Final Results/Re Agreement
Filtronic PLC
30 July 2001
FILTRONIC PLC
2001 PRELIMINARY RESULTS
Group Sales up 34% to £297m; Operating Profit up 42% to £12.2m
Wireless Infrastructure Business Operating Profits Treble to £27m
Heads of Agreement for Strategic Alliance with M/A-COM Inc and a Development
and Supply Agreement with BAE SYSTEMS Avionics Ltd for Newton Aycliffe
Facility
Filtronic plc ('Filtronic'), a leading global designer and manufacturer of a
broad range of customised microwave electronic products, announces its
Preliminary Results for the year ended 31 May 2001. Its technology and
engineering can be applied to several business sectors in both the commercial
and defence areas. Filtronic has 17 worldwide sites, 7 in the UK, 6 in the
US, 2 in Finland, 1 each in Australia and China.
Filtronic also announces today that it has entered into separate Heads of
Agreement with two multinational companies for its Newton Aycliffe facility in
County Durham, to supply large volumes of compound semiconductors to the
mobile handset, wireless local area, network and other commercial markets and
to supply compound semiconductor devices for defence applications. Newton
Aycliffe will also have the capability for Filtronic to supply a wider range
of products for its own applications. These include devices for higher levels
of integration in base station power amplifiers, point to point microwave
transceivers and optical transceivers.
Said Professor David Rhodes: 'The combined effect of these agreements will be
to improve the cash flow and profitability of the Newton Aycliffe operation
significantly such that Newton Aycliffe's impact on the financial results of
the group as a whole for the year ending 31 May 2002 is likely to be
immaterial. The site is expected to move into profitability in the following
financial year.'
Financial Highlights
* Group sales up 34% to £297.4m (2000 £222.3m)
* 70% of Group sales from Wireless Infrastructure, supplying integrated
transmit and receive subsystems for mobile communications base stations
* Wireless Infrastructure -- Filtronic's largest business sector -- has
increased both sales and operating profits over 20 fold since its October
1994 flotation
* Filtronic is the world's number one independent supplier for this class of
product
* Group operating profit up 42 % to £12.2m (2000 £8.6m) before goodwill
amortisation (£4.9m), exceptional goodwill impairment (£14m) and share
compensation (£2.3m)
* Loss before tax of £21.2m (2000 loss £3.9m) after (£14m of non recurring)
items above and net interest payable of £12.5m
* Loss per share of 31.24p (2000 loss 11.64p); same on a diluted basis (2000
loss 11.64p)
* Maintained Final dividend per share of 1.8p (2000 1.8p) payable on 1
November 2001
Business segment
analysis
Year ended 31 May
Operating profit before goodwill amortisation
Sales and impairment, and share compensation
2001 2000 2001 2000
£m £m £m £m
Wireless 207.8 131.9 27.2 9.3
infrastructure
Cellular handset 42.2 48.2 6.9 11.9
products
Electronic warfare 25.7 26.0 (0.4) 1.3
Broadband access 11.3 9.5 (2.8) (3.4)
Inter segment (0.8) (0.5) - -
Central costs - - (3.8) (2.3)
Excluding compound 286.2 215.1 27.1 16.8
semiconductors
Compound 11.2 7.2 (14.9) (8.2)
semiconductors
297.4 222.3 12.2 8.6
Newton Aycliffe
* Heads of Agreement for Strategic Alliance with M/A-COM Inc, a leading
compound semiconductor supplier and a subsidiary of Tyco International Ltd,
to supply large volumes of devices to the mobile handset, wireless local
area network and other similar markets
* Separate Heads of Agreement with BAE SYSTEMS Avionics Ltd to supply
compound semiconductors and related products for defence applications
* Combined effect of these agreements will be to improve cash flow and
profitability of Newton Aycliffe significantly
* Newton Aycliffe expected to move into profitability in the following
financial year
Finance
* Cash balances of £5.6m at 31 May 2001; year end facility of £25m; £10.8m
unutilised. Facility now increased to £31m
* Cash consumption decreased significantly second half
* Positive cash flow of £4.6m in last quarter
Business Review
* Strong growth of 21/2G, GSM Systems in Far East, particularly China, Latin
America, and USA; however, low levels of US-TDMA system spending and 21/2G
spending in Europe
* Medium to long term needs of OEM's focusing on fewer key suppliers such as
Filtronic
* Filtronic's second largest business has grown into the world's largest
supplier of antennas for mobile handsets in three years since being
acquired from Nokia
* Dominant position in internal antennas
Outlook - In his Statement to shareholders, Professor David Rhodes, Executive
Chairman said:
'The Board recognises the significant loss of shareholder value which has
occurred in the last year. By concentrating on strategy which is appropriate
for the company in the medium to longer term, the Board believes that the best
value can be provided to our shareholders.'
Enquiries:
Professor David Rhodes, Executive Chairman, Filtronic Tel: 020 7786 9600
plc (today)
John Samuel, Finance Director, Filtronic plc Tel: 020 7786 9600
(today)
Christopher Schofield, Director, Filtronic plc Tel: 01274 530622
Peter Binns/Paul Vann, Binns & Co PR Ltd Tel: 020 7786 9600
Filtronic website: www.filtronic.com
Executive Chairman's Statement
Financial results
Sales for the year ended 31 May 2001 were £297.4m (2000 £222.3m), an increase
of 34% over last financial year. Operating profit before goodwill
amortisation, exceptional goodwill impairment and share compensation costs was
£12.2m (2000 £8.6m), an increase of 42% over last financial year.
After charging goodwill amortisation of £4.9m, exceptional goodwill impairment
of £14.0m, share compensation of £2.3m, net interest payable of £12.5m and
after crediting a net financing currency exchange gain of £0.3m, the loss
before taxation was £21.2m (2000 £3.9m). After taxation charges of £1.6m,
this increased to £22.8m (2000 £7.9m). This resulted in a basic loss per
share of 31.24p (2000 11.64p basic loss), which is the same on a diluted basis
(2000 11.64p loss).
The exceptional goodwill impairment arises in respect of our compound
semiconductor operation at Filtronic Solid State, in the USA. Following a
review under FRS 11, the directors concluded that the carrying value of the
assets, including goodwill, exceeded their net realisable value by £14.0m.
The share compensation of £2.3m arises from the acquisition of Filtronic
Sigtek, Inc. in August 2000, where up to £5.0m of the originally reported
consideration of £13.4m has since been deemed to be employee compensation.
Share compensation is payable only in shares and is contingent upon Filtronic
Sigtek, Inc. maintaining the number and quality of its engineers over a four
year period.
Dividend
The Board is proposing to maintain the final dividend of 1.8p (2000 1.8p)
payable on 1 November 2001 to shareholders on the register at 17 August 2001.
Operations
The segmental analysis of the business is as follows:
Year ended 31 May
Operating profit before goodwill amortisation
Sales and impairment, and share compensation
2001 2000 2001 2000
£m £m £m £m
Wireless 207.8 131.9 27.2 9.3
infrastructure
Cellular handset 42.2 48.2 6.9 11.9
products
Electronic warfare 25.7 26.0 (0.4) 1.3
Broadband access 11.3 9.5 (2.8) (3.4)
Inter segment (0.8) (0.5) - -
Central costs - - (3.8) (2.3)
Excluding Compound 286.2 215.1 27.1 16.8
semiconductors
Compound 11.2 7.2 (14.9) (8.2)
semiconductors
297.4 222.3 12.2 8.6
Filtronic specialises in the design and manufacture of customised microwave
electronic products. The technology and engineering can be applied to several
business sectors in both the commercial and defence areas. Currently our
largest business sector, Wireless Infrastructure, supplying integrated
transmit and receive modules for mobile communication base stations,
represents 70% of our total sales. This was our only business sector when the
company listed on the London Stock Market in October 1994. Since that time
both sales and operating profit have increased more than 20 fold, and the
company has become the number one independent supplier in the world for this
class of product.
Although technology inevitably moves forward, market opportunities can change
rapidly depending upon economic circumstances. During the last 9 months,
market requirements for US-TDMA systems have reduced dramatically. At the
same time, there have been low levels of spending in Europe for 21/2 G
systems. Additionally, the introduction of 3G has been delayed. On the other
hand there has been strong growth of 21/2 G, GSM systems in the Far East,
particularly China, Latin America and the USA.
OEMs with strong GSM product offerings have achieved a greater market share.
Furthermore, most OEMs have focused on key suppliers to reduce costs and
improve the supply chain. Filtronic is one such supplier. Although the short
term demand for wireless infrastructure products could be volatile, the medium
to long term requirements will be substantial.
Three years ago Filtronic purchased LK Products from Nokia. The prime
objective was to establish a design and manufacturing operation in Finland for
3G base station products which has been accomplished. In addition, Filtronic
LK has grown from a minor supplier of antennas for handsets to the number one
supplier in the world, particularly dominant in the supply of internal
antennas. The other area of activity has been ceramic diplexers for handsets
where the principal sales have been for US-TDMA applications. A significant
decline in demand has resulted in losses in the ceramic diplexers product
line, and profitability will only return when 3G handsets move into
production.
In the Electronic Warfare area progress has been made in converting several
complex designs into manufacturable products permitting new production
programs to commence during the next twelve months.
During the last year the Broadband Access group focused upon establishing a
production line for transceivers used in point to point wireless links.
Future profitability will depend heavily on the introduction of complex
Microwave Monolithic Integrated Circuits (MMICs) to replace the discrete
devices used in the current designs.
Three years ago the Board decided that the best prospects for Filtronic's
continued growth in the medium and long term depended upon the ability to
design and manufacture customised MMICs using compound semiconductors. The
initial strategy chosen involved a mix of internal research and development
and strategic acquisitions.
In 1998, we acquired the compound semiconductor operation of Litton in
California. This operation has merchant sales of niche devices with steadily
increasing sales but is limited to supplying production from 3' wafers.
In September 1999 we acquired a large class 10 clean room facility in Newton
Aycliffe in the north-east of England and work commenced on installing an
automated production line for compound semiconductor circuits on 6' Gallium
Arsenide wafers. This now provides the company with the ability to
manufacture complex compound semiconductor MMICs with high yields and in high
volumes. The key to sustained future profitability for the facility will be
the production of large volumes of product for the mobile handset, wireless
local area network, and other similar markets.
With this in mind, the company has entered into Heads of Agreement with regard
to a Strategic Alliance with M/A-COM Inc., a leading supplier of compound
semiconductors and a subsidiary of Tyco International Ltd, for the supply of
large quantities of devices to their commercial markets. In addition, the
company has entered into separate Heads of Agreement with BAE SYSTEMS Avionics
Limited with regard to the supply of compound semiconductors and related
products.
The combined effect of these agreements will be to improve the cashflow and
profitability of the Newton Aycliffe operation significantly such that Newton
Aycliffe's impact on the financial results of the group as a whole for the
year ending 31 May 2002 is likely to be immaterial. The Newton Aycliffe site
is expected to move into profitability in the following financial year.
Furthermore, key compound semiconductor products such as high power
transistors, MMICs, ultra broadband optical driver amplifiers and eventually
optical devices will be available to Filtronic from Newton Aycliffe for higher
levels of integration in base station power amplifiers, point to point
microwave transceivers and optical transceivers.
Finance
At 31 May 2001, Filtronic had a cash balance of £5.6m. The company has
secured extended overdraft and associated borrowing facilities totalling £31m.
At the year end, the facility was £25m, of which £10.8m was unutilised. Net
debt totalled £125.9m, including $170m (£119.7m) of 10% Senior Notes repayable
December 2005 and net of £3.8m of deferred debt issue costs.
Cash consumption has decreased significantly in the second half of the
financial year as a result of reduced capital expenditure programmes and
stronger cash flow from operating activities. In the last quarter, there was
a £4.6m overall positive cash inflow.
The Board believes that its existing borrowing facilities, which fall due for
renewal in June 2002, are adequate to meet the Company's requirements at least
until that date.
Shareholder value
The Board recognises the significant loss of shareholder value which has
occurred in the last year. By concentrating on strategy which is appropriate
for the company in the medium to longer term, the Board believes that the best
value can be provided to our shareholders.
Professor J D Rhodes CBE FRS FREng
Executive Chairman
30 July 2001
Consolidated Profit and Loss Account
for the year ended 31 May 2001
Excluding Compound
Compound Semi-conductors
Semi-conductors
2001 2001 2001
note £000 £000 £000
Sales 1, 2 286,201 11,233 297,434
======= ======= =======
Operating 1, 2 27,154 (14,930) 12,224
profit before
goodwill
amortisation
and impairment
and share
compensation
Goodwill (3,368) (1,516) (4,884)
amortisation
Exceptional 3 - (14,078) (14,078)
goodwill
impairment
Share 4 (2,293) - (2,293)
compensation
------------ ------------ ------------
Operating 1, 2 21,493 (30,524) (9,031)
profit/(loss)
------------ ------------ ------------
Net interest 5 (12,531)
payable
Net financing 6 335
currency
exchange gain
------------
(12,196)
------------
Loss on (21,227)
ordinary
activities
before taxation
Taxation on 7 (1,564)
loss on
ordinary
activities
------------
Loss on (22,791)
ordinary
activities
after taxation
Dividends 8 (1,994)
------------
Deficit for the (24,785)
year
=======
Adjusted loss
per share
Basic 9 (2.56)p
Diluted 9 (2.56)p
Loss per share
Basic 9 (31.24)p
Diluted 9 (31.24)p
Dividend per 8 2.70p
share
Sales of £2,484,000 and an operating loss of £4,138,000, after charging
£1,345,000 of goodwill amortisation and £2,293,000 of share compensation, are
attributable to the post-acquisition results of Filtronic Sigtek, Inc.
Consolidated Profit and Loss Account
for the year ended 31 May 2000
Excluding Compound
Compound Semi-conductors
Semi-conductors
2000 2000 2000
Note £000 £000 £000
Sales 1, 2 215,082 7,212 222,294
======= ======= =======
Operating 1, 2 16,796 (8,211) 8,585
profit before
goodwill
amortisation
and impairment
and share
compensation
Goodwill (2,081) (1,441) (3,522)
amortisation
Exceptional 3 - - -
goodwill
impairment
Share 4 - - -
compensation
------------ ------------ ------------
Operating 1, 2 14,715 (9,652) 5,063
profit
------------ ------------ ------------
Net interest 5 (9,878)
payable
Net financing 6 923
currency
exchange gain
------------
(8,955)
------------
Loss on (3,892)
ordinary
activities
before taxation
Taxation on 7 (4,032)
loss on
ordinary
activities
------------
Loss on (7,924)
ordinary
activities
after taxation
Dividends 8 (1,943)
------------
Deficit for (9,867)
the year
=======
Adjusted loss
per share
Basic 9 (7.82)p
Diluted 9 (7.82)p
Loss per share
Basic 9 (11.64)p
Diluted 9 (11.64)p
Dividend per 8 2.70p
share
Statement of Total Recognised Gains and Losses
for the year ended 31 May 2001
2001 2000
£000 £000
Loss on ordinary activities after taxation (22,791) (7,924)
Currency exchange movement arising on 3,047 4,214
consolidation
Currency exchange movement on loan (5,932) (3,955)
---------- ----------
Total recognised gains and losses (25,676) (7,665)
====== ======
Consolidated Balance Sheet
at 31 May 2001
2001 2000
£000 £000
Fixed assets
Intangible assets 54,673 64,351
Tangible assets 126,302 105,538
------------ ------------
180,975 169,889
------------ ------------
Current assets
Stocks 51,274 39,706
Debtors 66,771 61,310
Cash 5,589 39,545
------------ ------------
123,634 140,561
Creditors: amounts falling due within one year 55,524 53,234
------------ ------------
Net current assets 68,110 87,327
------------ ------------
Total assets less current liabilities 249,085 257,216
Creditors: amounts falling due after one year 117,083 110,465
Deferred income 1,515 1,202
------------ ------------
Net assets 130,487 145,549
======= =======
Capital and reserves
Called up share capital 7,365 7,199
Share premium account 132,932 128,106
Shares to be issued 7,616 -
Revaluation reserve 106 106
Profit and loss account (17,532) 10,138
------------ ------------
Equity shareholders' fund 130,487 145,549
======= =======
Consolidated Cash Flow Statement
for the year ended 31 May 2001
2001 2000
note £000 £000
Net cash flow from operating activities A 7,522 6,926
------------ ------------
Returns on investment and servicing of
finance
Interest received 1,031 2,545
Interest paid (12,716) (11,414)
Interest element of finance lease (4) (153)
payments
Debt issue costs paid - (1,008)
------------ ------------
Net cash flow from returns on (11,689) (10,030)
investment and servicing of finance
------------ ------------
Tax paid (3,091) (2,305)
------------ ------------
Capital expenditure
Purchase of tangible fixed assets (40,982) (54,883)
Sale of tangible fixed assets 171 170
Government grants received 480 750
Proceeds from insurance claim - 1,373
------------ ------------
Net cash flow from capital expenditure (40,331) (52,590)
------------ ------------
Acquisitions
Purchase of subsidiary (118) -
Cash acquired with subsidiary 14 -
------------ ------------
Net cash flow from acquisitions (104) -
------------ ------------
Equity dividends paid (1,964) (1,725)
------------ ------------
Net cash flow before financing (49,657) (59,724)
------------ ------------
Financing
Issue of shares 1,844 75,039
Capital element of finance lease (147) (1,326)
payments
Loans repaid (567) (1,684)
------------ ------------
Net cash flow from financing 1,130 72,029
------------ ------------
------------ ------------
(Decrease)/increase in cash B (48,527) 12,305
======= =======
Notes to the Consolidated Cash Flow Statement
for the year ended 31 May 2001
A Reconciliation of operating profit to net
cash flow from operating activities
2001 2000
£000 £000
Operating (loss)/profit (9,031) 5,063
Goodwill amortisation 4,884 3,522
Exceptional goodwill impairment 14,078 -
Share compensation 2,293 -
Depreciation 16,759 9,737
(Profit)/loss on disposal of tangible fixed (70) 33
assets
Government grants released (167) (17)
Increase in stocks (10,642) (15,462)
Increase in debtors (4,307) (17,217)
(Decrease)/increase in creditors (6,275) 21,267
----------- -----------
Net cash flow from operating activities 7,522 6,926
======= =======
B Reconciliation of net cash flow to movement
in net debt
2001 2000
£000 £000
(Decrease)/increase in cash (48,527) 12,305
Cash flow from debt 567 2,692
Cash flow from finance leases 147 1,326
----------- -----------
Change in net debt from cash flows (47,813) 16,323
Loans acquired with subsidiary (300) -
Non-cash movement (842) (1,672)
Currency exchange movement (5,662) (3,108)
----------- -----------
Movement in net debt (54,617) 11,543
Opening net debt (71,307) (82,850)
----------- -----------
Closing net debt (125,924) (71,307)
======= =======
C Analysis of movement in debt
At Acquired Currency At
1 June Cash with Non-cash exchange 31 May
2000 flow subsidiary movement movement 2001
£000 £000 £000 £000 £000 £000
Cash 39,545 5,589
Overdraft - (14,202)
-------- ---------
Net 39,545 (48,527) - - 369 (8,613)
cash/(overdraft)
-------- ---------
Loans due
within one (240) (228)
year
Loans due
after one year (110,465) (117,083)
-------- ---------
Loans (110,705) 567 (300) (842) (6,031)(117,311)
-------- ---------
Finance leases (147) 147 - - - -
-------- ---------
-------- ------- --------- -------- -------- ---------
Net debt (71,307) (47,813) (300) (842) (5,662) (125,924)
====== ===== ====== ====== ====== ======
Reconciliation of Shareholders' Funds
for the year ended 31 May 2001
2001 2000
£000 £000
Loss of ordinary activities after taxation (22,791) (7,924)
Dividends (1,994) (1,943)
------------ ------------
Deficit for the year (24,785) (9,867)
Contribution to QUEST - (99)
Currency exchange movement arising on 3,047 4,214
consolidation
Currency exchange movement on loan (5,932) (3,955)
Issue of shares (net of issue costs) 4,992 75,138
Shares to be issued - acquisition contingent 5,323 -
consideration
Shares to be issued - share compensation 2,293 -
------------ ------------
Movement in shareholders' funds (15,062) 65,431
Opening shareholders' funds 145,549 80,118
------------ ------------
Closing shareholders' funds 130,487 145,549
======= =======
Notes to the Financial Statement
for the year ended 31 May 2001
1. Geographical segment analysis
2001 2000
£000 £000
Sales
United Kingdom 114,030 79,437
Finland 54,223 54,055
United States of America 118,946 86,118
Australia 17,774 8,445
China 12,448 373
Inter segment (19,987) (6,134)
------------ ------------
297,434 222,294
======= =======
Operating profit before goodwill amortisation and impairment and share
compensation
United Kingdom 1,961 321
Finland 3,915 10,606
United States of America 6,209 (989)
Australia 2,315 1,395
China 1,649 (401)
Central costs (3,825) (2,347)
------------ ------------
12,224 8,585
======= =======
Operating (loss)/profit
United Kingdom 1,961 321
Finland 2,147 8,767
United States of America (13,278) (2,672)
Australia 2,315 1,395
China 1,649 (401)
Central costs (3,825) (2,347)
------------ ------------
(9,031) 5,063
======= =======
The operating loss in the United States of America is stated after charging
£14,078,000 of exceptional goodwill impairment.
Notes to the Financial Statement
for the year ended 31 May 2001
2. Business segment analysis
2001 2000
£000 £000
Sales
Wireless infrastructure 207,777 131,868
Cellular handset products 42,174 48,177
Electronic warfare 25,728 25,995
Broadband access 11,273 9,524
Inter segment (751) (482)
------------ ------------
Excluding compound semiconductors 286,201 215,082
Compound semiconductors 11,233 7,212
------------ ------------
297,434 222,294
======= =======
Operating profit before goodwill amortisation
and impairment and share compensation
Wireless infrastructure 27,212 9,296
Cellular handset products 6,979 11,917
Electronic warfare (443) 1,295
Broadband access (2,769) (3,365)
Central costs (3,825) (2,347)
------------ ------------
Excluding compound semiconductors 27,154 16,796
Compound semiconductors (14,930) (8,211)
------------ ------------
12,224 8,585
======= =======
Operating (loss)/profit
Wireless infrastructure 27,212 9,296
Cellular handset products 5,211 10,078
Electronic warfare (698) 1,053
Broadband access (6,407) (3,365)
Central costs (3,825) (2,347)
------------ ------------
Excluding compound semiconductors 21,493 14,715
Compound semiconductors (30,524) (9,652)
------------ ------------
(9,031) 5,063
======= =======
The operating loss of compound semiconductors is stated after charging
£14,078,000 of exceptional goodwill impairment.
Notes to the Financial Statement
for the year ended 31 May 2001
3. Exceptional goodwill impairment
2001 2000
£000 £000
Exceptional goodwill impairment 14,078 -
======= =======
The exceptional goodwill impairment arises in respect of the compound
semiconductor operations at Filtronic Solid State. Following a review under
FRS 11, the directors have concluded that the carrying value of the assets,
including goodwill, exceeded their net realisable value by £14,078,000.
4. Share compensation
2001 2000
£000 £000
Share compensation 2,293 -
======= =======
As a result of the acquisition of Filtronic Sigtek, Inc. on 22 August 2000, a
maximum charge of £4,958,000, comprising the issue of a maximum of 421,226
ordinary shares of 10p each in Filtronic plc, could arise over the four year
period following the acquisition. This share compensation is contingent on
Filtronic Sigtek, Inc. maintaining the number and quality of its engineers
over that period.
5. Net interest payable
2001 2000
£000 £000
Interest receivable
Interest on bank deposits 1,031 2,545
------------ ------------
Interest payable
Interest on bank loans and overdrafts 603 81
Interest on other loans 12,113 11,333
Finance lease interest 4 153
Debt issue costs amortisation 842 856
------------ ------------
13,562 12,423
------------ ------------
------------ ------------
Net interest payable 12,531 9,878
======= =======
Notes to the Financial Statement
for the year ended 31 May 2001
6. Net financing currency exchange gain
2001 2000
£000 £000
Currency exchange gain on cash balances 335 4,672
Currency exchange loss on loan - (3,749)
------------ ------------
335 923
======= =======
7. Taxation on loss on ordinary activities
2001 2000
£000 £000
Corporation tax 130 175
Adjustment to prior year - 55
------------ ------------
130 230
Overseas taxation 1,434 3,802
------------ ------------
1,564 4,032
======= =======
Overseas taxation arises because taxable profits in Finland and Australia
cannot be relieved by losses available in the UK and the USA.
The amount of unprovided deferred taxation for the year was £100,000 (2000
nil).
8. Dividends
2001 2000 2001 2000
per share per share £000 £000
Interim 0.90p 0.90p 668 647
dividend - paid
Final dividend 1.80p 1.80p 1,326 1,296
- proposed
------------ ------------ ------------ ------------
2.70p 2.70p 1,994 1,943
======= ======= ======= =======
Notes to the Financial Statement
for the year ended 31 May 2001
9. Loss per share
2001 2000
Adjusted basic loss per share (2.56)p (7.82)p
Effect of adjusted items net of taxation (28.68)p (3.82)p
------------ ------------
Basic loss per share (31.24)p (11.64)p
======= =======
Adjusted diluted loss per share (2.56)p (7.82)p
Effect of adjusted items net of taxation (28.68)p (3.82)p
------------ ------------
Diluted loss per share (31.24)p (11.64)p
======= =======
£000 £000
Adjusted loss (1,871) (5,325)
Goodwill amortisation (4,884) (3,522)
Exceptional goodwill impairment (14,078) -
Share compensation (2,293) -
Net financing currency exchange gain 335 923
------------ ------------
Loss on ordinary activities after taxation (22,791) (7,924)
======= =======
Weighted average number of shares in issue 72,962,735 68,054,710
Dilution effect of share options - -
Dilution effect of contingently issuable - -
shares
-------------- --------------
Diluted weighted average number of shares 72,962,735 68,054,710
======== ========
The adjusted loss per share figures have been provided in order that the
effects of the adjusted items on reported earnings per share can be fully
appreciated.