Yule Catto & Co plc
Interim Results for the six months ended 30 June 2008
HIGHLIGHTS
* Before special items, as defined in note 18
Anthony Richmond-Watson, Chairman, comments:
'A good set of results in a difficult economic environment. We have benefited from our investments in nitrile latex in Asia, and we have delivered value from the disposal and continuing management of our Impact businesses. Overall, we expect underlying profits for the full year to show a modest improvement on our 2007 results.'
27 August 2008
ENQUIRIES:
YULE CATTO
|
Tel: 01279 442791
|
Adrian Whitfield, Chief Executive
|
|
David Blackwood, Group Finance Director
|
|
|
|
COLLEGE HILL
|
Tel: 020 7457 2020
|
Gareth David
|
email: gareth.david@collegehill.com
|
RESULTS SUMMARY
Six months to 30 June
|
Underlying performance(a) |
|
IFRS |
||
|
2008 |
2007 |
|
2008 |
2007 |
|
Unaudited |
Unaudited |
|
Unaudited |
Unaudited |
|
£'000 |
£'000 |
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
312,336 |
270,397 |
|
335,425 |
294,181 |
|
|
|
|
|
|
EBITDA (b) |
32,605 |
29,326 |
|
32,605 |
29,326 |
Total operating profit |
24,518 |
21,712 |
|
30,947 |
15,952 |
Profit before taxation |
18,324 |
15,987 |
|
29,982 |
12,464 |
|
|
|
|
|
|
Net borrowings |
(168,816) |
(164,283) |
|
(147,340) |
(144,460) |
Free cash flow (c) |
(2,940) |
2,102 |
|
(2,940) |
2,102 |
|
|
|
|
|
|
Earnings per share |
8.7p |
7.7p |
|
15.9p |
5.0p |
Dividend per share |
4.0p |
3.9p |
|
4.0p |
3.9p |
(a) Underlying performance excludes special items as shown in note 3.
(b) Operating profit before depreciation, amortisation and non-recurring items.
(c) As shown in the consolidated cash flow statement.
CHAIRMAN'S STATEMENT
Overview
The Group has had a successful first half in 2008 with good financial results and substantial progress in the reshaping of the Group.
Underlying sales rose by 15.5% to £312.3 million whilst underlying profit before taxation increased by 14.4% to £18.3 million. Polymers made good progress in a difficult market faced with general contraction in the construction industry, particularly in the UK, and a challenging raw material environment with rising monomer prices and some product supply shortages. Pharma Chemicals performed in line with our expectations whilst continuing to invest in its long-term pipeline.
We are particularly pleased with the strategic progress in the Impact business, with improvements across the board. We have now successfully divested 2 of the original 5 businesses in the Impact portfolio with James Robinson sold in May, and Holliday Pigments sold shortly after the half year, with the proceeds received in August. Gross proceeds from these two divestments will total some £50 million.
The Board believes these results confirm the strengthening position of the Group and consequently has declared an interim dividend of 4.0p per share, being an increase of 3%.
Polymer Chemicals
Polymer division had a good first half year in difficult market conditions. Turnover grew by 19%, in the main due to the effects of the price increases we have implemented to recover higher input costs and translation. Volumes grew by some 3%. Operating profits increased by 13%.
Within Aqueous Polymers, the demand for nitrile latex continues to grow strongly and despite the very difficult raw materials supply position for this business we have seen strong growth in profitability. Following on from the successful 60% increase in nitrile latex capacity in Malaysia in 2007 we brought on line a further 60% in the second quarter of 2008. Elsewhere, demand for latex generally held up through the first half, but dispersion volumes were down, being particularly affected by contraction in the construction industry, notably in the UK, which has affected demand for adhesives and coatings.
Demand for Auxiliary Polymers products remained solid as it did for our Asian based speciality business.
We entered the year facing escalating monomer prices and the first half has seen substantial increases, particularly in Asian butadiene, the key raw material for our nitrile business. We have generally coped well with these increases and successfully passed on increases in raw material prices onto our customers. The situation looks set to remain challenging throughout the second half.
Pharma Chemicals
Volumes were generally ahead in Pharma. However, the Omeprazole business, whilst generally seeing good volume growth, saw some further margin erosion, and this combined with weaker product mix and customer order phasing, resulted in a weaker first half.
The transition of product from the Italian facility, the closure of which we announced last year, is progressing. Encouragingly we believe we will be able to maintain a majority of this business through supply from our Spanish and our Mexican plants. We now expect the final closure of this plant to be in the middle of 2009 to allow continued support to our customers, whilst the transferred products are re-qualified for supply from our other sites.
Our commitment to develop new products continued through the first half with 3 drug master files (DMF) registrations.
Impact Chemicals
The Impact Chemicals division has made good progress following the restructuring programmes initiated in 2007. In the first half of 2008 we initiated a further small restructuring of our William Blythe business, and that business has now returned to profit. Our focus in Impact Chemicals is to manage for value. Consistent with this strategy, in the first half year we sold our James Robinson business for £12.7 million. Shortly after the half year end we announced and completed the sale of our Holliday Pigments business to Rockwood Specialties Inc. for a gross price of £36.5 million.
Borrowings
Net borrowings decreased from the year end by £2.0 million to £168.8 million. Our debt benefited from the proceeds of the James Robinson disposal. However, the strengthening of the euro increased our debt by £5.4 million, and our normal seasonal outflow of working capital was £11.1 million, reflecting the significant turnover increase of 15.5%.
Dividend
The interim dividend of 4.0 pence per ordinary share (2007: 3.9p) will be paid on 11 November 2008 to members on the register at close of business on 10 October 2008.
Board and Management
Colin Williams has resigned from the Board effective 27 August 2008 having served on the Board since December 2005. We thank him for his contribution. Dato' Seri Lee Oi Hain, who has been a director since 1981, has indicated that he will not seek re-election to the Board at the Company's Annual General Meeting in 2009. Alan Maddy, CEO of the Polymer Business, who has been with Yule Catto for 37 years, retires at the end of August and is replaced, effective 2 June, by Derick Whyte, formerly CEO of the Impact Business.
Outlook
Clearly the economic environment deteriorated during the first half of 2008, and there is considerable uncertainty about how the global economy will develop over the near term. However, we expect our underlying full year earnings for 2008 to show a modest improvement on our 2007 results. Our Polymer business, whilst exposed to challenging market conditions, should continue to benefit from the high growth in its nitrile business and the Asian region generally. The Pharma business does not have high sensitivity to GDP and we expect customer order phasing to favour the second half. The remaining Impact businesses should continue to perform ahead of last year, reflecting the benefit of our restructuring efforts.
ANTHONY RICHMOND-WATSON
Chairman
27 August 2008
Consolidated income statement for the SIX MONTHS ENDED 30 JUNE 2008
|
|
Six months ended 30 June 2008 Continuing operations |
|
Six months ended 30 June 2007 Continuing operations |
||||
|
|
Underlying performance |
Special items |
IFRS |
|
Underlying performance |
Special items |
IFRS |
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
|
|
Unaudited |
Unaudited |
Unaudited |
|
Unaudited |
Unaudited |
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group revenue |
|
302,645 |
23,089 |
325,734 |
|
263,234 |
23,784 |
287,018 |
Share of joint ventures' revenue |
|
9,691 |
- |
9,691 |
|
7,163 |
- |
7,163 |
Total sales |
|
312,336 |
23,089 |
335,425 |
|
270,397 |
23,784 |
294,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group revenue |
|
302,645 |
23,089 |
325,734 |
|
263,234 |
23,784 |
287,018 |
|
|
|
|
|
|
|
|
|
Company and subsidiaries before special items |
|
23,619 |
2,381 |
26,000 |
|
21,214 |
1,042 |
22,256 |
Operations sold or closed during the year |
|
- |
4,048 |
4,048 |
|
- |
(6,802) |
(6,802) |
UK pension fund - past service credit |
|
- |
- |
- |
|
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company and subsidiaries |
|
23,619 |
6,429 |
30,048 |
|
21,214 |
(5,760) |
15,454 |
Share of joint ventures |
|
899 |
- |
899 |
|
498 |
- |
498 |
Operating profit/(loss) |
|
24,518 |
6,429 |
30,947 |
|
21,712 |
(5,760) |
15,952 |
|
||||||||
|
|
|
|
|
|
|
|
|
Interest payable |
|
(8,853) |
- |
(8,853) |
|
(7,419) |
- |
(7,419) |
Interest receivable |
|
2,659 |
- |
2,659 |
|
1,694 |
- |
1,694 |
|
|
(6,194) |
- |
(6,194) |
|
(5,725) |
- |
(5,725) |
Fair value adjustment |
|
- |
5,229 |
5,229 |
|
- |
2,237 |
2,237 |
Finance costs |
|
(6,194) |
5,229 |
(965) |
|
(5,725) |
2,237 |
(3,488) |
|
|
|
|
|
|
|
|
|
Profit/(loss) before taxation |
|
18,324 |
11,658 |
29,982 |
|
15,987 |
(3,523) |
12,464 |
Taxation |
|
(4,764) |
(1,216) |
(5,980) |
|
(3,986) |
(442) |
(4,428) |
Profit/(loss) for the year |
|
13,560 |
10,442 |
24,002 |
|
12,001 |
(3,965) |
8,036 |
|
|
|
|
|
|
|
|
|
Profit attributable to minority interests |
|
880 |
- |
880 |
|
757 |
- |
757 |
Profit attributable to equity holders of the parent |
|
12,680 |
10,442 |
23,122 |
|
11,244 |
(3,965) |
7,279 |
|
|
13,560 |
10,442 |
24,002 |
|
12,001 |
(3,965) |
8,036 |
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
Basic |
|
8.7p |
7.2p |
15.9p |
|
7.7p |
(2.7)p |
5.0p |
Diluted |
|
8.6p |
7.2p |
15.8p |
|
7.7p |
(2.7)p |
5.0p |
Special items
The special items are shown in more detail in note 3.
Consolidated income statement for the SIX MONTHS ENDED 30 JUNE 2008 continued
|
|
Year ended 31 December 2007 Continuing operations |
||
|
|
Underlying performance |
Special items |
IFRS |
|
|
£'000 |
£'000 |
£'000 |
|
|
|
|
Audited |
|
|
|
|
|
|
|
|
|
|
Group revenue |
|
521,270 |
44,325 |
565,595 |
Share of joint ventures' revenue |
|
15,046 |
- |
15,046 |
Total sales |
|
536,316 |
44,325 |
580,641 |
|
|
|
|
|
|
|
|
|
|
Group revenue |
|
521,270 |
44,325 |
565,595 |
|
|
|
|
|
Company and subsidiaries before special items |
|
42,502 |
2,383 |
44,885 |
Operations sold or closed during the year |
|
- |
(28,237) |
(28,237) |
UK pension fund - past service credit |
|
- |
10,797 |
10,797 |
|
|
|
|
|
|
|
|
|
|
Company and subsidiaries |
|
42,502 |
(15,057) |
27,445 |
Share of joint ventures |
|
1,129 |
- |
1,129 |
Operating profit/(loss) |
|
43,631 |
(15,057) |
28,574 |
|
|
|
|
|
Interest payable |
|
(16,046) |
- |
(16,046) |
Interest receivable |
|
4,549 |
- |
4,549 |
|
|
(11,497) |
- |
(11,497) |
Fair value adjustment |
|
- |
4,447 |
4,447 |
Finance costs |
|
(11,497) |
4,447 |
(7,050) |
|
|
|
|
|
Profit/(loss) before taxation |
|
32,134 |
(10,610) |
21,524 |
Taxation |
|
(6,320) |
260 |
(6,060) |
Profit/(loss) for the year |
|
25,814 |
(10,350) |
15,464 |
|
|
|
|
|
Profit attributable to minority interests |
|
1,679 |
- |
1,679 |
Profit attributable to equity holders of the parent |
|
24,135 |
(10,350) |
13,785 |
|
|
25,814 |
(10,350) |
15,464 |
|
|
|
|
|
Earnings per share |
|
|
|
|
Basic |
|
16.6p |
(7.1)p |
9.5p |
Diluted |
|
16.5p |
(7.1)p |
9.4p |
Special items
The special items are shown in more detail in note 3.
Consolidated balance sheet as at 30 June 2008
|
30 June 2008 |
|
30 June 2007 |
|
31 December 2007 |
|
Unaudited |
|
Unaudited |
|
Audited |
|
£'000 |
|
£'000 |
|
£'000 |
Non-current assets |
|
|
|
|
|
Goodwill |
169,238 |
|
172,443 |
|
172,443 |
Other intangible assets |
533 |
|
381 |
|
591 |
Property, plant and equipment |
104,220 |
|
111,297 |
|
108,468 |
Deferred tax assets |
762 |
|
1,220 |
|
762 |
Investment in joint ventures |
3,711 |
|
3,673 |
|
3,177 |
|
278,464 |
|
289,014 |
|
285,441 |
Current assets |
|
|
|
|
|
Inventories |
59,502 |
|
63,582 |
|
65,001 |
Trade and other receivables |
125,845 |
|
112,966 |
|
115,078 |
Cash and cash equivalents |
118,942 |
|
84,755 |
|
108,352 |
Derivatives at fair value |
388 |
|
- |
|
1,813 |
|
304,677 |
|
261,303 |
|
290,244 |
|
|
|
|
|
|
Assets held for sale |
18,917 |
|
- |
|
- |
Total assets |
602,058 |
|
550,317 |
|
575,685 |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Borrowings |
(141,814) |
|
(74,563) |
|
(133,585) |
Trade and other payables |
(147,217) |
|
(128,979) |
|
(148,300) |
Current tax liability |
(48,902) |
|
(53,850) |
|
(48,948) |
Dividends |
(8,303) |
|
(8,010) |
|
- |
Derivatives at fair value |
(18,812) |
|
(24,488) |
|
(26,000) |
Liabilities directly associated with assets classified as held for sale |
(8,506) |
|
- |
|
- |
|
(373,554) |
|
(289,890) |
|
(356,833) |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Borrowings |
(124,468) |
|
(154,652) |
|
(125,108) |
Trade and other payables |
(269) |
|
(366) |
|
(460) |
Deferred tax liability |
(5,390) |
|
(6,407) |
|
(6,445) |
Post retirement benefit obligations |
(63,126) |
|
(33,731) |
|
(41,236) |
|
(193,253) |
|
(195,156) |
|
(173,249) |
|
|
|
|
|
|
Net assets |
35,251 |
|
65,271 |
|
45,603 |
|
|
|
|
|
|
Equity |
|
|
|
|
|
Called up share capital |
14,566 |
|
14,566 |
|
14,566 |
Share premium |
33,034 |
|
33,034 |
|
33,034 |
Capital redemption reserve |
949 |
|
949 |
|
949 |
Hedging and translation reserve |
(10,838) |
|
(7,703) |
|
(9,087) |
Retained earnings |
(9,027) |
|
19,597 |
|
416 |
Equity attributable to equity holders of the parent |
28,684 |
|
60,443 |
|
39,878 |
Minority interests |
6,567 |
|
4,828 |
|
5,725 |
Total equity |
35,251 |
|
65,271 |
|
45,603 |
|
|
|
|
|
|
Analysis of net borrowing |
|
|
|
|
|
Cash and cash equivalents |
118,942 |
|
84,755 |
|
108,352 |
Current borrowings |
(141,814) |
|
(74,563) |
|
(133,585) |
Non-current borrowings |
(124,468) |
|
(154,652) |
|
(125,108) |
Net borrowings |
(147,340) |
|
(144,460) |
|
(150,341) |
Add back: special items |
(21,476) |
|
(19,823) |
|
(20,490) |
Net borrowings (underlying performance) |
(168,816) |
|
(164,283) |
|
(170,831) |
The financial statements were approved by the Board of Directors and authorised for issue on 27 August 2008.
Consolidated cash flow for the SIX MONTHS ENDED 30 JUNE 2008
|
|
Six months ended
30June 2008
|
|
Six months ended
30June 2007
|
|
Year ended
31December 2007
|
||||
|
Unaudited
|
Unaudited
|
|
Unaudited
|
Unaudited
|
|
Audited
|
Audited
|
|
|
|
£’000
|
£’000
|
|
£’000
|
£’000
|
|
£’000
|
£’000
|
|
|
Operating
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations
|
|
16,304
|
|
|
19,178
|
|
|
49,447
|
|
|
Interest received
|
2,659
|
|
|
1,694
|
|
|
4,549
|
|
|
|
Interest paid
|
(8,912)
|
|
|
(7,205)
|
|
|
(15,611)
|
|
|
|
Net interest paid
|
|
(6,253)
|
|
|
(5,511)
|
|
|
(11,062)
|
|
|
UK corporation tax received
|
128
|
|
|
954
|
|
|
1,179
|
|
|
|
Overseas corporate tax paid
|
(6,296)
|
|
|
(3,537)
|
|
|
(11,636)
|
|
|
|
Total tax paid
|
|
(6,168)
|
|
|
(2,583)
|
|
|
(10,457)
|
|
|
Net cash inflow from operating activities
|
|
3,883
|
|
|
11,084
|
|
|
27,928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing
|
|
|
|
|
|
|
|
|
|
|
Dividends received from joint ventures
|
|
767
|
|
|
78
|
|
|
1,202
|
|
|
Purchase of property, plant and equipment
|
(9,288)
|
|
|
(9,060)
|
|
|
(16,994)
|
|
|
|
Sale of property
|
1,520
|
|
|
-
|
|
|
1,759
|
|
|
|
Sale of plant and equipment
|
178
|
|
|
-
|
|
|
654
|
|
|
|
Net capital expenditure and financial investment
|
|
(7,590)
|
|
|
(9,060)
|
|
|
(14,581)
|
|
|
Purchase of businesses
|
(468)
|
|
|
-
|
|
|
-
|
|
|
|
Sale of businesses
|
10,755
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash impact of acquisitions and disposals
|
|
10,287
|
|
|
-
|
|
|
-
|
|
|
Net cash inflow/(outflow) from investing activities
|
|
3,464
|
|
|
(8,982)
|
|
|
(13,379)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing
|
|
|
|
|
|
|
|
|
|
|
Equity dividends paid
|
|
-
|
|
|
-
|
|
|
(13,689)
|
|
|
Dividends paid to minority interests
|
|
-
|
|
|
-
|
|
|
(537)
|
|
|
Purchase of own shares
|
|
-
|
|
|
(25)
|
|
|
(25)
|
|
|
Proceeds of non-current borrowings
|
|
-
|
|
|
-
|
|
|
174
|
|
|
Net cash (outflow)/ inflow from financing activities
|
|
-
|
|
|
(25)
|
|
|
(14,077)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and bank overdrafts during the year
|
|
7,347
|
|
|
2,077
|
|
|
472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprised of:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
72,703
|
|
|
18,838
|
|
|
51,896
|
|
|
Bank overdrafts
|
|
(65,356)
|
|
|
(16,761)
|
|
|
(51,424)
|
|
|
|
|
7,347
|
|
|
2,077
|
|
|
472
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET CASH FLOW FROM OPERATING ACTIVITIES TO MOVEMENT IN NET BORROWING FOR THE SIX MONTHS ENDED 30 JUNE 2008
|
|
Six months ended 30 June 2008 |
|
Six months ended 30 June 2007 |
|
Year ended 31 December 2007 |
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
Net cash inflow from operating activities |
|
3,883 |
|
11,084 |
|
27,928 |
Dividends received from joint ventures |
|
767 |
|
78 |
|
1,202 |
Net capital expenditure and financial investment |
|
(7,590) |
|
(9,060) |
|
(14,581) |
Dividends paid to minority interests |
|
- |
|
- |
|
(537) |
Free cash flow |
|
(2,940) |
|
2,102 |
|
14,012 |
|
|
|
|
|
|
|
Net cash impact of acquisitions and disposals |
|
10,287 |
|
- |
|
- |
Purchase of own shares |
|
- |
|
(25) |
|
(25) |
Equity dividends paid |
|
- |
|
- |
|
(13,689) |
Exchange movements |
|
(5,332) |
|
(89) |
|
(4,858) |
|
|
|
|
|
|
|
Movement in net borrowings (underlying performance) |
|
2,015 |
|
1,988 |
|
(4,560) |
Consolidated STATEMENT OF RECOGNISED INCOME AND EXPENSE
for the SIX MONTHS ENDED 30 June 2007
|
|
Six months ended 30 June 2008 |
|
Six months ended 30 June 2007 |
||||
|
|
Minority interests |
Equity holders of the parent |
Total |
|
Minority interests |
Equity holders of the parent |
Total |
|
|
Unaudited |
Unaudited |
Unaudited |
|
Unaudited |
Unaudited |
Unaudited |
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Actuarial gains and losses |
|
- |
(24,248) |
(24,248) |
|
- |
41,358 |
41,358 |
Tax on items recognised directly in equity |
|
- |
- |
- |
|
- |
- |
- |
Exchange differences |
|
- |
(1,751) |
(1,751) |
|
- |
(332) |
(332) |
Profit for the year |
|
880 |
23,122 |
24,002 |
|
757 |
7,279 |
8,036 |
Total recognised (expenditure) income for the period |
|
880 |
(2,877) |
(1,997) |
|
757 |
48,305 |
49,062 |
|
|
Year ended 31 December 2007 |
||
|
|
Minority interests |
Equity holders of the parent |
Total |
|
|
Audited |
Audited |
Audited |
|
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
Actuarial gains and losses |
|
- |
21,698 |
21,698 |
Tax on items recognised directly in equity |
|
- |
(519) |
(519) |
Exchange differences |
|
512 |
(1,716) |
(1,204) |
Profit for the year |
|
1,679 |
13,785 |
15,464 |
Total recognised income/(expenditure) for the period |
|
2,191 |
33,248 |
35,439 |
1. General information
The information for the year ended 31 December 2007 does not constitute statutory accounts as defined in section 240 of the Companies Act 1985. A copy of the statutory accounts for that year has been delivered to the registrar of Companies. The auditors' report on those accounts was not qualified and did not contain statements under section 237(2) or (3) of the Companies Act 1985.
2. Accounting policies
The annual financial statements of Yule Catto & co plc are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in the half-yearly financial report has been prepared in accordance with International Accounting Standards 34 'Interim Financial Reporting', as adopted by the European Union.
3. Special items
The special items disclosed are made up as follows:
|
|
Six months ended 30 June 2008 |
|
Six months ended 30 June 2007 |
|
Year ended 31 December 2007 |
|
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
Total sales |
|
|
|
|
|
|
Revenue of businesses sold or closed during the period |
|
23,089 |
|
23,784 |
|
44,325 |
|
|
|
|
|
|
|
Operating profit |
|
|
|
|
|
|
Operating profit of businesses sold or closed during the year |
|
2,381 |
|
1,042 |
|
2,383 |
Profit or loss arising from the sale or closure of operations |
|
4,048 |
|
(6,802) |
|
(28,237) |
|
|
6,429 |
|
(5,760) |
|
(25,854) |
|
|
|
|
|
|
|
UK Pension Fund - past service credit |
|
- |
|
- |
|
10,797 |
|
|
6,429 |
|
(5,760) |
|
(15,057) |
Finance costs |
|
|
|
|
|
|
Fair value adjustment |
|
5,229 |
|
2,237 |
|
4,447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxation |
|
|
|
|
|
|
Taxation on operating profit/(loss) of operations sold or closed during the year |
|
(1,216) |
|
(442) |
|
260 |
4. Segmental analysis
|
Total sales |
|
Operating profit |
||||
|
Underlying performance |
Special items |
IFRS |
|
Underlying performance |
Special items |
IFRS |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
30 June 2008 |
|
|
|
|
|
|
|
Analysis by activity |
|
|
|
|
|
|
|
Continuing activity |
|
|
|
|
|
|
|
Polymer Chemicals |
241,307 |
- |
241,307 |
|
21,569 |
- |
21,569 |
Share of Polymer joint ventures |
9,691 |
- |
9,691 |
|
899 |
- |
899 |
|
250,998 |
- |
250,998 |
|
22,468 |
- |
22,468 |
|
|
|
|
|
|
|
|
Pharma Chemicals |
33,512 |
865 |
34,377 |
|
3,422 |
(1,603) |
1,819 |
Impact Chemicals |
27,826 |
22,224 |
50,050 |
|
1,449 |
6,681 |
8,130 |
Total sales |
312,336 |
23,089 |
335,425 |
|
|
|
|
Divisional Operating profit |
|
|
|
|
27,339 |
5,078 |
32,417 |
Unallocated corporate expenses |
|
|
|
|
(2,821) |
1,351 |
(1,470) |
Operating profit |
|
|
|
|
24,518 |
6,429 |
30,947 |
|
Total sales |
|
Operating profit |
||||
|
Underlying performance |
Special items |
IFRS |
|
Underlying performance |
Special items |
IFRS |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
30 June 2007 |
|
|
|
|
|
|
|
Analysis by activity |
|
|
|
|
|
|
|
Continuing activity |
|
|
|
|
|
|
|
Polymer Chemicals |
203,576 |
- |
203,576 |
|
19,346 |
- |
19,346 |
Share of Polymer joint ventures |
7,163 |
- |
7,163 |
|
498 |
- |
498 |
|
210,739 |
- |
210,739 |
|
19,844 |
- |
19,844 |
|
|
|
|
|
|
|
|
Pharma Chemicals |
35,313 |
827 |
36,140 |
|
4,380 |
44 |
4,424 |
Impact Chemicals |
24,345 |
22,957 |
47,302 |
|
358 |
(5,804) |
(5,446) |
Total sales |
270,397 |
23,784 |
294,181 |
|
|
|
|
Divisional Operating profit |
|
|
|
|
24,582 |
(5,760) |
18,822 |
Unallocated corporate expenses |
|
|
|
|
(2,870) |
- |
(2,870) |
Operating profit |
|
|
|
|
21,712 |
(5,760) |
15,952 |
|
Total sales |
|
Operating profit |
||||
|
Underlying performance |
Special items |
IFRS |
|
Underlying performance |
Special items |
IFRS |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
31 December 2007 |
|
|
|
|
|
|
|
Analysis by activity |
|
|
|
|
|
|
|
Continuing activity |
|
|
|
|
|
|
|
Polymer Chemicals |
410,175 |
- |
410,175 |
|
40,028 |
- |
40,028 |
Share of Polymer joint ventures |
15,046 |
- |
15,046 |
|
1,129 |
- |
1,129 |
|
425,221 |
- |
425,221 |
|
41,157 |
- |
41,157 |
|
|
|
|
|
|
|
|
Pharma Chemicals |
62,235 |
1,549 |
63,784 |
|
7,351 |
(12,369) |
(5,018) |
Impact Chemicals |
48,860 |
42,776 |
91,636 |
|
714 |
(13,485) |
(12,771) |
Total sales |
536,316 |
44,325 |
580,641 |
|
|
|
|
Divisional Operating profit |
|
|
|
|
49,222 |
(25,854) |
23,368 |
Unallocated corporate expenses |
|
|
|
|
(5,591) |
10,797 |
5,206 |
Operating profit |
|
|
|
|
43,631 |
(15,057) |
28,574 |
5. Profit or loss arising from the sale or closure of operations
|
|
Six months ended 30 June 2008 |
|
Six months ended 30 June 2007 |
|
Year ended 31 December 2007 |
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
Sale of James Robinson Limited and James Robinson GmbH |
|
5,637 |
|
- |
|
- |
Sale of James Robinson India Pvt Ltd |
|
(362) |
|
- |
|
- |
Restructuring of William Blythe Limited |
|
(650) |
|
- |
|
- |
Sale of Hull site |
|
1,351 |
|
- |
|
- |
Closure of Uquifa's Italian manufacturing site |
|
(1,627) |
|
- |
|
(12,461) |
Closure of Holliday Pigments UK manufacturing site |
|
- |
|
(6,802) |
|
(7,616) |
Closure of James Robinson's German manufacturing site |
|
(301) |
|
- |
|
(9,919) |
Sale of Huddersfield site |
|
- |
|
- |
|
1,759 |
|
|
4,048 |
|
(6,802) |
|
(28,237) |
6. Reconciliation of profit from operations to cash generated from operations
|
Six months ended 30 June 2008 |
|
Six months ended 30 June 2007 |
|
Year ended 31 December 2007 |
|
Unaudited |
|
Unaudited |
|
Audited |
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
30,947 |
|
15,952 |
|
28,574 |
Less: share of profit of joint ventures' |
(899) |
|
(498) |
|
(1,129) |
|
30,048 |
|
15,454 |
|
27,445 |
|
|
|
|
|
|
Depreciation and amortisation |
8,087 |
|
7,614 |
|
16,013 |
Profit or loss arising from the sale or closure of operations |
(4,048) |
|
6,802 |
|
28,237 |
UK Pension Fund - Past service credit |
- |
|
- |
|
(10,797) |
Cash impact of termination of businesses |
(4,197) |
|
(1,692) |
|
(8,985) |
(Profit) / Loss on sale of fixed assets |
(81) |
|
70 |
|
(196) |
Share based payments |
- |
|
25 |
|
298 |
Decrease in inventories |
2,143 |
|
2,408 |
|
3,925 |
Increase in trade and other receivables |
(13,752) |
|
(7,810) |
|
(6,398) |
Pension funding in excess of IAS 19 charge |
(2,386) |
|
(2,928) |
|
(5,550) |
Increase / (decrease) in trade payables and provisions |
490 |
|
(772) |
|
6,434 |
Unrealised exchange (gains) / losses |
- |
|
7 |
|
(979) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
16,304 |
|
19,178 |
|
49,447 |
7. Tax
Tax on the underlying profit before taxation for the six month period is charged at 26% (six months ended 30 June 2007: 25%; year ended 31 December 2007: 20%), representing the best estimate of the average annual effective income tax rate expected for the full year. Inclusion of the best estimate for the tax charge on the special items profit before taxation results in a tax rate of 20% (six months ended 30 June 2007: 36%; year ended 31 December 2007: 28%), on the IFRS profit before taxation.
8. Dividends
|
Six months ended 30 June 2008 |
|
Six months ended 30 June 2007 |
|
Year ended 31 December 2007 |
|
Unaudited |
|
Unaudited |
|
Audited |
|
£'000 |
|
£'000 |
|
£'000 |
Ordinary |
|
|
|
|
|
- prior year final of 5.7 pence per share (2006: 5.5 pence) |
8,303 |
|
8,011 |
|
8,011 |
- interim (2007: 3.9 pence) |
|
|
|
|
5,678 |
|
|
|
|
|
13,689 |
|
|
|
|
|
|
Proposed interim dividend of 4.0 pence per share (2007: 3.9 pence) |
5,826 |
|
5,678 |
|
|
|
|
|
|
|
|
Proposed final dividend (2007: 5.7 pence) |
|
|
|
|
8,303 |
|
|
|
|
|
|
The proposed interim dividend was approved by the Board on 27 August 2008 and has not been included as a liability as at 30 June 2008.
9. Earnings per share
|
|
Six months ended 30 June 2008 |
|
Six months ended 30 June 2007 |
||||
|
|
Underlying performance |
Special items |
IFRS |
|
Underlying performance |
Special items |
IFRS |
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Earnings (Profit attributable to equity holders of the parent) |
|
12,680 |
10,442 |
23,122 |
|
11,244 |
(3,965) |
7,279 |
Earnings per share |
|
8.7p |
7.2p |
15.9p |
|
7.7p |
(2.7)p |
5.0p |
Diluted earnings per share |
|
8.6p |
7.2p |
15.8p |
|
7.7p |
(2.7)p |
5.0p |
|
|
|
|
|
|
|
|
|
|
|
Year ended 31 December 2007 |
||
|
|
Underlying performance |
Special items |
IFRS |
|
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
Earnings (Profit attributable to equity holders of the parent) |
|
24,135 |
(10,350) |
13,785 |
Earnings per share |
|
16.6p |
(7.1)p |
9.5p |
Diluted earnings per share |
|
16.5p |
(7.1)p |
9.4p |
Diluted earnings per share are calculated using the weighted average number of shares in issue in the year as adjusted for dilutive share options of 146,912,000 (six months ended 30 June 2007: 146,500,000, year ended 31 December 2007: 146,355,000).
10. Defined benefit schemes
The defined benefit plan assets have been updated to reflect their market value as at the 30 June 2008. Differences between the expected return on assets and the actual return on assets have been recognised as an actuarial gain or loss in the Statement of Recognised Income and Expense in accordance with the Group's accounting policy.
11. Disposal of subsidiary
The Group disposed of the following interests in Group companies during the six months ended 30 June 2008:
Company name: |
Date of sale: |
Purchaser: |
Division: |
Sale type: |
James Robinson Limited and James Robinson GmbH |
30 May 2008 |
Third party trade |
Impact Chemicals |
Shares/Assets |
James Robinson India Pvt Ltd |
27 June 2008 |
Third party trade |
Impact Chemicals |
Shares |
The net assets of the companies at the date of disposal were as follows:
|
|
Total |
|
James Robinson Limited and James Robinson GmbH |
|
James Robinson India Pvt Ltd |
|
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
Property, plant and equipment |
|
1,926 |
|
467 |
|
1,459 |
Inventories |
|
1,805 |
|
878 |
|
927 |
Trade receivables |
|
2,462 |
|
2,128 |
|
334 |
Net borrowing |
|
(4,553) |
|
(4,081) |
|
(472) |
Deferred tax liability |
|
(74) |
|
- |
|
(74) |
Current tax liability |
|
(41) |
|
(30) |
|
(11) |
Trade payables |
|
(2,036) |
|
(1,383) |
|
(653) |
Attributable goodwill |
|
3,617 |
|
3,382 |
|
235 |
Minority interest |
|
(513) |
|
- |
|
(513) |
Exchange movement |
|
(46) |
|
- |
|
(46) |
|
|
2,547 |
|
1,361 |
|
1,186 |
Profit on disposal |
|
5,275 |
|
5,637 |
|
(362) |
|
|
|
|
|
|
|
Total consideration |
|
7,822 |
|
6,998 |
|
824 |
|
|
|
|
|
|
|
Satisfied by: |
|
|
|
|
|
|
Cash (net of disposal costs) |
|
6,202 |
|
5,378 |
|
824 |
Deferred consideration |
|
1,620 |
|
1,620 |
|
- |
|
|
|
|
|
|
|
|
|
7,822 |
|
6,998 |
|
824 |
|
|
|
|
|
|
|
Net cash inflow arising on disposal: |
|
|
|
|
|
|
Cash consideration |
|
6,567 |
|
5,701 |
|
866 |
Net borrowing disposed of |
|
4,553 |
|
4,081 |
|
472 |
|
|
|
|
|
|
|
|
|
11,120 |
|
9,782 |
|
1,338 |
Less costs of disposal |
|
(365) |
|
(323) |
|
(42) |
|
|
|
|
|
|
|
|
|
10,755 |
|
9,459 |
|
1,296 |
The impact of these disposals on the Group's results in the current period and prior periods is disclosed in note 3.
12. Acquisition of subsidiary
On 16 January 2008, the Group acquired 60 per cent of the issued share capital of Synthomer Vietnam Co. Ltd (formerly Chemtech Industry Co. Ltd).
The net assets of the company at the date of acquisition were as follows:
|
|
Synthomer Vietnam Co. Ltd |
|
|
£'000 |
|
|
|
Property, plant and equipment |
|
207 |
Inventories |
|
530 |
Trade receivables |
|
750 |
Net borrowing |
|
303 |
Trade payables |
|
(893) |
Minority interest |
|
(359) |
Exchange movement |
|
(29) |
|
|
509 |
Goodwill |
|
412 |
|
|
|
Total consideration |
|
921 |
|
|
|
Satisfied by: |
|
|
Cash |
|
771 |
Deferred consideration |
|
150 |
|
|
|
|
|
921 |
|
|
|
Net cash outflow arising on acquisition: |
|
|
Cash consideration |
|
771 |
Net borrowing acquired |
|
(303) |
|
|
|
|
|
468 |
13. Changes in equity (unaudited)
|
Share capital |
Share premium |
Capital redemption reserve |
Own shares |
Hedging and translation reserve |
Minority interest |
Retained earning |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
At 1 January 2008 |
14,566 |
33,034 |
949 |
- |
(9,087) |
5,725 |
416 |
45,603 |
Profit for the year |
- |
- |
- |
- |
- |
880 |
23,122 |
24,002 |
Actuarial gains and losses |
- |
- |
- |
- |
- |
- |
(24,248) |
(24,248) |
Exchange differences on translations of overseas operations |
- |
- |
- |
- |
5,207 |
(38) |
(14) |
5,155 |
Net investment hedging |
- |
- |
- |
- |
(6,958) |
- |
- |
(6,958) |
Total recognised (expenditure)/income for the period |
- |
- |
- |
- |
(1,751) |
842 |
(1,140) |
(2,049) |
Dividends paid |
- |
- |
- |
- |
- |
- |
(8,303) |
(8,303) |
At 30 June 2008 |
14,566 |
33,034 |
949 |
- |
(10,838) |
6,567 |
(9,027) |
35,251 |
14. Related party transactions
Transactions between the company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not included in this note.
15. Post balance sheet event
On 11 August 2008, the Company completed the sale of the entire issued share capital of Holliday Pigments SA, Holliday Pigments International SA, Holliday France SA and Holliday Chemical Espana SA for a consideration of €46 million.
16. Risks and uncertainties
The Group's principle risks are unchanged from those disclosed in its year end accounts.
The risks include those arising from reduced demand for the Group's products, market competition, legal , export, environmental or other regulatory matters, plant failure, contracts, retirement benefit plan funding and supply chain management together with credit risk, interest rate and exchange rate risk.
17. Further information
The financial information for the year ended 31 December 2007 has been extracted from the statutory accounts, which have been filed with the Registrar of Companies. The auditors' report on those accounts was unqualified and did not contain any statement under section 237 of the Companies Act 1985.
The financial statements were approved by the Board of Directors on 27 August 2008.
This statement can be obtained by the public from the Company's registered office at Temple Fields, Harlow, Essex, CM20 2BH, or on the company website www.yulecatto.com.
Earnings per ordinary share are based on the attributable profit for the period and the weighted average number of shares in issue during the period to 30 June 2008 of 145.7 million (2007: 145.7 million).
18. Glossary of terms
Total sales |
Total sales represent the total of revenue from Yule Catto and Co plc, its subsidiaries, and its share of the revenue of joint ventures. |
EBITDA |
EBITDA is calculated as operating profit before depreciation, amortisation and non-recurring items. |
Operating profit |
Operating profit represents profit before finance costs and taxation. |
Non-recurring items |
Non-recurring items are defined as:
|
Special items |
The following are disclosed separately as special items in order to provide a clearer indication of the Group's underlying performance:
|
Underlying performance |
Underlying performance represents the statutory performance of the Group under IFRS, excluding special items. |
Free cash flow |
Free cash flow represents cash flow before cash impact of acquisitions and disposals, purchase and issue of own shares, equity dividends paid and exchange movements. |
Net borrowings |
Net borrowings represents cash and cash equivalents together with short and long term borrowings, as adjusted for the effect of related derivative instruments irrespective of whether they qualify for hedge accounting. |
Responsibility statement
We confirm that to the best of our knowledge:
The condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting';
The interim management report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and
The interim management report includes a fair review of the information required by DTR 4.2.85R (disclosure of related parties' transactions and changes therein).
By order of the Board
A M WHITFIELD D C BLACKWOOD
Chief Executive Group Finance Director
27 August 2008
Cautionary statement
This Interim Management report (IMR) has been prepared solely to provide additional information to shareholders to assess the Group's strategies and the potential for those strategies to succeed. The IMR should not be relied on by any other party or for any other purpose.
The IMR contains certain forward-looking statements. These statements are made by the directors in good faith based on the information available to them up to the time of their approval of this report and such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any such forward-looking information.