HALMA plc
HALF YEAR REPORT FOR THE 26 WEEKS TO 29 SEPTEMBER 2012
20 NOVEMBER 2012
Record results and continued dividend growth
Halma, the leading safety, health and environmental technology group, today announces its half year results for the 26 weeks to 29 September 2012. |
Highlights include:
|
|
● |
Adjusted pre-tax profit from continuing operations1 up 6% to £60.8m (2011/12: £57.5m) on revenue up 6% at £298.1m (2011/12: £280.0m). |
● |
Organic growth2 at constant currency: Profit up 3%, Revenue up 3%. |
● |
Strong growth in Asia Pacific and Australasia with revenue up 17% including 32% growth in China. Good overall revenue performance in developed regions, with USA up 19% offsetting weaker demand in UK and Europe. |
● |
Health and Analysis and Industrial Safety Sectors performed strongly with double-digit profit growth. Infrastructure Sensors profit marginally lower - Elevator Safety reorganisation completed on schedule. |
● |
High level of returns maintained: Return on Sales3 of 20.4% (2011/12: 20.5%), Return on Total Invested Capital of 16.4% (2011/12: 16.9%) and Return on Capital Employed of 71.6% (2011/12: 68.8%). |
● |
Three acquisitions and one disposal completed during the period, acquisition pipeline remains healthy. |
● |
Adjusted earnings per share from continuing operations4 up 5% to 12.34p (2011/12: 11.75p). Statutory earnings per share up 25% to 13.14p (2011/12: 10.52p). |
● |
Interim dividend of 4.06p per share, up 7% (2011/12: 3.79p). |
● |
Net debt of £74m at period end (March 2012: £19m). Borrowing facilities of £260m in place until 2016, providing significant financial capacity for further organic growth and value adding acquisitions. |
Andrew Williams, Chief Executive of Halma, commented: "Halma made good progress during the period, achieving record revenue and profit and strong returns. Our focus on building strong positions in markets with sustainable, long-term growth drivers such as Health and Safety regulation, increasing demand for healthcare and the need for life-critical resources (including energy and water) is providing both resilience and opportunities to grow. Order intake continues to be slightly ahead of revenue and Halma remains on track to make further progress in the second half of the year."
Notes: |
1 |
Adjusted to remove the amortisation of acquired intangible assets, acquisition transaction costs, movement on contingent consideration and profit on disposal of operations of £1.4m credit (2011/12: £6.2m charge). See note 2 for details.
|
2 |
Organic growth rates are non-GAAP performance measures used by management to assess underlying performance. See note 9 for details.
|
3 |
Return on Sales is defined as adjusted1 profit before taxation from continuing operations expressed as a percentage of revenue from continuing operations.
|
4 |
Adjusted to remove the amortisation of acquired intangible assets, acquisition transaction costs, movement in contingent consideration, profit on disposal of operations and the associated tax. See note 6 for details. |
For further information, please contact: |
Halma plc
|
+44 (0)1494 721111 |
MHP Communications |
+44 (0)20 3128 8100 |
A copy of this announcement, together with other information about Halma, may be viewed on its website: www.halma.com.
|
NOTE TO EDITORS |
1. |
Halma develops and markets products used worldwide to protect life and improve the quality of life. The Group comprises three business sectors: |
|
● Health and Analysis |
Products used to improve personal and public health. We develop technologies for analysis in safety, life sciences and environmental markets.
|
|
● Infrastructure Sensors |
Products which detect hazards to protect assets and people in public, commercial and industrial buildings.
|
|
● Industrial Safety |
Products which protect assets and people in industry. |
|
The key characteristics of Halma's businesses are that they are based on advanced technology and offer strong growth potential. Many Group businesses are clear market leaders in their specialist field and, in a number of cases, are the dominant world supplier.
|
2. |
High resolution photos of Halma senior management, including Chief Executive Andrew Williams, and images illustrating Halma business activities can be downloaded from its website: www.halma.com. Click on the 'News' link, then 'Image Library'. Photo queries: David Waller +44 (0)1494 721111, e-mail: dwaller@halmapr.com.
|
3. |
You can view or download copies of this announcement and the latest Half Year and Annual reports from the website at www.halma.com or request free printed copies by contacting halma@halma.com.
|
4. |
This announcement contains certain forward-looking statements which have been made by the Directors in good faith using information available up until the date they approved the announcement. Forward-looking statements should be regarded with caution as by their nature such statements involve risk and uncertainties relating to events and circumstances that may occur in the future. Actual results may differ from those expressed in such statements, depending on the outcome of these uncertain future events. |
HALMA plc
|
|
|
Unaudited 26 weeks to 29 September 2012 |
Unaudited 26 weeks to 1 October 2011 |
Continuing Operations |
|
|
|
Revenue |
+ 6% |
£298.1m |
£280.0m |
Adjusted Profit before Taxation1 |
+ 6% |
£60.8m |
£57.5m |
Statutory Profit before Taxation |
+ 21% |
£62.2m |
£51.3m |
|
|
|
|
Adjusted Earnings per Share2 |
+ 5% |
12.34p |
11.75p |
Statutory Earnings per Share |
+ 25% |
13.14p |
10.52p |
Interim Dividend per Share3 |
+ 7% |
4.06p |
3.79p |
|
|
|
|
Return on Sales4 |
|
20.4% |
20.5% |
Return on Total Invested Capital5 |
|
16.4% |
16.9% |
Return on Capital Employed5 |
|
71.6% |
68.8% |
|
|
1 |
Adjusted to remove the amortisation of acquired intangible assets, acquisition transaction costs, movement on contingent consideration and profit on disposal of operations of £1.4m credit (2011/12: £6.2m charge). See note 2 for details. |
2 |
Adjusted to remove the amortisation of acquired intangible assets, acquisition transaction costs, movement on contingent consideration, profit on disposal of operations and the associated tax. See note 6 for details. |
3 |
Interim dividend declared per share. |
|
Return on Sales is defined as adjusted1 profit before taxation from continuing operations expressed as a percentage of revenue from continuing operations. |
5 |
Organic growth rates, Return on Total Invested Capital and Return on Capital Employed are non-GAAP performance measures used by management in measuring the returns achieved from the Group's asset base. See note 9 for details.
|
Chairman's Statement
Halma: what we do and our strategy Our business is to make products which protect lives and improve the quality of life for people worldwide. We do this through continuous innovation in market-leading products, which meet the increasing demands for improvements to safety, health and the environment. Our businesses are autonomous and entrepreneurial, building strong positions in market niches where the demand is global. |
Half year results In the first half, revenue from continuing operations of £298.1m increased by 6% compared with the prior year (2011/12: £280.0m); this included a net 4% contribution from acquisitions less disposals, and a negative currency impact of 1%, giving organic revenue1 growth at constant currency of 3%. Adjusted1 profit before tax from continuing operations also increased by 6% to £60.8m (2011/12: £57.5m), with organic growth of 3% at constant currency. Statutory profit before tax increased by 21% to £62.2m (2011/12: £51.3m). Return on Total Invested Capital1 was 16.4% (2011/12: 16.9%).
We spent £65.6m (excluding £3.5m of cash but including £1.4m of debt acquired) on three acquisitions (2011/12: £14.5m) and £15.8m on earnouts for acquisitions made in previous years (2011/12: £5.4m). We also disposed of a business for £21.8m including £2.1m of deferred consideration. This resulted in a net debt of £74.1m at the end of the period compared with £18.7m at 31 March 2012. Our financial position remains strong. |
Dividends The Board declares a 7% increase in the interim dividend to 4.06 pence per share which will be paid on 6 February 2013 to shareholders on the register at 4 January 2013. This increase reflects the Board's continuing confidence in Halma's long-term growth prospects.
Despite weak economic growth and uncertainties in both Europe and the USA, Halma has made further progress, thanks to the continuous efforts of our employees to innovate. Return on Sales1 was virtually unchanged at 20.4% (2011/12: 20.5%). Our investment in China again produced good results with sales growth of 32%. We continue to actively manage our portfolio of companies in line with our strategic objectives as illustrated by the following summary of acquisitions and disposals. |
Acquisitions and disposals During the first half year, Halma made three acquisitions: Accutome, a manufacturer of ophthalmic instruments, for US$20m (including US$2.3m of bank loans) plus an earnout of up to US$5m; Sensorex, a manufacturer of water analysis sensors, for US$38m; and Suntech Medical Group, a supplier of non-invasive blood pressure monitoring devices, for US$46m (plus US$5m for cash retained in the business) and up to US$6m earnout. We also sold Tritech (subsea asset monitoring equipment) for £21.8m, following the disposal at the very end of 2011/12 of Volumatic (cash counting equipment).
Outlook Despite continuing global economic uncertainties, our structure of decentralised, market responsive management and the underpinning of demand from fundamental growth drivers have once more proved resilient in challenging markets. Halma remains on track to make further progress in the second half of the year.
1 See Financial Highlights |
Chief Executive's Review
Halma made good progress during the period, achieving record revenue and profit and strong returns. Our focus on safety, health and environmental markets with long-term growth drivers is enabling us to continue to find growth opportunities. |
Trading trends We achieved strong revenue growth of 17% in Asia Pacific and Australasia including 32% revenue growth in China. Revenue growth of 6% in Africa, Near and Middle East and the Americas (ex-USA) contributed to the proportion of revenue from outside the UK/Europe/USA increasing to 25% of the Group total (2011/12: 23%), making further progress towards our goal of 30% by 2015. In absolute terms, half of our revenue growth during the period was generated from those regions.
There was a resilient trading performance in developed markets. Revenue grew by 19% in the USA which offset the performances in Europe and the UK, where revenue was down by 3% and 6% respectively. Acquisitions, disposals and currency rate changes had a significant impact on these figures. Taking these factors into account, we estimate that the underlying organic1 growth rates at constant currency were as follows: USA up 2%, Europe up 0.3% and UK down 2%.
Order intake in the first half was slightly ahead of revenue - a trading pattern which has continued into the second half. |
Sector performances Health and Analysis grew revenue by 12% to £135.2m (2011/12: £121.1m) and profit by 10% to £30.9m (2011/12: £28.0m). Return on Sales remained strong at 22.9% (2011/12: 23.1%). Our Water and Health Optics sub-sectors performed well, although we expect growth in Water to slow in the second half as UK water utilities move into the latter phases of their |
Infrastructure Sensor revenue was 1% lower at £100.5m (2011/12: £101.1m) whilst profit was down by 2% at £18.9m (2011/12: £19.4m). Return on Sales was slightly lower at 18.8% (2011/12: 19.2%). As forecast, there were one-off costs of £1m during the period, predominantly to complete the reorganisation of our European and Asian Elevator Safety businesses. This was completed on schedule in September 2012 so we expect to see the benefit of these changes emerge more strongly during the second half. Fire Detection, Elevator Safety and Security Sensors all achieved modest revenue increases whilst our Automatic Door Sensors business saw lower revenue due to weakness in European markets.
Industrial Safety had another strong performance with revenue increasing by 8% to £62.5m (2011/12: £58.0m) and profit up by 13% to £15.3m (2011/12: £13.6m). Return on Sales of 24.5% (2011/12: 23.4%) remained the highest of our three sectors. Gas Detection, Safety Interlocks and Bursting Disks all performed strongly and it was pleasing to see higher growth from regions outside the UK/Europe/USA. The disposal of our Asset Monitoring business in August 2012 (see details below) will further increase the proportion of this sector's revenues from developing markets. In the longer term, this will be boosted further by the increased internal collaboration to serve Industrial customers in South America. |
Acquisitions and disposals During the period we spent £66m (plus up to £7m in earn-outs based on future growth) acquiring three companies for our Health and Analysis sector, details of which were given in Halma's Annual Report 2012 and this Half Year Report. All three businesses are trading well, with Accutome and SunTech already progressing new opportunities through collaboration with our other Health Optics companies and Sensorex continuing to grow sales of its water quality sensors.
In August 2012, we sold our Asset Monitoring business, Tritech, to a UK subsidiary of Moog Inc. for a total consideration of £21.8m. We acquired Tritech in 2006 as our first entry into the subsea asset market and, whilst it has performed well, we believe we can create greater shareholder value by reallocating resources to other sub-sectors. Moog's presence in marine energy markets will enable Tritech to make strong progress under their ownership. A gain of £8.2m has been recognised in the Group Income Statement after accounting for the disposal of these assets, including the associated goodwill.
Although the first half was a busy period for M&A, our search for acquisition opportunities continues. We are aiming to increase the number of prospects within our two safety-related sectors (Infrastructure Sensors and Industrial Safety) although currently the majority of opportunities in our pipeline are still within our Medical and Environmental related sector (Health and Analysis). |
Cash generation and financial resources There was good cash generation during the first half year, when dividend payments tend to be greater than those made in the second half. We ended the period with net debt of £74.1m (March 2012: £18.7m) after funding acquisitions (net of disposals) of £62.5m (2011/12: £19.9m) and capital expenditure of £8.1m (2011/12: £8.4m). We have a £260m 5-year revolving credit facility in place until October 2016 so we are in a strong financial position to support our future investment. |
Investment for growth Halma increased investment in each of the three strategic initiatives which underpin the sustainability of our growth and high returns:
• Investment in Innovation increased across all three sectors. R&D expenditure grew by 11% to £14.9m (2011/12: £13.4m).
|
|
• In October 2012, a group of graduates started the first Halma Graduate Development Programme (HGDP) underpinning our commitment to People Development. This programme will provide them with a series of six-month placements in Halma companies across the world. The first group of nine technical graduates includes a mix from leading universities in the UK and USA. Recruitment for the 2013 HGDP is already underway.
• Halma companies are working together to accelerate the pace of International Expansion. In China, our Fluid Technology companies have created a combined manufacturing company, whilst in Brazil our Industrial Safety businesses are together establishing a trading company to serve key Oil, Gas and Process industry customers in that region. |
|
Risks and uncertainties There are no significant changes to the risks and uncertainties in the Annual Report and on our website, www.halma.com. These are summarised in note 13 of this Half Year Report. |
Summary To meet the challenge of sustaining growth and high returns, the need to create competitive advantage is more critical than ever. Halma's business model is to operate with a diverse group of global businesses. Each has a management team empowered to adapt and allocate resources as the needs of their niche markets change leaving them well positioned to succeed.
Our focus on building strong positions in markets with sustainable, long-term growth drivers such as Health and Safety regulation, increasing demand for healthcare and the need for life-critical resources (including energy and water) is providing both resilience and opportunities to grow. Order intake continues to be slightly ahead of revenue and Halma remains on track to make further progress in the second half of the year.
1 See Financial Highlights |
Half year results for the 26 weeks to 29 September 2012
Condensed Financial Statements
Consolidated Income Statement
|
Unaudited 26 weeks to 29 September 2012 |
Unaudited 26 weeks to 1 October 2011 |
Audited |
|||||
|
Notes |
Before adjustments* £000 |
Adjustments* (note 2) £000 |
Total |
Before adjustments* £000 |
Adjustments* (note 2) £000 |
Total |
Total |
Continuing operations |
|
|
|
|
|
|
|
|
Revenue |
2 |
298,078 |
- |
298,078 |
279,997 |
- |
279,997 |
579,883 |
Operating profit |
|
62,700 |
(6,771) |
55,929 |
58,158 |
(6,218) |
51,940 |
109,910 |
Share of results of associates |
|
(120) |
- |
(120) |
(94) |
- |
(94) |
(37) |
Profit on disposal of continuing operations |
|
- |
8,188 |
8,188 |
- |
- |
- |
3,543 |
Finance income |
3 |
4,407 |
- |
4,407 |
4,919 |
- |
4,919 |
10,070 |
Finance expense |
4 |
(6,209) |
- |
(6,209) |
(5,482) |
- |
(5,482) |
(11,512) |
Profit before taxation |
|
60,778 |
1,417 |
62,195 |
57,501 |
(6,218) |
51,283 |
111,974 |
Taxation |
5 |
(14,222) |
1,632 |
(12,590) |
(13,258) |
1,612 |
(11,646) |
(25,260) |
Profit for the year attributable to equity shareholders |
|
46,556 |
3,049 |
49,605 |
44,243 |
(4,606) |
39,637 |
86,714 |
Earnings per share |
6 |
|
|
|
|
|
|
|
From continuing operations |
|
|
|
|
|
|
|
|
Basic |
|
12.34p |
|
13.14p |
11.75p |
|
10.52p |
23.01p |
Diluted |
|
|
|
13.13p |
|
|
10.50p |
22.97p |
Dividends in respect |
7 |
|
|
|
|
|
|
|
Dividends (£000) |
|
|
|
15,342 |
|
|
14,298 |
36,723 |
Per share |
|
|
|
4.06p |
|
|
3.79p |
9.74p |
* Adjustments include the amortisation of acquired intangible assets, acquisition transaction costs, movement on contingent consideration, profit on disposal of continuing operations and the associated taxation thereon. |
Consolidated Statement of Comprehensive Income and Expenditure
|
Unaudited |
Unaudited |
Audited |
Profit for the period |
49,605 |
39,637 |
86,714 |
|
|
|
|
Exchange differences on translation of foreign operations |
(10,862) |
3,384 |
(5,707) |
Actuarial losses on defined benefit pension plans |
(10,700) |
(11,440) |
(3,024) |
Effective portion of changes in fair value of cash flow hedges |
(162) |
244 |
545 |
Tax relating to components of other comprehensive income |
2,162 |
2,529 |
(11) |
Other comprehensive expense for the period |
(19,562) |
(5,283) |
(8,197) |
|
|
|
|
Total comprehensive income for the period attributable to equity shareholders |
30,043 |
34,354 |
78,517 |
The exchange differences of (£10,862,000) (26 weeks to 1 October 2011: £3,384,000; 52 weeks to 31 March 2012: (£5,707,000)) comprises £1,488,000 (26 weeks to 1 October 2011: (£1,120,000); 52 weeks to 31 March 2012: (£776,000)) which relate to net investment hedges. |
Consolidated Balance Sheet
|
Unaudited |
Unaudited |
Audited |
Non-current assets |
|
|
|
Goodwill |
290,106 |
273,049 |
267,471 |
Other intangible assets |
96,874 |
80,665 |
74,483 |
Property, plant and equipment |
72,860 |
72,508 |
72,118 |
Interests in associates |
5,023 |
1,914 |
1,968 |
Deferred tax asset |
9,341 |
11,148 |
11,039 |
|
474,204 |
439,284 |
427,079 |
Current assets |
|
|
|
Inventories |
63,269 |
63,310 |
57,368 |
Trade and other receivables |
116,286 |
109,029 |
114,674 |
Tax receivable |
138 |
448 |
288 |
Cash and cash equivalents |
43,000 |
41,674 |
45,305 |
Derivative financial instruments |
355 |
108 |
469 |
|
223,048 |
214,569 |
218,104 |
Total assets |
697,252 |
653,853 |
645,183 |
Current liabilities |
|
|
|
Borrowings |
- |
2,051 |
- |
Loan notes |
2,515 |
- |
- |
Trade and other payables |
84,379 |
86,304 |
93,499 |
Provisions |
1,762 |
2,691 |
2,618 |
Tax liabilities |
12,238 |
12,627 |
11,870 |
Derivative financial instruments |
277 |
380 |
126 |
|
101,171 |
104,053 |
108,113 |
Net current assets |
121,877 |
110,516 |
109,991 |
Non-current liabilities |
|
|
|
Borrowings |
114,594 |
95,649 |
64,014 |
Retirement benefit obligations |
40,611 |
44,590 |
32,997 |
Trade and other payables |
6,253 |
14,971 |
13,388 |
Provisions |
3,193 |
2,108 |
2,301 |
Deferred tax liabilities |
27,167 |
24,927 |
26,258 |
|
191,818 |
182,245 |
138,958 |
Total liabilities |
292,989 |
286,298 |
247,071 |
Net assets |
404,263 |
367,555 |
398,112 |
Equity |
|
|
|
Share capital |
37,869 |
37,841 |
37,856 |
Share premium account |
22,350 |
21,993 |
22,177 |
Treasury shares |
(2,958) |
(3,665) |
(4,569) |
Capital redemption reserve |
185 |
185 |
185 |
Hedging and translation reserve |
18,149 |
38,078 |
29,212 |
Other reserves |
(2,905) |
(96) |
1,346 |
Retained earnings |
331,573 |
273,219 |
311,905 |
Shareholders' funds |
404,263 |
367,555 |
398,112 |
Consolidated Statement of Changes in Equity
For the 26 weeks ended 29 September 2012 |
||||||||
|
Share £000 |
Share premium account £000 |
Treasury shares £000 |
Capital redemption reserve £000 |
Hedging and translation reserve £000 |
Other £000 |
Retained earnings £000 |
Total £000 |
At 31 March 2012 (audited) |
37,856 |
22,177 |
(4,569) |
185 |
29,212 |
1,346 |
311,905 |
398,112 |
Profit for the period |
- |
- |
- |
- |
- |
- |
49,605 |
49,605 |
|
|
|
|
|
|
|
|
|
Other comprehensive income and expense: |
|
|
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
- |
- |
- |
- |
(10,862) |
- |
- |
(10,862) |
Actuarial losses on defined benefit pension plans |
- |
- |
- |
- |
- |
- |
(10,700) |
(10,700) |
Effective portion of changes in fair value of cash flow hedges |
- |
- |
- |
- |
(162) |
- |
- |
(162) |
Tax relating to components |
- |
- |
- |
- |
(39) |
- |
2,201 |
2,162 |
Total other comprehensive income |
- |
- |
- |
- |
(11,063) |
- |
(8,499) |
(19,562) |
Share options exercised |
13 |
173 |
- |
- |
- |
- |
- |
186 |
Dividends paid |
- |
- |
- |
- |
- |
- |
(22,425) |
(22,425) |
Share-based payments |
- |
- |
- |
- |
- |
(3,991) |
- |
(3,991) |
Deferred tax on share-based |
- |
- |
- |
- |
- |
(260) |
- |
(260) |
Excess tax deductions related to share-based payments on exercised options |
- |
- |
- |
- |
- |
- |
987 |
987 |
Net movement in treasury shares |
- |
- |
1,611 |
- |
- |
- |
- |
1,611 |
At 29 September 2012 (unaudited) |
37,869 |
22,350 |
(2,958) |
185 |
18,149 |
(2,905) |
331,573 |
404,263 |
For the 26 weeks ended 1 October 2011 |
||||||||
|
Share £000 |
Share premium account £000 |
Treasury shares £000 |
Capital redemption reserve £000 |
Hedging and translation reserve £000 |
Other £000 |
Retained earnings £000 |
Total £000 |
At 2 April 2011 (audited) |
37,824 |
21,744 |
(5,016) |
185 |
34,511 |
3,634 |
262,503 |
355,385 |
Profit for the period |
- |
- |
- |
- |
- |
- |
39,637 |
39,637 |
|
|
|
|
|
|
|
|
|
Other comprehensive income and expense: |
|
|
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
- |
- |
- |
- |
3,384 |
- |
- |
3,384 |
Actuarial losses on defined benefit pension plans |
- |
- |
- |
- |
- |
- |
(11,440) |
(11,440) |
Effective portion of changes in fair value of cash flow hedges |
- |
- |
- |
- |
244 |
- |
- |
244 |
Tax relating to components of other comprehensive income |
- |
- |
- |
- |
(61) |
- |
2,590 |
2,529 |
Total other comprehensive income and expense |
- |
- |
- |
- |
3,567 |
- |
(8,850) |
(5,283) |
|
|
|
|
|
|
|
|
|
Share options exercised |
17 |
249 |
- |
- |
- |
- |
- |
266 |
Dividends paid |
- |
- |
- |
- |
- |
- |
(20,935) |
(20,935) |
Share-based payments |
- |
- |
- |
- |
- |
(3,261) |
- |
(3,261) |
Deferred tax on share-based |
- |
- |
- |
- |
- |
(469) |
- |
(469) |
Excess tax deductions related to share-based payments on exercised options |
- |
- |
- |
- |
- |
- |
864 |
864 |
Net movement in treasury shares |
- |
- |
1,351 |
- |
- |
- |
- |
1,351 |
At 1 October 2011 (unaudited) |
37,841 |
21,993 |
(3,665) |
185 |
38,078 |
(96) |
273,219 |
367,555 |
For the 52 weeks ended 31 March 2012 |
||||||||
|
Share £000 |
Share premium account £000 |
Treasury shares £000 |
Capital redemption reserve £000 |
Hedging and translation reserve £000 |
Other £000 |
Retained earnings £000 |
Total £000 |
At 2 April 2011 (audited) |
37,824 |
21,744 |
(5,016) |
185 |
34,511 |
3,634 |
262,503 |
355,385 |
Profit for the period |
- |
- |
- |
- |
- |
- |
86,714 |
86,714 |
|
|
|
|
|
|
|
|
|
Other comprehensive income and expense: |
|
|
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
- |
- |
- |
- |
(5,707) |
- |
- |
(5,707) |
Actuarial losses on defined benefit pension plans |
- |
- |
- |
- |
- |
- |
(3,024) |
(3,024) |
Effective portion of changes in fair value of cash flow hedges |
- |
- |
- |
- |
545 |
- |
- |
545 |
Tax relating to components of other comprehensive income |
- |
- |
- |
- |
(137) |
- |
126 |
(11) |
Total other comprehensive income and expense |
- |
- |
- |
- |
(5,299) |
- |
(2,898) |
(8,197) |
|
|
|
|
|
|
|
|
|
Share options exercised |
32 |
433 |
- |
- |
- |
- |
- |
465 |
Dividends paid |
- |
- |
- |
- |
- |
- |
(35,232) |
(35,232) |
Share-based payments |
- |
- |
- |
- |
- |
(2,082) |
- |
(2,082) |
Deferred tax on share-based |
- |
- |
- |
- |
- |
(206) |
- |
(206) |
Excess tax deductions related to share-based payments on exercised options |
- |
- |
- |
- |
- |
- |
818 |
818 |
Net movement in treasury shares |
- |
- |
447 |
- |
- |
- |
- |
447 |
At 31 March 2012 (audited) |
37,856 |
22,177 |
(4,569) |
185 |
29,212 |
1,346 |
311,905 |
398,112 |
Consolidated Cash Flow Statement
|
Notes |
Unaudited |
Unaudited |
Audited |
Net cash inflow from operating activities |
8 |
49,050 |
36,571 |
97,687 |
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Purchase of property, plant and equipment |
|
(7,595) |
(7,658) |
(15,196) |
Purchase of computer software |
|
(469) |
(753) |
(1,293) |
Purchase of other intangibles |
|
(6) |
- |
(46) |
Proceeds from sale of property, plant and equipment |
|
347 |
370 |
1,244 |
Development costs capitalised |
|
(2,369) |
(2,005) |
(4,718) |
Interest received |
|
52 |
132 |
212 |
Acquisition of businesses, net of cash acquired |
10 |
(80,004) |
(18,729) |
(18,667) |
Acquisition of investments in associates |
|
(3,187) |
- |
- |
Disposal of business, net of cash disposed |
11 |
18,955 |
- |
3,554 |
Net cash used in investing activities |
|
(74,276) |
(28,643) |
(34,910) |
|
|
|
|
|
Financing activities |
|
|
|
|
Dividends paid |
|
(22,425) |
(20,935) |
(35,232) |
Proceeds from issue of share capital |
|
186 |
266 |
465 |
Purchase of treasury shares |
|
(3,700) |
(3,045) |
(3,985) |
Interest paid |
|
(1,150) |
(580) |
(1,490) |
Loan arrangement fee |
|
- |
- |
(1,903) |
Proceeds from borrowings |
|
50,630 |
19,975 |
76,456 |
Repayment of borrowings |
|
- |
(4,305) |
(94,050) |
Net cash from/(used in) financing activities |
|
23,541 |
(8,624) |
(59,739) |
|
|
|
|
|
(Decrease)/increase in cash and cash equivalents |
8 |
(1,685) |
(696) |
3,038 |
Cash and cash equivalents brought forward |
|
45,305 |
42,610 |
42,610 |
Exchange adjustments |
|
(620) |
(240) |
(343) |
Cash and cash equivalents carried forward |
|
43,000 |
41,674 |
45,305 |
Notes to the Condensed Financial Statements |
1 Basis of preparationGeneral informationThe Half Year Report, which includes the Interim Management Report and Condensed Financial Statements for the 26 weeks to 29 September 2012, has not been audited or reviewed by the Group's auditors and was approved by the Directors on 20 November 2012.
The Report has been prepared in accordance with International Accounting Standard 34, applying the accounting policies and presentation that were applied in the preparation of the Group's statutory accounts for the 52 weeks to 31 March 2012.
The figures shown for the 52 weeks to 31 March 2012 are based on the Group's statutory accounts for that period and do not constitute the Group's statutory accounts for that period as defined in Section 434 of the Companies Act 2006. These statutory accounts, which were prepared under International Financial Reporting Standards, have been filed with the Registrar of Companies. The audit report on those accounts was not qualified, did not include a reference to any matters for which the auditors drew attention by way of emphasis without qualifying the report, and did not contain statements under Sections 498 (2) or (3) of the Companies Act 2006.
The Report has been prepared solely to provide additional information to shareholders as a body to assess the Board's strategies and the potential for those strategies to succeed. It should not be relied on by any other party or for any other purpose.
The Report contains certain forward-looking statements which have been made by the Directors in good faith using information available up until the date they approved the Report. Forward-looking statements should be regarded with caution as by their nature such statements involve risk and uncertainties relating to events and circumstances that may occur in the future. Actual results may differ from those expressed in such statements, depending on the outcome of these uncertain future events.
The Directors believe the Group is well placed to manage its business risks successfully. The Group's forecasts and projections, taking account of reasonably possible changes in trading performance, show that the Group should be able to operate within the level of its current committed facilities, which includes a £260m five-year revolving credit facility due to expire in October 2016. The Directors have a reasonable expectation that the Company and Group have adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis in preparing the half-year Condensed Financial Statements. |
2 Segmental Analysis
Sector analysisThe Group has three main reportable segments (Health and Analysis, Infrastructure Sensors and Industrial Safety), which are defined by markets rather than product type. Each segment includes businesses with similar operating and market characteristics. These segments are consistent with the internal reporting as reviewed by the Chief Executive Officer.
These reportable segments remain unchanged from the 31 March 2012 consolidated accounts. |
Segment revenue and results |
|
Revenue (all continuing operations) |
||
|
Unaudited |
Unaudited |
Audited |
Health and Analysis |
135,157 |
121,070 |
253,647 |
Infrastructure Sensors |
100,509 |
101,102 |
204,280 |
Industrial Safety |
62,535 |
58,007 |
122,240 |
Inter-segmental sales |
(123) |
(182) |
(284) |
Revenue for the period |
298,078 |
279,997 |
579,883 |
Inter-segmental sales are charged at prevailing market prices and have not been disclosed separately by segment as they are not considered material. The Group does not analyse revenue by product group and has no material revenue derived from the rendering of services. |
|
Profit (all continuing operations) |
||
|
Unaudited |
Unaudited |
Audited |
Segment profit before allocation of amortisation of acquired intangible assets, acquisition costs and profit on disposal of continuing operations |
|
|
|
Health and Analysis |
30,886 |
27,953 |
57,848 |
Infrastructure Sensors |
18,907 |
19,364 |
39,099 |
Industrial Safety |
15,335 |
13,596 |
29,226 |
|
65,128 |
60,913 |
126,173 |
Segment profit after allocation of amortisation of acquired intangible assets, |
|
|
|
Health and Analysis |
24,416 |
22,024 |
49,779 |
Infrastructure Sensors |
18,907 |
19,364 |
39,276 |
Industrial Safety |
23,222 |
13,307 |
28,627 |
Segment profit |
66,545 |
54,695 |
117,682 |
Central administration costs |
(2,548) |
(2,849) |
(4,266) |
Net finance expense |
(1,802) |
(563) |
(1,442) |
Group profit before taxation |
62,195 |
51,283 |
111,974 |
Taxation |
(12,590) |
(11,646) |
(25,260) |
Profit for the period |
49,605 |
39,637 |
86,714 |
The accounting policies of the reportable segments are the same as the Group's accounting policies. For acquisitions after 3 April 2010, acquisition transaction costs and adjustments to contingent purchase consideration are recognised in the Consolidated Income Statement. Segment profit before these acquisition costs, the amortisation of acquired intangible assets and the profit on disposal of continuing operations is disclosed separately above as this is the measure reported to the Chief Executive Officer for the purpose of allocation of resources and assessment of segment performance.
The amortisation of acquired intangible assets, acquisition transaction costs, movements on contingent consideration (including any arising from foreign exchange revaluation) and profit on disposal of continuing operations are analysed as follows: |
|
|
For the 26 weeks ended 29 September 2012 |
||||
|
|
Acquisition costs |
|
|
|
|
|
Amortisation |
Transaction |
Adjustments |
Total |
Disposal of |
Total |
Health and Analysis |
(6,128) |
(1,468) |
1,126 |
(6,470) |
- |
(6,470) |
Infrastructure Sensors |
- |
- |
- |
- |
- |
- |
Industrial Safety |
(301) |
- |
- |
(301) |
8,188 |
7,887 |
Total Group |
(6,429) |
(1,468) |
1,126 |
(6,771) |
8,188 |
1,417 |
The transaction costs mainly arose on the acquisitions in note 10 of Accutome, Inc. (£225,000), Sensorex Inc. (£295,000) and SunTech Medical Group Limited (£939,000). |
|
|
For the 26 weeks ended 1 October 2011 |
||||
|
|
Acquisition costs |
|
|
|
|
|
Amortisation |
Transaction |
Adjustments |
Total |
Disposal of |
Total |
Health and Analysis |
(4,901) |
(66) |
(962) |
(5,929) |
- |
(5,929) |
Infrastructure Sensors |
- |
- |
- |
- |
- |
- |
Industrial Safety |
(244) |
(45) |
- |
(289) |
- |
(289) |
Total Group |
(5,145) |
(111) |
(962) |
(6,218) |
- |
(6,218) |
|
|
For the 52 weeks ended 31 March 2012 |
||||
|
|
Acquisition costs |
|
|
|
|
|
Amortisation |
Transaction |
Adjustments |
Total |
Disposal of |
Total |
Health and Analysis |
(9,804) |
(667) |
(1,141) |
(11,612) |
3,543 |
(8,069) |
Infrastructure Sensors |
- |
- |
177 |
177 |
- |
177 |
Industrial Safety |
(548) |
(51) |
- |
(599) |
- |
(599) |
Total Group |
(10,352) |
(718) |
(964) |
(12,034) |
3,543 |
(8,491) |
The total assets of the Health and Analysis sector were £385,299,000 at 29 September 2012 (£332,051,000 at 1 October 2011; £317,280,000 at 31 March 2012), the increase in the period being primarily due to additional goodwill and acquired intangible assets arising from the three acquisitions (see note 10). The other two sectors' total assets have not been disclosed as there have been no material changes to those disclosed in the 2012 Annual Report. |
Geographical information
The Group's revenue from external customers (by location of customer) is as follows: |
|
|
Revenue by destination |
||
|
Unaudited |
Unaudited |
Audited |
United States of America |
93,491 |
78,598 |
161,951 |
Mainland Europe |
73,306 |
75,264 |
154,428 |
United Kingdom |
57,213 |
60,638 |
125,613 |
Asia Pacific and Australasia |
48,826 |
41,611 |
87,277 |
Africa, Near and Middle East |
14,240 |
13,024 |
27,750 |
Other countries |
11,002 |
10,862 |
22,864 |
Group revenue |
298,078 |
279,997 |
579,883 |
3 Finance income |
|
|
|
|
Unaudited |
Unaudited |
Audited |
Interest receivable |
52 |
132 |
212 |
Expected return on pension assets |
4,355 |
4,772 |
9,529 |
|
4,407 |
4,904 |
9,741 |
Fair value movement on derivative financial instruments |
- |
15 |
329 |
|
4,407 |
4,919 |
10,070 |
4 Finance expense |
|
|
|
|
Unaudited |
Unaudited |
Audited |
Interest payable on bank loans and overdrafts |
1,107 |
543 |
1,383 |
Amortisation of finance costs |
317 |
- |
282 |
Interest charge on pension scheme liabilities |
4,615 |
4,845 |
9,684 |
Other interest payable |
43 |
37 |
107 |
|
6,082 |
5,425 |
11,456 |
Fair value movement on derivative financial instruments |
108 |
- |
- |
Unwinding of discount on provisions |
19 |
57 |
56 |
|
6,209 |
5,482 |
11,512 |
5 Taxation |
The total Group tax charge for the 26 weeks to 29 September 2012 of £12,590,000 (26 weeks to 1 October 2011: £11,646,000; 52 weeks to 31 March 2012: £25,260,000) comprises a current tax charge of £13,130,000 (26 weeks to 1 October 2011: £11,457,000; 52 weeks to 31 March 2012: £25,409,000) and a deferred tax credit of £540,000 (26 weeks to 1 October 2011: charge of £189,000; 52 weeks to 31 March 2012: credit of £149,000). The tax charge is based on the estimated effective tax rate for the year.
The tax charge includes £9,501,000 (26 weeks to 1 October 2011: £7,903,000; 52 weeks to 31 March 2012: £15,635,000) in respect of overseas tax.
Deferred tax assets have been recognised at the rate at which they are expected to reverse. In the UK, this is at the standard rate of corporation tax, which from 1 April 2013 will reduce from 24% to 23%. This reduction in rate has resulted in a credit to the deferred tax asset of £282,000, of which £406,000 was charged to Other Comprehensive Income and £124,000 credited to the Income Statement. |
6 Earnings per ordinary share |
Basic earnings per ordinary share are calculated using the weighted average of 377,388,541 (1 October 2011: 376,659,210; 31 March 2012: 376,926,013) shares in issue during the period (net of shares purchased by the Company and held as treasury shares). Diluted earnings per ordinary share are calculated using 377,927,267 (1 October 2011: 377,319,197; 31 March 2012: 377,473,142) shares which includes dilutive potential ordinary shares of 538,726 (1 October 2011: 659,987; 31 March 2012: 547,129). Dilutive potential ordinary shares are calculated from those exercisable share options where the exercise price is less than the average price of the Company's ordinary shares during the period.
Adjusted earnings are calculated as earnings from continuing operations excluding the amortisation of acquired intangible assets, acquisition transaction costs, movement on contingent consideration and profit on disposal of continuing operations after tax. The Directors consider that adjusted earnings represent a more consistent measure of underlying performance. A reconciliation of earnings and the effect on basic earnings per share figures is presented below: |
|
Unaudited |
Unaudited |
Audited |
Earnings from continuing operations |
49,605 |
39,637 |
86,714 |
Add back amortisation of acquired intangible assets (after tax) |
4,530 |
3,783 |
7,561 |
Acquisition transaction costs (after tax) |
1,468 |
111 |
691 |
Adjustments to contingent consideration (after tax) |
(859) |
712 |
786 |
Profit on disposal of continuing operations (after tax) |
(8,188) |
- |
(3,543) |
Adjusted earnings |
46,556 |
44,243 |
92,209 |
|
Per ordinary share |
||
|
Unaudited |
Unaudited |
Audited |
Earnings from continuing operations |
13.14 |
10.52 |
23.01 |
Add back amortisation of acquired intangible assets (after tax) |
1.21 |
1.01 |
2.00 |
Acquisition transaction costs (after tax) |
0.39 |
0.03 |
0.18 |
Adjustments to contingent consideration (after tax) |
(0.23) |
0.19 |
0.21 |
Profit on disposal of continuing operations (after tax) |
(2.17) |
- |
(0.94) |
Adjusted earnings |
12.34 |
11.75 |
24.46 |
7 Dividends |
|
||
|
Per ordinary share |
||
|
Unaudited |
Unaudited |
Audited |
Amounts recognised as distributions to shareholders in the period |
|
|
|
Final dividend for the year to 31 March 2012 (2 April 2011) |
5.95 |
5.56 |
5.56 |
Interim dividend for the year to 31 March 2012 |
- |
- |
3.79 |
|
5.95 |
5.56 |
9.35 |
Dividends in respect of the period |
|
|
|
Interim dividend for the year to 30 March 2013 (31 March 2012) |
4.06 |
3.79 |
3.79 |
Final dividend for the year to 31 March 2012 |
- |
- |
5.95 |
|
4.06 |
3.79 |
9.74 |
|
Unaudited |
Unaudited |
Audited |
Amounts recognised as distributions to shareholders in the period |
|
|
|
Final dividend for the year to 31 March 2012 (2 April 2011) |
22,425 |
20,935 |
20,934 |
Interim dividend for the year to 31 March 2012 |
- |
- |
14,298 |
|
22,425 |
20,935 |
35,232 |
Dividends in respect of the period |
|
|
|
Interim dividend for the year to 30 March 2013 (31 March 2012) |
15,342 |
14,298 |
14,298 |
Final dividend for the year to 31 March 2012 |
- |
- |
22,425 |
|
15,342 |
14,298 |
36,723 |
8 Notes to the Consolidated Cash Flow Statement |
|
|
|
|
Unaudited |
Unaudited |
Audited |
Reconciliation of profit from operations to net cash inflow from operating activities |
|
|
|
Profit on continuing operations before finance income and expense, share of results of associates and profit on disposal of continuing operations |
55,929 |
51,940 |
109,910 |
Depreciation of property, plant and equipment |
6,262 |
6,077 |
12,178 |
Amortisation of computer software |
677 |
588 |
1,319 |
Amortisation of capitalised development costs and other intangibles |
1,824 |
1,879 |
3,820 |
Amortisation of acquired intangible assets |
6,429 |
5,145 |
10,352 |
Share-based payment expense in excess of amounts paid |
1,378 |
1,250 |
2,432 |
Additional payments to pension scheme |
(3,346) |
(3,160) |
(6,419) |
Loss/(profit) on sale of property, plant and equipment and computer software |
13 |
(64) |
(495) |
Operating cash flows before movement in working capital |
69,166 |
63,655 |
133,097 |
Increase in inventories |
(3,021) |
(7,504) |
(3,777) |
Decrease/(increase) in receivables |
1,831 |
3,140 |
(1,190) |
Decrease in payables |
(7,543) |
(9,553) |
(2,671) |
Cash generated from operations |
60,433 |
49,738 |
125,459 |
Taxation paid |
(11,383) |
(13,167) |
(27,772) |
Net cash inflow from operating activities |
49,050 |
36,571 |
97,687 |
|
|
|
|
Reconciliation of net cash flow to movement in net debt |
|
|
|
(Decrease)/increase in cash and cash equivalents |
(1,685) |
(696) |
3,038 |
Cash (inflow)/outflow from (drawdowns)/repayment of borrowings |
(50,630) |
(15,670) |
17,594 |
Bank loan acquired |
(1,438) |
(1,144) |
(1,144) |
Loan notes issued |
(2,515) |
- |
- |
Exchange adjustments |
868 |
(1,438) |
(1,119) |
|
(55,400) |
(18,948) |
18,369 |
Net debt brought forward |
(18,709) |
(37,078) |
(37,078) |
Net debt carried forward |
(74,109) |
(56,026) |
(18,709) |
|
|
|
|
Analysis of net debt |
|
|
|
Cash and cash equivalents |
43,000 |
41,674 |
45,305 |
Loan notes falling due within one year* |
(2,515) |
- |
- |
Bank loans falling due within one year |
- |
(2,051) |
- |
Bank loans falling due after more than one year |
(114,594) |
(95,649) |
(64,014) |
|
(74,109) |
(56,026) |
(18,709) |
* The loan notes were issued on 6 June 2012 and are convertible at par into cash at any time between six and twelve months from date of issue. |
9 Non-GAAP measures Return on Capital Employed |
|
|
|
|
Unaudited |
Unaudited |
Audited |
Operating profit before amortisation of acquired intangible assets, acquisition transaction costs and movement on contingent consideration, but after share |
62,580 |
58,064 |
121,907 |
Computer software costs within intangible assets |
2,421 |
2,948 |
2,678 |
Capitalised development costs within intangible assets |
10,602 |
9,823 |
10,508 |
Other intangibles within intangible assets |
179 |
216 |
215 |
Property, plant and equipment |
72,860 |
72,508 |
72,118 |
Inventories |
63,269 |
63,310 |
57,368 |
Trade and other receivables |
116,286 |
109,029 |
114,674 |
Trade and other payables |
(84,379) |
(86,304) |
(93,499) |
Provisions |
(1,762) |
(2,691) |
(2,618) |
Net tax liabilities |
(12,100) |
(12,179) |
(11,582) |
Non-current trade and other payables |
(6,253) |
(14,971) |
(13,388) |
Non-current provisions |
(3,193) |
(2,108) |
(2,301) |
Add back accrued contingent purchase consideration |
16,870 |
29,142 |
29,110 |
Capital employed |
174,800 |
168,723 |
163,283 |
Return on capital employed (annualised) |
71.6% |
68.8% |
74.7% |
Return on Total Invested Capital |
|
|
|
|
Unaudited |
Unaudited |
Audited |
Post-tax profit before amortisation of acquired intangible assets, acquisition transaction costs, movement on contingent consideration and profit on disposal of continuing operations |
46,556 |
44,243 |
92,209 |
Total shareholders' funds |
404,263 |
367,555 |
398,112 |
Add back retirement benefit obligations |
40,611 |
44,590 |
32,997 |
Less associated deferred tax assets |
(9,341) |
(11,148) |
(7,920) |
Cumulative amortisation of acquired intangible assets |
41,850 |
31,663 |
36,306 |
Goodwill on disposals |
5,441 |
5,441 |
5,441 |
Goodwill amortised prior to 3 April 2004 |
13,177 |
13,177 |
13,177 |
Goodwill taken to reserves prior to 3 April 1998 |
70,931 |
70,931 |
70,931 |
Total invested capital |
566,932 |
522,209 |
549,044 |
Return on total invested capital (annualised) |
16.4% |
16.9% |
16.8% |
Organic growthOrganic growth measures the change in revenue and profit from continuing Group operations. The effect of acquisitions and disposals made during the current and prior financial periods has been equalised by adjusting the results for a pro-rated contribution based on their revenue and profit before taxation at the date of acquisition or disposal. |
10 Acquisitions
The Group made three acquisitions during the period. Below are summaries of the assets and liabilities acquired and the purchase consideration of:
a) the total of all three acquisitions, including an adjustment to a prior period acquisition; b) the three acquisitions, namely Accutome, Inc., Sensorex Inc. and SunTech Medical Group Limited. |
(A) Total of all three acquisitions and adjustments to prior period acquisition |
|
|
|
|
Book |
Provisional fair value adjustments |
Total |
Non-current assets |
|
|
|
Intangible assets |
12 |
31,436 |
31,448 |
Property, plant and equipment |
1,641 |
(305) |
1,336 |
Deferred tax |
212 |
698 |
910 |
Current assets |
|
|
|
Inventories |
7,379 |
(1,211) |
6,168 |
Trade and other receivables |
6,132 |
494 |
6,626 |
Cash and cash equivalents |
3,641 |
(5) |
3,636 |
Total assets |
19,017 |
31,107 |
50,124 |
Current liabilities |
|
|
|
Trade and other payables |
(3,219) |
(595) |
(3,814) |
Overdrafts |
(116) |
- |
(116) |
Bank loans |
(1,307) |
- |
(1,307) |
Provisions |
(100) |
(316) |
(416) |
Corporation tax |
(44) |
539 |
495 |
Non-current liabilities |
|
|
|
Bank loans |
(131) |
- |
(131) |
Provisions |
(21) |
(25) |
(46) |
Deferred tax |
- |
(7,123) |
(7,123) |
Total liabilities |
(4,938) |
(7,520) |
(12,458) |
|
|
|
|
Net assets of businesses acquired |
14,079 |
23,587 |
37,666 |
|
|
|
|
Cash consideration paid |
|
|
67,760 |
Cash consideration to be paid (estimated) |
|
|
804 |
Contingent purchase consideration (current period acquisitions) |
|
|
6,977 |
Total consideration |
|
|
75,541 |
|
|
|
|
Goodwill arising on current period acquisitions |
|
|
37,875 |
Goodwill arising on prior period acquisitions |
|
|
- |
Goodwill arising on acquisitions |
|
|
37,875 |
Due to their contractual dates, the fair value of receivables acquired (shown above) approximates to the gross contractual amounts receivable. The amount of gross contractual receivables not expected to be recovered is immaterial.
There are no material contingent liabilities recognised in accordance with paragraph 23 of IFRS 3 (Revised).
£9,586,000 of the goodwill arising on acquisitions in the period is expected to be deductible for tax purposes.
Together, all three acquisitions contributed £16,647,000 of revenue and £2,502,000 of profit after tax for the 26 weeks ended 29 September 2012. If these acquisitions had been held since the start of the financial period, it is estimated the Group's reported revenue and profit after tax would have been £2,621,000 and £418,000 higher, respectively.
Adjustments were made to the book values of the net assets of the companies acquired to reflect their provisional fair values to the Group. Acquired inventories were valued at the lower of cost and net realisable value adopting Group bases and any liabilities for warranties relating to past trading were recognised. Other previously unrecognised assets and liabilities at acquisition were included and accounting policies were aligned with those of the Group where appropriate.
The adjustment to a prior period acquisition resulted in a reclassification of balances between asset and liability categories, although overall the net asset adjustment was £nil. |
Analysis of cash outflow in the Consolidated Cash Flow Statement |
|
|
|
|
Unaudited |
Unaudited |
Audited |
Cash consideration in respect of current period acquisitions |
67,760 |
13,383 |
13,305 |
Cash acquired on acquisitions |
(3,636) |
(49) |
(49) |
Overdrafts acquired on acquisitions |
116 |
- |
- |
Contingent consideration paid in relation to prior period acquisitions* |
15,764 |
5,395 |
5,411 |
Net cash outflow relating to acquisitions (per cash flow statement) |
80,004 |
18,729 |
18,667 |
Bank loans acquired |
1,438 |
1,144 |
1,144 |
Net cash outflow, including repayment of acquired bank loans |
81,442 |
19,873 |
19,811 |
* Of the £15,764,000 (26 weeks to 1 October 2011: £5,395,000; 52 weeks to 31 March 2012: £5,411,000) contingent purchase consideration payment, £15,764,000 (26 weeks to 1 October 2011: £5,395,000; 52 weeks to 31 March 2012: £5,411,000) was provided in the prior period's financial statements. |
(Bi) Accutome, Inc. |
|
|
|
|
Book |
Provisional |
Total |
Non-current assets |
|
|
|
Intangible assets |
3 |
6,161 |
6,164 |
Property, plant and equipment |
683 |
(39) |
644 |
Deferred tax |
- |
375 |
375 |
Current assets |
|
|
|
Inventories |
2,768 |
111 |
2,879 |
Trade and other receivables |
1,809 |
(527) |
1,282 |
Total assets |
5,263 |
6,081 |
11,344 |
Current liabilities |
|
|
|
Trade and other payables |
(1,418) |
(392) |
(1,810) |
Overdrafts |
(116) |
- |
(116) |
Bank loans |
(1,307) |
- |
(1,307) |
Provisions |
(49) |
(94) |
(143) |
Non-current liabilities |
|
|
|
Bank loans |
(131) |
- |
(131) |
Provisions |
- |
(25) |
(25) |
Deferred tax |
- |
(2,342) |
(2,342) |
Total liabilities |
(3,021) |
(2,853) |
(5,874) |
|
|
|
|
Net assets of businesses acquired |
2,242 |
3,228 |
5,470 |
|
|
|
|
Cash consideration |
|
|
11,230 |
Contingent purchase consideration |
|
|
3,120 |
Total consideration |
|
|
14,350 |
|
|
|
|
Goodwill arising on acquisition |
|
|
8,880 |
On 2 April 2012, the Group acquired 100% of the issued share capital of Accutome, Inc. (Accutome) for US$17,995,000 (US$20,298,000 including repayment of US$2,303,000 bank loans). Accutome, based in Pennsylvania, USA, with a wholly owned subsidiary located in The Netherlands, designs, manufactures and sells surgical and diagnostic instruments and a variety of pharmaceuticals for the ophthalmic marketplace. Accutome is best known for its leading ultrasound diagnostic equipment (used prior to cataract surgery and to diagnose certain eye conditions) and for its surgical instrumentation, featuring its leading diamond bladed surgical knives. Accutome forms part of the Health and Analysis sector and was acquired to further expand Halma's footprint in ophthalmic diagnostic and surgical instrumentation. The excess of the fair value of the consideration paid over the fair value of the assets acquired is represented by supplier arrangement intangibles of £2,102,000, customer-related intangibles of £2,861,000 and brand intangibles of £1,201,000 with residual goodwill arising of £8,880,000. The goodwill represents:
a) the value of the acquired workforce; b) the ability to exploit Accutome's distribution arrangements; c) potential synergies with other Halma companies within the ophthalmic market; and d) the ability to exploit the Group's existing distribution arrangements, particularly outside North America. |
Contingent consideration of between US$nil and US$5,000,000 is payable dependent on the profits of the acquired business for the period up to September 2013. The Directors estimate that contingent consideration of US$5,000,000 will be paid. |
(Bii) Sensorex Inc. |
|
|
|
|
Book |
Provisional fair value adjustments £000 |
Total |
Non-current assets |
|
|
|
Intangible assets |
- |
12,689 |
12,689 |
Property, plant and equipment |
286 |
- |
286 |
Current assets |
|
|
|
Inventories |
564 |
(110) |
454 |
Trade and other receivables |
1,177 |
(5) |
1,172 |
Total assets |
2,027 |
12,574 |
14,601 |
Current liabilities |
|
|
|
Trade and other payables |
(268) |
(10) |
(278) |
Provisions |
- |
(193) |
(193) |
Total liabilities |
(268) |
(203) |
(471) |
|
|
|
|
Net assets of businesses acquired |
1,759 |
12,371 |
14,130 |
|
|
|
|
Cash consideration |
|
|
23,716 |
Contingent purchase consideration |
|
|
- |
Total consideration |
|
|
23,716 |
|
|
|
|
Goodwill arising on acquisition |
|
|
9,586 |
On 2 April 2012, the Group acquired the trade and assets of Sensorex Inc. (Sensorex) for US$38,003,000. Sensorex, based in California, USA, manufactures electrochemical sensors for water analysis applications. Sensorex forms part of the Health and Analysis sector and was acquired for its range of sensors and associated accessories, which are incorporated by OEMs manufacturing single and multi-parameter probes and instruments for monitoring water quality, a market that is forecast to see continued growth. The excess of the fair value of the consideration paid over the fair value of the assets acquired is represented by customer-related intangibles of £9,998,000 and technological know-how intangibles of £2,691,000 with residual goodwill arising of £9,586,000. The goodwill represents:
a) the value of the acquired workforce; b) potential synergies with other Halma companies within the Water market, especially the hubs in China and India; and c) the ability to exploit the Group's existing distribution arrangements, particularly outside the USA. There are no contingent consideration payment arrangements. |
(Biii) SunTech Medical Group Limited |
|
|
|
|
Book |
Provisional fair value adjustments £000 |
Total |
Non-current assets |
|
|
|
Intangible assets |
9 |
12,586 |
12,595 |
Property, plant and equipment |
672 |
(266) |
406 |
Deferred tax |
212 |
323 |
535 |
Current assets |
|
|
|
Inventories |
4,047 |
(1,212) |
2,835 |
Trade and other receivables |
3,146 |
1,026 |
4,172 |
Cash and cash equivalents |
3,641 |
(5) |
3,636 |
Total assets |
11,727 |
12,452 |
24,179 |
Current liabilities |
|
|
|
Trade and other payables |
(1,540) |
(191) |
(1,731) |
Provisions |
(51) |
(29) |
(80) |
Corporation tax |
(37) |
539 |
502 |
Non-current liabilities |
|
|
|
Provisions |
(21) |
- |
(21) |
Deferred tax |
- |
(4,783) |
(4,783) |
Total liabilities |
(1,649) |
(4,464) |
(6,113) |
|
|
|
|
Net assets of businesses acquired |
10,078 |
7,988 |
18,066 |
|
|
|
|
Cash consideration |
|
|
32,814 |
Cash consideration to be paid (estimated) |
|
|
804 |
Contingent purchase consideration |
|
|
3,857 |
Total consideration |
|
|
37,475 |
|
|
|
|
Goodwill arising on acquisition |
|
|
19,409 |
On 31 May 2012 the Group acquired 100% of the issued share capital of the SunTech Medical Group Limited (SunTech), which is primarily based in the USA, UK and China. The initial cash consideration of US$51,000,000 is adjustable based on the final level of agreed working capital. SunTech forms part of the Health and Analysis sector and is a pre-eminent supplier of clinical grade non-invasive blood pressure monitoring products and technologies. The excess of the fair value of the consideration paid over the fair value of the assets acquired is represented by customer-related intangibles of £6,103,000, technological know-how intangibles of £3,641,000 and brand intangibles of £2,842,000 with residual goodwill arising of £19,409,000. The goodwill represents:
a) the value of the acquired workforce; and b) potential synergies with other Halma companies within the blood pressure monitoring market. Contingent consideration of between US$nil and US$6,000,000 is payable dependent on the profits of the acquired business for the twelve months to December 2012. The Directors estimate that contingent consideration of US$6,000,000 will be paid. |
11 Disposal of business
On 22 August 2012, the Group disposed of its Asset Monitoring sub-sector, comprising Tritech Holdings Limited and its subsidiary Tritech International Limited (together known as "Tritech"), for an initial cash consideration of £18.9 million. A further £0.8 million was paid in October 2012 in respect of cash and working capital held in the business at the time of sale. In addition, £2.1 million is retained in escrow and will be released to Halma on the anniversary of the transaction subject to any valid warranty/indemnity claims being made by the purchaser. The Directors estimate that the entire £2.1 million will be received. The profit on disposal is estimated to be £8.2 million, being the total £21.8 million consideration above less £1.3 million of transaction costs, £8.0 million of goodwill and £4.3 million of net assets. Due to the nature and size of the disposed operation, it has not been separately disclosed as a discontinued operation as defined by IFRS 5.
The cash inflow in the Consolidated Cash Flow Statement of £18,955,000 comprises £18,900,000 initial consideration for Tritech and £1,500,000 released from escrow for the prior year disposal of Volumatic Limited less £1,249,000 of transaction costs and £196,000 cash held by the disposed business.
The profit on disposal of £3.5 million and cash inflow of £3,554,000 in the 52 weeks to 31 March 2012 related entirely to the disposal of Volumatic Limited on 30 March 2012. Due to the nature and size of the disposed operation, it was not separately disclosed as a discontinued operation as defined by IFRS 5. |
12 Other matters
SeasonalityThe Group's financial results have not historically been subject to significant seasonal trends.
Equity and borrowingsIssues and repurchases of Halma plc's ordinary shares and drawdowns and repayments of borrowings are shown in the Consolidated Cash Flow Statement.
Related party transactionsThere were no significant changes in the nature and size of related party transactions for the period to those reported in the 2012 Annual Report. |
13 Principal risks and uncertainties
A number of potential risks and uncertainties exist which could have a material impact on the Group's performance over the second half of the financial year and could cause actual results to differ materially from expected and historical results. The Group has in place processes for identifying, evaluating and managing key risks. These risks, together with a description of the approach to mitigating them, are set out on pages 61 to 63 in the 2012 Annual Report, which is available on the Group's website at www.halma.com.
The principal risks and uncertainties relate to: |
● |
Operational risk |
● |
Organic growth, supplier risk and competition |
● |
Research and Development |
● |
Intangible resources |
● |
Laws and regulations |
● |
Acquisitions |
● |
Information Technology/Business Interruption |
● |
Financial irregularities and international expansion |
● |
Cash |
● |
Treasury risks |
● |
Economic conditions |
● |
Pension deficit. |
The Directors do not consider that the principal risks and uncertainties have changed since the publication of the 2012 Annual Report. However macro-economic uncertainty continues and movements in foreign exchange rates remain a risk to financial performance.
The macro-economic and political circumstances particularly in the Eurozone, but also globally, continue to generate uncertainty for our business. The Group operates in a broad spread of markets, which substantially limits the risk associated with instability in any given territory. Sales into Greece, Ireland, Italy, Portugal and Spain represented just £12 million in the first half of 2012/13 (4% of total Group sales). The Group does not have any significant operations within these countries. Group sales into Mainland Europe were £73 million (25% of total Group sales).
We mitigate the risk to demand by operating in markets underpinned by regulatory drivers (where customer spending is often non-discretionary), maintaining a diverse product portfolio and targetting continued growth in developing markets. In addition, Halma's model of autonomy allows local management to change strategy quickly when reacting to variable market conditions.
Although the Group uses forward foreign exchange contracts to mitigate its transactional currency exposure risk, it does not hedge the translation of its currency profits. In the first half year, the US$ was on average 3% stronger and the Euro and Swiss Franc on average 10% weaker relative to Sterling than in the first half of the previous year. The net result was a 2% negative impact on reported profit. |
14 Responsibility statement
We confirm that to the best of our knowledge:
|
|
(a) |
these Condensed Financial Statements have been prepared in accordance with International Accounting Standard 34 'Interim Financial Reporting' as adopted by the European Union;
|
(b) |
this Half Year Report includes a fair review of the information required by Disclosure and Transparency Rule (DTR) 4.2.7R (indication of important events during the period and description of principal risks and uncertainties for the remainder of the financial year); and
|
(c) |
this Half Year Report includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein). |
By order of the Board
Andrew Williams Chief Executive
20 November 2012 |
Kevin Thompson Finance Director |