Final Results
Kingspan Group PLC
20 March 2001
KINGSPAN GROUP PLC
RESULTS FOR THE YEAR ENDED 31ST DECEMBER 2000
FINANCIAL HIGHLIGHTS
Euro % change
Turnover 662.6m Up 24%
Operating profit 76.8m Up 18%
Operating profit before goodwill amortisation 80.6m Up 19%
Net profit before tax 67.5m Up 15%
Basic earnings per share 30.4 c Up 12%
Final dividend per share 2.27 c Up 45%
Dividend cover 8.4 times (1999: 10.9
times)
Interest cover 8.3 times (1999: 10.3
times)
Gearing ratio (net debt as % of shareholders' 60% at 31st December 2000
funds)
(72% at 31st December 1999)
CHAIRMAN'S STATEMENT
Financial Performance
Turnover in 2000 was Euro662.6 million, an increase of 24% on the previous
year. This increase was in the main organic and achieved without the benefit
of significant acquisitions in the period. Operating profit at Euro76.8
million was up 18% and earnings per share, before goodwill amortisation, was
up 14% at 32.7 cents.
Significant Developments
2000 was a year when the Group consolidated the acquisitions made in 1999 and
continued its focused strategy of increasing market penetration and product
development in the same market segments in which it operates. A number of
major capital expenditure investments were completed during the year. These
include the installation of a new composite panel line in the UK and new lines
for the production of rigid insulation boards in Ireland and the UK. These
lines are now fully operational. A new line for the production of raised
access floors was installed at Hewetson in the UK and this has enabled the
full integration of Durabella, a raised access flooring business acquired in
October 1999, onto the Hewetson site in Hull.
The Group announced the agreement to acquire Tate Global Corporation (Tate),
the market leader in raised access flooring in the US, in December 2000 and
this acquisition was completed in January 2001. The consideration was US$100
million and in addition debt of US$20 million was taken over. Tate had sales
in 2000 of US$158 million and profits before interest and tax of US$17
million. The penetration of raised access floors into the high rise office
market in the US is only 10% and the attraction for Kingspan is the potential
to significantly increase this penetration. The main target market for the
Group's raised access flooring business both in Europe and in the US, is the
high rise office market and we expect to see both Hewetson and Tate making
good progress in this sector in 2001. If Tate had been a subsidiary of the
Group for 2000, turnover in raised access floors would have represented 32% of
Group turnover of which about 85 % is represented by the high rise office
market and 15% by the data centre market. This data centre market will be
volatile in the immediate term. The customers for raised access floors in this
sector are information technology and telecommunication businesses, both of
which are essentially tied to the performance of the Nasdaq in New York for
funding. Rationalisation and consolidation can be expected in this sector and
a number of projects are currently being put on hold pending the outcome of
this consolidation. E-commerce and the internet can be expected to be the way
of doing business in the future and the infrastructure to facilitate this
requires raised access floors. Tate will be adjusting its expectations in the
short term from this sector but not in the high rise market, which will remain
the main focus. Hewetsons should be largely unaffected by the volatility in
the data centre sector.
Rethinking Construction
The dynamics of the construction market should favour the Kingspan range of
products. They are designed to provide greater value by achieving a very clear
focus on meeting functional needs. The products are designed to reduce capital
costs and improve the quality and working environment in new buildings. Also
our products are all about reducing running costs and improving environmental
standards. We feel we are in the right place at the right time with our
current products. Until relatively recently most building owners selected
design/build contractors almost exclusively on the basis of tendered price and
this often militated against the most efficient products being selected on a
project. Kingspan has been at the forefront in highlighting the construction
issues of today in the marketing of its products - speed of construction, the
reduction in the cost of other capital equipment as a result of specifying the
most thermally efficient cladding systems, the running costs of the building
after completion and flexibility in layout.
In the UK, the Department of the Environment, Transport and the Regions set up
a task force under Sir John Egan to report to the Deputy Prime Minister, John
Prescott, on the scope for improving the quality and efficiency of UK
construction. The Egan report on 'Rethinking Construction' is now complete and
when implemented, offers great potential for Kingspan. This report highlights
the fact that, based on traditional construction practices, the industry
requires 75,000 new entrants across all the skills to sustain itself .
Therefore, the focus for Kingspan is to provide the market with product
solutions that reduce or eliminate traditional skills and wet trades because
they simply will not be available. We are one of the best placed companies in
the industry to capitalise on this, given our current critical mass, product
range, building physics skills and financial resources.
Some multiple retail and distribution companies in the UK have demonstrated
that it has been possible to reduce the capital cost of stores by 20% in the
last two years through partnering with a small number of suppliers of building
materials with whom they establish long term relationships. The same companies
are targeting a further 20% reduction in the next two years and just as
importantly, a 50% reduction in project time. Kingspan has been part of these
developments and believes that prefabrication, modularisation and partnering
with building owners and contractors is the future. Kingspan will further
accelerate the partnering concept as well as ensuring, through its product
development programme, that all of its products will be suitable for
large-scale prefabrication and modularisation.
Strong Brands
Companies with successful brands are those with strong beliefs and original
ideas. They are also the ones that have the vision and the energy to change
things and to influence and convert a market to their way of thinking.
* Kingspan has almost single handedly converted the roofing and cladding
market from traditional 'built up' systems to composite panels in the UK
and Ireland.
* In the raised access floor sector, Hewetson is the best known and most
successful company in the UK and Ireland, while our most recent US
acquisition, Tate, is the premium brand in that region. With raised access
floors only having a 10% penetration in the US, we are satisfied that
there is a substantial opportunity for market conversion.
* Titan, which is the brand under which the environmental container
product range is marketed, is also the most successful brand in this
market place. The products solve a number of environmental issues and are
now supported by legislation in the UK.
If the strength of a brand is measured by a combination of growth potential
and favourable perception, then the organic potential in the Group's main
markets is considerable.
Dividend Policy
A final dividend of 2.27 cents is proposed, bringing the total dividend to
3.62 cents. This is an increase of 45% on the previous year and the dividend
is covered 8.4 times. This is in line with the Group's policy to bring
dividend cover closer to the industry average and is consistent with the
commitment to increasing shareholder value while conserving resources to fund
the Group's expansion plans.
Outlook
2001 has got off to a satisfactory start with operations performing better in
the first quarter than in the same period last year and in line with
expectations. In anticipation of further increased demand for the Group's main
products, we will be pressing ahead with the installation of increased
capacity to augment the considerable additional capacity that was put in place
in 2000. Going forward there is the possibility that the impact of the
downturn in the US will be deeper and longer than currently expected. This
could affect the growth prospects of Tate in the US but the remaining
businesses, including Hewetson, should not be adversely affected.
The immediate emphasis will be on maximising the returns from our recent and
ongoing capital expenditure programmes and Tate, our most significant
acquisition to date.
Eugene Murtagh
20 March 2001
OPERATIONS REVIEW
The Group has five product groups all of which delivered good sales growth
again this year. Most of the Group's products are highly specified by
architects or designers and all are aimed at focused market segments in the
construction field. The products enable customers to meet increasingly
stringent building and environmental regulations. The Group's new product
portfolio includes a new generation of building envelope products which
minimise energy taxation and maximise future tax incentives for
environmentally efficient buildings.
Capital Investment : The Group invested Euro31 million in capital equipment to
support further sales growth & improve efficiencies. The major investments are
further referred to below under the major product headings.
Composite Panels : Sales of composite panels grew in all our markets across
Europe. This was due to the continuing successful marketing to investors and
recognition by architects of the significant product benefits of composite
panels.
In Britain, the Group implemented a range of successful marketing initiatives
to strengthen its market leadership position in the growing market for
composite panels. A new composite panel line was installed at our
Sherburn,Yorkshire facility to ensure sufficient future capacity to support
continued market conversion to composite panels from traditional 'built up'
systems.
Further strong sales growth was achieved in mainland Europe. To support the
further development of our European markets, it has been decided to establish
a composite panel facility in mainland Europe during 2001.
Sales in Ireland also increased driven by our strong market share and service
in this buoyant market.
Raised Access Floors : In our raised access floors division, the acquisition
of Tate Global Corporation in the USA in January 2001, has meant that the
Group is now the world leader in this growing market.
Tate has three manufacturing facilities in Pennsylvania and Maryland in USA
and Walsall in Britain. Currently, raised access floors account for only 10%
of all new high rise offices in the USA compared to over 80% in Britain. Our
intention is to develop and implement the appropriate market conversion
strategies to grow the raised access floor market over time.
Tate is currently undertaking a significant investment programme. The major
part of this programme is now complete and very significant cost reductions
are imminent.
In Britain, the Durabella raised access floor business was successfully
integrated into our Hewetson business. A major new raised access floor
facility was established at the Hewetson facility in Hull. This provides the
Group with an extensive low cost manufacturing base to service our markets
across Europe.
Environmental Containers : Our Environmental Containers business continued to
grow. Plastech, Ferham and Klargester which were all acquired at the end of
1999 and early 2000 have been integrated into the Group and are performing to
expectations. A new greenfield manufacturing facility was established near
Poznan in Poland during the fourth quarter.
Insulation : Sales of our rigid board insulation grew well due to successful
market conversion and greater awareness of the forthcoming more stringent
building regulations. A new rigid board insulation line was installed at our
Pembridge, Herefordshire facility. A further insulation line is currently
being commissioned at our Castleblaney facility.
Building Components : Our building components business, supplying primarily
purlins, sections and ancillaries, continued to make steady progress. A new
next day delivery fast track response programme is now successfully
established in the Irish market.
FINANCIAL REVIEW
Operating Review
Sales for 2000 at Euro662.6 million were Euro130.1 million, or 24.4% higher
than 1999. Translation effects accounted for Euro35.3 million of the increase,
while the balance of Euro94.8 million related to continuing underlying sales
growth across all product groups. The favourable translation effect had a
disproportionate impact on sales of environmental containers and insulation
boards compared to other product groups.
Operating profits increased by 18% compared to 1999. The combination of
increases in net interest payable arising from the timing of acquisitions and
capital expenditure, and an increased effective tax rate, resulted in a 12%
growth in earnings. Cash generation in the year was strong, with free cash
flow per share increasing 68% to 33.2 cents per share (1999 19.8 cents per
share).
A total of Euro16.0 million was invested in acquisitions in the year, of which
Euro4.5 million was in respect of goodwill capitalised. These acquisitions
generated operating profits, net of amortised goodwill, of Euro0.8 million in
the year.
On a geographical basis, sales in the Republic of Ireland continued at a high
level and generated an increase of 22% over 1999, which reflects the continued
buoyancy in the Irish construction market. Sales in Britain and Northern
Ireland increased by 27% in value terms to Euro455.8 million, with strong
sales growth across the full range of products. Sales in Mainland Europe,
including Central and Eastern Europe, increased by 12% to Euro89.5 million.
The analysis by geographical area is as follows:
2000 1999
Euro'000 Euro'000
Republic of Ireland 97,694 80,174
Britain and Northern Ireland 455,809 357,689
Mainland Europe 89,471 79,726
Other 19,579 14,952
662,553 532,541
The analysis of sales by product group is as follows:
2000 1999
Euro'000 Euro'000
Building components 359,429 304,555
Raised access flooring 104,098 69,692
Insulation boards 87,989 72,662
Environmental containers 111,037 60,853
Discontinued activities 0 24,779
662,553 532,541
At the gross profit level, average margins remained reasonably stable at
31.2%, with continuing operations generating 31.3% and acquisitions 27.9%,
this compares to 30.7% in 1999.
The continuing strength of Sterling resulted in increases in input costs in
relation to our principal raw materials for the Irish manufacturing plants and
lower sales value in relation to exports to the Euro zone from British
manufacturing plants. This combination is offset by the translation of
Sterling generated operating profits and together with the impact of our
hedging policy, the overall effect of the strength of Sterling is broadly
neutral at the earnings level.
The operating margin before taking account of goodwill amortisation, fell from
13.0% to 12.2% from the combination of increased administration costs and
higher transport costs, principally arising from the recent fuel crisis.
Taxation
The Group's effective tax rate, calculated before goodwill amortisation,
increased from 21.0% in 1999 to 22.6% in 2000. This is mainly due to the
increased share of profits generated in Britain and mainland Europe.
Earnings per Share
Earnings per share before goodwill at 32.7 cents (30.4 cents after goodwill)
shows an increase of 14% over the previous year, or 12% after goodwill
amortisation. Earnings per share after goodwill has grown at an annual
compound rate of 18% over the period 1998 through to 2000.
Dividends
The total net dividend per share for 2000 is proposed at 3.62 cents. This
comprises an interim dividend of 1.35 cents paid in October 2000, and a final
dividend of 2.27 cents which it is proposed will be paid on 28 May 2001 to
shareholders on the register on 30 March 2001. This represents an increase of
45% on the previous year.
The Group has continued to implement the policy of bringing its dividend yield
more closely in line with other comparable quoted companies. As a result the
dividend per share has grown at an annual compound rate of 45% over the period
1998 through to 2000. The dividend for the year is covered 8.4 times compared
to 10.9 times in 1999.
Cash Flow
The table below summarises the Group's funds flow for 2000 and 1999:
2000 1999
Euro'000 Euro'000
Inflows
Profit before taxation 67.5 58.7
Depreciation 15.7 13.5
Amortisation 4.3 3.0
Disposals 0.7 9.9
Share issues in Company 1.1 0.2
89.3 85.3
Outflows
Acquisitions 14.8 76.9
Capital Expenditure 31.8 18.1
Dividends paid 4.9 3.4
Taxation paid 13.0 18.2
Dividends to minorities 0.3 1.6
Working capital increase 19.0 23.9
Other 14.8 8.4
98.6 150.5
Increase in net debt (9.3) (65.2)
Net debt at start of year (100.6) (35.4)
Net debt at end of year (109.9) (100.6)
The free cash flow for the year, comprising operating cash flow less interest
and taxation paid, amounted to Euro55.9 million compared to Euro32.7 million
in 1999. This performance represents 33.2 cents per share (1999: 19.8 cents),
the improvement results from a reduction in corporation tax paid and an
improvement in working capital management.
There was an increase in working capital of Euro19.0 million having adjusted
for working capital included in acquisitions. Year end working capital
expressed as days sales in 2000 was 60 days compared to 62 days in 1999.
Return on Capital Employed
The return on average capital employed (including goodwill capitalised in 1999
and 2000) was 28.3% compared to 34.5% in 1999.
If goodwill previously written off of Euro37 million was still on the balance
sheet, the return on average capital employed would have been 24.9% compared
to 28.8% in 1999.
Acquisitions Since the Year End
With effect from 17 January 2001, the Group acquired Tate, a business based in
Maryland USA, which is the market leader in raised access flooring in North
America. This acquisition continues the Group's strategy of establishing
strong positions in growing markets and results in the Group being the world
leader in raised access flooring.
The total consideration relating to this acquisition of US$120 million
includes US$20 million of debt acquired and was funded from the Group's own
resources and debt facilities. This acquisition has resulted in goodwill of
Euro87 million in 2001, which will be capitalised under FRS 10 and amortised
over 20 years.
Treasury
Net interest payable amounted to Euro9.3 million and this is covered 8.3 times
(1999: 10.3 times) Net year end borrowings amounted to Euro109.9 million
representing gearing of 60%, compared to 72% in 1999.
It is Group policy to enter into interest rate hedging to limit interest rate
exposure on a proportion of the Group's medium to long term debt.
Approximately 68% of the Group's borrowings are subject to interest rate
hedges, which limit the sterling rate exposure to between 6.2% and 8.0% to
2002. Balance sheet exposure in relation to foreign currency is hedged as far
as possible by borrowings in the same currency.
Foreign exchange translation and transaction exposures are hedged internally
as far as possible and to the extent that they are not, such exposures are
hedged up to one year forward.
Summary
The Group has continued to implement its strategy of developing positions of
leadership in well defined growth markets, which has resulted in capital
investments in acquisitions and increased and improved production facilities.
The total investment expenditure over the last three years is in excess of
Euro177.5 million, with Euro70.2 million in capital expenditure and Euro107.3
million in acquisitions.
The strong growth in earnings combined with the cash generation provides an
excellent platform for the Group to continue to develop in a controlled
manner. The Group's balance sheet is in a strong financial position and it is
envisaged that this will enable the funding of the continuation of our growth
strategy.
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31ST DECEMBER 2000
Continuing operations
Acquisitions Total Total
2000 2000 2000 1999
EURO'000 EURO'000 EURO'000 EURO'000
Turnover 643,751 18,802 662,553 532,541
Cost of sales (442,359) (13,557) (455,916) (369,188)
Gross profit 201,392 5,245 206,637 163,353
Distribution costs (36,280) (1,456) (37,736) (29,196)
Administrative expenses (85,336) (2,944) (88,280) (66,659)
Goodwill amortisation (3,818) (9) (3,827) (2,494)
Operating profit 75,958 836 76,794 65,004
Interest payable and similar charges (10,398) (7,498)
Interest receivable and other income 1,111 1,176
Profit on ordinary activities before 67,507 58,682
taxation
Tax on profit on ordinary activities (16,098) (12,875)
Profit on ordinary activities after 51,409 45,807
taxation
Minority interest (176) (152)
Profit attributable to ordinary 51,233 45,655
shareholders
Ordinary dividends (6,105) (4,198)
Profit retained for the year 45,128 41,457
Basic earnings per share 30.4 c 27.2 c
Basic earnings per share (before goodwill 32.7 c 28.7 c
amortisation)
Diluted earnings per share 30.0 c 26.8 c
GROUP BALANCE SHEET 31.12.00 31.12.99
AS AT 31ST DECEMBER 2000 EURO'000 EURO'000
FIXED ASSETS
Tangible assets 130,588 107,387
Intangible assets 73,110 73,197
Financial assets 12,714 556
216,412 181,140
CURRENT ASSETS
Stocks 66,777 49,807
Trade and other debtors 157,622 136,386
Cash and term deposits 44,817 28,515
269,216 214,708
CREDITORS
Amounts falling due within one year
Trade and other creditors 125,678 104,983
Bank and other borrowings 82,896 54,856
Deferred consideration 1,797 2,520
Dividends 3,835 2,636
214,206 164,995
NET CURRENT ASSETS 55,010 49,713
TOTAL ASSETS LESS CURRENT LIABILITIES 271,422 230,853
CREDITORS
Amounts falling due after more than
one year
Bank and other borrowings 63,338 61,909
Deferred consideration 6,713 9,860
70,051 71,769
PROVISIONS FOR LIABILITIES AND CHARGES 12,168 12,730
CAPITAL GRANTS 1,496 1,740
187,707 144,614
CAPITAL AND RESERVES
Called-up share capital 21,939 21,827
Share premium account 16,866 15,884
Revaluation reserve 891 891
Profit and loss account 140,036 94,908
Other reserves 4,695 5,991
Shareholders' funds 184,427 139,501
MINORITY INTERESTS
Including non-equity interests 3,280 5,113
187,707 144,614
GROUP CASH FLOW STATEMENT 2000 1999
FOR THE YEAR ENDED 31ST DECEMBER 2000 EURO'000 EURO'000
Net cash inflow from operating 77,511 57,426
activities
Returns on investments and servicing
of finance
Interest received 1,128 1,178
Interest paid (9,719) (7,655)
Interest element of finance lease (53) (32)
rental payments
Net cash outflow from returns on
investments
and servicing of finance (8,644) (6,509)
Taxation
Corporation tax paid (12,986) (18,170)
Capital expenditure and financial
investment
Purchase of tangible fixed assets (31,808) (18,073)
Less new finance leases 12 319
Purchase of financial fixed assets (12,158) 0
Proceeds on sale of tangible fixed 733 255
assets
Net cash outflow for capital expenditure and (43,221) (17,499)
financial investment
Acquisitions and disposals
Purchase of subsidiary undertakings (14,727) (72,461)
Net cash acquired with acquisitions 0 8,978
Payment of deferred consideration in respect of (3,543) (1,372)
acquisitions
Acquisition of patent rights 0 (551)
Disposal of subsidiary undertakings 0 10,315
Net cash disposed with disposals 0 (625)
Net cash outflow for acquisitions and (18,270) (55,716)
disposals
Equity dividends paid (4,906) (3,370)
Cash outflow before use of liquid (10,516) (43,838)
resources and financing
Management of liquid resources
Decrease in bank deposits 2,526 3,390
Financing
Issue of shares 1,094 185
Increase in term debt 35,796 (8,958)
Capital element of finance lease (514) (298)
repayments
Acquisition of own shares 0 (519)
Capital grants received 0 15
Acquisition of shares held by (1,594) (1,554)
minorities
Dividends paid to minorities (284) (1,574)
Net cash inflow / (outflow) from 34,498 (12,703)
financing
Increase/ (decrease) in cash for the 26,508 (53,151)
year
GROUP CASH FLOW STATEMENT 2000 1999
FOR THE YEAR ENDED 31ST DECEMBER 2000 EURO'000 EURO'000
Reconciliation of net cash flow to movement in net
debt
Increase/ (decrease) in cash for the 26,508 (53,151)
year
(Decrease) in liquid resources (2,526) (3,390)
Cash flow from movement in debt, lease finance & deferred (31,739) 10,628
consideration
Change in net debt resulting from cash (7,757) (45,913)
flows
Loans and finance leases acquired with (396) (2,815)
subsidiaries
Deferred consideration acquired with 0 (2,895)
subsidiaries
Deferred consideration arising on acquisitions 363 (7,125)
during the year
New finance leases (12) (318)
Translation adjustment (1,494) (6,132)
Movement in net debt in the year (9,296) (65,198)
Net debt at start of year (100,630) (35,432)
Net debt at end of year (109,926) (100,630)
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES 2000 1999
FOR THE YEAR ENDED 31ST DECEMBER 2000 EURO'000 EURO'000
Profit for financial period attributable to Group 51,233 45,655
shareholders
Exchange adjustments (1,296) 8,571
Total gains and losses recognised 49,937 54,226
since last annual report
SUPPLEMENTARY INFORMATION
REPORTING CURRENCY
The financial statements are presented in Euro. Results and cash flows of
foreign subsidiary undertakings have been translated into Euro at the average
exchange rates, and the related balance sheets have been translated at the rates
of exchange ruling at the balance sheet date.
Exchange rates used were as follows:
Euro = 2000 1999 2000 1999
Irish Pound 0.787564 0.787564 0.787564 0.787564
Pound Sterling 0.6095 0.6592 0.6241 0.6217
Dutch Guilder 2.2037 2.2037 2.2037 2.2037
Belgian Franc 40.3399 40.3399 40.3399 40.3399
Deutschemark 1.9558 1.9558 1.9558 1.9558
Hong Kong Dollar 7.1973 8.2775 7.2578 7.8090
Czech Koruna 35.5995 36.8823 35.0470 36.1030
TURNOVER
2000 1999
The analysis by class of activity is EURO'000 EURO'000
as follows:
Building components 359,429 304,555
Raised access flooring 104,098 69,692
Insulation boards 87,989 72,662
Environmental containers 111,037 60,853
Discontinued activities 24,779
662,553 532,541
2000 1999
The analysis by geographical area is EURO'000 EURO'000
as follows:
Republic of Ireland 97,694 80,174
Britain and Northern Ireland 455,809 357,689
Mainland Europe 89,471 79,726
Other 19,579 14,952
662,553 532,541
DIVIDENDS 2000 1999
EURO'000 EURO'000
Ordinary dividends
Paid: Interim dividend 1.35c per share (1999: 0.93c per share) 2,270 1,562
on 168,300,445 shares
Payable: Final dividend 2.27c per share (1999: 1.57c per share) 3,835 2,636
on 168,757,115 shares
6,105 4,198
The Board is recommending the payment of a final dividend of 2.27c per share to
be paid, subject to shareholder approval, on 24 May 2001 to shareholders
registered at close of business on 30 March 2001.
RECONCILIATION OF MOVEMENTS IN 2000 1999
SHAREHOLDERS' FUNDS EURO'000 EURO'000
Profit for the financial year attributable to 51,233 45,655
Group shareholders
Dividends (6,105) (4,198)
45,128 41,457
Other recognised gains and losses for (1,296) 8,571
the year
New share capital subscribed 1,094 185
Net addition to shareholders' funds 44,926 50,213
Opening shareholders' funds 139,501 89,288
Closing shareholders' funds 184,427 139,501
RECONCILIATION OF OPERATING PROFIT TO 2000 1999
NET CASH FLOW FROM OPERATING ACTIVITIES EURO'000 EURO'000
Operating profit 76,794 65,004
Depreciation charges 15,713 13,477
Amortisation of intangible assets 4,311 2,989
(Profit) / loss on sale of tangible (79) 56
assets
Capital grants amortised (242) (235)
(Increase) in stocks (15,110) (3,932)
(Increase) in debtors (19,200) (31,427)
Increase in creditors 15,324 11,494
77,511 57,426
EARNINGS PER SHARE 2000 1999
EURO'000 EURO'000
The calculations of earnings per share are based on the
following:
Profit attributable to ordinary 51,233 45,655
shareholders
Number of Number
of
shares shares
('000) ('000)
2000 1999
Weighted average number of ordinary shares for the calculation 168,286 167,76
of basic earnings per share
Dilutive effect of share options 2,264 2,630
Weighted average number of ordinary shares for the calculation 170,550 170,336
of diluted earnings per share
2000 1999
Cents Cents
Basic earnings per share 30.4 27.2
Diluted earnings per share 30.0 26.8
Basic earnings per share before 32.7 28.7
goodwill amortisation
ABBREVIATED ACCOUNTS
The 2000 financial information is an abridged version of the Group's financial
statements which have not yet been filed with the Registrar of Companies but
upon which the auditors have given an unqualified audit report. The 1999 figures
are an extract from the Group's statutory accounts for the year ended 31
December 1999 which have been filed with the Registrar of Companies and audited
and reported upon without qualification.
DISTRIBUTION OF THIS PRELIMINARY ANNOUNCEMENT
These results are available on the Group's website at www.kingspan.com. A
printed copy is available to the public from Wednesday 21st March 2001 at the
Company's registered office or from the Company's Registrars: Computershare
Services (Ireland) Limited, Heron House, Corrig Road, Sandyford Industrial
Estate, Dublin 18.