Final Results
Smith & Nephew Plc
03 February 2005
Smith & Nephew Meets Full Year Growth Targets
3 February 2005
Smith & Nephew plc (LSE: SN, NYSE: SNN), the global medical technology business
announces its results for the fourth quarter and full year ended 31 December
2004.
Q4 Highlights Full Year Highlights
• Group sales up 14% • Group sales up 111/2%
• Orthopaedics sales up 20% - US up 26% • Orthopaedics sales exceed $1billion
• Endoscopy - sales up 16% • Operating margins improve to 20.1%
• Wound Management - sales up 5% • Adjusted EPS up 14% to 21.14p
• Operating margins improve to 22.9%
• Adjusted EPS up 14% to 6.33p
Commenting on the results for 2004 and the outlook for 2005, Sir Christopher
O'Donnell, Chief Executive of Smith & Nephew, said:
'We have capitalised on the continuing favourable conditions in each of our
markets and have delivered another year of substantial sales, margin and
earnings growth. Following an excellent fourth quarter, and our investments in
our business, we have strong momentum going into 2005 and expect to increase the
overall rate of sales growth this year. Looking forward, we are well placed to
continue to expand our share of the market and to sustain our mid teens earnings
growth.'
Unless otherwise specified as reported, all sales increases throughout this
document are underlying which adjusts for the effects of currency translation,
the acquisition of MMT and, for Q4, the effect of fewer sales days.
Adjusted earnings per share and operating margins are stated before goodwill
amortisation and exceptional items. An exceptional charge of 5.56p per share
was taken in Q4 in respect of disputed product liability insurance coverage.
A presentation and conference call for analysts to discuss the company's
preliminary results will be held at 2.00pm GMT/9.00am EST today. This will be
broadcast live on the web and will be available on demand shortly following the
close of the conference call at www.smith-nephew.com/Prelims04. If interested
parties are unable to connect to the web, a listen-only service is available by
calling 0800 559 3272 in the UK or 866 239 0750 in the US.
Analysts should contact Julie Allen on +44 (0) 20 7401 7646 or via email at
julie.allen@smith-nephew.com for conference call details.
Enquiries
Investors
Peter Hooley Tel: +44 (0) 20 7401 7646
Smith & Nephew Finance Director
Investors/Media
Liz Hewitt Tel: +44 (0) 20 7960 2256
Smith & Nephew Group Director Corporate Affairs
Angie Craig Tel: +1 901 399 5161
Smith & Nephew Vice President US Investor and
Media Relations
Financial Dynamics
David Yates - London Tel: +44 (0) 20 7831 3113
Jonathan Birt - New York Tel: +1 212 850 5634
Fourth Quarter Results
Underlying sales growth in the quarter was 14%, a continuing strong performance.
Reported sales growth in the quarter was reduced by 5% due to translational
currency movements and 5% due to three fewer sales days, but benefited by 2%
from the acquisition of Midland Medical Technologies ('MMT'), earlier in the
year. This resulted in reported fourth quarter group sales increasing by 6% to
£332m.
Profit before goodwill amortisation, exceptional items and tax for the quarter
was £83m, a 15% increase over the fourth quarter last year. The operating
profit margin of 22.9% was a 1.6% increase on the same quarter last year.
Adjusted earnings per share before goodwill amortisation and exceptional items
('EPSA') were 6.33p (31.65p per American Depository Share, 'ADS'), a 14%
increase on the fourth quarter last year. An exceptional charge of 5.56p per
share was taken in the quarter in respect of disputed product liability
insurance coverage.
Orthopaedics
Orthopaedics continued to gain market share, with sales up by 20% compared with
the fourth quarter last year. Sales growth in the US was 26% and outside the US
11%. Sales pricing in reconstruction and trauma increased by approximately 4%
in the US.
In reconstruction, knee sales increased by 23% (25% in the US and 19% outside
the US) and hip sales by 14% (14% in the US and 14% outside the US). This
growth reflects continuing strong market conditions, particularly in the US, the
expansion of our sales forces and the introduction of our minimal incision
surgery ('MIS') procedures. Sales of the Birmingham hip resurfacing product in
Europe and Australia, acquired with the MMT acquisition, added 5% to
Orthopaedics sales in the quarter.
Trauma again benefited from the recent substantial investment in creating a
dedicated US sales force, achieving a sales increase of 21% in the US, well
ahead of the market. Sales growth outside the US was 5%, making 14% globally.
Clinical Therapy sales, which consists of the SUPARTZ(+) joint fluid therapy and
EXOGEN(+) ultrasound bone healing products, also benefited from sales force
investment, growing an outstanding 62% compared with the same quarter last year.
We have a number of new orthopaedic products in the pipeline. Marketing
approval for the ceramic on ceramic hip was received in December. Successful
surgical evaluations for a new locking plate trauma product were started during
the year and we expect to launch this product in the first half of 2005. Our US
pre-market approval application for the Birmingham hip resurfacing product has
been accepted for consideration by the FDA.
The number of revisions of the macrotextured knee product withdrawn from the
market in 2003 was 765 on 31 January 2005, 26% of the total implanted with the
latest quarterly run rate of revisions being 24 a month. We are working with
the patients to reach mutually satisfactory settlements as quickly as possible
and have achieved this in respect of 510 of the revisions. In December we
announced that two of the excess layer insurers declined cover of their share of
this liability. Total costs to 31 January 2005 including legal costs amounted
to £49m of which £17m is in dispute with the insurers. We have taken an
exceptional charge of £80m, before tax, in respect of the disputed, and
potentially disputed, coverage amounts. We refute the grounds cited for
declining coverage and are taking all steps to enforce it.
Endoscopy
Endoscopy had a particularly strong quarter, achieving 16% sales growth from
successful new product introductions. Sales growth in the US was 17% and 15%
outside the US.
The new progressive scan camera system increased visualisation sales by 45% in
the quarter, including digital operating room sales stimulated by the new
camera. Repair product sales grew by 21%, again led by our comprehensive range
of shoulder products. Radio frequency sales continued to be affected by the
injunction on US sales in connection with the ongoing patent dispute with a
competitor and declined by 8%. Blade sales grew by 4%.
Advanced Wound Management
Advanced Wound Management sales grew 5% compared to the fourth quarter last
year. Sales grew 2% in the US and 6% outside the US. Excluding our previous
enzyme debrider, global sales growth was 7% in the quarter. This was the last
quarter where US sales growth is adversely affected by the switch in enzyme
debrider products.
Globally, we have refocused our sales forces on the market opportunities for
ALLEVYN(+) hydrocellular dressings and ACTICOAT(+) antimicrobial silver
dressings. We have seen the benefits of this in the sales of ALLEVYN(+) which
grew by 17% and ACTICOAT(+) which grew by 42%. In the US, we have also
implemented a targeted approach to DERMAGRAFT(+) tissue engineered dermal
replacement which grew by 21%.
Full Year Results
Underlying sales growth in the full year was 111/2%. Reported sales benefited
by 11/2% from the acquisition of MMT in March, but adverse currency translation
to sterling reduced sales by 7%. Reported group sales consequently increased by
6% to £1,249m.
Underlying sales growths by business for the year were; Orthopaedics 17%,
Endoscopy 9% and Advanced Wound Management 5%.
BSN Medical ('BSN') again improved its operating margin and increased its
profits to contribute £24m to group operating profit. The integration of the
fracture casting and splinting business acquired earlier in the year is
proceeding ahead of plan.
Profit before goodwill amortisation, exceptional items and tax was £278m, a 15%
increase over 2003. The operating profit margin before exceptional items
improved strongly by 1.4% in the year to 20.1%. Profit before taxation, but
after goodwill amortisation and after the £80m exceptional charge discussed
earlier under Orthopaedics, was £178m.
After a tax charge of 29%, EPSA was 21.14p (105.70p per ADS) for the year, an
increase of 14% on a year ago. Basic unadjusted earnings per share were 13.39p
(66.95p per ADS).
Operating cashflow was £126m, which is an operating profit to cash conversion
ratio of 58%, before rationalisation and integration expenditure of £2m and £17m
of funding of settlement payments to patients in respect of macrotextured
revisions not reimbursed by insurers. This is a lower cash conversion ratio
than hitherto and reflects the build up of inventory and instruments at
Orthopaedics to support its increased growth rate. Group net debt of £112m at
the end of the year includes £74m of acquisition cost for MMT and its Australian
distributor and represents gearing of 15%.
Had our results been reported in US dollars translated at average rates of
exchange ($1.842 in 2004, $1.645 in 2003), reported group sales and earnings per
ADS before goodwill amortisation and exceptional items would have been as
follows:
Reported group sales $2.3bn +19%
Adjusted earnings per ADS $1.95 +26%
A final dividend of 3.20p per share (16p per ADS) is being recommended, which
together with the interim dividend of 1.90p, makes a total for the year of
5.10p. The final dividend will be paid on 13 May 2005 to shareholders on the
register at the close of business on 22 April 2005. Shareholders may
participate in the company's dividend reinvestment plan.
International Financial Reporting Standards 'IFRS'
A reconciliation to, and restatement of, adjusted earnings per share and net
debt for 2004 under UK GAAP to IFRS is appended to this announcement. The group
will report all future results under IFRS. Had IFRS applied for the whole of
2004 EPSA would have been 11/2% lower at 20.81p (18.20p 2003). Further details
of the results for 2003 and 2004 under IFRS will be available on the Smith &
Nephew website on 16 March 2005.
Outlook
Our markets continue to grow strongly and we expect that our innovative new
product development programmes and sales force investment, particularly in
Orthopaedics and Endoscopy, will enable us to take market share and drive market
expansion.
Following an excellent fourth quarter, we have continued momentum going into
2005 and expect to increase the overall rate of sales growth. We expect to
achieve high teens sales growth at Orthopaedics, and high single digit sales
growth at Endoscopy and Wound Management. Our continued investments in the
business and planned margin improvements make us well placed to sustain our
underlying mid-teens EPSA growth going forward.
Employees, executives and Board
We would like to thank all Smith & Nephew employees around the world for their
contributions to our success in 2004, and in particular, for the commitment all
of us make in helping patients around the world get back to their normal lives.
During the year we made two senior executive appointments. Sarah Byrne-Quinn
was appointed as Group Director of Strategy and Business Development and Liz
Hewitt as Group Director of Corporate Affairs.
About us
Smith & Nephew is a global medical technology business, specialising in
Orthopaedics, Endoscopy and Advanced Wound Management products. Smith & Nephew
is a global leader in arthroscopy and advanced wound management and is one of
the fastest growing global orthopaedics companies.
Smith & Nephew is dedicated to helping improve people's lives. The company
prides itself on the strength of its relationships with its surgeons and
professional healthcare customers, with whom its name is synonymous with high
standards of performance, innovation and trust. The company has over 8,000
employees and operates in 32 countries around the world generating annual sales
of £1.25 billion.
Forward-Looking Statements
This press release contains certain 'forward-looking statements' within the
meaning of the US Private Securities Litigation Reform Act of 1995. In
particular, statements regarding planned growth in our business and in our
operating margins discussed under 'Outlook' are forward-looking statements as
are discussions of our product pipeline. These statements, as well as the
phrases 'aim', 'plan', 'intend', 'anticipate', 'well-placed', 'believe',
'estimate', 'expect', 'target', 'consider' and similar expressions, are
generally intended to identify forward-looking statements. Such forward-looking
statements involve known and unknown risks, uncertainties and other important
factors (including, but not limited to, the outcome of litigation and regulatory
approvals) that could cause the actual results, performance or achievements of
Smith & Nephew, or industry results, to differ materially from any future
results, performance or achievements expressed or implied by such
forward-looking statements. Please refer to the documents that Smith & Nephew
has filed with the U.S. Securities and Exchange Commission under the U.S.
Securities Exchange Act of 1934, as amended, including Smith & Nephew's most
recent annual report on Form 20F, for a discussion of certain of these factors.
All forward-looking statements in this press release are based on information
available to Smith & Nephew as of the date hereof. All written or oral
forward-looking statements attributable to Smith & Nephew or any person acting
on behalf of Smith & Nephew are expressly qualified in their entirety by the
foregoing. Smith & Nephew does not undertake any obligation to update or revise
any forward-looking statement contained herein to reflect any change in Smith &
Nephew's expectation with regard thereto or any change in events, conditions or
circumstances on which any such statement is based.
(+) Trademark of Smith & Nephew. Certain names registered at the US Patent and
Trademark Office.
Unaudited Group Profit and Loss Account
For the 3 Months and the Year Ended 31 December 2004
Three Three Year Year
Months Months Ended Ended
2003 2004 Notes 2004 2003
£m £m £m £m
354.3 374.1 Turnover including share of joint venture 1,414.4 1,342.8
(41.6) (41.9) Share of joint venture (165.9) (163.9)
_____ _____ _____ _____
312.7 332.2 Group turnover from continuing operations 1 1,248.5 1,178.9
(86.5) (88.4) Cost of sales (334.8) (345.1)
(141.2) (150.8) Selling, general and administrative expenses (595.8) (546.3)
(18.3) (17.0) Research and development expenses (66.4) (66.8)
_____ _____ _____ _____
66.7 76.0 Operating profit before goodwill amortisation & exceptional 251.5 220.7
items
(4.5) (5.2) Goodwill amortisation * (20.5) (18.5)
(0.5) (80.0) Exceptional items * 2 (80.0) (22.4)
_____ _____ _____ _____
61.7 (9.2) Group operating profit/(loss) from continuing operations 1 151.0 179.8
6.2 6.3 Share of operating profit of the joint venture before 23.8 22.7
exceptional items
(0.9) - Share of joint venture exceptional items * 4 - (2.7)
_____ _____ _____ _____
67.0 (2.9) 174.8 199.8
- - Share of operating profit of associated undertaking - 4.8
- - Net profit on disposal of associated undertaking * 3 - 31.5
_____ _____ _____ _____
67.0 (2.9) Profit/(loss) on ordinary activities before interest 174.8 236.1
(0.3) 1.1 Interest 5 3.1 (6.0)
_____ _____ _____ _____
66.7 (1.8) Profit/(loss) on ordinary activities before taxation 177.9 230.1
(20.4) 3.8 Taxation 6 (52.7) (82.0)
_____ _____ _____ _____
46.3 2.0 Attributable profit 125.2 148.1
(28.9) (30.0) Ordinary dividends 7 (47.8) (46.1)
_____ _____ _____ _____
17.4 (28.0) Retained profit/(loss) 77.4 102.0
_____ _____ _____ _____
4.97p 0.21p Basic earnings per ordinary share 8 13.39p 15.92p
4.93p 0.19p Diluted earnings per ordinary share 8 13.30p 15.82p
*Results before goodwill amortisation and exceptional items
£72.6m £83.4m Profit before taxation 9 £278.4m £242.2m
5.55p 6.33p Adjusted basic earnings per ordinary share 9 21.14p 18.49p
5.51p 6.28p Adjusted diluted earnings per ordinary share 9 21.01p 18.38p
Unaudited Abridged Group Balance Sheet as at 31 December 2004
2004 2003
£m £m
Intangible assets 332.2 269.4
Tangible assets 282.5 257.6
Investment in joint venture A 121.0 121.6
Investments 4.9 5.0
_____ _____
740.6 653.6
_____ _____
Stock 284.9 230.6
Debtors 361.8 334.5
Cash 32.6 26.0
Creditors (393.7) (317.2)
_____ _____
285.6 273.9
Borrowings (176.2) (196.5)
Provisions
- deferred tax (32.1) (61.9)
- other (90.9) (28.3)
_____ _____
Shareholders' funds 727.0 640.8
_____ _____
A Investment in joint venture comprises goodwill £69.5 million, share of
gross assets £113.4 million less share of gross liabilities £61.9 million.
Unaudited Abridged Movement in Shareholders' Funds
For the Year Ended 31 December 2004
2004 2003
£m £m
Opening shareholders' funds as at 1 January 640.8 516.9
Attributable profit B 125.2 148.1
Dividends (47.8) (46.1)
Exchange adjustments B 3.2 3.8
Goodwill on disposals - 8.2
Share based expense recognised in the profit and loss account 1.7 2.7
Cost of own shares purchased (4.1) (1.3)
Issues of shares 8.0 8.5
_____ _____
Closing shareholders' funds 727.0 640.8
_____ _____
B These items are the only components of the statement of total recognised
gains and losses.
Unaudited Abridged Group Cash Flow to 31 December 2004
Three Three Year Year
Months Months Ended Ended
2003 2004 2004 2003
£m £m £m £m
61.7 (9.2) Operating profit/(loss) 151.0 179.8
22.8 28.8 Depreciation and amortisation 87.2 80.2
(5.1) 59.6 Working capital and provisions (11.6) (45.5)
_____ _____ _____ _____
79.4 79.2 Net cash inflow from operating activities C 226.6 214.5
(27.2) (33.2) Capital expenditure and financial investment (101.1) (71.4)
_____ _____ _____ _____
52.2 46.0 Operating cash flow 125.5 143.1
4.1 8.2 Joint venture dividend 14.1 6.8
- 1.5 Interest 4.5 (3.8)
(16.4) (13.0) Taxation (37.9) (52.2)
- (17.8) Dividends (46.7) (45.1)
(0.4) (7.4) Acquisitions (85.2) (4.3)
- - Disposals - 52.4
(1.3) (1.7) Own shares purchased (4.1) (1.3)
3.8 2.6 Issue of shares 8.0 8.5
_____ _____ _____ _____
42.0 18.4 Net cash flow (21.8) 104.1
41.7 31.2 Exchange adjustments 36.9 45.7
(210.8) (161.6) Opening net borrowings (127.1) (276.9)
_____ _____ _____ _____
(127.1) (112.0) Closing net borrowings (112.0) (127.1)
_____ _____ _____ _____
Gearing 15% 20%
C After £17.2 million unreimbursed by insurers relating to
macrotextured knee revisions and £2.2 million of outgoings on rationalisation,
acquisition integration and divestment costs in the year (2003 - £9.6 million)
and in 2003 £17.6 million on Centerpulse transaction costs.
Closing net borrowings includes £31.6 million of net currency swap assets (2003
- £43.4 million net currency swap assets).
NOTES
1. Segmental performance to 31 December 2004 is as follows:
Three Three Year Year Underlying
Months Months Ended Ended growth
2003 2004 2004 2003 in sales
£m £m £m £m %
Three
months Year
Group turnover by business segment
138.9 156.9 Orthopaedics 588.7 525.4 20 17
79.0 82.7 Endoscopy 304.8 300.0 16 9
94.8 92.6 Advanced Wound Management 355.0 353.5 5 5
_____ _____ _____ _____ _____ _____
312.7 332.2 1,248.5 1,178.9 14 11 1/2
_____ _____ _____ _____ _____ _____
Group operating profit by business
segment
34.9 40.2 Orthopaedics 138.6 118.7
18.5 20.1 Endoscopy 61.8 59.5
13.3 15.7 Advanced Wound Management 51.1 42.5
_____ _____ _____ _____
66.7 76.0 251.5 220.7
(4.5) (5.2) Goodwill amortisation (20.5) (18.5)
(0.5) (80.0) Exceptional items (80.0) (22.4)
_____ _____ _____ _____
61.7 (9.2) 151.0 179.8
_____ _____ _____ _____
Group turnover by geographic market
99.9 108.6 Europe D 409.7 369.9 10 8
153.5 160.3 United States 608.5 595.6 19 14
59.3 63.3 Africa, Asia, Australasia & Other 230.3 213.4 9 10
America
_____ _____ _____ _____ _____ _____
312.7 332.2 1,248.5 1,178.9 14 11 1/2
_____ _____ _____ _____ _____ _____
D Includes United Kingdom 12 month sales of £122.5 million (2003 - £98.7
million).
Underlying sales growth is calculated by eliminating the effects of
translational currency, acquisition of MMT and extra sales days. Reported
growth in sales by business segment reconciles to underlying growth in sales for
the year and three months as follows:
Reported Foreign Acquisitions Sales Underlying
growth Currency effect Days Growth
in sales Translation effect in sales
effect
% % % % %
Year
Orthopaedics 12 9 (4) - 17
Endoscopy 2 7 - - 9
Advanced Wound Management - 5 - - 5
_____ _____ _____ _____ _____
6 7 (11/2) - 11 1/2
_____ _____ _____ _____ _____
Three Months
Orthopaedics 13 7 (5) 5 20
Endoscopy 5 6 - 5 16
Advanced Wound Management (2) 2 - 5 5
_____ _____ _____ _____ _____
6 5 (2) 5 14
_____ _____ _____ _____ _____
2. In 2004, the operating exceptional item of £80.0 million represents provision of £13.4 million for the
amount due from excess layer insurers who have declined insurance coverage for claims relating to
macrotextured knee revisions together with an estimate of £66.6 million for the cost of settlements with
patients likely to arise in the future and assuming that insurance cover remains unavailable. This estimate
is dependent on two key variables: the number of implant revisions that will ultimately be required and the
average cost of settlements with patients. The actual cost may be greater or less than the amount provided.
Operating exceptional items in 2003 comprised £17.6 million of costs, net of a break fee of £10.8 million,
written off as a consequence of the unsuccessful public offers to purchase Centerpulse AG and Incentive
Capital AG and £4.8 million of acquisition integration costs.
3. In 2003 the associated undertaking in AbilityOne was disposed of to Patterson Dental Inc. for £52.4 million
cash. The net profit on disposal of £31.5 million was stated after deducting £8.2 million of acquisition
goodwill previously set-off against reserves and £1.1 million of adjustments in respect of previous
disposals.
4. The group's share of exceptional items of the joint venture in 2003 related to manufacturing rationalisation
costs of BSN Medical.
5. Interest receivable for the year is after charging £1.4 million (2003 - £1.5 million) in respect of the
group's share of the net interest of BSN Medical and in 2003 £0.7 million in respect of the group's share of
the net interest of AbilityOne.
6. Taxation on the profit before goodwill amortisation and exceptional items, is at the full year effective
rate of 29% (2003 - 29%). Tax relief of £28.0 million arises on the exceptional item (2003 - £11.8 million
tax charge). £6.9 million (2003 - £6.8 million) arises in BSN Medical and in 2003 £1.3 million arose in
AbilityOne.
7. A final dividend of 3.20 pence per ordinary share is recommended (2003 - 3.10 pence per ordinary share)
which, together with the interim dividend of 1.90 pence per ordinary share (2003 - 1.85 pence) paid on 12
November 2004, makes a total for the year of 5.10 pence (2003 - 4.95 pence). The final dividend is payable
on 13 May 2005 to shareholders whose names appear on the register at the close of business on 22 April 2005.
Shareholders may participate in the dividend re-investment plan.
8. The basic average number of ordinary shares in issue is 935 million (2003 - 930 million). The diluted
average number of ordinary shares in issue is 941 million (2003 - 936 million).
9. Profit before taxation, goodwill amortisation and exceptional items and adjusted earnings per ordinary share
are calculated as follows:
Three Three Year Year
Months Months Ended Ended
2003 2004 2004 2003
£m £m £m £m
66.7 (1.8) Profit/(loss) on ordinary activities before taxation 177.9 230.1
Adjustments:
4.5 5.2 Goodwill amortisation 20.5 18.5
0.5 80.0 Exceptional items 80.0 22.4
- - Net profit on disposal of associated undertaking - (31.5)
0.9 - Share of joint venture exceptional items - 2.7
_____ _____ _____ _____
72.6 83.4 Profit before taxation, goodwill amortisation & exceptional 278.4 242.2
items
(20.9) (24.2) Tax on profit before goodwill amortisation and exceptional (80.7) (70.2)
items
_____ _____ _____ _____
51.7 59.2 Earnings before goodwill amortisation and exceptional items 197.7 172.0
_____ _____ _____ _____
5.55p 6.33p Adjusted basic earnings per ordinary share 21.14p 18.49p
5.51p 6.28p Adjusted diluted earnings per ordinary share 21.01p 18.38p
10. This financial statement does not constitute statutory accounts as defined in Section 240 of the Companies
Act 1985. The financial information for the year ended 31 December 2004 has been extracted from the
unaudited financial statements of Smith & Nephew plc which will be delivered to the Registrar of Companies
in due course. The financial information for the year ended 31 December 2003 has been extracted from the
full financial statements of Smith & Nephew plc which have been filed with the Registrar of Companies. The
auditor's report on those accounts was unqualified.
INTERNATIONAL FINANCIAL REPORTING STANDARDS ('IFRS')
Unaudited Changes to 2004 Adjusted Earnings Per Share
Quarter Quarter Quarter Quarter Full
One Two Three Four Year
£m £m £m £m £m
UK GAAP:
Profit before taxation, goodwill amortisation & exceptional 62.4 66.8 65.8 83.4 278.4
items
Tax on profit before goodwill amortisaton and exceptional (18.1) (19.4) (19.0) (24.2) (80.7)
items
_____ _____ _____ _____ _____
Earnings before goodwill amortisation and exceptional items 44.3 47.4 46.8 59.2 197.7
IFRS Adjustments:
Pension current service cost 0.8 0.9 0.9 1.0 3.6
Share based payments (1.2) (1.4) (1.4) (1.7) (5.7)
Lease reclassification 0.1 0.1 0.1 - 0.3
_____ _____ _____ _____ _____
(0.3) (0.4) (0.4) (0.7) (1.8)
IFRS Adjustments to Financing Charges:
Pension financing cost under IFRS (0.4) (0.5) (0.4) (0.5) (1.8)
Interest on reclassified lease (0.2) (0.1) (0.2) (0.2) (0.7)
_____ _____ _____ _____ _____
(0.6) (0.6) (0.6) (0.7) (2.5)
_____ _____ _____ _____ _____
IFRS Adjustments to Tax: 0.3 0.4 0.3 0.2 1.2
_____ _____ _____ _____ _____
Earnings before intangible amortisation and restructuring 43.7 46.8 46.1 58.0 194.6
_____ _____ _____ _____ _____
Average shares 934m 934m 935m 935m 935m
Adjusted basic earnings per ordinary share under UK GAAP 4.74p 5.08p 4.99p 6.33p 21.14p
Adjusted basic earnings per ordinary share under IFRS 4.67p 5.01p 4.93p 6.20p 20.81p
Unaudited IFRS Changes to Net Debt
Net debt under UK GAAP (150.8) (173.0) (161.6) (112.0) (112.0)
Lease reclassification (9.5) (9.5) (9.5) (9.4) (9.4)
_____ _____ _____ _____ _____
Net debt under IFRS (160.3) (182.5) (171.1) (121.4) (121.4)
_____ _____ _____ _____ _____
This information is provided by RNS
The company news service from the London Stock Exchange