Final Results
Hill & Smith Hldgs PLC
16 March 2004
Hill & Smith Holdings PLC
Preliminary results for the year ended 31 December 2003
Hill & Smith Holdings PLC ('the Group') has announced increased turnover,
profits and dividends and a significant reduction in Group borrowings.
The Group has reported that turnover rose by 13.6 per cent to £241.7 m and
profit before taxation increased to £7.0 m, 7.4 per cent higher than the
previous year.
The proposed final dividend is 2.45p (2002: 2.40p), subject to shareholder
approval, resulting in total dividends for the year of 4.60p (2002: 4.50p). The
dividend is covered by adjusted earnings 2.5 times (2002: 2.6 times).
Group cash flow was strongly positive and by 31 December 2003 net borrowings had
reduced to £36.5 m (2002: £44.9 m), resulting in a significant improvement in
gearing to 96 per cent (2002:125 per cent).
Highlights
Year ended Year ended
31 December 2003 31 December 2002
Turnover £241.7 m £212.7m
Profit before taxation £7.0 m £6.5m
Net borrowings £36.5 m £44.9m
Dividends 4.6p 4.5p
Earnings per share - adjusted 11.54p 11.79p
Earnings per share - FRS 3 7.90p 6.45p
Operating profit before exceptional items and goodwill amortisation was £13.6 m
(2002: £14.0m) after charging additional pension costs of £1.0 m. Excluding the
effect of these extra pension costs, underlying adjusted operating profit
increased by 4.3 per cent and underlying adjusted earnings per share increased
by 7.9 per cent.
The Building and Construction Products division contributed 92 per cent of the
Group's adjusted operating profit. The strategic acquisitions of Brifen and
Mallatite Limited in 2002, both complementary businesses, have been fully
integrated into the Group's operations.
During the year, the Group entered into new bank financing arrangements, on more
advantageous terms. Strongly positive cash flow resulted in a significant
reduction in gearing.
Chairman David Winterbottom said: 'Our infrastructure products businesses
continued to make progress against a background of increased public expenditure,
especially in the transport sector.
'Our market leading galvanizing business achieved a record throughput in the
year and our modern facilities are well placed to take advantage of this growing
market.
'We continue to concentrate our investment on the core infrastructure, building
and construction businesses where we have significant market shares and where
our product development programme is focused on the development of innovative
solutions and products.
'The current year has started in line with our expectations and, subject to
market conditions remaining favourable, I look forward to another satisfactory
performance in 2004'.
Ends
Further information:
Hill & Smith Holdings PLC
David Grove Chief Executive 0121 704 7430
07973 325667
Quantum PR plc
Edward Carter 0121 633 7775
07770 378097
Chairman's Statement
General
I am pleased to report another year of improvement in our underlying businesses
in 2003. Turnover at £241.7 million was 13.6% ahead of the previous year which
represented a mix of real organic growth and inflation due to rising steel
prices.
Operating profit before goodwill amortisation and exceptional items was £13.6
million compared with £14.0 million in the previous year representing a fall of
3.0%. However, if the additional pension scheme costs of £1.0 million are taken
into account, the underlying figure improved by 4.3%. Profit before taxation
increased from £6.5 million to £7.0 million. Following a further reduction in
interest charges in 2003 the profit before exceptional items, goodwill
amortisation and taxation was £9.8 million (2003: £10.0 million) representing a
1.9% fall but again, if the additional pension scheme costs are taken into
account, the underlying performance improved by 8.5%.
Adjusted earnings per share for the year were 11.54p (2002: 11.79p). This was
adversely affected by the pension costs and represented a decline of 2.1%.
Excluding the pension effect, adjusted earnings per share grew by 7.9%.
Cash Flow and Gearing
The Company's ability to generate healthy cash flow continued and the net debt
at December 2003 was £36.5 million (2002: £44.9 million) representing gearing of
96% (2002: 125%).
Operations
Our infrastructure products businesses continued to make progress against a
background of public expenditure programmes and our galvanising plants achieved
a record throughput in the year. The acquisitions of Brifen and Mallatite
Limited made in 2002 have now been fully integrated into our Group. Overall the
Building and Construction Products division contributed 92% of our adjusted
operating profit. Our progress during the year however was restrained by costs
associated with the launch of new products and expenditure relating to our
ongoing product development programme, which will provide enhanced contributions
in the future.
The Industrial Products division contributed 8% of our adjusted operating profit
and we continue to manage these non-core businesses in an appropriate manner.
During the year the loss-making Wombwell Foundry Limited was closed and the SI
Pressure Instruments business was sold to a strategic purchaser.
Dividends
The Board is recommending a further increase in our dividend payment in line
with our policy since 2001. A final dividend of 2.45p (2002: 2.40p) will be
paid subject to shareholder approval making a total for the year of 4.6p (2002:
4.5p). The dividend is covered 2.5 times by adjusted earnings.
Pensions
As mentioned previously the Group has absorbed additional pension costs in 2003.
At 31 December 2003 our FRS17 deficit after tax was £2.6 million which was
similar to the December 2002 figure.
Employees
The business environment in which we operate becomes ever more demanding and
competitive and I would like to thank all our employees for their significant
contribution to our financial performance during the year. Our best wishes go
to Howard Everett who was an Executive Director and Company Secretary. He left
the Company at the end of the year having been with Hill & Smith Holdings PLC
since 1990.
Outlook
Our strategy and focus remain unchanged and we continue to concentrate our
future investment into the building and construction businesses where we have
significant market shares. The current trading period has started in line with
our expectations and subject to market conditions remaining favourable I look
forward to another satisfactory performance in 2004.
David Winterbottom
Chairman
16 March 2004
Operational Review
Further progress was made by the majority of our operating companies during
2003, particularly in the area of our core competencies where we have
significant market shares. We continued to develop and launch new products to
complement our current portfolio in response to our perceived requirements from
the markets we supply. Our new and improved product development pipeline will
be the engine for further growth together with strategic acquisitions when the
opportunities arise.
Building and Construction Products
Turnover was substantially ahead during the year at £203.4 million (2002:
£162.7 million) as sales prices were increased in response to rising raw
material input costs. In addition there was a full year contribution from the
two acquisitions made in 2002 and new contract wins. However operating profits
fell from £13.3 million in 2002 to £12.5 million in 2003. If the effect of the
increased pension contributions is taken into consideration the 2003 outcome
would have been similar to 2002. The lack of progress at operating profit level
was further hampered by poor performances from two of our businesses. These
issues have already been addressed and we are confident that these businesses
will respond positively.
The Infrastructure Products Group ('IPG') continued successfully to market its
various brands and products in a cohesive manner to common customers and
capitalise on its excellent reputation for service, delivery and quality. We
are continually improving our products and developing new products to complement
our present range. Our product development programme is totally focused on the
launch of new innovative solutions to enhance the safety of our roads and
improve traffic flows wherever possible. It is a sad fact that approximately
ten people per day are killed on our roads in the UK and many more suffer
serious injury. The problems with traffic congestion are well documented and
represent opportunities for our product development and acquisition strategy.
These challenges will continue to test our resourceful and innovative approach
as the number of road vehicles continues to increase in both our domestic and
export markets. We have entered into a number of term maintenance agreements
with major contractors in order to respond to their servicing requirements. Our
temporary crash barrier rental fleet of Varioguard products was increased
further during the year in response to further demand from highways
applications. Further improvements to this product were made including a new
interlocking mechanism which enables this product to be installed at a rate of
over 400 metres per hour. In 2002 we made two acquisitions - Brifen (wire rope
safety restraint systems) and Mallatite (lighting columns). These businesses
were an excellent strategic fit and have been fully integrated into the IPG
portfolio. We have further developed Brifen's export potential and licensing
opportunities and we have recently successfully tested the product for the
American market. Mallatite commenced the supply of lighting columns on the
Sunderland PFI contract and two further PFI contracts at Islington and Wakefield
have now been secured. Major contracts completed during the year included
barrier systems on the M8 in Scotland, off-road barrier solutions for Asda and
Sainsbury's and the first installation of our new Supercor Multiplate product
over the East Coast Main Line at Stockton-on-Tees. Our export business also
increased during the year and included a contract for the supply of our crash
barrier system to Jamaica.
Our market leading galvanising businesses, which now represent 26% of the UK
market, had a record year and processed well in excess of 200,000 tonnes. During
the year there were significant cost increases which affected the whole industry
and over which we had little control. However, the continued investment
programme in our major facilities is providing a solid base for servicing the
market and meeting customer expectations. The UK market for galvanized
components continues to grow and our modern facilities are well placed to take
advantage of this in the future.
The remaining businesses in this division had a mixed year. Much improved
performances were achieved by Birtley Building Products and Express
Reinforcements against a competitive market background. Birtley is now the only
producer of the technically superior post galvanised steel lintel and its
residential door business made further progress in the year. Express was
affected by surging demand from the Terminal 5 contract and managing this level
of activity challenged the management team to new highs. The new Rollmat
reinforcing bar product was launched by Express during the year and has been
extensively utilised on the Terminal 5 project where this product has speeded up
the traditional process for laying down reinforcing bar. Redman Fisher had a
difficult year which necessitated restructuring and management changes. The new
management team has now been installed and they are starting to deliver an
improved performance. Ash & Lacy Building Systems had a buoyant year in its
traditional markets but its profits were adversely affected by the start-up
costs of a new product range, which however, offers the prospect of
substantially larger market and profit opportunities in the future.
All the companies in the Building and Construction Products division were
affected by steel price increases during the year and the necessity to pass
these increases on to our customers. We have managed these problems extremely
well and further steel price increases are in the pipeline during 2004 owing to
unprecedented increases in demand from China and the capacity constraints of the
declining European steel industry.
The whole of this division continues to cross sell our various products and
services on major projects in the UK. These included the M8/A8 upgrade in
Scotland, A2/M2 Medway Bridge in Kent, the Channel Tunnel Rail Link and Terminal
5 at Heathrow Airport.
Industrial Products
In 2003 sales of £38.3 million (2002: £50.0 million) were achieved, resulting
in profits of £1.1 million (2002: £0.7 million). This division performed with
considerable credit against a background of poor market conditions. As
indicated in last year's review, Wombwell Foundry was closed in 2003 and the
majority of exceptional costs relate to the termination of this loss-making
business. On a more positive note SI Pressure Instruments was disposed of
during the year to a strategic purchaser for a price equivalent to turnover.
Also, following the closure of its US operation, Pipe Supports returned to
profitability during the year and we are now actively expanding our low cost
Thailand operation. Our stockholding and other commodity based operations
continued to generate cash although profitability was limited by poor market
conditions. The other smaller businesses in this division continue to exploit
niche market opportunities and, following a significant marketing effort,
Bromford Iron and Steel outperformed our expectations. In general terms this
division, although not core to the Group's activities continues to generate good
cash flows.
Conclusion
Our construction and building products businesses continue to win new business
at a healthy rate. Many of our products are cross sold on both major
infrastructure projects and smaller more localised construction sites. Wherever
possible our new products aim to be technically superior to our competition and
also offer cost saving opportunities to our customers. We remain disciples of
the philosophy 'innovate or die' and look forward to delivering an improved
performance in 2004 from our robust and ever strengthening business units.
David Grove
Chief Executive
16 March 2004
Financial Review
These results cover the twelve months to 31 December 2003. They include for the
first time a full year's contribution from Mallatite which we acquired in August
2002 and only minor contributions from SI Pressure Instruments and Wombwell
Foundry which were respectively sold and closed during the year.
Summary of Results
The year's results were characterised by a strong growth in sales but with a
reduction in gross margins and higher overheads, including a substantial
increase in net pension and social security costs. Operating cash flow remained
strong.
Group turnover increased by 13.6% to £241.7 million (2002: £212.7 million).
This growth arose from our core Building and Construction Products division
where sales increased by 25.0% to £203.4 million (2002: £162.7 million). Most
of this increase was due to further expansion of our infrastructure product and
steel reinforcing operations, including the Heathrow T5 project. In contrast,
sales by the Industrial Products division fell 23.5% to £38.3 million (2002:
£50.0 million). £7.6 million and 15.2% of this decrease was attributable to SI
Pressure Instruments and Wombwell Foundry, as mentioned above. Excluding this
effect, the underlying like for like decline was £4.1 million or 8.3% which
reflects the continuing difficult market conditions for these businesses.
The higher overheads include an increase in net pension costs of £1.0 million
arising from the new actuarial valuations of our two Group schemes.
Overall Group adjusted operating profit before exceptional items and goodwill
amortisation fell marginally to £13.6 million (2002: £14.0 million). However,
adjusting for the effects of the higher net pension costs, underlying adjusted
operating profits grew by 4.3%.
Net exceptional charges amounted to £1.2m. This included a charge of £1.8
million in respect of the termination of operations, primarily the costs of
closing Wombwell Foundry Limited which we advised in last year's report. We
also completed the sale of the SI Pressure Instruments business which gave rise
to a gain of £0.5 million and we generated a further profit of £0.1 million from
the sale of surplus properties.
Interest
Interest costs fell 5.9% to £3.8 million (2002: £4.0 million) mainly as a result
of lower average net borrowings, with adjusted interest cover improving to 3.6
times (2002: 3.5 times).
Taxation
The effective tax rate on profits before exceptional items and goodwill
amortisation was 27.6% compared to the standard rate of 30%, mainly as a result
of adjustments relating to prior years.
Earnings per share
Adjusted earnings per share before exceptional items and goodwill amortisation
amounted to 11.54p, a reduction of 2.1% compared to last year. Excluding the
effects of the increase in pension costs, underlying adjusted earnings per share
grew by 7.9%.
Dividends
In line with our progressive dividend policy, we again propose to increase the
level of the distribution to shareholders. The proposed final dividend, together
with the interim dividend already paid, makes a total for the year of 4.6p per
share and represents an increase of 2.2% from last year. Based on adjusted
earnings, this level of dividend is covered 2.5 times.
Financing and borrowings
The year saw a further strengthening in our financial position. Year end net
borrowings fell to £36.5 million (2002: £44.9 million) and net assets increased
to £38.0 million (2002: £35.9 million) resulting in year end gearing of 96%
(2002: 125%). The year end borrowing position was boosted by strong seasonal
cash flow effects and by some special one-off factors, in particular £5.3
million of advance payments received in connection with our Terminal 5 Joint
Venture.
Despite the large increase in turnover we again reduced working capital. We
also maintained our programme of capital expenditure, investing a total of £6.5
million, £0.9 million in excess of depreciation.
During the year we reorganised our borrowing arrangements through a new £67.5
million five year term and revolving credit facility with a group of leading
banks. With additional overdraft and hire purchase facilities we have
substantial financing resources to support our programme of organic growth and
corporate development.
Pensions
Increases in inflation expectations offset most of the beneficial effects from
the partial recovery in equity asset values. As a result our year end net FRS17
funding deficit remained at £2.6m.
International Financial Reporting Standards
European listed groups are required to adopt International Financial Reporting
Standards ('IFRS') for their financial statements from 2005, including
comparative information for 2004. The Group is assessing the impact of IFRS on
its published financial statements on an ongoing basis, as the standards are
themselves evolving.
Chris Burr
Finance Director
16 March 2004
Group Profit and Loss Account
For the year ended 31 December 2003
Year ended 31 December 2003 Year ended 31 December 2002
Notes Before Exceptional Goodwill Total Before Exceptional Goodwill Total
exceptional items amortisation exceptional items amortisation
items and (see items and
goodwill note goodwill
amortisation 2) amortisation
£000 £000 £000 £000 £000 £000 £000 £000
Turnover 1 241,665 - - 241,665 212,740 - - 212,740
Operating
profit 1 13,581 (5) (1,630) 11,946 14,008 (916) (1,744) 11,348
Profit on sale
of business - 540 - 540 - - - -
Profit on sale
of properties - 85 - 85 - 223 - 223
Loss on
termination of
operations - (1,851) - (1,851) - (1,098) - (1,098)
Profit on
ordinary
activities
before
interest 1 13,581 (1,231) (1,630) 10,720 14,008 (1,791) (1,744) 10,473
Net interest
payable (3,755) - - (3,755) (3,989) - - (3,989)
Profit on
ordinary
activities
before
taxation 9,826 (1,231) (1,630) 6,965 10,019 (1,791) (1,744) 6,484
Tax on profit 3 (2,712) 598 16 (2,098) (2,809) 221 45 (2,543)
Profit on
ordinary
activities
after taxation 7,114 (633) (1,614) 4,867 7,210 (1,570) (1,699) 3,941
Minority
interests (3) - - (3) 3 - - 3
Profit for the
year 7,111 (633) (1,614) 4,864 7,213 (1,570) (1,699) 3,944
Dividends (2,838) (2,760)
Retained
profit for the
year 2,026 1,184
All results
relate to
continuing
operations
Earnings per
share 4 11.54p (1.03p) (2.61p) 7.90p* 11.79p (2.57p) (2.77p) 6.45p*
Diluted
earnings per
share 4 11.46p (1.02p) (2.60p) 7.84p* 11.75p (2.56p) (2.77p) 6.42p*
* FRS 3
Group Balance Sheet
As at 31 December 2003
31 December 31 December
2003 2002
£000 £000
Fixed assets
Intangible assets 27,240 30,350
Tangible assets 41,437 42,748
Investments 25 125
---------- ----------
68,702 73,223
Current assets
Properties held for resale 1,407 1,365
Stocks 23,641 23,410
Debtors: due after one year 6,583 6,183
Debtors: due within one year 47,226 49,562
---------- ----------
53,809 55,745
Cash and deposits 14,323 12,811
---------- ----------
93,180 93,331
Creditors: amounts falling due within one
year
Borrowings and finance leases (10,370) (10,377)
Other creditors (66,768) (65,774)
---------- ----------
(77,138) (76,151)
Net current assets 16,042 17,180
Total assets less current liabilities 84,744 90,403
Creditors: amounts falling due after one year
Borrowings and finance leases (40,438) (47,304)
Provisions for liabilities and charges (6,318) (7,208)
---------- ----------
Net assets 37,988 35,891
====== ======
Share capital and reserves
Called up share capital 15,424 15,391
Share premium 3,423 3,367
Capital redemption reserve 238 238
Revaluation reserve 739 733
Other reserves 4,313 4,313
Profit and loss account 13,809 11,806
---------- ----------
Equity shareholders' funds 37,946 35,848
Equity minority interests 42 43
---------- ----------
37,988 35,891
====== ======
Group Cash Flow Statement
For the Year Ended 31 December 2003
Notes Year ended Year ended
31 December 31 December
2003 2002
£000 £000
Net cash flow from operating activities 5a 20,925 26,145
Returns on investments and servicing of finance 5b (4,040) (4,383)
Taxation (1,182) (432)
Capital expenditure and financial investment 5c (4,230) (5,545)
Acquisitions and disposals 5d 1,031 (5,455)
Equity dividends paid (2,759) (2,044)
---------- ----------
Cash flow before financing 9,745 8,286
Financing
Issue of new shares 89 49
Loan advances 50,406 5,976
Loan repayments (57,539) (6,423)
Redemption of loan notes (328) (341)
Proceeds from new finance leases secured on - 1,126
existing assets
Repayments of capital element of finance leases (861) (526)
---------- ----------
(8,233) (139)
---------- ----------
Increase in cash in the year 1,512 8,147
====== ======
Reconciliation of net cash flow to movement in
net debt
Increase in cash 1,512 8,147
Cash outflow from borrowings 8,322 188
---------- ----------
Change in net debt resulting from cash flows 9,834 8,335
New finance leases (1,414) (180)
Amortisation of arrangement fees (35) -
Loan notes issued as part of acquisition - (889)
---------- ----------
Movement in net debt in the year 8,385 7,266
---------- ----------
Net debt at the start of the year 5e (44,870) (52,136)
---------- ----------
Net debt at the end of the year 5e (36,485) (44,870)
====== ======
Statement of Group Total Recognised Gains and Losses
For the Year Ended 31 December 2003
Year ended Year ended
31 December 31 December
2003 2002
£000 £000
Profit for the year 4,864 3,944
Currency translation differences on overseas net investments (17) (84)
---------- ----------
Total recognised gains and losses relating to the year 4,847 3,860
====== ======
Note of Consolidated Historical Cost Profits and Losses
For the Year Ended 31 December 2003
There is no material difference between the results as shown in the profit and
loss account and their historical cost equivalent.
Reconciliation of Movement in Shareholders' Funds
For the Year Ended 31 December 2003
Year ended Year ended
31 December 31 December
2003 2002
£000 £000
Profit for the year 4,864 3,944
Dividends (2,838) (2,760)
---------- ----------
2,026 1,184
Other recognised net gains and losses relating to the year (17) (84)
New ordinary share capital issued 89 400
---------- ----------
Net increase in shareholders' funds 2,098 1,500
Shareholders' funds at the start of the year 35,848 34,348
---------- ----------
Shareholders' funds at the end of the year 37,946 35,848
====== ======
Notes to the Financial Statements
1. Segmental Information
Year ended 31 December 2003 Year ended 31 December 2002
Turnover Operating Profit Net Turnover Operating Profit Net
profit* before assets profit* before assets
interest and interest and
tax tax
£000 £000 £000 £000 £000 £000 £000 £000
Building and
Construction
Products 203,403 12,502 10,583 39,764 162,743 13,305 12,175 38,136
Industrial
Products 38,262 1,079 137 12,447 49,997 703 (1,702) 18,475
Total
Operations 241,665 13,581 10,720 52,211 212,740 14,008 10,473 56,611
Tax and
dividends (9,904) (8,939)
Long term
debtors and
other 4,926 2,739
provisions
Net borrowings (36,485) (44,870)
Goodwill 27,240 30,350
---------
Total Group 37,988 35,891
By geographical origin
UK 240,448 13,443 10,673 37,304 209,230 14,072 10,524 35,203
Rest of World 1,217 138 47 684 3,510 (64) (51) 688
Total 241,665 13,581 10,720 37,988 212,740 14,008 10,473 35,891
Turnover by geographical
destination
UK 220,508 192,428
Rest of Europe 11,864 10,818
Asia 2,446 3,008
USA 1,135 4,243
Rest of World 5,712 2,243
Total 241,665 212,740
* Operating profit is stated before exceptional items and goodwill amortisation.
2. Exceptional Items
Exceptional items charged to operating profit represent business reorganisation
costs net of a credit of £750,000 arising from the release of a provision for
potential environmental costs no longer deemed necessary together with £418,000
write-back of a previous over-impairment of fixed assets. The profit on sale of
business relates to the sale of the business and certain assets and liabilities
of SI Pressure Instruments Limited. The loss on termination of operations
relates primarily to the cost of closure of Wombwell Foundry Limited.
3. Taxation
Year ended Year ended
31 December 31 December
2003 2002
£000 £000
UK corporation tax on profits of the year 1,315 2,330
Adjustments in respect of prior periods (136) (250)
Foreign tax 22 33
--------- ---------
1,201 2,113
Deferred taxation: origination and reversal of timing
differences
Current year 1,046 514
Adjustments in respect of prior periods (149) (84)
---------- ----------
2,098 2,543
====== ======
4 Earnings per share
The weighted average number of shares in issue during the year was 61,608,085
(2002: 61,157,774), diluted for the effects of outstanding share options
62,076,036 (2002: 61,399,912). Earnings per share have been calculated on
earnings of £4,864,000 (2002: £3,944,000) and adjusted earnings per share before
exceptional items and goodwill amortisation on earnings of £7,111,000 (2002:
£7,213,000). Earnings per share before exceptional items and goodwill
amortisation have been shown because the Directors consider that this gives a
more meaningful indication of the underlying performance of the Group.
5. Notes to the Cash Flow Statement
Year ended Year ended
31 December 2003 31 December 2002
Before exceptional Exceptional Total Total
items and items and
goodwill goodwill
amortisation amortisation
£000 £000 £000 £000
(a) Reconciliation
of operating
profit to net
cash inflow
from operating
activities
Operating 13,581 (1,635) 11,946 11,348
profit
Depreciation 5,497 122 5,619 8,085
Amortisation - 1,630 1,630 1,744
of goodwill
Payments on - - - (193)
the
termination of
business
(Profit) on (160) - (160) (64)
sale of fixed
assets
Change in
working
capital:
Stocks (818) 245 (573) (4,696)
Debtors 3,299 (213) 3,086 (299)
Creditors and (132) (491) (623) 10,220
provisions
2,349 (459) 1,890 5,225
Net cash 21,267 (342) 20,925 26,145
inflow from
operating
activities
(b) Returns on
investments
and servicing
of finance
Interest 417 211
received
Interest (4,303) (4,509)
paid
Interest (154) (85)
element of
finance lease
rentals
(4,040) (4,383)
(c) Capital
expenditure
and financial
investment
Purchase of (5,442) (7,146)
fixed assets
Sale of fixed 1,212 1,601
assets
(4,230) (5,545)
(d) Acquisitions
and
disposals
Purchase of - (3,781)
subsidiary
undertakings
and
businesses
Sale of 2,882 -
businesses
(net of
disposal
costs)
Net overdraft - (1,674)
acquired
Termination of (1,851) -
businesses
1,031 (5,455)
(e) Analysis of net debt
31 December Cash Flow Other non- 31 December
2002 £000 cash changes 2003
£000 £000 £000
Cash at bank and in hand 12,811 1,512 - 14,323
Debt due within one year (9,783) 255 (35) (9,563)
Debt due after one year (45,575) 7,206 - (38,369)
Finance leases (2,323) 861 (1,414) (2,876)
Net debt (44,870) 9,834 (1,449) (36,485)
Notes
1 The proposed final dividend will be paid on 13 July 2004 to shareholders on the register on 11 June 2004
(ex-dividend date 9 June 2004).
2 The financial information set out in this preliminary announcement does not constitute the company's
statutory accounts for the year ended 31 December 2003 or the year ended 31 December 2002. Statutory
accounts for 2002 have been delivered to the Registrar of Companies and those for 2003 will be delivered
following the Company's Annual General Meeting. The auditor has reported on those accounts; its reports
were unqualified and did not contain statements under Section 237(2) or (3) of the Companies Act 1985.
3 The Annual Report will be posted to shareholders on 8 April 2004, and will be available from the
Registered Office at 2 Highlands Court, Cranmore Avenue, Shirley, Solihull, B90 4LE.
4 The Annual General Meeting will be held at The National Motorcycle Museum, Solihull at 10.30 a.m. on
Tuesday 18 May 2004.
Financial calendar:
Annual General Meeting 18 May 2004
Payment of proposed final dividend 13 July 2004
Interim results announcement for the period to 30 June 2004 September 2004
Payment of interim dividend January 2005
6 This preliminary announcement of results for the year ended 31 December 2003 was approved by the
Directors on 16 March 2004.
This information is provided by RNS
The company news service from the London Stock Exchange