10 November 2008
Interim Results for the Six Months ended 30 September 2008
RESULTS HIGHLIGHTS
|
|
Change on prior year |
|
|
€ |
Reported |
Constant Currency† |
Revenue |
3,178.3m |
+40.7% |
+58.5% |
Operating profit* |
60.6m |
+17.4% |
+30.3% |
Profit before exceptional items, amortisation of intangible assets and tax |
50.5m |
+13.6% |
+27.1% |
Adjusted earnings per share* |
54.84 cent |
+13.0% |
+26.5% |
Dividend per share |
22.61 cent |
+10.0% |
|
Operating cashflow |
110.7m |
+22.6% |
|
Net debt at 30 September 2008 |
193.2m |
|
|
† all constant currency figures quoted in this report are based on retranslating current year figures at prior year translation rates * excluding exceptional items and amortisation of intangible assets |
DCC, the business support services group, today announced its results for the six months ended 30 September 2008.
Commenting on the results, Tommy Breen, Chief Executive said:
'DCC achieved excellent profit growth in the first half, again demonstrating the resilience of its business model. Group operating profit grew by 17.4% (30.3% on a constant currency basis) while adjusted earnings per share increased by 13.0% (26.5% on a constant currency basis).
This growth was driven by particularly strong results in DCC's largest division, DCC Energy, and by strong performances in DCC SerCom and DCC Environmental. DCC Healthcare and DCC Food & Beverage achieved more modest constant currency profit growth.
DCC has had an encouraging start to its seasonally more significant second half. The Group is, however, operating in an increasingly challenging and unpredictable economic environment which has impacted, and will continue to impact, the business. Nevertheless, the Group's diversified business model provides defensive qualities and DCC continues to anticipate that it will achieve approximately 10% growth in earnings on a constant currency basis in the year to 31 March 2009. The impact of the translation into Euro of the significant proportion of Group profits that are Sterling denominated, at the current exchange rate, would result in reported earnings being in line with those reported last year.
DCC has a strong balance sheet and a favourable funding and liquidity position. The Group remains ambitious to grow its business through organic development, as well as by acquisition, and is well placed both commercially and financially to take advantage of opportunities arising in these more challenging times.'
For reference, please contact:
Tommy Breen, Chief Executive Tel: +353 1 2799 400
Fergal O'Dwyer, Chief Financial Officer Email: investorrelations@dcc.ie
Conor Murphy, Investor Relations Manager www.dcc.ie
Interim Management Report
Results
A summary of the results for the six months to 30 September 2008 is as follows:
|
|
Change on prior year |
|
|
€'m |
Reported |
Constant Currency† |
|
|
|
|
Revenue |
3,178.3 |
+40.7% |
+58.5% |
|
|
|
|
Operating profit* |
|
|
|
DCC Energy |
22.8 |
+56.5% |
+82.3% |
DCC SerCom |
13.5 |
+8.3% |
+17.1% |
DCC Healthcare |
9.8 |
-5.2% |
+2.1% |
DCC Environmental |
7.3 |
+0.6% |
+12.8% |
DCC Food & Beverage |
7.2 |
+3.6% |
+5.6% |
|
|
|
|
Group operating profit* |
60.6 |
+17.4% |
+30.3% |
Share of associates' profit after tax |
0.1 |
|
|
Finance costs (net) |
(10.2) |
|
|
Profit before exceptional items, amortisation of intangible assets and tax |
50.5 |
+13.6% |
+27.1% |
Exceptional profit (net) Amortisation of intangible assets Profit before tax Taxation Profit after tax Adjusted EPS* (cent) |
1.2 (3.2)
48.5 (5.0) 43.5
54.84 |
+13.0% |
+26.5% |
Dividend per share (cent) |
22.61 |
+10.0% |
|
† all constant currency figures quoted in this report are based on retranslating current year figures at prior year translation rates * excluding exceptional items and amortisation of intangible assets |
Excellent operating profit growth
Operating profit grew by 30.3% on a constant currency basis in the six months to 30 September 2008 driven by strong organic growth of approximately 23%. DCC Energy, DCC's largest division, achieved particularly strong operating profit growth as a result of the synergies achieved from acquisitions completed in recent years and the much colder weather conditions in April 2008 (seasonally DCC Energy's most important trading month in the first half) compared to the same month last year. DCC SerCom and DCC Environmental performed strongly, while DCC Healthcare and DCC Food & Beverage achieved more modest constant currency profit growth.
Finance costs (net)
Net finance costs for the period increased to €10.2 million (2007: €7.4 million) primarily as a result of higher interest rates. The Group's net debt level averaged €238 million during the period compared to €227 million during the six months to 30 September 2007.
Exceptional profit (net)
The sale of a small associate company gave rise to an exceptional profit of €5.0 million, which was partly offset by exceptional charges of €3.8 million relating to restructuring and cost reduction programmes. This resulted in a net exceptional profit of €1.2 million for the period.
Excellent growth in adjusted earnings per share
Adjusted earnings per share increased by 13.0% (26.5% on a constant currency basis).
Interim dividend increase of 10.0%
The Board has decided to increase the interim dividend by 10.0% to 22.61 cent per share. This dividend will be paid on 5 December 2008 to shareholders on the register at the close of business on 21 November 2008.
Acquisitions and Development
Acquisition and development expenditure, net of a reduction in working capital in the period, amounted to €69.6 million, as follows:
|
Acquisitions |
Capex |
Working Capital |
Total |
|
€'m |
€'m |
€'m |
€'m |
DCC Energy |
42.3 |
16.3 |
(45.6) |
13.0 |
DCC SerCom |
3.0 |
1.6 |
8.8 |
13.4 |
DCC Healthcare |
5.7 |
3.7 |
9.2 |
18.6 |
DCC Environmental |
4.0 |
7.0 |
(3.0) |
8.0 |
DCC Food & Beverage |
13.0 |
2.1 |
1.5 |
16.6 |
Total |
68.0 |
30.7 |
(29.1) |
69.6 |
|
|
|
|
|
DCC Energy significantly increased the scale of its Oil distribution business in Britain through the acquisition of Chevron's UK oil distributor business (announced on 15 August 2008).
DCC Food & Beverage acquired a leading Irish wine distribution company, FindlaterGrants (announced on 15 September 2008).
Capital expenditure was €30.7 million, which compares to a depreciation charge of €22.5 million.
The net decrease in working capital of €29.1 million was primarily driven by a reduction in working capital days in DCC Energy.
Financial Strength
Operating cash flow in the period of €110.7 million was 22.6% ahead of the prior year. This was helped by the reduction of €29.1 million in net working capital since 31 March 2008 to €274.1 million, which equates to 14 days revenue and compares favourably with 16 days at 31 March 2008.
DCC's financial position remains very strong. At 30 September 2008 the Group had net debt of €193.2 million and total equity of €760.6 million. At a time of increased focus on funding and liquidity, DCC has significant cash resources and relatively long term debt maturities. Almost 90% of debt has been raised from the US Private Placement market and on 1 October 2008 DCC raised a further €86 million from this market, mainly to refinance a scheduled repayment of existing US Private Placement debt on that date. Adjusting for these transactions, the Group's funding and liquidity position at 30 September 2008 can be summarised as follows:
|
€’m
|
€’m
|
|
|
|
Cash and short term bank deposits
|
|
419.6
|
Overdrafts
|
|
(88.9)
|
Cash and cash equivalents
|
|
330.7
|
|
|
|
Bank debt repayable within 1 year
|
|
(63.8)
|
US Private Placement debt repayable:
|
|
|
Y/e 31/3/2012
|
(6.3)
|
|
Y/e 31/3/2014
|
(70.4)
|
|
Y/e 31/3/2015
|
(169.2)
|
|
Y/e 31/3/2016
|
(16.2)
|
|
Y/e 31/3/2017
|
(36.8)
|
|
Y/e 31/3/2018
|
(58.7)
|
|
Y/e 31/3/2020
|
(99.7)
|
(457.3)
|
Other debt
|
|
(2.8)
|
|
|
|
Net debt
|
|
(193.2)
|
|
|
|
The strength of DCC's balance sheet leaves it well placed to take advantage of acquisition and development opportunities arising in these more challenging times.
Strategy Review
As previously announced, a reappraisal of the Group's overall strategic direction is underway. It is relevant to strategic considerations that the global financial and economic background has deteriorated dramatically since the strategy review was announced and forward visibility is a challenge. However, the central objective of the process remains - to ensure that DCC continues to pursue a strategy which maximises shareholder value on a consistent basis over the longer term. Good progress has been made to date. The intention is to complete the reappraisal by the end of the financial year and report on the conclusions no later than the date of the announcement of the full year results in May 2009.
Outlook
DCC has had an encouraging start to its seasonally more significant second half. The Group is, however, operating in an increasingly challenging and unpredictable economic environment, which has impacted, and will continue to impact, the business. Nevertheless, the Group's diversified business model provides defensive qualities and DCC continues to anticipate that it will achieve approximately 10% growth in earnings on a constant currency basis in the year to 31 March 2009. The impact of the translation into Euro of the significant proportion of Group profits that are Sterling denominated, at the current exchange rate, would result in reported earnings being in line with those reported last year.
Operating review
DCC Energy |
|
|
Change on prior year |
|
|
2008 |
2007 |
Reported |
Constant Currency |
Revenue |
€2,095.8m |
€1,343.5m |
+56.0% |
+79.5% |
Operating profit |
€22.8m |
€14.5m |
+56.5% |
+82.3% |
DCC Energy achieved operating profit growth of 82.3% on a constant currency basis in the first half. This growth was driven by integration synergies arising from acquisitions completed in recent years and the much colder weather conditions in April 2008 (seasonally DCC Energy's most important trading month in the first half) compared to the same month last year.
DCC Energy's Oil distribution business achieved significant operating profit growth, driven by the performance of its business in Britain which benefited from the depot rationalisation programme and operational efficiencies which arose from the integration of acquisitions completed in recent years. The business is benefiting from its extensive nationwide infrastructure and from its particular focus on growing in the non-heating segments of the market. The scale of the business was increased further through the acquisition of Chevron's UK oil distributor business, which was completed on 1 September 2008. DCC Energy is the clear market leader in oil distribution in Britain with a market share of approximately 12%. The Irish oil distribution business was impacted by the general economic slowdown.
The LPG distribution business in Britain and Ireland generated good sales volume growth but operating profit was modestly impacted by the significant rise in the price of propane during the first quarter.
DCC's Fuel Card business continued to achieve excellent volume and operating profit growth.
There is significant momentum within DCC Energy, particularly in oil distribution in Britain, which leaves the business well placed to achieve excellent constant currency operating profit growth for the full year.
DCC SerCom |
|
|
Change on prior year |
|
|
2008 |
2007 |
Reported |
Constant Currency |
Revenue |
€694.3m |
€575.6m |
+20.6% |
+30.3% |
Operating profit |
€13.5m |
€12.5m |
+8.3% |
+17.1% |
Operating margin |
1.9% |
2.2% |
|
|
DCC SerCom achieved constant currency operating profit growth of 17.1% in the first half, driven by strong organic growth in SerCom Distribution and acquisitions completed in the second half of the prior year.
SerCom Distribution’s Retail business performed strongly, reflecting the acquisition of Banque Magnetique in November 2007 and a good performance in Britain, which benefited from the continued strength of the games market and a particular focus on the growing e-tail and catalogue retail channels. The business in Britain also enjoyed continued success in developing its own brand accessory products. Market conditions in Ireland deteriorated during the first half, impacting the DVD and audio-visual segments of the business. Although consumer demand has weakened in France, Banque Magnetique performed satisfactorily.
The Reseller business performed in line with the prior year.The business in Britain performed strongly, benefiting from market share gains, while the Irish business experienced a marked deterioration in demand.
The Enterprise business performed well as a result of its focus on sales growth in the software sector.
As anticipated in the preliminary results announcement in May 2008, SerCom Solutions suffered a decline in profits due to a change in strategy by a major customer.
Trading in the current quarter to the end of December is critical to the full year result for DCC SerCom. Although October trading in DCC SerCom has been strong, with operating profit well ahead of the prior year on a constant currency basis, the business is operating in an economic environment which has deteriorated in recent months. Against this background, DCC SerCom continues to anticipate modest constant currency operating profit growth for the full year.
DCC Healthcare |
|
|
Change on prior year |
|
|
2008 |
2007 |
Reported |
Constant Currency |
Revenue |
€172.7m |
€132.3m |
+30.6% |
+43.9% |
Operating profit |
€9.8m |
€10.4m |
-5.2% |
+2.1% |
Operating margin |
5.7% |
7.8% |
|
|
DCC Healthcare's operating profit growth of 2.1% on a constant currency basis in the first half reflects a reduction in profits in Acute Care, which was offset by increased profits in Health & Beauty and Mobility & Rehabilitation.
In Acute Care, the trading environment for Fannin has been challenging as a result of increased competition in the sales and marketing of intravenous pharmaceuticals and due to public healthcare spending constraints in Ireland. The recent acquisitions in Britain, Squadron Medical (acquired in November 2007) and TPS Healthcare (acquired in April 2008), were important contributors to DCC Healthcare's strong revenue growth in the first half and have changed the margin mix within the division. These businesses are focused on the provision of value added distribution services to British acute care hospitals and leading healthcare brand owners.
Profit growth in DCC Health & Beauty Solutions was driven by strong growth in sales to its larger branded, mail order and specialist retailer customers in the nutraceutical and beauty products sectors. The business also benefited from capacity expansion at each of its three licensed facilities in Britain and related investment in business and product development resources.
DCC Mobility & Rehab achieved good growth in Britain, particularly in physiotherapy supplies, where it is the market leader.
Due to the continuing challenging trading environment within Acute Care, DCC Healthcare expects full year operating profit to be broadly in line with the prior year on a constant currency basis.
DCC Environmental |
|
|
Change on prior year |
|
|
2008 |
2007 |
Reported |
Constant Currency |
Revenue |
€47.3m |
€45.8m |
+3.1% |
+14.9% |
Operating profit |
€7.3m |
€7.2m |
+0.6% |
+12.8% |
Operating margin |
15.4% |
15.8% |
|
|
DCC Environmental achieved constant currency operating profit growth of 12.8% in the first half, driven primarily by strong organic growth.
In Britain, DCC Environmental achieved good operating profit growth despite reduced volumes of waste from the construction sector. DCC Environmental remains well placed to take advantage of the trend towards increasing levels of recycling in Britain.
In Ireland, Enva achieved excellent operating profit growth reflecting strong demand for its broad range of hazardous waste treatment services. The recent publication by the Irish Environmental Protection Agency of the National Hazardous Waste Management Plan 2008-2011 and, in particular, its emphasis on increasing Ireland's self-sufficiency in hazardous waste management is a positive development.
Although DCC Environmental's business is broadly based, it will be impacted by continued reduced activity levels in the construction sector and by lower income from the sale of recycled materials due to recent declines in commodity prices. DCC Environmental expects full year operating profit to be broadly in line with the prior year on a constant currency basis.
DCC Food & Beverage |
|
|
Change on prior year |
|
|
2008 |
2007 |
Reported |
Constant Currency |
Revenue |
€168.2m |
€161.5m |
+4.2% |
+8.3% |
Operating profit |
€7.2m |
€7.0m |
+3.6% |
+5.6% |
Operating margin |
4.3% |
4.3% |
|
|
DCC Food & Beverage achieved operating profit growth of 5.6% on a constant currency basis, all of which was organic, although it has been increasingly impacted by weaker consumer spending in Ireland in recent months.
There was modest revenue growth in Healthfoods, while in the Indulgence business sales of snackfoods, retail beverages and soft drinks were weak. The Frozen and Chilled Logistics business performed satisfactorily.
DCC strengthened its position in the wine business in Ireland through the acquisition, in September 2008, of FindlaterGrants, a leading wine and spirits distribution business, and its integration with DCC's existing wine business in Ireland is ongoing.
DCC Food & Beverage anticipates a further deterioration in the trading environment in the second half due to the ongoing slowdown in demand, the impact of consumers altering their buying patterns and the response of retailers to these changes. Consequently a decline in constant currency operating profits is anticipated for the full year.
Forward-looking statements
This announcement contains some forward-looking statements that represent DCC's expectations for its business, based on current expectations about future events, which by their nature involve risks and uncertainties. DCC believes that its expectations and assumptions with respect to these forward-looking statements are reasonable. However, because they involve risk and uncertainty, which are in some cases beyond DCC's control, actual results or performance may differ materially from those expressed or implied by such forward-looking information.
Principal Risks and Uncertainties
Under the Transparency (Directive 2004/109/EC) Regulations 2007 the Group is required to give a description of the principal risks and uncertainties it faces.
As detailed on page 42 of the Annual Report for the year ended 31 March 2008, the principal risks and uncertainties faced by the Group's businesses relate to the economic environment in Ireland, Britain and Continental Europe. The level of activity in these markets is sensitive to economic conditions generally, including, inter alia, economic growth, interest rates, foreign currency exchange rates and inflation. The key risks and uncertainties faced by the Group for the remaining six months of the financial year arise from the general weakening of economies in which the Group operates.
Presentation of results and dial-in facility
There will be a presentation of these results to analysts and investors/fund managers in Dublin at 8:45 am today. The slides for this presentation can be downloaded from DCC's website, www.dcc.ie. A dial-in facility will be available for this meeting:
Ireland: +353 1242 1074
International: +44 20 8974 7940
Passcode: 435 468
This announcement and further information on DCC is available at www.dcc.ie
Group Condensed Income Statement
for the six months ended 30 September 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited 6 months ended
|
|
Unaudited 6 months ended
|
|
Audited year ended
|
||||||
|
|
30 September 2008
|
|
30 September 2007
|
|
31 March 2008
|
||||||
|
|
Pre exceptionals
|
Exceptionals
(note 5)
|
Total
|
|
Pre exceptionals
|
Exceptionals
|
Total
|
|
Pre exceptionals
|
Exceptionals
|
Total
|
|
Notes
|
€’000
|
€’000
|
€’000
|
|
€’000
|
€’000
|
€’000
|
|
€’000
|
€’000
|
€’000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
4
|
3,178,330
|
-
|
3,178,330
|
|
2,258,736
|
-
|
2,258,736
|
|
5,531,962
|
-
|
5,531,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
(2,877,456)
|
-
|
(2,877,456)
|
|
(1,985,788)
|
-
|
(1,985,788)
|
|
(4,940,247)
|
-
|
(4,940,247)
|
Gross profit
|
|
300,874
|
-
|
300,874
|
|
272,948
|
-
|
272,948
|
|
591,715
|
-
|
591,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administration expenses
|
|
(122,184)
|
-
|
(122,184)
|
|
(107,472)
|
-
|
(107,472)
|
|
(205,118)
|
-
|
(205,118)
|
Selling and distribution expenses
|
(120,089)
|
-
|
(120,089)
|
|
(116,430)
|
-
|
(116,430)
|
|
(230,470)
|
-
|
(230,470)
|
|
Other operating income
|
|
5,427
|
4,945
|
10,372
|
|
4,314
|
-
|
4,314
|
|
14,564
|
94,763
|
109,327
|
Other operating expenses
|
|
(3,424)
|
(3,775)
|
(7,199)
|
|
(1,740)
|
(55,726)
|
(57,466)
|
|
(3,511)
|
(55,158)
|
(58,669)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) before amortisation of intangible assets
|
60,604
|
1,170
|
61,774
|
|
51,620
|
(55,726)
|
(4,106)
|
|
167,180
|
39,605
|
206,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortisation of intangible assets
|
(3,245)
|
-
|
(3,245)
|
|
(3,608)
|
-
|
(3,608)
|
(7,928)
|
-
|
(7,928)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss)
|
4
|
57,359
|
1,170
|
58,529
|
|
48,012
|
(55,726)
|
(7,714)
|
|
159,252
|
39,605
|
198,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs
|
|
(21,519)
|
-
|
(21,519)
|
|
(18,356)
|
-
|
(18,356)
|
|
(44,912)
|
-
|
(44,912)
|
Finance income
|
|
11,328
|
-
|
11,328
|
|
10,906
|
-
|
10,906
|
|
27,120
|
-
|
27,120
|
Share of associates’ profit after tax
|
127
|
-
|
127
|
|
305
|
-
|
305
|
|
639
|
-
|
639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
47,295
|
1,170
|
48,465
|
|
40,867
|
(55,726)
|
(14,859)
|
|
142,099
|
39,605
|
181,704
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
(4,918)
|
-
|
(4,918)
|
|
(4,026)
|
-
|
(4,026)
|
|
(14,774)
|
(1,756)
|
(16,530)
|
Profit/(loss) after tax
for the financial period
|
42,377
|
1,170
|
43,547
|
|
36,841
|
(55,726)
|
(18,885)
|
|
127,325
|
37,849
|
165,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the Company
|
|
|
43,161
|
|
|
|
(19,470)
|
|
|
|
164,491
|
|
Minority interest
|
|
|
|
386
|
|
|
|
585
|
|
|
|
683
|
Profit/(loss) after tax for the financial period
|
|
43,547
|
|
|
|
(18,885)
|
|
|
|
165,174
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings/(loss) per ordinary share
|
|
|
|
|
|
|
|
|
|
|
||
Basic
|
6
|
|
|
53.06c
|
|
|
(24.21c)
|
|
|
|
204.28c
|
|
Diluted
|
6
|
|
|
52.49c
|
|
|
|
(23.68c)
|
|
|
|
200.31c
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per ordinary share
|
|
|
|
|
|
|
|
|
|
|
||
Basic
|
6
|
|
|
54.84c
|
|
|
|
48.52c
|
|
|
|
165.06c
|
Diluted
|
6
|
|
|
54.25c
|
|
|
|
47.48c
|
|
|
|
161.85c
|
Group Condensed Statement of Recognised Income and Expense
for the six months ended 30 September 2008
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
6 months
|
|
6 months
|
|
year
|
|
|
ended
|
|
ended
|
|
ended
|
|
|
30 Sept.
|
|
30 Sept.
|
|
31 March
|
|
|
2008
|
|
2007
|
|
2008
|
|
|
€’000
|
|
€’000
|
|
€’000
|
|
|
|
|
|
|
|
Items of income and expense recognised directly within equity:
|
|
|
|
|
|
|
Currency translation |
|
(994)
|
|
(7,526)
|
|
(64,310)
|
Group defined benefit pension obligations:
|
|
|
|
|
|
|
- actuarial loss
|
|
(4,071)
|
|
(2,757)
|
|
(9,086)
|
- movement in deferred tax asset
|
|
589
|
|
347
|
|
1,200
|
(Losses)/gains relating to cash flow hedges (net)
|
|
(356)
|
|
211
|
|
385
|
Deferred tax recognised through equity
|
|
40
|
|
(13)
|
|
(21)
|
Net expense recognised directly within equity
|
|
(4,792)
|
|
(9,738)
|
|
(71,832)
|
|
|
|
|
|
|
|
Profit/(loss) after tax for the period
|
|
43,547
|
|
(18,885)
|
|
165,174
|
|
|
|
|
|
|
|
Total recognised income and expense for the period
|
|
38,755
|
|
(28,623)
|
|
93,342
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
Equity holders of the Company
|
|
38,369
|
|
(29,208)
|
|
92,659
|
Minority interest
|
|
386
|
|
585
|
|
683
|
|
|
|
|
|
|
|
Total recognised income and expense for the period
|
|
38,755
|
|
(28,623)
|
|
93,342
|
Group Condensed Balance Sheet
as at 30 September 2008
|
|
|
|
|
|
|
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
30 Sept. |
|
30 Sept. |
|
31 March |
|
|
2008 |
|
2007 |
|
2008 |
|
Notes |
€'000 |
|
€'000 |
|
€'000 |
ASSETS |
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Property, plant and equipment |
|
352,820 |
|
331,567 |
|
337,058 |
Intangible assets |
|
459,637 |
|
395,651 |
|
416,883 |
Investments in associates |
|
2,611 |
|
5,131 |
|
4,678 |
Deferred income tax assets |
|
9,567 |
|
5,922 |
|
10,199 |
Derivative financial instruments |
|
31,942 |
|
4,685 |
|
25,347 |
|
|
856,577 |
|
742,956 |
|
794,165 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Inventories |
|
246,999 |
|
180,943 |
|
219,752 |
Trade and other receivables |
|
898,480 |
|
676,720 |
|
807,433 |
Derivative financial instruments |
|
438 |
|
303 |
|
1,523 |
Cash and cash equivalents |
|
408,332 |
|
524,622 |
|
485,840 |
|
|
1,554,249 |
|
1,382,588 |
|
1,514,548 |
Assets held for sale |
|
- |
|
85,506 |
|
- |
|
|
|
|
|
|
|
Total assets |
|
2,410,826 |
|
2,211,050 |
|
2,308,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
Capital and reserves attributable to equity holders of the Company |
|
|
|
|
||
Equity share capital |
|
22,057 |
|
22,057 |
|
22,057 |
Share premium account |
|
124,687 |
|
124,687 |
|
124,687 |
Other reserves - share options |
|
7,597 |
|
5,634 |
|
6,651 |
Cash flow hedge reserve |
|
(94) |
|
68 |
|
222 |
Foreign currency translation reserve |
|
(68,218) |
|
(10,440) |
|
(67,224) |
Other reserves |
|
1,400 |
|
1,400 |
|
1,400 |
Retained earnings |
|
669,733 |
|
486,149 |
|
650,871 |
|
|
757,162 |
|
629,555 |
|
738,664 |
Minority interest |
|
3,442 |
|
3,646 |
|
3,771 |
Total equity |
8 |
760,604 |
|
633,201 |
|
742,435 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Borrowings |
|
375,737 |
|
438,675 |
|
358,119 |
Derivative financial instruments |
|
28,766 |
|
55,213 |
|
43,558 |
Deferred income tax liabilities |
|
11,058 |
|
14,244 |
|
11,706 |
Retirement benefit obligations |
10 |
24,811 |
|
17,847 |
|
21,851 |
Provisions for liabilities and charges |
|
5,262 |
|
5,929 |
|
5,399 |
Deferred acquisition consideration |
|
13,531 |
|
14,072 |
|
16,155 |
Government grants |
|
1,849 |
|
2,206 |
|
1,941 |
Total non-current liabilities |
|
461,014 |
|
548,186 |
|
458,729 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
|
885,947 |
|
749,665 |
|
796,902 |
Current income tax liabilities |
|
54,799 |
|
55,823 |
|
53,895 |
Borrowings |
|
217,242 |
|
209,357 |
|
217,546 |
Derivative financial instruments |
|
12,216 |
|
350 |
|
17,206 |
Provisions for liabilities and charges |
|
8,133 |
|
5,160 |
|
7,964 |
Deferred acquisition consideration |
|
10,871 |
|
9,308 |
|
14,036 |
Total current liabilities |
|
1,189,208 |
|
1,029,663 |
|
1,107,549 |
|
|
|
|
|
|
|
Total liabilities |
|
1,650,222 |
|
1,577,849 |
|
1,566,278 |
|
|
|
|
|
|
|
Total equity and liabilities |
|
2,410,826 |
|
2,211,050 |
|
2,308,713 |
|
|
|
|
|
|
|
Net debt |
9 |
(193,249) |
|
(173,985) |
|
(123,719) |
Group Condensed Cash Flow Statement
for the six months ended 30 September 2008
|
|
|
|
|
|
|
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
6 months |
|
6 months |
|
year |
|
|
ended |
|
ended |
|
ended |
|
|
30 Sept. |
|
30 Sept. |
|
31 March |
|
|
2008 |
|
2007 |
|
2008 |
|
Note |
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
|
Cash generated from operations |
12 |
110,702 |
|
90,305 |
|
129,043 |
Exceptionals |
|
(48,614) |
|
(5,307) |
|
(4,168) |
Interest paid |
|
(19,788) |
|
(13,906) |
|
(38,541) |
Income tax paid |
|
(4,772) |
|
(2,641) |
|
(21,902) |
Net cash flows from operating activities |
|
37,528 |
|
68,451 |
|
64,432 |
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Inflows |
|
|
|
|
|
|
Dividends received from associates |
|
- |
|
- |
|
172,000 |
Proceeds from disposal of property, plant and equipment |
|
865 |
|
1,043 |
|
7,781 |
Government grants received |
|
- |
|
- |
|
92 |
Proceeds on disposal of associate |
|
8,481 |
|
- |
|
8,880 |
Interest received |
|
11,404 |
|
8,712 |
|
23,560 |
|
|
20,750 |
|
9,755 |
|
212,313 |
Outflows |
|
|
|
|
|
|
Purchase of property, plant and equipment |
|
(30,684) |
|
(33,237) |
|
(87,526) |
Acquisition of subsidiaries |
|
(63,395) |
|
(82,628) |
|
(166,584) |
Purchase of minority interests |
|
- |
|
(30) |
|
- |
Deferred acquisition consideration paid |
|
(11,685) |
|
(9,342) |
|
(9,987) |
|
|
(105,764) |
|
(125,237) |
|
(264,097) |
Net cash flows from investing activities |
|
(85,014) |
|
(115,482) |
|
(51,784) |
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
Inflows |
|
|
|
|
|
|
Re-issue of treasury shares |
|
8,556 |
|
1,280 |
|
4,060 |
Increase in finance lease liabilities |
|
- |
|
266 |
|
873 |
Increase in interest-bearing loans and borrowings |
|
- |
|
190,380 |
|
202,049 |
|
|
8,556 |
|
191,926 |
|
206,982 |
Outflows |
|
|
|
|
|
|
Repayment of interest-bearing loans and borrowings |
|
(6,387) |
|
(30,549) |
|
(43,490) |
Repayment of finance lease liabilities |
|
(521) |
|
(664) |
|
(6,523) |
Dividends paid to equity holders of the Company |
|
(29,373) |
|
(25,258) |
|
(41,813) |
Dividends paid to minority interests |
|
(735) |
|
(2,725) |
|
(2,725) |
|
|
(37,016) |
|
(59,196) |
|
(94,551) |
Net cash flows from financing activities |
|
(28,460) |
|
132,730 |
|
112,431 |
|
|
|
|
|
|
|
Change in cash and cash equivalents |
|
(75,946) |
|
85,699 |
|
125,079 |
Translation adjustment |
|
(718) |
|
(9,294) |
|
(39,220) |
Cash and cash equivalents at beginning of period |
|
396,046 |
|
310,187 |
|
310,187 |
Cash and cash equivalents at end of period |
|
319,382 |
|
386,592 |
|
396,046 |
|
|
|
|
|
|
|
Cash and cash equivalents consists of: |
|
|
|
|
|
|
Cash and short term bank deposits |
|
408,332 |
|
524,622 |
|
485,840 |
Overdrafts |
|
(88,950) |
|
(138,030) |
|
(89,794) |
|
|
319,382 |
|
386,592 |
|
396,046 |
|
|
|
|
|
|
|
Notes to the Group Condensed Interim Financial Statements
for the six months ended 30 September 2008
1. Basis of Preparation
The Group Condensed Financial Statements which should be read in conjunction with the annual financial statements for the year ended 31 March 2008 have been prepared in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007, the related Transparency rules of the Irish Financial Services Regulatory Authority and in accordance with International Accounting Standard 34, Interim Financial Reporting (IAS 34) as adopted by the EU.
These condensed financial statements for the six months ended 30 September 2008 and the comparative figures for the six months ended 30 September 2007 are unaudited. The summary financial statements for the year ended 31 March 2008 represent an abbreviated version of the Group's full accounts for that year, on which the Auditors issued an unqualified audit report and which have been filed with the Registrar of Companies.
2. Accounting Policies
The accounting policies and methods of computation adopted in the preparation of the Group Condensed Financial Statements are consistent with those applied in the Annual Report for the financial year ended 31 March 2008 and are described in those financial statements on pages 63 to 71.
The following Interpretations are mandatory for the first time for the financial year beginning 1 April 2008 and are either not relevant to the Group or they do not have a significant impact on the condensed interim Group financial statements:
IFRIC Interpretation 12, Service Concession Arrangements; and
IFRIC Interpretation 14, The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction
3. Reporting Currency
The Group's financial statements are prepared in euro denoted by the symbol €. The exchange rates used in translating sterling Balance Sheets and Income Statement amounts were as follows:
|
6 months ended |
|
6 months ended |
|
Year ended |
|
30 Sept. 2008 |
|
30 Sept. 2007 |
|
31 March 2008 |
|
€1=Stg£ |
|
€1=Stg£ |
|
€1=Stg£ |
|
|
|
|
|
|
Balance Sheet (closing rate) |
0.796 |
|
0.698 |
|
0.795 |
Income Statement (average rate) |
0.793 |
|
0.678 |
|
0.702 |
|
|
|
|
|
|
4. Segmental Reporting
For management purposes, the Group is primarily organised into five main business segments: DCC Energy, DCC SerCom, DCC Healthcare, DCC Environmental and DCC Food & Beverage.
(a) By business segment |
||
|
|
|
|
Unaudited six months ended 30 September 2008 |
DCC DCC DCC DCC DCC Food
Energy SerCom Healthcare Environmental & Beverage Unallocated Total
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Segment revenue |
2,095,809 |
|
694,256 |
|
172,743 |
|
47,274 |
|
168,248 |
|
- |
|
3,178,330 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Operating profit* |
22,736 |
|
13,523 |
|
9,823 |
|
7,288 |
|
7,234 |
|
- |
|
60,604 |
||
Amortisation of intangible assets |
(1,231) |
|
(828) |
|
(458) |
|
(376) |
|
(352) |
|
- |
|
(3,245) |
||
Net operating exceptionals |
(3,283) |
|
(335) |
|
(157) |
|
- |
|
- |
|
4,945 |
|
1,170 |
||
Operating profit |
18,222 |
|
12,360 |
|
9,208 |
|
6,912 |
|
6,882 |
|
4,945 |
|
58,529 |
||
|
|
||||||||||||||
|
Unaudited six months ended 30 September 2007 |
DCC DCC DCC DCC DCC Food
Energy SerCom Healthcare Environmental & Beverage Unallocated Total
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Segment revenue |
1,343,461 |
|
575,609 |
|
132,270 |
|
45,853 |
|
161,543 |
|
- |
|
2,258,736 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Operating profit* |
14,528 |
|
12,492 |
|
10,367 |
|
7,248 |
|
6,985 |
|
- |
|
51,620 |
||
Amortisation of intangible assets |
(844) |
|
(1,069) |
|
(882) |
|
(308) |
|
(505) |
|
- |
|
(3,608) |
||
Net operating exceptionals |
(4,549) |
|
(200) |
|
(18) |
|
- |
|
- |
|
(50,959) |
|
(55,726) |
||
Operating profit/(loss) |
9,135 |
|
11,223 |
|
9,467 |
|
6,940 |
|
6,480 |
|
(50,959) |
|
(7,714) |
||
|
|
||||||||||||||
|
Audited year ended 31 March 2008 |
DCC DCC DCC DCC DCC Food
Energy SerCom Healthcare Environmental & Beverage Unallocated Total
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenue |
3,420,026 |
|
1,423,357 |
|
286,782 |
|
91,678 |
|
310,119 |
|
- |
|
5,531,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit* |
74,339 |
|
40,062 |
|
23,440 |
|
14,038 |
|
15,301 |
|
- |
|
167,180 |
|
Amortisation of intangible assets |
(2,389) |
|
(2,216) |
|
(1,586) |
|
(751) |
|
(986) |
|
- |
|
(7,928) |
|
Net operating exceptionals |
(4,807) |
|
(1,260) |
|
(665) |
|
(1,392) |
|
3,538 |
|
44,191 |
|
39,605 |
|
Operating profit |
67,143 |
|
36,586 |
|
21,189 |
|
11,895 |
|
17,853 |
|
44,191 |
|
198,857 |
|
* Operating profit before amortisation of intangible assets and net operating exceptionals |
|
4. Segmental Reporting - continued
(b) By geography |
||
|
|
Unaudited six months ended 30 September 2008 |
Republic of Rest of
Ireland UK the World Total
€’000 €’000 €’000 €’000
|
|
|
|
|
|
|
|
|
|
€’000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenue
|
|
|
|
|
|
|
532,492
|
|
2,395,188
|
|
250,650
|
|
3,178,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit*
|
|
|
|
|
|
|
20,225
|
|
35,115
|
|
5,264
|
|
60,604
|
Amortisation of intangible assets
|
|
(1,164)
|
|
(1,990)
|
|
(91)
|
|
(3,245)
|
|||||
Net operating exceptionals
|
|
|
|
(597)
|
|
(3,145)
|
|
4,912
|
|
1,170
|
|||
Operating profit
|
|
|
|
|
|
|
18,464
|
|
29,980
|
|
10,085
|
|
58,529
|
|
|
Unaudited six months ended 30 September 2007 |
Republic of Rest of
Ireland UK the World Total
|
|
|
|
|
|
|
€’000
|
|
€’000
|
|
€’000
|
|
€’000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenue
|
|
|
|
|
|
|
526,040
|
|
1,611,534
|
|
121,162
|
|
2,258,736
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit*
|
|
|
|
|
|
|
24,233
|
|
24,438
|
|
2,949
|
|
51,620
|
Amortisation of intangible assets
|
|
(1,258)
|
|
(2,213)
|
|
(137)
|
|
(3,608)
|
|||||
Net operating exceptionals
|
|
|
|
(50,977)
|
|
(4,549)
|
|
(200)
|
|
(55,726)
|
|||
Operating (loss)/profit
|
|
|
|
|
|
|
(28,002)
|
|
17,676
|
|
2,612
|
|
(7,714)
|
|
|
Audited year ended 31 March 2008 |
Republic of Rest of
Ireland UK the World Total
|
|
|
|
|
|
|
€’000
|
|
€’000
|
|
€’000
|
|
€’000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenue
|
|
|
|
|
|
|
1,112,936
|
|
3,982,215
|
|
436,811
|
|
5,531,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit*
|
|
|
|
|
|
|
61,999
|
|
95,521
|
|
9,660
|
|
167,180
|
Amortisation of intangible assets
|
|
(3,009)
|
|
(4,646)
|
|
(273)
|
|
(7,928)
|
|||||
Net operating exceptionals
|
|
|
|
45,404
|
|
(5,331)
|
|
(468)
|
|
39,605
|
|||
Operating profit
|
|
|
|
|
|
|
104,394
|
|
85,544
|
|
8,919
|
|
198,857
|
* Operating profit before amortisation of intangible assets and net operating exceptionals
5. Exceptional Items
|
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
6 months
|
|
6 months
|
|
year
|
|
ended
|
|
ended
|
|
ended
|
|
30 Sept.
|
|
30 Sept.
|
|
31 March
|
|
2008
|
|
2007
|
|
2008
|
|
€’000
|
|
€’000
|
|
€’000
|
|
|
|
|
|
|
Profit on disposal of associate
|
4,945
|
|
-
|
|
94,763
|
Restructuring and other costs
|
(3,775)
|
|
(5,726)
|
|
(5,158)
|
Costs of legal action with Fyffes plc
|
-
|
|
(50,000)
|
|
(50,000)
|
|
1,170
|
|
(55,726)
|
|
39,605
|
Taxation
|
-
|
|
-
|
|
(1,756)
|
|
|
|
|
|
|
|
1,170
|
|
(55,726)
|
|
37,849
|
A profit of €4.945 million arose on the Group's disposal during the period of its 47.5% shareholding in HealthDrive Corporation. The Group incurred other exceptional restructuring charges of €3.775 million.
6. Earnings per Ordinary Share and Adjusted Earnings per Ordinary Share
|
Unaudited |
|
Unaudited |
|
Audited |
|
6 months |
|
6 months |
|
year |
|
ended |
|
ended |
|
ended |
|
30 Sept. |
|
30 Sept. |
|
31 March |
|
2008 |
|
2007 |
|
2008 |
|
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
Profit/(loss) attributable to equity holders of the Company |
43,161 |
|
(19,470) |
|
164,491 |
Amortisation of intangible assets after tax |
2,618 |
|
2,775 |
|
6,269 |
Exceptionals after tax |
(1,170) |
|
55,726 |
|
(37,849) |
|
|
|
|
|
|
Adjusted profit after taxation and minority interests |
44,609 |
|
39,031 |
|
132,911 |
|
|
|
|
|
|
Basic earnings per ordinary share |
cent |
|
cent |
|
cent |
|
|
|
|
|
|
Basic earnings/(loss) per ordinary share |
53.06c |
|
(24.21c) |
|
204.28c |
|
|
|
|
|
|
Adjusted basic earnings per ordinary share |
54.84c |
|
48.52c |
|
165.06c |
|
|
|
|
|
|
Weighted average number of ordinary shares in issue (thousands) |
81,346 |
|
80,436 |
|
80,522 |
|
|
|
|
|
|
Diluted earnings per ordinary share |
cent |
|
cent |
|
cent |
|
|
|
|
|
|
Diluted earnings/(loss) per ordinary share |
52.49c |
|
(23.68c) |
|
200.31c |
|
|
|
|
|
|
Adjusted diluted earnings per ordinary share |
54.25c |
|
47.48c |
|
161.85c |
|
|
|
|
|
|
Diluted weighted average number of ordinary shares in issue (thousands) |
82,230 |
|
82,208 |
|
82,119 |
The adjusted figures for earnings per share are intended to demonstrate the results of the Group after eliminating the impact of amortisation of intangible assets and net exceptionals.
7. Dividends
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
6 months |
|
6 months |
|
year |
|
|
ended |
|
ended |
|
ended |
|
|
30 Sept. |
|
30 Sept. |
|
31 March |
|
|
2008 |
|
2007 |
|
2008 |
|
|
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
|
Interim - paid 20.55 cent per share on 7 December 2007 |
- |
|
- |
|
16,555 |
|
Final - paid 36.12 cent per share on 24 July 2008 (paid 31.41 cent per share on 26 July 2007) |
29,373 |
|
25,258 |
|
25,258 |
|
|
|
29,373 |
25,258 |
25,258 |
|
41,813 |
On 7 November 2008, the Board approved an interim dividend of 22.61 cent per share (2007/2008 interim dividend: 20.55 cent per share). These condensed consolidated interim financial statements do not reflect this dividend payable.
8. Movement in Total Equity
|
Unaudited |
|
Unaudited |
|
Audited |
|
6 months |
|
6 months |
|
year |
|
ended |
|
ended |
|
ended |
|
30 Sept. |
|
30 Sept. |
|
31 March |
|
2008 |
|
2007 |
|
2008 |
|
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
|
|
|
|
|
|
At beginning of period |
742,435 |
|
687,730 |
|
687,730 |
|
|
|
|
|
|
Re-issue of treasury shares |
8,556 |
|
1,280 |
|
4,060 |
Share based payment |
946 |
|
827 |
|
1,844 |
Dividends |
(29,373) |
|
(25,258) |
|
(41,813) |
Movement in minority interest |
(329) |
|
(2,170) |
|
(2,045) |
|
|
|
|
|
|
Total recognised expense and income for the period attributable to equity holders |
38,369 |
|
(29,208) |
|
92,659 |
|
|
|
|
|
|
At end of period |
760,604 |
|
633,201 |
|
742,435 |
|
|
|
|
|
|
9. Analysis of Net Debt
|
Unaudited |
|
Unaudited |
|
Audited |
|
30 Sept. |
|
30 Sept. |
|
31 March |
|
2008 |
|
2007 |
|
2008 |
|
€'000 |
|
€'000 |
|
€'000 |
Non-current assets: |
|
|
|
|
|
Derivative financial instruments |
31,942 |
|
4,685 |
|
25,347 |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
Derivative financial instruments |
438 |
|
303 |
|
1,523 |
Cash and term deposits |
408,332 |
|
524,622 |
|
485,840 |
|
408,770 |
|
524,925 |
|
487,363 |
Non-current liabilities: |
|
|
|
|
|
Borrowings |
(2,969) |
|
(3,110) |
|
(4,548) |
Derivative financial instruments |
(28,766) |
|
(55,213) |
|
(43,558) |
Unsecured Notes due 2008 to 2019 |
(372,768) |
|
(435,565) |
|
(353,571) |
|
(404,503) |
|
(493,888) |
|
(401,677) |
Current liabilities: |
|
|
|
|
|
Borrowings |
(152,733) |
|
(209,357) |
|
(157,718) |
Derivative financial instruments |
(12,216) |
|
(350) |
|
(17,206) |
Unsecured Notes due 2008 to 2019 |
(64,509) |
|
- |
|
(59,828) |
|
(229,458) |
|
(209,707) |
|
(234,752) |
|
|
|
|
|
|
Net debt |
(193,249) |
|
(173,985) |
|
(123,719) |
|
|
|
|
|
|
Including Group share of joint ventures' net cash |
7,293 |
|
3,678 |
|
9,040 |
10. Retirement Benefit Obligations
The Group's defined benefit pension schemes' assets were measured at market value at 30 September 2008. The defined benefit pension schemes' liabilities at 30 September were updated to reflect material movements in underlying assumptions.
The deficit on the Group's retirement benefit obligations increased from €21.851 million at 31 March 2008 to €24.811 million at 30 September 2008. The increase in the deficit was primarily driven by a deterioration in investment returns which was partially offset by a reduction in the valuation of pension liabilities due to an increase in corporate bond yields used to value liabilities.
11. Changes in Estimates and Assumptions
The following actuarial assumptions have been made in determining the Group's retirement benefit obligation for the six months ended 30 September 2008:
|
Unaudited |
|
Unaudited |
|
Audited |
|
6 months |
|
6 months |
|
year |
|
ended |
|
ended |
|
ended |
|
30 Sept. |
|
30 Sept. |
|
31 March |
|
2008 |
|
2007 |
|
2008 |
|
€'000 |
|
€'000 |
|
€'000 |
Discount rate |
|
|
|
|
|
- Republic of Ireland |
6.00% |
|
4.70% - 4.80% |
|
5.60% |
- UK |
6.05% |
|
5.10% |
|
5.85% |
12. Cash Generated from Operations
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
6 months
|
|
6 months
|
|
year
|
|
ended
|
|
ended
|
|
ended
|
|
30 Sept.
|
|
30 Sept.
|
|
31 March
|
|
2008
|
|
2007
|
|
2008
|
|
€’000
|
|
€’000
|
|
€’000
|
|
|
|
|
|
|
Profit/(loss) for the period
|
43,547
|
|
(18,885)
|
|
165,174
|
Add back non-operating (income)/expense
|
|
|
|
|
|
- Tax
|
4,918
|
|
4,026
|
|
16,530
|
- Share of profit from associates
|
(127)
|
|
(305)
|
|
(639)
|
- Net operating exceptionals
|
(1,170)
|
|
55,726
|
|
(39,605)
|
- Net finance costs
|
10,191
|
|
7,450
|
|
17,792
|
Group operating profit
|
57,359
|
|
48,012
|
|
159,252
|
Share-based payments expense
|
946
|
|
827
|
|
1,844
|
Depreciation
|
22,529
|
|
22,099
|
|
45,445
|
Amortisation of intangible assets
|
3,245
|
|
3,608
|
|
7,928
|
Changes in working capital
|
29,120
|
|
16,965
|
|
(84,380)
|
Profit on sale of property, plant and equipment
|
(162)
|
|
(96)
|
|
(751)
|
Amortisation of government grants
|
(91)
|
|
(141)
|
|
(288)
|
Dividends received from associates
|
-
|
|
-
|
|
220
|
Other
|
(2,244)
|
|
(969)
|
|
(227)
|
|
|
|
|
|
|
Cash generated from operations
|
110,702
|
|
90,305
|
|
129,043
|
|
|
|
|
|
|
13. Business Combinations
The principal acquisitions completed by the Group during the six months ended 30 September 2008 were as follows:
The acquisition of Chevron has been deemed to be a substantial transaction and separate disclosure of the fair values of the identifiable assets and liabilities has therefore been made. None of the remaining business combinations completed during the year were considered sufficiently material to warrant separate disclosure of the fair values attributable to those combinations.
The initial assignments of fair values to identifiable net assets acquired have been performed on a provisional basis given the timing of closure of these acquisitions.
Identifiable net assets acquired (excluding net cash acquired) were as follows:
|
Unaudited 6 months ended 30 Sept. 2008 |
||||
|
Chevron |
|
Others |
|
Total |
|
€'000 |
|
€'000 |
|
€'000 |
Assets |
|
|
|
|
|
Non-current assets |
|
|
|
|
|
Property, plant and equipment |
5,810 |
|
2,758 |
|
8,568 |
Intangible assets - goodwill |
22,883 |
|
19,724 |
|
42,607 |
Intangible assets - other intangible assets |
2,120 |
|
1,543 |
|
3,663 |
Deferred income tax assets |
- |
|
84 |
|
84 |
Total non-current assets |
30,813 |
|
24,109 |
|
54,922 |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
Inventories |
6,105 |
|
9,455 |
|
15,560 |
Trade and other receivables |
84,994 |
|
21,021 |
|
106,015 |
Total current assets |
91,099 |
|
30,476 |
|
121,575 |
|
|
|
|
|
|
Equity |
|
|
|
|
|
Minority interest |
- |
|
(21) |
|
(21) |
Total equity |
- |
|
(21) |
|
(21) |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Deferred income tax liabilities |
(594) |
|
(488) |
|
(1,082) |
Total non-current liabilities |
(594) |
|
(488) |
|
(1,082) |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Trade and other payables |
(85,183) |
|
(21,037) |
|
(106,220) |
Current income tax liabilities |
- |
|
(331) |
|
(331) |
Total current liabilities |
(85,183) |
|
(21,368) |
|
(106,551) |
|
|
|
|
|
|
Total consideration (enterprise value) |
36,135 |
|
32,708 |
|
68,843 |
|
|
|
|
|
|
Satisfied by: |
|
|
|
|
|
Cash |
36,135 |
|
30,203 |
|
66,338 |
Net (cash)/debt acquired |
- |
|
(2,943) |
|
(2,943) |
Net cash outflow |
36,135 |
|
27,260 |
|
63,395 |
Deferred acquisition consideration |
- |
|
5,448 |
|
5,448 |
Total consideration |
36,135 |
|
32,708 |
|
68,843 |
|
|
|
|
|
|
13. Business Combinations - continued
The carrying amounts of the assets and liabilities acquired, determined in accordance with IFRS before completion of the combination together with the adjustments made to those carrying values disclosed above were as follows:
|
Book value |
|
Fair value adjustments |
|
Fair value |
Chevron |
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
Non-current assets (excluding goodwill) |
5,810 |
|
2,120 |
|
7,930 |
Current assets |
93,610 |
|
(2,511) |
|
91,099 |
Non-current liabilities and minority interest |
- |
|
(594) |
|
(594) |
Current liabilities |
(85,183) |
|
- |
|
(85,183) |
Identifiable net assets acquired |
14,237 |
|
(985) |
|
13,252 |
Goodwill arising on acquisition |
21,898 |
|
985 |
|
22,883 |
Total consideration (enterprise value) |
36,135 |
|
- |
|
36,135 |
|
Book value |
|
Fair value adjustments |
|
Fair value |
Other acquisitions |
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
Non-current assets (excluding goodwill) |
2,842 |
|
1,543 |
|
4,385 |
Current assets |
30,476 |
|
- |
|
30,476 |
Non-current liabilities and minority interest |
(78) |
|
(431) |
|
(509) |
Current liabilities |
(21,368) |
|
- |
|
(21,368) |
Identifiable net assets acquired |
11,872 |
|
1,112 |
|
12,984 |
Goodwill arising on acquisition |
20,836 |
|
(1,112) |
|
19,724 |
Total consideration (enterprise value) |
32,708 |
|
- |
|
32,708 |
|
Book value |
|
Fair value adjustments |
|
Fair value |
Total |
€'000 |
|
€'000 |
|
€'000 |
|
|
|
|
|
|
Non-current assets (excluding goodwill) |
8,652 |
|
3,663 |
|
12,315 |
Current assets |
124,086 |
|
(2,511) |
|
121,575 |
Non-current liabilities and minority interest |
(78) |
|
(1,025) |
|
(1,103) |
Current liabilities |
(106,551) |
|
- |
|
(106,551) |
Identifiable net assets acquired |
26,109 |
|
127 |
|
26,236 |
Goodwill arising on acquisition |
42,734 |
|
(127) |
|
42,607 |
Total consideration (enterprise value) |
68,843 |
|
- |
|
68,843 |
The initial assignments of fair values to identifiable net assets acquired have been performed on a provisional basis with any amendments to these fair values to be finalised within a twelve month timeframe from the dates of acquisition.
There were no adjustments processed during the six months ended 30 September 2008 to the fair value of business combinations completed during the preceding twelve months.
The principal factors contributing to the recognition of goodwill on business combinations entered into by the Group are the expected profitability of the acquired business and the realisation of cost savings and synergies with existing Group entities.
The acquisitions during the year contributed €127.879 million to revenues and €0.767 million to operating profit before exceptional items. Had all the business combinations effected during the period occurred at the beginning of the period, total Group revenue for the six months ended 30 September 2008 would be €3,772.724 million and total Group operating profit before exceptional items would be €61.237 million.
14. Seasonality of Operations
The Group's operations are significantly second-half weighted primarily due to a portion of the demand for DCC Energy's products being weather dependent and seasonal buying patterns in SerCom Distribution.
15. Related Party Transactions
There have been no related party transactions or changes in related party transactions other than those described in the Annual Report in respect of the year ended 31 March 2008 that could have a material impact on the financial position or performance of the Group in the six months ended 30 September 2008.
16. Events after the Balance Sheet Date
There have been no material events subsequent to 30 September 2008 which would require disclosure in this report.
17. Distribution of Interim Report
This report and further information on DCC is available at the Company's website www.dcc.ie. This report is being posted to shareholders and will be available to the public at the Company's registered office at DCC House, Stillorgan, Blackrock, Co. Dublin, Ireland.
Statement of Directors' Responsibilities
We confirm that to the best of our knowledge:
1. the condensed set of interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU;
2. the interim management report includes a fair review of the information required by:
Regulation 8(2) of the Transparency (Directive 2004/109/EC) Regulations 2007, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year; and
Regulation 8(3) of the Transparency (Directive 2004/109/EC) Regulations 2007, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report that could do so.
On behalf of the Board
Michael Buckley Tommy Breen
Chairman Chief Executive
10 November 2008