. If in future such estimates and assumptions, which are based on management's best judgement at the date of the condensed set of financial statements, deviate from the actual circumstances, the original estimates and assumptions will be modified as appropriate in the period in which the circumstances change.
The Directors continue to believe that the Group has adequate resources to continue its activities for the foreseeable future and, therefore that it is appropriate to continue to adopt the going concern basis in the preparation of the condensed set of financial statements.
The comparative figures for the financial year ended 31 December 2009 are not the Company's statutory accounts for that financial year. Those accounts have been reported on by the Company's Auditor and delivered to the Registrar of Companies. The report of the Auditor was (i) unqualified, (ii) did not include a reference to any matters to which the Auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under Section 498(2) or (3) of the Companies Act 2006.
During the period the Company has adopted the amendments in IFRS 3 (Revised): Business combinations ('IFRS 3'). The principal changes of the revised standard were to the treatment of contingent consideration and transaction costs. The impact on the Group is shown in Note 7. Other changes to accounting standards during the period have had an insignificant impact on the Group.
For the purpose of the condensed set of financial statements 'Filtrona' or 'the Group' means Filtrona plc ('the Company') and its subsidiaries.
The Company operates in industries where there are no significant seasonal or cyclical variations in revenue.
Income tax expense is recognised based upon the best estimate of the weighted average income tax rate on profit before tax (2009: profit before tax, major restructuring costs and exceptional acquisition fees) expected for the full financial year of 31.0% (2009: 31.0%).
2. Segment analysis
In accordance with IFRS 8, Filtrona has determined its operating segments based upon the information reported to the Group Operating Committee. These segments are as follows:
Protection & Finishing Products provides product protection and finishing solutions, manufacturing and supplying plastic injection moulded, dip moulded vinyl and adhesive-coated foam products.
Porous Technologies manufactures custom bonded fibre and hydrophilic foam fluid and vapour handling components used in a wide range of product applications including medical diagnostic and wound care, inkjet printer cartridges, writing instruments and air fresheners.
Coated & Security Products is a producer of high quality self-adhesive tear tape, a supplier of labels, products and technologies for brand protection, document authentication, personal identification and track and trace and a manufacturer of proprietary and customised thermoplastic profiles.
Filter Products is an independent cigarette filter manufacturer supplying a wide range of value adding high quality innovative filters from monoacetate to multi-segment speciality filters.
|
|
|
Revenue |
|
|
Operating profit |
|
|
Six months ended |
Six months ended |
Year ended |
|
Six months ended |
Six months ended |
Year ended |
|
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
£m |
£m |
£m |
|
£m |
£m |
£m |
|
|
|
|
|
|
|
|
Protection & Finishing Products |
64.6 |
49.1 |
95.3 |
|
14.4 |
8.3 |
15.9 |
Porous Technologies |
38.9 |
31.2 |
66.0 |
|
10.1 |
5.8 |
14.5 |
Coated & Security Products |
46.3 |
46.0 |
87.3 |
|
8.0 |
7.7 |
12.2 |
Filter Products |
101.5 |
104.6 |
202.9 |
|
12.0 |
12.0 |
22.1 |
Central Services† |
- |
- |
- |
|
(4.5) |
(4.2) |
(8.5) |
Elimination of intersegmentΔ |
(3.7) |
(3.2) |
(7.5) |
|
|
|
|
|
247.6 |
227.7 |
444.0 |
|
40.0 |
29.6 |
56.2 |
Intangible amortisation |
|
|
|
|
(1.5) |
(1.7) |
(3.1) |
Major restructuring costs# |
|
|
|
|
- |
(5.1) |
(8.9) |
Exceptional acquisition fees |
|
|
|
|
- |
- |
(1.9) |
Total continuing operations |
247.6 |
227.7 |
444.0 |
|
38.5 |
22.8 |
42.3 |
Discontinued operations |
- |
22.8 |
22.8 |
|
- |
0.9 |
0.9 |
Discontinued eliminations |
- |
(0.1) |
(0.1) |
|
|
|
|
Total |
247.6 |
250.4 |
466.7 |
|
38.5 |
23.7 |
43.2 |
Adjusted operating margin* |
|
|
|
|
16.2% |
13.0% |
12.7% |
† Central Services includes group finance, tax, treasury, legal, internal audit, human resources, information technology, corporate development and other services provided centrally to support the operating segments
Δ Continuing operations intersegment revenue is all attributable to Porous Technologies
# Major restructuring costs in the six months ended 30 June 2009 comprised Protection & Finishing Products (£1.2m), Coated & Security Products (£0.4m) and Filter Products (£3.5m) and in the year ended 31 December 2009 comprised Protection & Finishing Products (£1.3m), Coated & Security Products (£0.8m) and Filter Products (£6.8m)
* Adjusted operating margin is defined as operating profit from continuing operations before intangible amortisation (2009: intangible amortisation, major restructuring costs and exceptional acquisition fees) divided by revenue from continuing operations
3. Earnings per share
|
|
Six months ended |
Six months ended |
Year ended |
|
|
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
|
|
|
|
|
Continuing operations |
|
|
|
|
Earnings attributable to equity holders of Filtrona plc |
|
22.1 |
10.2 |
18.5 |
Adjustments |
|
|
|
|
Intangible amortisation |
|
1.5 |
1.7 |
3.1 |
Major restructuring costs |
|
- |
5.1 |
8.9 |
Exceptional acquisition fees |
|
- |
- |
1.9 |
|
|
1.5 |
6.8 |
13.9 |
Tax relief on adjustments |
|
(0.5) |
(0.5) |
(2.2) |
Adjusted earnings |
|
23.1 |
16.5 |
30.2 |
|
|
|
|
|
Discontinued operations |
|
|
|
|
Earnings/(loss) attributable to equity holders of Filtrona plc |
|
5.0 |
(7.6) |
(6.7) |
|
|
|
|
|
Basic weighted average ordinary shares in issue (million) |
|
204.8 |
204.2 |
204.2 |
Dilutive effect of employee share option plans (million) |
|
3.6 |
1.8 |
2.5 |
Diluted weighted average ordinary shares (million) |
|
208.4 |
206.0 |
206.7 |
|
|
|
|
|
Continuing operations |
|
|
|
|
Basic earnings per share |
|
10.8p |
5.0p |
9.1p |
Adjustment |
|
0.5p |
3.1p |
5.7p |
Adjusted earnings per share |
|
11.3p |
8.1p |
14.8p |
Diluted basic earnings per share |
|
10.6p |
5.0p |
9.0p |
Diluted adjusted earnings per share |
|
11.1p |
8.1p |
14.6p |
|
|
|
|
|
Discontinued operations |
|
|
|
|
Basic earnings/(loss) per share |
|
2.4p |
(3.7)p |
(3.3)p |
Diluted basic earnings/(loss) per share |
|
2.4p |
(3.7)p |
(3.3)p |
Adjusted earnings per share is provided to reflect the underlying earnings performance of Filtrona.
4. Property, plant and equipment
During the period Filtrona's continuing operations spent £9.4m (six months ended 30 Jun 2009: £5.5m; year ended 31 Dec 2009: £11.0m) on land and buildings, plant and machinery and fixtures, fittings and equipment.
Land and buildings, plant and machinery and fixtures, fittings and equipment with a net book value of £0.1m (six months ended 30 Jun 2009: £0.1m; year ended 31 Dec 2009: £0.5m) were disposed of for proceeds of £0.1m (six months ended 30 Jun 2009: £0.1m; year ended 31 Dec 2009: £0.2m).
5. Retirement benefit obligations
Movement in fair value of net liabilities during the period
|
|
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
|
|
|
|
|
Movements |
|
|
|
|
Beginning of period |
|
(22.6) |
(37.4) |
(37.4) |
Service cost |
|
(1.0) |
(1.4) |
(2.2) |
Employer contributions |
|
4.0 |
5.2 |
9.3 |
Actual return less expected return on scheme assets |
|
(7.8) |
0.2 |
18.9 |
Impact of changes in assumptions relating to the present value of scheme liabilities |
|
(8.6) |
- |
(12.5) |
Net finance income/(expense) |
|
0.2 |
(1.0) |
(1.9) |
Curtailment |
|
- |
1.8 |
2.0 |
Reclassification from other payables |
|
- |
- |
(0.6) |
Currency translation |
|
(0.9) |
2.1 |
1.8 |
End of period |
|
(36.7) |
(30.5) |
(22.6) |
The principal defined benefit schemes were reviewed by independent qualified actuaries as at 30 June 2010. The assets of the schemes have been updated to the balance sheet date to take account of the investment returns achieved by the schemes and the level of contributions. The liabilities of the schemes at the balance sheet date have been updated to reflect latest discount rates and other assumptions as well as the level of contributions. The principal assumptions used by the independent qualified actuaries were:
Europe
|
|
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
|
|
|
|
|
Rate of increase in salaries |
|
3.90% |
3.30% |
4.10% |
Rate of increase in salaries post 2010 service |
|
3.00% |
n/a1 |
n/a1 |
Rate of increase in pensions |
|
3.30% |
2.80% |
3.50% |
Discount rate |
|
5.40% |
6.00% |
5.70% |
Inflation rate |
|
3.30% |
2.80% |
3.50% |
Expected return on scheme assets |
|
6.60% |
5.70% |
6.60% |
US
|
|
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
|
|
|
|
|
Rate of increase in salaries |
|
3.50% |
4.00% |
3.50% |
Rate of increase in pensions |
|
n/a1 |
n/a1 |
n/a1 |
Discount rate |
|
5.19% |
6.27% |
5.75% |
Inflation rate |
|
n/a1 |
n/a1 |
n/a1 |
Expected return on scheme assets |
|
7.80% |
8.20% |
7.80% |
1 Not applicable
6. Analysis of net debt
|
|
30 Jun 2010 |
30 Jun 2009 |
31 Dec 2009 |
|
|
£m |
£m |
£m |
|
|
|
|
|
Cash at bank and in hand |
|
29.9 |
29.6 |
23.7 |
Short-term deposits repayable on demand |
|
26.5 |
0.5 |
8.3 |
Cash and cash equivalents |
|
56.4 |
30.1 |
32.0 |
Overdrafts |
|
(0.1) |
- |
- |
Cash and cash equivalents in the statement of cash flows |
|
56.3 |
30.1 |
32.0 |
Debt due within one year |
|
(6.9) |
(0.5) |
- |
Debt due after one year |
|
(155.4) |
(148.5) |
(139.1) |
Net debt |
|
(106.0) |
(118.9) |
(107.1) |
On 29 April 2010, Filtrona completed the issue of US$160m US Private Placement Loan Notes. The two series of Notes of US$80m each have maturities of seven and ten years and pay interest at 5.37% and 5.91% per annum respectively. Part of the proceeds were used to pay off the US$35.9m term loan, €14.7m of the €84.7m term loan and the Group's drawings on its US$ revolving credit facility. At 30 June 2010 the Group's facilities in addition to the Notes comprised a €70.0m term loan and US$143.7m revolving credit facility.
7. Acquisitions
On 26 February 2010, Filtrona acquired the entire issued share capital of both Summercombe 110 Ltd and BP Secure Solutions Limited, which together carry on the business of BP Labels. BP Labels, based in Cardiff, UK, is a manufacturer of high quality, creative and secure self adhesive labels and is highly complementary with Filtrona's Coated & Security Products division.
On acquisition the assets and liabilities of the business acquired were adjusted to reflect their fair values to Filtrona. Due to the timing of the transaction the fair value adjustments are provisional and subject to finalisation for up to one year from the date of acquisition.
BP Labels contributed £1.1m to revenue and £nil to operating profit before intangible amortisation in the period to 30 June 2010 after deducting acquisition expenses in accordance with IFRS 3 (Revised). It is estimated that if the acquisition of BP Labels has been completed on the first day of the period Group revenue would have been £248.2m and Group operating profit before intangible amortisation would have been £40.1m.
A summary of the acquisition of BP Labels is detailed below:
|
Book value at acquisition |
Reclassification |
Revaluation |
Fair value of assets acquired |
||||
|
£m |
£m |
£m |
£m |
||||
Property, plant and equipment |
1.0 |
(0.1) |
- |
0.9 |
||||
Inventories |
0.3 |
- |
- |
0.3 |
||||
Receivables |
0.6 |
(0.1) |
- |
0.5 |
||||
Cash and cash equivalents |
0.3 |
- |
- |
0.3 |
||||
Deferred tax |
(0.1) |
- |
(0.6) |
(0.7) |
||||
Payables |
(0.6) |
0.2 |
- |
(0.4) |
||||
Finance leases |
(0.4) |
- |
- |
(0.4) |
||||
|
1.1 |
- |
(0.6) |
0.5 |
||||
Customer relationships |
|
|
|
1.9 |
||||
Goodwill |
|
|
|
1.8 |
||||
Consideration |
|
|
|
4.2 |
||||
Satisfied by: |
|
|
|
|
||||
Initial cash consideration |
|
|
|
4.2 |
||||
Adjustment to initial consideration |
|
|
|
(0.3) |
||||
Deferred contingent consideration |
|
|
|
0.3 |
||||
|
|
|||||||
Cash consideration |
|
|
4.2 |
|||||
Cash and cash equivalents acquired |
|
|
(0.3) |
|||||
Net cash outflow in respect of the acquisition of BP Labels |
3.9 |
|||||||
The adjustment to property, plant and equipment, receivables and payables reflects the impact of reclassifying a government grant used to purchase machinery and a receivable balance due from a Filtrona group company.
The adjustment to deferred tax is the tax affect of recognising customer relationships.
Included in the £1.8m of goodwill recognised above is the value of the unique revenue synergy opportunities available to Filtrona through the integration of the business.
The deferred contingent consideration becomes payable 12 months after completion subject to the achievement of certain performance conditions.
8. Discontinued operations
On 27 March 2009, Filtrona completed the disposal of its North American Plastic Profile and Sheet business ('Filtrona Extrusion') to Saw Mill Capital Partners, L.P. for a total gross consideration of £59.2m. The disposal resulted in a loss before tax which was recognised as discontinued operations in the income statement.
On 22 June 2010, Filtrona received further consideration of £8.7m from Saw Mill Capital LLC for the settlement of an earn-out in relation to the disposal. The settlement resulted in a profit after tax of £5.0m which has been recognised as discontinued operations in the income statement.
The results for Filtrona Extrusion are presented below:
|
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
|
£m |
£m |
£m |
|
|
|
|
|
Revenue |
|
- |
22.8 |
22.8 |
|
|
|
|
|
Operating profit |
|
- |
0.9 |
0.9 |
Finance income |
|
- |
- |
- |
Finance expense |
|
- |
- |
- |
Profit before tax from discontinued operations |
|
- |
0.9 |
0.9 |
Profit/(loss) on disposal of discontinued operations |
|
8.3 |
(9.5) |
(8.6) |
Income tax (expense)/credit |
|
(3.3) |
1.0 |
1.0 |
Profit/(loss) for the period attributable to equity holders of Filtrona plc |
|
5.0 |
(7.6) |
(6.7) |
|
|
|
|
|
Earnings/(loss) per share attributable to equity holders of Filtrona plc: |
|
|
|
|
Basic |
|
2.4p |
(3.7)p |
(3.3)p |
Diluted |
|
2.4p |
(3.7)p |
(3.3)p |
Income tax expense/(credit) is analysed as follows:
|
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
|
£m |
£m |
£m |
On profit on ordinary activities |
|
- |
0.6 |
0.6 |
On the profit/(loss) on disposal |
|
3.3 |
(1.6) |
(1.6) |
|
|
3.3 |
(1.0) |
(1.0) |
The major classes of assets and liabilities sold are analysed as follows:
|
£m |
Assets and liabilities disposed of other than cash |
|
Property, plant and equipment |
31.6 |
Intangible assets |
20.9 |
Inventories |
11.8 |
Trade and other receivables |
11.2 |
Income tax payable |
(0.2) |
Trade and other payables |
(10.6) |
Net assets disposed of other than cash and cash equivalents |
64.7 |
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
£m |
£m |
£m |
Profit/(loss) on disposal of discontinued operations |
|
|
|
Initial cash consideration |
- |
54.2 |
54.2 |
Loan note and other consideration settled in the period |
8.7 |
4.5 |
5.0 |
Disposal expenses settled in cash during the period |
- |
(4.5) |
(4.9) |
Cash and short-term deposits in Filtrona Extrusion on disposal |
- |
(0.3) |
(0.3) |
Net cash inflow in respect of disposal of Filtrona Extrusion |
8.7 |
53.9 |
54.0 |
Deferred consideration |
- |
0.5 |
- |
Net assets disposed |
- |
(64.7) |
(64.7) |
Cumulative exchange gains deferred in equity |
- |
1.1 |
1.1 |
Accrued disposal expenses |
(0.4) |
(1.0) |
(0.3) |
Warranty provisions |
- |
(1.1) |
(0.5) |
Pension curtailment |
- |
1.8 |
1.8 |
Profit/(loss) on disposal of discontinued operations |
8.3 |
(9.5) |
(8.6) |
In June 2010, Filtrona received £2.7m from the Itavema Group which represented the third instalment due in relation to the deferred consideration for the disposal on 29 June 2007 of Globalpack, its Brazilian consumer packaging business.
9. Dividends
|
|
|
Per share |
|
|
|
Total |
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
p |
p |
p |
|
£m |
£m |
£m |
|
|
|
|
|
|
|
|
2009 interim: paid 30 October 2009 |
|
2.70 |
2.70 |
|
|
5.5 |
5.5 |
2009 final: paid 30 April 2010 |
|
|
5.08 |
|
|
|
10.4 |
Proposed 2010 interim: payable 29 October 2010 |
3.00 |
|
|
|
6.1 |
|
|
|
3.00 |
2.70 |
7.78 |
|
6.1 |
5.5 |
15.9 |
The proposed interim dividend for 2010 of 3.00p per 25p ordinary share will be paid on 29 October 2010 to equity holders on the share register on 1 October 2010.
10. Related party transactions
There were no significant related party transactions during the period and there have been no changes to the nature of related parties since the last Annual Report.
11. Exchange rates
The principal exchange rates for Filtrona were:
|
|
|
Average |
|
|
|
Closing |
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
Six months ended 30 Jun 2010 |
Six months ended 30 Jun 2009 |
Year ended 31 Dec 2009 |
|
|
|
|
|
|
|
|
US$:£ |
1.52 |
1.51 |
1.57 |
|
1.50 |
1.65 |
1.61 |
€:£ |
1.16 |
1.12 |
1.12 |
|
1.22 |
1.17 |
1.13 |
IDR:£ |
14,000 |
16,500 |
16,200 |
|
13,600 |
16,800 |
15,200 |
Responsibility statement
We confirm that to the best of our knowledge:
(a) the condensed set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU;
(b) the half year financial report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and
(c) the half year financial report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties' transactions and changes therein).
By order of the Board,
Mark Harper Steve Crummett
Chief Executive Group Finance Director
26 August 2010
Independent review report to Filtrona plc
Introduction
We have been engaged by the Company to review the condensed set of financial statements in the half year financial report for the six months ended 30 June 2010 which comprises the condensed consolidated income statement, condensed consolidated statement of comprehensive income, condensed consolidated balance sheet, condensed consolidated statement of changes in equity, condensed consolidated statement of cash flows and the related explanatory notes. We have read the other information contained in the half year 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 the terms of our engagement to assist the Company in meeting the requirements of the Disclosure and Transparency Rules ("the DTR") of the UK's Financial Services Authority ("the UK FSA"). Our review has been undertaken so that we might state to the Company those matters we are required to state to it in this 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 reached.
Directors' responsibilities
The half year financial report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the half year financial report in accordance with the DTR of the UK FSA. As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in this half year financial report has been prepared in accordance with IAS 34: Interim Financial Reporting as adopted by the EU.
Our responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half year financial report based on our review.
Scope of 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 UK. A review of interim financial information consists of making enquiries, 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.
Conclusion
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 year financial report for the six months ended 30 June 2010 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FSA.
Mike Barradell
for and on behalf of KPMG Audit Plc
Chartered Accountants
26 August 2010
8 Salisbury Square
London EC4Y 8BB