Final Results
Rank Group PLC
27 February 2004
PRELIMINARY ANNOUNCEMENT OF THE RESULTS FOR THE YEAR ENDED 31 DECEMBER 2003
• Group operating profit* increased to £223.0m (2002 - £220.6m); £165.5m
after goodwill amortisation and exceptional items (2002 - £213.4m)
• Profit before tax* of £193.7m (2002 - £201.3m); £129.3m after goodwill
amortisation and exceptionals (2002 - £198.0m)
• Earnings per share* of 20.1p (2002 - 20.1p); 14.3p after goodwill
amortisation and exceptionals (2002 - 19.6p)
• Gaming operating profit* up 12% to £117.2m (2002 - £104.8m), reflecting
continued growth in bingo and casinos and the addition of Blue Square
• Hard Rock operating profit down to £23.1m (2002 - £27.6m), due to
difficult trading conditions but with good progress on brand extensions into
hotels and casinos
• Deluxe operating profit* up 4% to £93.8m (2002 £90.0m), with a strong
performance in Film offsetting the anticipated decline within Media
• Proposed final dividend up 6% to 9.3p (2002 - 8.8p), making a total for
the year of 13.9p (2002 - 13.2p)
• Net debt of £700.5m (2002 - £399.1m), following redemption of
convertible preference shares; fixed charge cover of 4.4 times
• Exceptional charge after tax of £31.9m
* before goodwill amortisation and exceptional items
Commenting on the results, Mike Smith, Chief Executive, said:
'Overall, the financial result for 2003 was satisfactory and the Group made
substantial progress in positioning its businesses for long-term growth.
The trading patterns experienced in the first eight weeks since the year end are
similar to those experienced in 2003. Despite adverse currency movements, we
expect to make progress during 2004 and underlying earnings can be expected to
benefit from a much lower cost of capital following the refinancings completed
in 2003. The main focus of our efforts in 2004 will be on Gaming where the
opportunities for further development, especially following the proposed changes
in the UK regulatory environment, could be significant.'
Enquiries:
The Rank Group Tel: 020 7706 1111
Mike Smith, Chief Executive
Ian Dyson, Finance Director
Peter Reynolds, Director of Investor Relations
Press Enquiries:
The Maitland Consultancy Tel: 020 7379 5151
Angus Maitland
Suzanne Bartch
ANALYST MEETING, WEBCAST AND CONFERENCE CALL DETAILS:
Friday 27 February 2004
There will be an analyst meeting at King Edward Hall, Merrill Lynch Financial
Centre, 2 King Edward Street, London, EC1A 1HQ, starting at 9.30am. There will
be a simultaneous webcast and conference call of the meeting.
To register for the live webcast, please pre-register for access by visiting the
Group website, (www.rank.com). A copy of the webcast and slide presentation
given at the meeting will be available on the Group's web-site later today. The
webcast will be available for a period of six months.
An interview with Mike Smith, Chief Executive, in video/audio and text will also
be available from 7.00am GMT on 27 Feb 2004 on: http:// www.rank.com and on
http://www.cantos.com
CONFERENCE CALL DETAILS:
Friday 27 February 2004
9.20am Please call 0800 953 1444 or from outside the UK +44 (0)1452 542 300
quoting 'Rank Group Results'
9.30am Meeting starts
CHIEF EXECUTIVE'S REVIEW
Results
Group operating profit* was slightly ahead of last year at £223.0m (2002 -
£220.6m). Overall, this was a satisfactory result and was achieved despite the
costs associated with the future development of the Group and £4.6m of adverse
currency movements.
Gaming again achieved double digit growth in operating profit*. Provincial
casinos were particularly strong, off-setting a flatter performance at Mecca,
while Blue Square performed in-line with expectations following its acquisition
by the Group in January 2003. The financial results from Hard Rock were
disappointing, as the continued positive trend in like-for-like food and
beverage sales was outweighed by poor merchandise sales. Deluxe performed better
than expected with another excellent result in Film, more than compensating for
the anticipated reduction in profits at Deluxe Media as the business migrates
from VHS to DVD.
*Operating profit before goodwill amortisation and exceptional items.
Development
During 2003, the Group continued to develop each of its three business divisions
through a combination of product development and carefully planned investment.
This will continue in 2004, with the focus of new investment becoming
increasingly centred on Gaming, as the content and timing of gaming deregulation
in the UK becomes clearer.
Gaming
In Mecca Bingo, the clubs at York and West Bromwich were relocated in 2003.
Since the year end, the club in Burton has been relocated and plans are underway
for further relocations in Bolton, Glasgow, Ellesmere Port and Edinburgh, all of
which are expected to be completed during 2004. By the end of 2004 Mecca and
Grosvenor will have four facilities sharing the same premises, which will ease
the potential transition to multi-gaming when the law allows. With approximately
2.8 million square feet of licensed gaming space, the Mecca estate is a major
asset of the Group and will play a key role in our gaming deregulation strategy.
Grosvenor Casinos also had a busy 2003 with the refurbishment and expansion of
the Park Tower in central London, and the relocation of casinos in Huddersfield,
Portsmouth and Plymouth. This takes the total number of casinos which are new
builds to 13, out of a total of 34 currently in operation. Two new casino
licences have been granted in Stoke-on-Trent and Bolton, the latter being a
converted supermarket with over 57,000 square feet which will also house the
relocated Mecca Bingo club. Both of these casinos, together with the relocated
Cardiff casino, are expected to open in 2004. Applications for at least five new
casino licences are also planned. If successful, this would take the total
number of casino licences in the UK to 41, strengthening the Group's market
position.
The acquisition of Blue Square has transformed the Group's presence in the
interactive gaming arena. Having successfully combined the Blue Square and Rank
Interactive Gaming operations, the enlarged business now allows customers to bet
with Blue Square and play games on the recently launched Meccagames.com using a
single account. Product development continues apace - Aces High was launched in
the autumn and has already proved very successful. Additional games and a Blue
Square casino will be launched later this year. An application has been made to
site the first Blue Square shop next to the Victoria Casino in London.
Applications for a number of other shops are also planned for locations adjacent
to some of the Group's casinos and bingo clubs. This will be a first step ahead of
deregulation, when it is expected that sports betting will be permitted within
casinos.
Deregulation
The deregulation process appears to be gathering momentum. The Joint Committee
on the Draft Gambling Bill is due to publish its report on 8 April 2004, and it
is expected that the Government will re-issue the Bill for a first reading later
this year. Whilst the fine detail of what is proposed remains to be clarified,
Rank believes that its strong position in the UK betting and gaming market
leaves it well placed to benefit from the proposed changes.
Hard Rock
At Hard Rock, the focus remains on extending the brand into non-restaurant
activities, principally hotels and casinos. The two hotel/casino developments on
Seminole Indian land in Florida represent a major step towards increasing the
proportion of Hard Rock profits coming from non-restaurant operations. The
smaller of the two Seminole developments, located in Tampa, is expected to open
next month with 250 hotel rooms and 90,000 square feet of gaming. The second
development in Hollywood is due to open in May. Elsewhere, following a
successful first phase financing, construction has now begun on a new US$235m
Hard Rock Hotel and Casino in Biloxi, Mississippi, under the terms of a 20 year
licence agreement.
In June 2003 we announced the formation of a joint venture with Sol Melia, the
Spanish hotel group, to develop Hard Rock Hotels. The first hotel operated by
the joint venture has opened in Chicago. Plans for a Hard Rock Hotel in San
Diego have already been announced and we expect to be able to confirm plans for
further hotels before the end of the year.
New owned cafes opened in Cardiff, Choctaw, Cologne, Detroit and Lisbon, with
new franchised cafes in Moscow and Nassau. A total of ten new cafes are planned
to open in 2004, five of which will be owned, including two within casino
developments - one in Foxwoods, Connecticut, the other within the Seminole
development in Hollywood, Florida.
Deluxe
Deluxe Film continued to grow customer volumes during 2003, supported by the new
laboratories in Toronto and Rome and improved geographic coverage following
investments in Spain and Australia. Deluxe Film's contract position was
bolstered last year by the successful extension of three contracts,
further securing its position as the world's leading film processing
business.
In Deluxe Media, the on-going transition from VHS to DVD continued with the
concentration of all North American DVD replication into the low cost production
facility in Arkansas. Following the acquisition of Disctronics in July 2003, the
Group now has a substantial disc manufacturing presence in Europe. The
distribution business continues to prosper on the back of strong market growth,
while Digital Services, Deluxe's compression and authoring business, is now one
of the largest in the North American market. The demand for DVD continues to
grow rapidly and securing additional contracted business from major customers
remains a key objective.
Financing
During 2003, the Group raised almost £1 billion in new finance from a variety of
sources, which both lowered the Group's cost of borrowing and also improved the
overall debt maturity profile. These facilities were partly used to refinance
both the £226m of outstanding convertible preference shares and the £125m 2008
sterling bond which were redeemed in December 2003. Net debt was £700.5m at the
year end with an average cost of borrowing of 5.4% for the year.
Current Trading and Outlook
The trading patterns experienced in the first eight weeks since the year end are
similar to those experienced in 2003. Despite adverse currency movements, we
expect to make progress during 2004 and underlying earnings can be expected to
benefit from a much lower cost of capital following the refinancings completed
in 2003. The main focus of our efforts in 2004 will be on Gaming where the
opportunities for further development, especially following the proposed changes
in the UK regulatory environment, could be significant.
The benefits from the investments made across all of the Group's businesses,
accompanied by the continued prudent management of the Group's balance sheet,
mean that the Board remains confident of delivering long-term returns for Rank
shareholders. We are pleased to announce a 6% increase in the proposed final
dividend to 9.3p per share, making a total dividend for the year of 13.9p per
share.
Summary of Results
Turnover Profit before tax*
2003 2002 2003 2002
£m £m £m £m
Gaming** 865.7 518.4 117.2 104.8
Hard Rock 234.0 242.7 23.1 27.6
Deluxe 788.5 704.2 93.8 90.0
US Holidays 37.7 43.2 6.0 8.1
Central costs and other - - (17.1) (9.9)
-------- -------- -------- --------
Continuing operations including
acquisitions 1,925.9 1,508.5 223.0 220.6
======== ======== ======== ========
Net income from associates and
joint ventures 0.4 3.3
Managed businesses' interest (29.7) (22.6)
-------- --------
Profit before tax, exceptional
items and goodwill amortisation 193.7 201.3
Amortisation of goodwill (6.4) (1.0)
-------- --------
Profit before tax and
exceptional items 187.3 200.3
Exceptional items (58.0) (2.3)
-------- --------
Profit before tax 129.3 198.0
======== ========
Basic earnings per share before goodwill amortisation and
exceptionals 20.1p 20.1p
Basic earnings per share before exceptional items 19.2p 19.9p
Basic earnings per share 14.3p 19.6p
Dividend per share 13.9p 13.2p
*before exceptional items and goodwill amortisation
**2002 turnover restated following the acquisition of Blue Square (see note 1)
Group turnover was 28% ahead of 2002 after including a £351m contribution from
acquisitions, in particular Blue Square, which was acquired in January 2003.
Turnover from continuing operations was up 4%, reflecting further growth in
Gaming and Deluxe, offset by a weaker performance at Hard Rock and adverse
currency movements. The movement in exchange rates between 2002 and 2003 reduced
turnover by £26.4m.
Group operating profit before goodwill amortisation and exceptional items was up
1%, despite adverse currency movements which cost £4.6m. Gaming delivered
another year of record profits with both Mecca Bingo and Grosvenor Casinos
continuing to benefit from the investments made in new facilities and gaming
products. The acquisition of Blue Square, and the accompanying operating
synergies with Rank Interactive Gaming, helped to turn a £5.0m loss in 2002 into
a £1.9m profit, before goodwill amortisation and exceptional items. Deluxe Film
profit was up 15%, despite the loss of the Universal film contract during the
year, reflecting continued strong underlying footage growth and the full year
benefit of acquisitions made in 2002. In Deluxe Media, overall volumes in both
manufacturing and distribution were up strongly, but, as expected, the impact of
the transition from VHS to DVD led to lower profits for the year. The war in
Iraq and the lack of any discernible upturn in travel and tourism meant that
Hard Rock experienced another challenging year. Operating profit was down to
£23.1m from £27.6m in 2002.
Managed businesses' interest payable before exceptional items was £7.1m higher
than last year at £29.7m, largely reflecting higher debt levels, principally as
a result of the acquisitions of Blue Square and Disctronics.
Earnings per share before goodwill amortisation and exceptional items of 20.1p
was in-line with last year, reflecting a further reduction in the effective tax
rate to 28.9% (2002 - 30.3%).
The Group has recorded a net pre-tax exceptional charge of £58.0m, offset by a
tax credit of £26.1m. The pre-tax charge comprises restructuring costs in Deluxe
Media of £35.8m, integration costs at Blue Square of £6.0m, a provision of £9.3m
in respect of certain long-standing legal matters in the US (previously
disclosed as contingent liabilities), costs associated with the redemption of
the £125m 2008 bonds of £11.5m, and a credit of £4.6m from the release of
certain disposal provisions which are no longer required. The tax credit of
£26.1m includes £12.7m in respect of tax liabilities provided for on the
previous disposal of the UK Holidays business which are no longer required.
The following table sets out the divisional results and profit before tax,
stated after exceptional items and goodwill amortisation:
Profit before tax
2003 2002
£m £m
Gaming 108.7 104.8
Hard Rock 23.1 27.6
Deluxe 54.1 82.8
US Holidays 6.0 8.1
Central costs and other (26.4) (9.9)
-------- --------
Continuing operations including acquisitions 165.5 213.4
Net income from associates and joint ventures 0.4 1.3
Non-operating items 4.6 5.9
Managed businesses' interest (41.2) (22.6)
-------- --------
Profit before tax 129.3 198.0
======== ========
GAMING
Turnover Operating Profit*
2003 2002 2003 2002
£m £m £m £m
Mecca Bingo
UK 233.1 231.7 72.6 72.4
Spain 24.6 18.6 6.8 4.6
-------- -------- -------- --------
257.7 250.3 79.4 77.0
Grosvenor Casinos
UK 173.7 163.3 32.0 29.9
Belgium 9.6 8.5 0.3 (0.2)
-------- -------- -------- --------
183.3 171.8 32.3 29.7
Rank Leisure Machine Services 52.8 50.0 3.6 3.1
Blue Square** 371.9 46.3 1.9 (5.0)
-------- -------- -------- --------
865.7 518.4 117.2 104.8
-------- -------- -------- --------
Goodwill amortisation (2.5) -
-------- --------
Total 114.7 104.8
======== ========
*before exceptional items
**2002 turnover restated following the acquisition of Blue Square (see note 1)
The Gaming division delivered another year of double digit growth in 2003 with
operating profit before goodwill amortisation and exceptional items of £117.2m,
a 12% increase over the previous year.
Mecca Bingo
UK Bingo statistics 2003 2002 Change
Admissions (000s) 21,066 22,678 -7%
Spend per head (£) 11.06 10.22 8%
In the UK, the well-established trends at Mecca Bingo of lower admissions and
higher spend per head continued. Turnover increased by 1% in the year and was
affected in the fourth quarter by the removal of box office fees following the
change to a gross profits tax regime at the end of October 2003. Operating
profit was marginally ahead of 2002 at £72.6m, reflecting a very healthy 31%
profit margin.
The growth in revenue at Mecca continues to be driven by the success of interval
games and machines with an increase in spend per head of 11% and 9%
respectively. The split of revenue by activity is shown below.
Analysis of UK bingo turnover
2003 2002 Change
£m £m
Main stage bingo 46.0 47.1 -2%
Interval games 105.8 102.8 3%
Gaming machines 57.2 56.8 1%
Food, beverage & other 24.1 25.0 -4%
--------- --------- ---------
233.1 231.7 1%
========= ========= =========
By the end of 2003, the roll out of jackpot machines across the Mecca estate was
virtually complete with a total of 353 jackpot machines installed, compared with
210 at 31 December 2002. A number of new gaming machines are currently being
trialled under Section 21 of the Gaming Act in certain Mecca clubs. The early
performance statistics have been encouraging and, if ultimately successful, the
plan will be to roll out a number of these machines across the entire UK estate.
The clubs at York and West Bromwich were relocated to new purpose-built
facilities during the year. Since the start of 2004, the club at Burton has also
been moved to new premises and others at Bolton, Ellesmere Port, Glasgow and
Edinburgh will all be relocated before the year end.
In Spain, Mecca continued to develop with good like-for-like growth in both
revenue and operating profit, plus full year contributions from the three clubs
acquired during 2002. A further club at Santiago de Compostela was added in
October 2003, taking the total number of clubs in Spain to ten. The Spanish
operation contributed £6.8m of operating profit.
Grosvenor Casinos
Turnover at Grosvenor Casinos was up by 6% and operating profit was up by 7%,
despite difficult trading conditions in the London market during the year. The
provincial casinos continued their strong growth trend with profits up a further
16% in the year.
Turnover Operating
Profit
2003 2002 2003 2002
£m £m £m £m
UK
London - upper 19.0 23.2 3.6 6.0
London - other 54.2 55.5 10.4 11.7
Provincial 91.5 83.3 26.3 22.7
Hard Rock 9.0 1.3 (1.6) (2.1)
Overheads - - (6.7) (8.4)
-------- -------- -------- --------
173.7 163.3 32.0 29.9
======== ======== ======== ========
Admissions Handle per head Win %
(000s) (£)
2003 2002 2003 2002 2003 2002
UK
London - upper 55 54 1,901 2,062 18.2% 20.9%
London - other 604 647 486 469 17.3% 17.1%
Provincial 2,667 2,627 181 166 16.5% 16.6%
Hard Rock 354 74 124 79 17.5% 16.7%
Profits at the Group's two upper end London casinos - the Clermont and the Park
Tower - were below 2002 due largely to the impact of the major refurbishment of
the Park Tower during the first half of the year and a lower win percentage at
both casinos in the second half of the year. Since reopening in July with 40%
additional gaming space, admissions and handle have increased substantially at
the Park Tower.
Along with the rest of the market, the Group's three mid-market London casinos -
the Victoria, the Connoisseur and the Gloucester - were affected by lower
customer volumes in the run up to and following the war in Iraq. Admissions were
down 7% and although handle per head was up 4%, overall handle was down
resulting in lower levels of both turnover and operating profit.
The Group's provincial casinos enjoyed another strong year with turnover up 10%
and operating profit up 16%. Since 2000, operating profits in this business have
doubled as a result of the continuous investment in relocations, new licences
and product development. This combination of initiatives succeeded again in
increasing both admissions and handle per head in 2003. Whilst the relocation
programme continues apace, the exceptional uplift in performance from the
introduction of electronic roulette and the other new products during 2002 has
now been realised. This factor, together with increased competition in certain
key locations, resulted in a slowdown in the rate of growth in admissions and
handle during the second half of the year.
The two Hard Rock casinos continued to make good progress in 2003. Both casinos
enjoyed strong growth in attendance and handle and the London casino moved into
profit during the second half of 2003 and is now the Group's second highest in
terms of attendance. Both casinos are expected to benefit from deregulation and
the ability to advertise the Hard Rock Casino concept.
Blue Square
Since its acquisition in January 2003 and integration with Rank Interactive
Gaming, Blue Square has grown at an impressive rate. On a pro forma basis,
assuming that the business had been owned for the full 12 months, stakes
increased by 57% and gross win increased to £23.1m (2002 - £15.8m). With the
launch of Meccagames.com, the introduction of a single account for both Blue
Square and Meccagames customers, as well as the introduction of new games such
as 'Aces High', the number of active customers(1) increased by 50% compared with
2002.
Turnover* Gross Win*
2003 2002 2003 2002
£m £m £m £m
Internet 178.5 142.9 11.1 10.8
Telebet 77.3 48.0 3.9 1.9
Games 134.1 57.2 8.1 3.1
--------- --------- --------- ---------
Total 389.9 248.1 23.1 15.8
========= ========= ========= =========
* Restated to show Blue Square as if Rank had owned the business for the full
year in both 2002 and 2003
The realisation of £5m of synergy benefits and cost savings from the acquisition
resulted in a £1.9m operating profit before goodwill amortisation and
exceptional items, compared with a £5m reported loss in 2002.
(1)Someone who has placed a bet within the last 12 months
Rank Leisure Machine Services
Operating profit at Rank Leisure Machine Services increased during the year to
£3.6m (2002 - £3.1m). On 10 February 2004, the Group completed the disposal of
this business to Gamestec Leisure Limited for £30m in cash.
HARD ROCK
Turnover Operating
Profit
2003 2002 2003 2002
£m £m £m £m
Owned cafes 222.0 230.4 24.4 29.2
Cafe franchise and other income 6.3 6.7 5.8 6.2
Hotel franchise and other income 3.9 3.3 5.2 3.8
Territory sales 1.8 2.3 1.8 2.3
Advertising and promotion - - (0.7) (1.4)
Overheads - - (13.4) (12.5)
--------- --------- --------- ---------
234.0 242.7 23.1 27.6
========= ========= ========= =========
Despite an encouraging performance in food and beverage revenues in the owned
cafes and increased income from hotel franchises, the absence of any significant
recovery in international travel and tourism continued to undermine merchandise
sales and, together with negative currency movements, resulted in a reduction in
operating profit to £23.1m (2002 - £27.6m).
Like-for-like sales for the year were down 3.1%. Whilst food and beverage sales
were up 2.4%, merchandise sales were down 11.2%. The shortfall in merchandise
sales remains concentrated in the major tourist locations such as Paris, Rome,
London, New York and Orlando.
Hard Rock like-for-like cafe sales %
Food and Merchandise Total
Beverage
To 31 December 2003
North America 3.1% (10.5)% (2.4)%
Europe (0.2)% (13.8)% (5.6)%
--------- ---------- ---------
Total 2.4% (11.2)% (3.1)%
--------- ---------- ---------
8 weeks to 22 February 2004 3.5% (8.9)% (0.5)%
The like-for-like sales trends have been relatively steady since June 2003 with
a marginal improvement towards the end of the year. In the eight weeks to 22
February 2004 like-for-like sales were down only 0.5%.
Profit from cafe franchise and other income was down 6% to £5.8m and was
impacted by the outbreak of the SARS virus which particularly affected the cafes
in the Far East. Hotel franchise and other income contributed £5.2m in 2003,
reflecting a good performance by the Orlando hotel and dividends from the
Group's interest in the Universal Rank Hotel partnership in Orlando. Territory
fees included up front fees from the Biloxi casino and from the Hard Rock Cafe
planned at Foxwoods. Central overheads increased due to one-off redundancy costs
of £1.1m associated with the restructuring announced at the beginning of 2003.
The strategy of continuing to extend the Hard Rock brand into hotels and casinos
took a major step forward during 2003 with the formation in June of a joint
venture with Sol Melia to develop Hard Rock Hotels in the Americas and Europe.
The Hard Rock Hotel in Chicago was the first hotel to open as part of the joint
venture and is already attracting large amounts of media and customer interest.
The joint venture has announced the development of a second hotel in San Diego,
which is scheduled to open in 2006 and further potential projects are in the
pipeline.
The first of the two Seminole Indian Nation developments, both branded Hard
Rock, is expected to open in Tampa next month with 90,000 square feet of gaming,
1,500 slot machines, 55 poker tables, an 800-seater bingo facility; a 250
room hotel is also expected to open in March. The second development, in
Hollywood, Florida, with 115,000 square feet of gaming, 2,000 slots, 65 poker
tables, an 800-seater bingo facility and a 500 room hotel, is scheduled to open
in May of this year. Elsewhere, the first phase of financing for a US$235m Hard
Rock casino and hotel in Biloxi, Mississippi was completed at the beginning of
2004 and this is expected to open during the third quarter of 2005.
DELUXE
Turnover Operating
Profit*
2003 2002 2003 2002
£m £m £m £m
Film Services 396.4 367.5 72.3 62.6
Media Services 392.1 336.7 21.5 27.4
--------- --------- --------- ---------
788.5 704.2 93.8 90.0
--------- --------- --------- ---------
Goodwill amortisation (3.9) (1.0)
--------- ---------
89.9 89.0
Associates and joint ventures 0.4 1.8
--------- ---------
Total 90.3 90.8
========= =========
*before exceptional items
Deluxe produced another strong result in difficult circumstances with turnover
up 12% and operating profit up 4%. The overall result was achieved despite
adverse currency movements which reduced operating profit by £3.5m, and
reflected a very strong performance at Film, offset by the anticipated reduction
in profit at Media, which was impacted by the continued transition from VHS to
DVD.
Film Services
Turnover Operating
Profit*
2003 2002 2003 2002
£m £m £m £m
Film Laboratories 372.7 366.6 63.9 62.3
Other services 23.7 0.9 8.4 0.3
--------- --------- --------- ---------
396.4 367.5 72.3 62.6
========= =========
Goodwill amortisation (1.6) (0.1)
--------- ---------
Total 70.7 62.5
========= =========
*before exceptional items
Film Services had an outstanding year in 2003 with operating profit up 15%. Film
footage was up 3% despite the loss of the Universal film contract in March and
the smaller Fox International contract in October 2003. Excluding these two
contracts, contracted footage was up 10%. The growth in volume was due to the
continued trend of increasing number of prints per title, as studios move to
ever wider release patterns, together with the addition of a number of contracts
from independent film producers. Major titles produced during the year included
Lord of the Rings - The Return of the King, X-Men United, Charlies Angels 2, and
Master and Commander. The outlook for 2004 for Film Laboratories will be
affected by the full year impact of contract losses but the schedule looks
promising and accordingly we would expect underlying volume growth to mitigate
the impact of these contract losses.
Other services includes the results of ETS and Capital FX and benefited in 2003
from a full year's contribution from both businesses. ETS, the physical film
distribution business, became a wholly-owned subsidiary at the end of 2002.
Additional contract wins resulted in strong growth in operating profit. Capital
FX has continued to build on its position in the UK laser sub-titling and
digital effects market. Deluxe's involvement in the digital arena is
supplemented by its 20% interest in EFILM, one of Hollywood's leading providers
of digital intermediates, which is accounted for as an associate.
All of Deluxe's film contracts as at 31 December 2003 are secure until at least
2005, with 82% of 2003 contracted volume secure until at least 2006, with a
weighted average contract life of 49 months.
Media Services
Turnover Operating
Profit*
2003 2002 2003 2002
£m £m £m £m
Video duplication 111.2 178.9 (8.9) 18.1
DVD/CD replication 150.6 55.7 13.7 3.2
Distribution services 106.8 90.8 11.5 5.3
Digital services 23.5 11.3 5.2 0.8
---------- ---------- ---------- ----------
392.1 336.7 21.5 27.4
========== ==========
Goodwill amortisation (2.3) (0.9)
---------- ----------
Total 19.2 26.5
========== ==========
*before exceptional items
The Group made significant progress towards completing the transition of the
Media business in 2003. The transformation of the business from a pure VHS
duplicator and distributor to a fully integrated DVD compression and authoring,
replication and distribution business is now all but complete.
Key events during the year included the acquisition of Disctronics in July 2003,
providing important European manufacturing capacity and making the Group one of
the world's largest DVD manufacturers; the integration and rationalisation of
the Ritek acquisition, which involved the relocation of plant, equipment and
employees to a single production facility in Arkansas; and the commencement of a
restructuring of the VHS business in Europe including the announcement to close
the operations in Italy, Germany and Portugal.
The rate of decline of VHS continued to accelerate during the year with 160m
units (2002 - 224m) being produced, leading to a decline in turnover of 38% and
an operating loss of £8.9m. In contrast, the DVD/CD side of the business
continued to make excellent progress. Total volume increased to 162m discs (2002
- 69m), revenue grew by 270% and operating profit increased fourfold with major
titles produced in 2003 including the Indiana Jones box set and Seabiscuit.
While technological advances have meant that the manufacturing costs are
typically lower for DVD than VHS, the relative pricing and costs associated with
the transition from VHS to DVD led to lower combined profits in VHS and DVD
manufacturing. The global market for DVD grew by 46% in 2003 and is expected to
continue to grow strongly.
The growth in demand for DVD was the major factor behind the growth in the
distribution business where total volumes increased by 18% to 523m units (2002 -
443m units). Revenues increased by 18% to £106.8m (2002 - £90.8m) and operating
profit more than doubled to £11.5m (2002 - £5.3m).
Digital Services doubled its revenues and grew profit to £5.2m, with
particularly strong performance in the compression, encoding and authoring
business.
US Holidays
The US Holidays business generated operating profit of £6.0m (2002 - £8.1m) and
net cash of £7.8m (2002 - £13.0m).
Central costs and other
2003 2002
£m £m
Central costs (15.9) (14.3)
Other (1.2) 4.4
--------- ---------
(17.1) (9.9)
========= =========
Central costs and Other increased by £7.2m in the year. This is due to increased
insurance costs and a net £1.2m expense in Other compared with a £4.4m profit in
2002.
Associates and joint ventures
2003 2002*
£m £m
Deluxe associates and joint ventures 0.4 1.8
BL Rank Properties (discontinued in 2002) - 1.5
--------- ---------
0.4 3.3
========= =========
*before exceptional items
Deluxe associates and joint ventures comprises the 20% interest in EFILM and the
investment in Atlab. The acquisition of the remaining 50% of ETS on 31 December
2002 resulted in that business being consolidated within Deluxe.
Managed businesses' interest*
2003 2002
£m £m
Interest payable and other charges 44.8 33.0
Interest receivable (13.0) (9.5)
Profit on disposal of Seminole Bonds (2.1) -
Net profit on redemption of fixed rate debt - (0.9)
--------- ---------
29.7 22.6
========= =========
Average interest rate 5.4% 5.5%
*before exceptional items
Managed businesses' interest increased to £29.7m reflecting the acquisitions of
Blue Square and Disctronics, together with deferred consideration relating to
previous acquisitions. The increase in interest cost was offset by a £2.1m
profit on disposal of the Group's US$25m investment in bonds acquired as part of
the original financing for the two Seminole Hard Rock hotel and casino
developments in Florida.
Taxation
The effective tax rate, before exceptional items, is 28.9% (2002 - 30.3%). The
pre-exceptional current tax rate is 7.2% (2002 - 15.6%). Cash tax liabilities
relating to 2003 profits benefited from tax losses in the US and certain
transactions structured in a tax efficient way in the UK.
Dividend
A proposed final dividend of 9.3p per Ordinary share will be paid on 7 May 2004
to those shareholders on the register on 13 April 2004.
Exchange rates
The average exchange rates used and the net translation effect of changes in
average exchange rates between 2002 and 2003 is summarised in the next table.
Average Impact on 2003
exchange rate
Turnover Operating
Profit
2003 2002 £m £m
US dollar 1.63 1.51 (45.8) (7.0)
Canadian dollar 2.32 2.40 2.4 0.1
Euro 1.45 1.59 15.2 2.2
Other 1.8 0.1
--------- ---------
(26.4) (4.6)
Gaming 2.9 0.6
Hard Rock (11.1) (1.2)
Deluxe (15.1) (3.5)
US Holidays (3.1) (0.5)
--------- ---------
(26.4) (4.6)
Interest 2.0
---------
Net impact on profit before tax (2.6)
=========
Exceptional items
£m
Exceptional items within operating profit
- Deluxe Media Services restructuring (35.8)
- Blue Square restructuring (6.0)
- Legal provision (9.3)
Non-operating exceptional items
- Release of disposal provisions 4.6
Exceptional items within net interest payable and similar charges
- Premium on redemption of £125m Eurobond (11.5)
--------
(58.0)
Tax
- Credit on exceptional items above 13.4
- Release of disposal provisions 12.7
--------
(31.9)
========
The Deluxe Media Services restructuring charge of £35.8m comprises:
£m
Cost of closure of DVD facilities 15.4
Impairment charge in connection with VHS assets 20.4
------------
Total 35.8
============
In North America, the transition from VHS to DVD involved the gradual relocation
of DVD replication capacity from California to replace existing VHS capacity in
Arkansas. This relocation programme is now complete and, as a consequence, the
DVD plants in Ontario and Carson, California have been closed. This gave rise to
an exceptional charge of £15.4m comprising redundancy costs of £3.2m, asset
write-offs of £3.9m and property related costs of £8.3m.
The decline in VHS volumes and the consequent restructuring of Arkansas for DVD
has led to a reassessment of the carrying value of the Group's VHS assets. This
has resulted in an impairment charge of £20.4m being made against those assets.
In Europe, the decline in VHS has lagged behind US trends but volume was 20%
down in 2003. As a consequence, subsequent to year end, the decision was taken
to close the duplication plants in Germany, Italy and Portugal and concentrate
duplication into just three locations in the UK, Spain and Sweden. These closures,
together with further actions that will be taken to restructure the European VHS
business, are expected to give rise to a further exceptional item of around
£10m, which, in accordance with FRS 12 'Provisions, Contingent Liabilities and
Contingent Assets', will be booked in 2004.
Blue Square was acquired for £65m in January 2003. The business was integrated
with Rank Interactive Gaming, generating £5m of annualised operating cost
savings. The cost of achieving these savings was £6m and this has been included
as an exceptional charge in these results. The charge includes redundancy costs
of £3.4m and asset write-offs of £2.6m.
As previously described in the contingent liabilities note to the Group
accounts, the Group has been subject to a number of legal actions in the US,
including class action suits. Since 30 June 2003, one of these actions has been
settled and progress has been made on other actions, such that the Directors are
now in a position to make a reasonable estimate of the possible liabilities
associated with these actions. Accordingly, a provision of £9.3m has been
included as an exceptional item in the results. Additional information required
to be disclosed by FRS 12 is not disclosed on the grounds that it can be
expected to prejudice the outcome of the outstanding actions concerned.
During the course of 1999 and 2000, the Group made disposals totalling
approximately £1.4 billion. Various provisions which were made at the time of
the disposals are now no longer deemed to be necessary, resulting in a
write-back of £4.6m.
On 8 December, the Company redeemed all the Group's £125m 7.25% bonds so as to
allow the subsequent redemption of the Group's outstanding convertible
preference shares. This gave rise to a premium on redemption of the bonds
totalling £11.5m.
The tax credit on the exceptional charge is £13.4m. In addition, an exceptional
tax credit of £12.7m has been recognised in respect of tax liabilities provided
on the disposal of the Holidays business which are no longer required.
Cash flow
2003 2002
£m £m
Cash inflow from operating activities
Before Deluxe contract advances 309.2 242.3
Deluxe contract advances, net of repayments (17.3) (135.0)
--------- ---------
291.9 107.3
Capital expenditure (111.4) (117.9)
Fixed asset disposals 5.7 21.0
--------- ---------
Operating cash flow 186.2 10.4
Interest, tax and dividend payments (172.8) (146.9)
--------- ---------
Free Cash Flow 13.4 (136.5)
Acquisitions and investments* (123.6) (57.5)
Disposals (including sale and leaseback transactions) 4.1 18.9
--------- ---------
(106.1) (175.1)
Issue of Blue Square convertible loan stock 65.0 -
--------- ---------
Cash outflow (41.1) (175.1)
========= =========
*including £65m of Blue Square debt
The Group generated £13.4m of cash before acquisitions and disposals but after
interest, tax and dividends (2002 - outflow of £136.5m). This reflects a much
reduced net outflow on Deluxe contract advances and a £30.6m inflow from working
capital.
Capital expenditure
2003 2002
£m £m
Gaming (excluding Rank Leisure Machine Services) 44.8 40.0
Hard Rock 12.4 26.2
Deluxe 33.7 30.4
US Holidays 1.0 1.3
------- -------
91.9 97.9
------- -------
Rank Leisure Machine Services * 19.5 20.0
------- -------
Total 111.4 117.9
======= =======
*The depreciation charge associated with RLMS in 2003 was £17.8m (2002 -
£16.6m).
Acquisitions and investments*
2003
£m
Blue Square 64.3
Disctronics 27.6
Other 7.4
Deferred consideration 17.8
------
Purchase of subsidiaries (net of cash acquired) 117.1
Purchase of investments
- Investment in Hard Rock Hotels 2.6
- Rank Group Ordinary shares 3.7
- Other 0.2
------
Total 123.6
======
*Cost of investment and related fees, offset by cash acquired.
On 27 January 2003, the Group completed the acquisition of Blue Square for a
total consideration of £65m in unlisted, unsecured convertible loan stock. The
loan stock, which became redeemable from the end of July 2003, is convertible
into Rank Ordinary shares at a price of 282p per £1 of loan stock held. Full
conversion of the loan stock, which if not converted beforehand will be redeemed
for cash on 31 December 2004, would result in the issue of 23 million new Rank
Ordinary shares.
In July 2003 the Group completed the acquisition of Disctronics, one of the
largest independent DVD and CD replicators in Europe, for a total consideration
of £34.3m, of which £6.7m relates to 2004 and 2005.
Net debt
2003
£m
Opening net debt (399.1)
Free cash flow 13.4
Acquisitions, investments and disposals (119.5)
Net redemption of preference shares 211.0)
Foreign currency translation 27.5
Other (11.8)
--------
Closing net debt (700.5)
--------
Net debt at 31 December 2003 was £700.5m compared with £399.1m at 31 December
2002. Net debt as a percentage of shareholders' funds was 133% compared to 53%
at 31 December 2002 reflecting the redemption of preference shares.
Pensions - SSAP 24
Rank continues to account for its pension costs under SSAP 24. Pension costs in
the year were £7.0m; this reflects contributions offset by £4.7m of SSAP 24
surplus amortisation relating to the 2001 actuarial valuation of The Rank Pension
Plan ('the Plan').
At 5 April 2001, the market value of the Plan's assets of £589.9m exceeded the
market value of the Plan's liabilities by 9%, giving a surplus of £49.2m.
The next actuarial valuation of the pension fund is scheduled for April 2004.
Pensions - FRS 17
In accordance with the provisions of FRS 17 'Retirement Benefits', at 31
December 2003 the deficit on this plan would be £64.8m (2002 - £90.9m). The
reduction in the deficit includes a £49.1m credit due to the effect of changing
the assumption regarding discretionary pension payments from 1.25% to nil.
SHAREHOLDER INFORMATION
Dividends
The proposed final dividend of 9.3p per Ordinary share, together with the
interim dividend of 4.6p per Ordinary share, makes a total for the year of 13.9p
(2002 - 13.2p). The total dividend for 2003 will be covered 1.4 times by
earnings before exceptional items, based on 596.2 million Ordinary
shares outstanding at 31 December 2003. The record date for the final dividend
is 13 April 2004 and the payment date is 7 May 2004.
Annual General Meeting
The Annual General Meeting will be held at 11.30am on 27 April 2004 at The
Radisson SAS Portman Hotel, 22 Portman Square, London W1H 7BG.
General
The financial information contained in this announcement is based on that
contained in the full audited financial statements for the year ended 31
December 2003 dated 27 February 2004. The Directors approved this
announcement on 27 February 2004.
This announcement does not constitute full accounts within the meaning of S.240
Companies Act 1985. The 2002 accounts for The Rank Group Plc have been delivered
to the Registrar of Companies. The 2003 accounts for The Rank Group Plc have not
yet been delivered to the Registrar of Companies.
GROUP PROFIT AND LOSS ACCOUNT
For the year ended 31 December
2003
Before Exceptional Total
exceptional items
items
£m £m £m
Turnover
Continuing operations 1,574.7 - 1,574.7
(note 1 & 2)
Acquisitions 351.2 - 351.2
--------- --------- ---------
1,925.9 - 1,925.9
--------- --------- ---------
Operating Profit before goodwill
amortisation 223.0 (51.1) 171.9
Goodwill amortisation (6.4) - (6.4)
Operating Profit
Continuing operations (notes 2 & 3) 211.9 (51.1) 160.8
Acquisitions 4.7 - 4.7
--------- --------- ---------
216.6 (51.1) 165.5
Share of operating profit in associates
and joint ventures 0.8 - 0.8
--------- --------- ---------
217.4 (51.1) 166.3
Non-operating items
(note 3) - 4.6 4.6
--------- --------- ---------
Profit (loss) before interest 217.4 (46.5) 170.9
Interest:
Group (29.7) (11.5) (41.2)
Share of associates and joint ventures (0.4) - (0.4)
--------- --------- ---------
(30.1) (11.5) (41.6)
--------- --------- ---------
Profit (loss) before tax 187.3 (58.0) 129.3
--------- --------- ---------
Tax (note 4) (54.2) 26.1 (28.1)
--------- --------- ---------
Profit (loss) after tax 133.1 (31.9) 101.2
Equity minority interests (2.3) 2.8 0.5
Preference dividends (17.1) - (17.1)
--------- --------- ---------
Earnings (loss) 113.7 (29.1) 84.6
========= ========= =========
Basic earnings per share before goodwill
amortisation 20.1p (4.9)p 15.2p
Basic earnings per Ordinary share 19.2p (4.9)p 14.3p
Diluted earnings per Ordinary share 18.5p (4.7)p 13.8p
Net dividend per Ordinary share 13.9p
2002
Before Exceptional Total
exceptional items
items
(as restated) (as restated)
£m £m £m
Turnover
Continuing operations 1,508.5 - 1,508.5
(note 1 & 2)
Acquisitions - - -
--------- --------- ---------
1,508.5 - 1,508.5
--------- --------- ---------
Operating Profit before goodwill
amortisation 220.6 (6.2) 214.4
Goodwill amortisation (1.0) - (1.0)
Operating Profit
Continuing operations 219.6 (6.2) 213.4
(notes 2 & 3)
Acquisitions - - -
--------- --------- ---------
219.6 (6.2) 213.4
Share of operating profit in
associates and joint ventures 4.8 - 4.8
--------- --------- ---------
224.4 (6.2) 218.2
Non-operating items
(note 3) - 5.9 5.9
--------- --------- ---------
Profit (loss) before interest 224.4 (0.3) 224.1
Interest:
Group (22.6) - (22.6)
Share of associates and joint (1.5) (2.0) (3.5)
ventures --------- --------- ---------
(24.1) (2.0) (26.1)
--------- --------- ---------
Profit (loss) before tax 200.3 (2.3) 198.0
--------- --------- ---------
Tax (note 4) (59.8) 0.6 (59.2)
--------- --------- ---------
Profit (loss) after tax 140.5 (1.7) 138.8
Equity minority interests (2.1) - (2.1)
Preference dividends (21.0) - (21.0)
--------- --------- ---------
Earnings (loss) 117.4 (1.7) 115.7
========= ========= =========
Basic earnings per share before
goodwill amortisation 20.1p (0.3)p 19.8p
Basic earnings per Ordinary share 19.9p (0.3p) 19.6p
Diluted earnings per Ordinary share 19.8p (0.3)p 19.5p
Net dividend per Ordinary share 13.2p
GROUP BALANCE SHEET
As at As at
31.12.03 31.13.02
£m £m
Fixed assets
Intangible assets 123.9 52.3
Tangible assets 803.2 780.7
Investments 63.6 67.4
--------- ---------
990.7 900.4
--------- ---------
Current assets
Stocks 70.2 74.4
Debtors (including amounts falling due after more than one
year) 776.4 731.5
Investments 4.2 24.0
Cash and deposits 167.9 83.2
--------- ---------
1,018.7 913.1
Creditors (amounts falling due within one year)
Loan capital and borrowings (292.1) (38.8)
Other (441.7) (403.5)
--------- ---------
(733.8) (442.3)
Net current assets 284.9 470.8
--------- ---------
Total assets less current liabilities 1,275.6 1,371.2
Creditors (amounts falling due after more than one year)
Loan capital and borrowings (580.5) (467.5)
Other creditors and provisions (152.0) (135.0)
--------- ---------
543.1 768.7
========= =========
Capital and reserves
Called up share capital 59.6 104.8
Share premium account 17.5 13.6
Other reserves 449.9 630.2
--------- ---------
Shareholders' funds 527.0 748.6
--------- ---------
Equity interests 527.0 522.0
Non-equity interests - 226.6
--------- ---------
Equity minority interests 16.1 20.1
--------- ---------
543.1 768.7
========= =========
GROUP CASH FLOW
For the year ended 31 December 2003 2002
£m £m
Net cash inflow from operating activities (note 6) 291.9 107.3
Returns on investment and servicing of finance
Interest (net) (38.6) (23.1)
Dividends paid to preference shareholders and minorities (27.0) (20.9)
--------- ---------
(65.6) (44.0)
Tax paid (net) (27.8) (27.1)
Capital expenditure and financial investment
Purchase of investments (6.5) (13.7)
Purchase of tangible fixed assets (111.4) (117.9)
Sale of fixed assets and assets held for disposal 9.8 34.8
--------- ---------
(108.1) (96.8)
Acquisitions and disposals
Purchase of subsidiaries (53.7) (38.7)
Net cash acquired 1.6 3.4
Investments in joint ventures and associates - (8.5)
Sale of businesses and investments - 5.1
--------- ---------
(52.1) (38.7)
Ordinary dividends paid (79.4) (75.8)
--------- ---------
Cash outflow before use of liquid resources and financing (41.1) (175.1)
--------- ---------
Management of liquid resources 19.6 (18.8)
--------- ---------
Cash outflow before financing (21.5) (193.9)
Financing
(Redemption) Issue of share capital (211.0) 5.2
Changes in debt and lease financing
Debt due within one year:
new sterling borrowings 82.1 -
(repayment) drawdown of other short term loans and borrowings (24.5) 25.8
Debt due after one year:
drawdown on syndicated facilities 200.0 159.9
repayment of syndicated facilities (137.0) -
new US dollar private placements 304.3 -
repayment of sterling borrowings (125.0) -
net movement on other long term facilities 7.2 (25.5)
Capital element of finance lease rental payments (3.8) (0.5)
--------- ---------
Increase in financing 92.3 164.9
--------- ---------
Increase (decrease) in cash (note 7) 70.8 (29.0)
========= =========
GROUP RECOGNISED GAINS AND LOSSES
For the year ended 31 December 2003 2002
£m £m
Profit for the financial year 101.7 136.7
Currency translation differences on foreign currency net
investments (10.0) (26.5)
Tax on exchange adjustments offset in reserves 8.8 (0.5)
--------- ---------
Total recognised gains and losses for the year 100.5 109.7
========= =========
MOVEMENTS IN GROUP SHAREHOLDERS' FUNDS
For the year ended 31 December 2003 2002
£m £m
Profit for the financial year 101.7 136.7
Dividends payable (99.9) (97.0)
-------- -------
Retained profit for the year 1.8 39.7
Other recognised gains and losses (net) (1.2) (27.0)
New share capital subscribed 3.9 5.3
Redemption of preference shares (226.1) -
Goodwill realised on disposals - 2.6
Amounts deducted in respect of shares issued to the QUEST - (0.7)
-------- -------
Net movement in shareholders' funds (221.6) 19.9
-------- -------
Opening shareholders' funds as previously stated 748.6 728.7
-------- -------
Closing shareholders' funds 527.0 748.6
======== =======
Notes to the accounts:
1.Accounting policies
The Group has amended its interactive gaming revenue recognition policy to show
gross turnover (stakes) rather than gross win, reflecting current industry
standards. The change increases turnover by £43.9m for the year ended 31
December 2002. There is no impact on operating profit.
2. Segmental analysis by geographical area of origin
Turnover by Operating
origin profit by
origin
2003 2002 2003 2002
£m £m £m £m
United Kingdom 1,064.3 630.3 98.1 100.5
North America 665.6 707.6 87.7 98.2
Rest of the World 196.0 170.6 30.8 20.9
---------- ---------- ---------- ----------
1,925.9 1,508.5 216.6 219.6
========== ========== ========== ==========
3. Exceptional and non-operating items
2003 2002
£m £m
Exceptional items within operating profits:
Blue Square restructuring (6.0) -
Deluxe Media Services restructuring (35.8) -
Legal provisions (9.3) -
Impairment of DVD assets within Deluxe - (6.2)
---------- ----------
(51.1) (6.2)
Non-operating exceptional items:
Profit on previously discontinued operations 4.6 -
Net loss on disposal of continuing operations - (0.8)
Net loss on disposal of fixed assets in discontinued joint
venture - (1.0)
Profit on disposal of interest in discontinued joint - 7.7
venture ---------- ----------
(46.5) (0.3)
---------- ----------
Exceptional item within interest:
Premium on redemption of Eurobond (11.5) -
Exceptional item within joint venture interest - (2.0)
-------- ----------
(58.0) (2.3)
Tax:
Credit on exceptional items 13.4 0.6
Release of disposal provisions 12.7 -
---------- ----------
(31.9) (1.7)
Minority Interests:
Share of exceptional item in Deluxe Media Services 2.8 -
---------- ----------
Total (29.1) (1.7)
========== ==========
4. Tax charge
The tax charge may be analysed as follows:
2003 2002
£m £m
Rank subsidiaries 54.0 58.4
Associates and joint ventures 0.2 1.4
----------- ---------
54.2 59.8
=========== =========
Exceptional tax credit (26.1) (0.6)
=========== =========
Taxation has been provided at an effective rate of 28.9% (2002 - 30.3%) before
exceptional items.
The following deferred tax asset has been recognised in the balance sheet in
debtors. This asset primarily represents US tax losses and depreciable assets
which are expected to be utilised against future profits.
2003 2002
£m £m
---------- ----------
Deferred tax asset 89.7 105.9
=========== ==========
5. Weighted average number of shares
The weighted average number of Ordinary shares used in the calculation of basic
earnings per share is 592.3m (2002 - 589.2m). Diluted earnings per share is
calculated using 618.5m Ordinary shares (2002 - 592.4m). The number of Ordinary
shares as at 31 December 2003 was 596.2m.
6. Reconciliation of operating profit to cash flow
2003 2002
£m £m
Operating profit 165.5 213.4
Exceptional costs charged 51.1 6.2
------- -------
216.6 219.6
Cash payments in respect of exceptional costs and provisions (34.8) (15.8)
Depreciation and goodwill amortisation 94.9 80.6
Decrease (increase) in working capital 30.6 (38.1)
Contract advance payments, net of repayments (17.3) (135.0)
Other non-cash movements 1.9 (4.0)
------- -------
Net cash inflow from operating activities 291.9 107.3
======= =======
7. Reconciliation to net debt
2003 2002
£m £m
Increase (decrease) in cash 70.8 (29.0)
Increase in debt and lease financing (303.3) (159.7)
Movement in liquid resources (19.6) 18.8
------- -------
Increase in net debt from cash flows (252.1) (169.9)
Convertible bond (65.0) -
Borrowings and lease obligations acquired with
subsidiaries (11.8) (10.9)
Gain on repayment of fixed rate debt - 1.0
Currency translation adjustment 27.5 28.8
------- -------
(301.4) (151.0)
Net debt at 1 January (399.1) (248.1)
Net debt at 31 December (700.5) (399.1)
======= =======
8. Exchange rates
The US$/£ exchange rates for the relevant accounting periods were:
2003 2002
US$/£
Average 1.63 1.51
Period-end 1.79 1.61
9. Post balance sheet events
In January 2004, the Group issued £167.7m convertible bonds due 2009 which
carry a coupon of 3.875%. The bonds are convertible into 39.9 million new Rank
shares.
On 30 October 2003, the Group announced that it had agreed to sell the
businesses, assets and liabilities of Rank Leisure Machine Services Limited and
Rank Seasonal Amusements Limited (together 'RLMS') to Gamestec Leisure Limited,
for a total consideration of £30m in cash. The transaction completed on 10
February 2004. In the year to 31 December 2003, RLMS had turnover of £52.8m and
operating profit of £3.6m.
This information is provided by RNS
The company news service from the London Stock Exchange