IQE plc
IQE reports solid results and positive outlook
IQE plc (AIM: IQE, "IQE" or the "Group"), the leading global supplier of advanced wafer products and wafer services to the semiconductor industry, announces its final results for the year ended 31 December 2014.
Financial highlights
* Adjustment to operating profit and EPS reflect non-cash charges and exceptional items as detailed in note 4
Operational highlights
Dr Drew Nelson, IQE Chief Executive, said:
" The Group's performance for 2014 was encouraging. Demand from our customers across multiple product areas strengthened through the year. We enjoyed a significant pickup during the second half which enabled us to deliver improved second half revenues. As a result of reduced overheads and improving utilisation of our manufacturing facilities, we achieved better margins and delivered increased full year earnings and cash flows. I am also delighted with the progress we have made in reducing net debt.
" We are making good progress against our strategic objectives. Our wireless business continues to provide a solid platform, whilst our other markets are delivering encouraging revenue growth and are helping us to diversify our revenues.
" Trading in the first three months of the current year has been in line with our expectations. The outlook remains positive, which underpins the Board's confidence that we remain on track to achieve our expectations for the full year."
Contacts:
IQE plc | +44 (0) 29 2083 9400 |
Drew Nelson | |
Phil Rasmussen | |
Chris Meadows | |
Canaccord Genuity | + 44 (0) 20 7523 8000 |
Simon Bridges | |
Cara Griffiths | |
Peel Hunt | + 44 (0) 20 7418 8900 |
Richard Kauffer | |
Daniel Harris | |
Broker Profile | +44 (0) 20 7448 3244 |
Simon Courtenay | |
Harry Rippon |
Note to Editors
IQE is the leading global supplier of advanced semiconductor wafers with products that cover a diverse range of applications, supported by an innovative outsourced foundry services portfolio that allows the Group to provide a 'one stop shop' for the wafer needs of the world's leading semiconductor manufacturers.
IQE uses advanced crystal growth technology (epitaxy) to manufacture and supply bespoke semiconductor wafers ('epiwafers') to the major chip manufacturing companies, who then use these wafers to make the chips which form the key components of virtually all high technology systems. IQE is unique in being able to supply wafers using all of the leading crystal growth technology platforms.
IQE's products are found in many leading-edge consumer, communication, computing and industrial applications, including a complete range of wafer products for the wireless industry, such as mobile handsets and wireless infrastructure, Wi-Fi, WiMAX, base stations, GPS, and satellite communications; and optical communications.
The Group also manufactures advanced optoelectronic and photonic components such as semiconductor lasers, vertical cavity surface emitting lasers (VCSELs) and optical sensors for a wide range of applications including optical storage, thermal imaging, leading-edge medical products, pico-projection, finger navigation ultra-high brightness LEDs, and high efficiency concentrated photovoltaic (CPV) solar cells.
The manufacturers of these chips are increasingly seeking to outsource wafer production to specialist foundries such as IQE in order to reduce overall wafer costs and accelerate time to market.
IQE also provides bespoke R&D services to deliver customised materials for specific applications and offers specialist technical staff to manufacture to specification either at its own facilities or on the customer's own sites. The Group is also able to leverage its global purchasing volumes to reduce the cost of raw materials. In this way, IQE's outsourced services, provide compelling benefits in terms of flexibility and predictability of cost, thereby significantly reducing operating risk.
IQE operates a number of manufacturing and R&D facilities across Europe, Asia and the USA. The Group also delivers its products and services through regional sales offices located in major economic centres worldwide.
Overview
IQE has been at the forefront of the compound semiconductor industry for over 25 years, and has developed an unparalleled depth and breadth of technology within its industry.
The Group leverages its technology leadership and scale to deliver the performance, cost points and security of supply to support increasing mass market adoption across a significant number of high volume market verticals.
IQE is a global leader in the supply of advanced wireless materials, and aims to replicate this success in its other primary markets: photonics, infrared, advanced solar (CPV), LED, power switching and advanced electronics.
The Group has now established the platform for delivering this strategy, through the following USPs :
· Global footprint spanning US, Europe and Asia
· Breadth and depth of advanced semiconductor materials technology
· Talented, committed and experienced team
· Proven credibility and reputation
· Secure multi-site supply
· Scale and cost leadership
· Largest capacity in the industry
This platform supports both the continued robust growth potential available in our markets and enables us to continue to diversify our revenues over the coming years.
IQE has emerged as a market leader through a period of rapid change
The mobile communications industry has gone through a revolution over the past decade. Less than ten years ago, one in every two mobile phones sold was a Nokia, with RIM's Blackberry devices taking a strong second place in the market. Since that time, smartphones have taken the world by storm and communications technology has moved rapidly from 2G to 3G and now LTE/4G. Mobile data demand is growing exponentially, requiring ever more complex and high performance RF front end solutions, with increasing Compound Semiconductor content. Apple and Samsung now dominate the handset space, and the mobile revolution has spread to new types of devices including tablets and wearables, and is enabling the Internet of Things (IoT). Future handset designs will include more and more optical content for proximity sensing, auto focus, gesture recognition, sensing and displays.
These changes have driven a revolution within the supply chain. Skyworks has emerged as the new leader in the chip space, as some chip companies have waned and others have consolidated to compete. Throughout this period of rapid change, IQE has also played a major role in reshaping the supply chain. Both through technological innovation, and through consolidating the materials space, IQE has emerged as the clear industry leader for advanced materials.
IQE is the global leader in the provision of wafers to the wireless chip industry, with an estimated market share of over 50%. The wireless market, which accounts for approximately 80% of the Group's sales, remains a key market driver for the Group. With the adoption of numerous optical devices in next generation handsets, this will continue to be a major part of the Group's future business.
Furthermore, IQE has developed an unparalleled depth and breadth of advanced materials technology which spans wireless, infrared, photonics, solar, power electronics and CMOS++. The market drivers for adoption of these technologies are very powerful ; Big Data, IoT, Energy Efficiency (power generation and usage), Smart Cities, Industry 4.0, Space Technologies, Robotics and Autonomous Vehicles and 5G . These will all drive increasing adoption of Compound Semiconductor Technologies. As a result, our non-wireless revenues are growing rapidly and increasing our overall revenue diversity.
Delivering progress through a challenging year
After several years of strong growth, in 2014 the wireless market paused for breath ahead of the next wave of hardware innovation. Combined with an industry wide destocking, this volatility created a short term challenge for the Group. We tackled this head on and delivered increasing underlying profitability and earnings, as well as strengthening our balance sheet as a result of lower deferred consideration and net debt.
We also made solid progress in line with our strategic plan, including :
Positioned for continued growth over the next decade
Change is a constant in our world. The inexorable drive for electronic devices to continue to achieve higher levels of functionality, speed, performance and efficiency will unquestionably necessitate the increasing use of more sophisticated semiconductor materials. These advanced semiconductors are enabling a range of new mass market applications such as gesture recognition and short range optical communication, and at the same time disrupting some existing large markets such as solar energy and power switching. We expect that this rate of change will continue to accelerate.
We have established a global manufacturing platform that has the capacity to be able to take advantage of the opportunities in our markets. The Board remains focussed on increasing throughput, which with the operational gearing is expected to deliver improving margins and cash generation.
This provides a bright outlook for IQE, which through its broad technology portfolio has developed a solid foundation in the wireless market; a high growth photonics business; and transformational opportunities in Solar energy and Power electronics. The Board believes that this creates a platform for future growth as well as increasing the diversity of the Group's revenues.
Financial Review
The Group's underlying financial performance includes a number of adjusted profit measures that adjust for the impact of non-cash charges and exceptional items as detailed in note 4. These largely relate to a two year restructuring programme that was flagged in early 2013. No further restructuring costs are anticipated in 2015.
Revenues of £112m were in line with expectations, reflecting H2 revenues of £60m up 15% from H1. Revenues were down from £126.8m in 2013 due to the impact of an industry wide inventory correction, foreign exchange (approx. 5%), and lower underlying growth in demand for wireless wafers.
Strong margins and cost reductions helped improve profitability. This enabled the Group to generate an adjusted fully diluted EPS of 2.42p, up 21% from 2.00p in the prior year. Reported diluted EPS was 0.24p, down from 0.89p.
Adjusted gross profit increased from £27.9m to £31.6m, due largely to cost reductions and improved efficiencies. Reported gross profit increased from £23.1m to £26.0m. As a percentage of sales, adjusted gross margins increased from 22.0% to 28.2%, whereas reported gross margins increased from 18.2% to 23.2% .
Other income and expense has increased from a net charge of £0.2m to a net charge of £1.7m. This relates to the following one-off items as detailed in note 4 : gain on release of contingent deferred consideration, provision for onerous leases and impairment of fixed assets.
Adjusted selling, general and administration expenses (SG&A) increased from £13.4m to £13.9m, largely reflecting the impact of foreign currency exchange. Reported SG&A increased from £15.6m to £17.1m.
Adjusted operating profit increased by 59% from £14.6m to £17.6m. Reported operating profit, which includes exceptional items, remained broadly flat at £7.2m (2013: £7.3m).
Interest costs reduced from £2.2m to £1.9m reflecting the reduction in borrowings, and a reduction in the imputed interest relating to the discounting of long term balances.
Adjusted pre tax profit increased by 25% from £13.0m to £16.2m. Reported pre tax profit remained flat at £5.2m. (2013: £5.2m)
The income tax charge of £3.2m primarily reflects deferred tax on exceptional items of £3.7m. Excluding exceptionals, there was an underlying tax credit of £0.5m (2013: £0.6m) largely reflecting the benefit of R&D tax credits and deferred tax credits on losses recognised. The Group has sufficient tax losses available to shield future tax payable of up to £39.1m.
Adjusted profit after tax increased by 23% from £13.6m to £16.7m. Reported retained profit decreased from £6.1m to £2.0m, largely reflecting the exceptional deferred tax charge of £3.7m.
Cash inflow from operations, before exceptional items, increased 21% from £16.2m to £19.6m. After exceptional items, cash generated from operations increased 16% from £12.8m to £14.9m.
Cash investments (excluding acquisitions) reduced £0.7m from £10.1m to £9.4m, reflecting reduced spend on property, plant and equipment (down £2.0m) partially mitigated by higher spend on product development (up £0.6m) and new IT systems (up £0.7m).
Deferred consideration at the year end was £20.6m, down £15.0m (42%) from £35.6m
Net Debt at the year end was £31.3m (2013: £34.4m), reflecting net cash generation. The Board will not be recommending the payment of a dividend.
Operating Review
Organisational Development
The group continued with its Organisational Development Programme which was set out in 2013. This has involved transferring production between sites to improve operational efficiency, enabling the group to reduce its operating costs and achieve its cost reduction targets, and the creation of specific end market focussed Business Units.
This programme has included the formation of the Compound Semiconductor Development Centre ("CSDC"), which has emerged from the groups Singapore operation. This was announced during the second half of 2014, and has become operational in Q1 2015. This is a collaboration between IQE, WIN Semiconductors and Nanyang Technological University with the purpose of accelerating the development of compound semiconductor technology in Singapore, and providing an effective incubator for bringing new innovations to market. IQE will be the wafer provider to new high volume applications which emerge. As detailed in note 4, this programme necessitated the group incurring cash costs relating to the reorganisation of £4.8m (2013: £3.4m), provisions for asset impairment of £6.3m, and provisions for onerous leases of £6.7m.
In addition, the group has now established six Business Units along market lines, to address its primary and emerging markets :
Each Business Unit has a clear product and customer focus, but continues to benefit from the production and technology synergies of the whole IQE Group.
Key Product Development Milestones
Wireless
IQE has continued to develop leading edge materials solutions in conjunction with its customer base to continue to improve the performance of front end modules for the ever increasing demands of reduced power, reduced size and fit for function. This has resulted in the continued improvement in efficiency for Power Amplifiers (PAs), which have consequently been able to continue to dominate over other solutions for this critical application. Device and systems architectures continue to evolve, and several programs have the potential to further increase compound semiconductor content. In addition, work is now beginning to address the requirements of 5G, which because of the higher frequencies are highly likely to require even more compound semiconductor content.
Photonics
VCSEL is the key enabling technology behind a number of high growth photonics markets including data communications, data centres, sensing applications, gesture recognition, health, cosmetics, illumination and heating applications.
IQE is the market leader for outsourced VCSEL materials, which has been achieved by virtue of its technology leadership. This includes the demonstration of VCSELs with record speeds, efficiencies and temperature performance. In addition, the 6" capability IQE demonstrated in 2014 has been significant in reducing the unit cost of chips and accelerating the adoption of this technology. This is evident in the strong year on year growth in photonics sales, which was c.30% in constant currency for non-infrared applications.
The Group also announced its participation in a 23M programme to establish a Pan European pilot line for the production of VCSEL components in conjunction with Philips, ST, Sidel and Mellanox.
InfraRed
IQE is a global leader in the supply of indium antimonide and gallium antimonide wafers for advanced infrared applications. We made sound technical progress during 2014 with the launch of the industry's first 150mm indium antimonide wafers, a major milestone in reducing the overall cost of chips to drive increasing adoption. This success was followed up with a number of significant contract wins for the division. In addition, there has been significant work in developing these materials for consumer sensing applications, which will drive much higher volumes of wafers in the future.
Advanced Solar (CPV)
As announced on 24 March 2014, IQE's stake in Solar Junction ("SJC") was acquired by a new strategic investor with a strong interest in accelerating the deployment of CPV systems on a global basis. IQE remains the materials partner to SJC by virtue of its exclusive wafer supply agreement. IQE achieved full qualification with SJC on its high volume manufacturing platform, and pilot production for field deployment commenced in January 2015. We expect this to ramp into volume through 2015 and 2016.
IQE also became a key partner in a EU funded programme during 2014, to develop 4-junction advanced solar cells for space applications.
Power
Gallium nitride on Silicon (GaN on Si) is driving a technology shift in the multi-billion dollar power switching and LED markets. IQE has continued to push the technology boundaries and is making rapid progress both technically and in developing commercial relationships in the supply chain. This includes an agreement with M/A-COM Technology Solutions Inc to deliver 200mm GaN on Si. IQE was also selected as a key partner in the Clean Energy Manufacturing Innovation Institute announced by President Obama.
Gallium Nitride on Silicon Carbide (GaN on SiC) is similarly driving a technology shift in a number of high power radio applications such as radar, CATV and base stations. IQE has developed high quality 150mm GaN on SiC material, which is enabling the supply chain to improve efficiency and reduce cost in order to accelerate the adoption of this material. The progress made by IQE was recognised during 2014 with an award from CS International.
Current Trading and Outlook
The Group's global leadership in wireless and its developing pipeline of high growth opportunities positions it well to continue its growth profile over the coming years.
The current financial year has started in line with expectations, and the outlook for the full year remains positive, with strong prospects driven by the Group's diversification strategy. The Board remains confident of achieving our expectations for the full year earnings and we anticipate that we will continue to benefit from strong cash flows.
Dr Drew Nelson OBE
President & Chief Executive Officer
24 March 2015
Consolidated income statement for the year ended 31 December 2014
Note | 2014 £'000 | 2013 £'000 | |
Revenue | 3 | 112,011 | 126,774 |
Cost of sales | (86,015) | (103,669) | |
Gross profit | 25,996 | 23,105 | |
Other income and expenses | (1,726) | (179) | |
Selling, general and administrative expenses | (17,103) | (15,580) | |
Operating profit | 7,167 | 7,346 | |
Finance costs | (1,924) | (2,154) | |
Adjusted profit before tax | 16,189 | 13,010 | |
Adjustments | 4 | (10,946) | (7,818) |
Profit before tax | 5,243 | 5,192 | |
Taxation | (3,247) | 934 | |
Profit for the year | 1,996 | 6,126 | |
Profit attributable to: | |||
Equity shareholders | 1,632 | 5,955 | |
Non-controlling interest | 364 | 171 | |
1,996 | 6,126 | ||
Adjusted basic earnings per share | 5 | 2.51p | 2.09p |
Basic earnings per share | 5 | 0.25p | 0.93p |
Adjusted diluted earnings per share | 5 | 2.42p | 2.00p |
Diluted earnings per share | 5 | 0.24p | 0.89p |
Consolidated statement of comprehensive income for the year ended 31 December 2014
2014 £'000 | 2013 £'000 | ||
Profit for the year | 1,996 | 6,126 | |
Currency translation differences on foreign currency net investments* | 5,192 | (3,294) | |
Total comprehensive income for the year | 7,188 | 2,832 | |
*This may be subsequently reclassified to profit or loss | |||
Total comprehensive income attributable to: | |||
Equity shareholders | 6,822 | 2,779 | |
Non-controlling interest | 366 | 53 | |
7,188 | 2,832 |
Consolidated statement of changes in equity for the year ended 31 December 2014
Share capital | Share premium | Retained earnings | Exchange rate reserve | Other reserves | Non-controlling interests | Total equity | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 January 2014 | 6,475 | 48,958 | 48,704 | (401) | 6,762 | 1,753 | 112,251 |
Comprehensive income | |||||||
Profit for the year | - | - | 1,632 | - | - | 364 | 1,996 |
Foreign exchange | - | - | - | 5,190 | - | 2 | 5,192 |
Total comprehensive income | - | - | 1,632 | 5,190 | - | 366 | 7,188 |
Transactions with owners | |||||||
Share based payments | - | - | - | - | 1,458 | - | 1,458 |
Issues of ordinary shares | 128 | 150 | - | - | - | - | 278 |
Total transactions with owners | 128 | 150 | - | - | 1,458 | - | 1,736 |
Balance at 31 December 2014 | 6,603 | 49,108 | 50,336 | 4,789 | 8,220 | 2,119 | 121,175 |
Share capital | Share premium | Retained earnings | Exchange rate reserve | Other reserves | Non-controlling interests | Total equity | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 January 2013 | 5,882 | 33,445 | 42,749 | 2,775 | 5,347 | - | 90,198 |
Comprehensive income | |||||||
Profit for the year | - | - | 5,955 | - | - | 171 | 6,126 |
Foreign exchange | - | - | - | (3,176) | - | (118) | (3,294) |
Total comprehensive income | - | - | 5,955 | (3,176) | - | 53 | 2,832 |
Transactions with owners | |||||||
Acquisition of Kopin wireless | - | - | - | - | - | 1,700 | 1,700 |
Share based payments | - | - | - | - | 1,415 | - | 1,415 |
Issues of ordinary shares | 593 | 15,513 | - | - | - | - | 16,106 |
Total transactions with owners | 593 | 15,513 | - | - | 1,415 | 1,700 | 19,221 |
Balance at 31 December 2013 | 6,475 | 48,958 | 48,704 | (401) | 6,762 | 1,753 | 112,251 |
Consolidated balance sheet as at 31 December 2014
Note | 2014 £'000 | 2013 £'000 | |
Non-current assets: | |||
Intangible assets | 82,079 | 75,859 | |
Property, plant and equipment | 66,588 | 71,840 | |
Deferred tax asset | 12,332 | 16,040 | |
Total non-current assets | 160,999 | 163,739 | |
Current assets: | |||
Inventories | 18,276 | 17,702 | |
Trade and other receivables | 24,463 | 22,907 | |
Cash and cash equivalents | 7 | 5,584 | 3,258 |
Total current assets | 48,323 | 43,867 | |
Total assets | 209,322 | 207,606 | |
Current liabilities: | |||
Borrowings | 7 | (14,720) | (4,804) |
Trade and other payables | (30,396) | (31,114) | |
Provisions for other liabilities and charges | (1,551) | - | |
Total current liabilities | (46,667) | (35,918) | |
Non-current liabilities: | |||
Borrowings | 7 | (22,115) | (32,805) |
Other payables | (15,431) | (26,632) | |
Provisions for other liabilities and charges | (3,934) | - | |
Total non-current liabilities | (41,480) | (59,437) | |
Total liabilities | (88,147) | (95,355) | |
Net assets | 121,175 | 112,251 | |
Equity attributable to the shareholders of the parent: | |||
Share capital | 6,603 | 6,475 | |
Share premium | 49,108 | 48,958 | |
Retained earnings | 50,336 | 48,704 | |
Other reserves | 13,009 | 6,361 | |
119,056 | 110,498 | ||
Non-controlling interest | 2,119 | 1,753 | |
Total equity | 121,175 | 112,251 |
Consolidated cash flow statement for the year ended 31 December 2014
Note | 2014 £'000 | 2013 £'000 | |
Cash flows from operating activities: | |||
Adjusted cash inflow from operations | 19,614 | 16,173 | |
Cash impact of adjustments | (4,753) | (3,411) | |
Cash inflow from operations | 6 | 14,861 | 12,762 |
Net interest paid | (1,428) | (1,546) | |
Income tax received / (paid) | 1,258 | (686) | |
Net cash generated from operating activities | 14,691 | 10,530 | |
Cash flows from investing activities: | |||
Acquisition of Kopin | - | (36,533) | |
Capitalised development expenditure | (4,957) | (4,346) | |
Investment in other intangible fixed assets | (1,291) | (556) | |
Purchase of property, plant and equipment | (3,178) | (5,196) | |
Net cash used in investing activities | (9,426) | (46,631) | |
Cash flows from financing activities: | |||
Issues of ordinary share capital | 278 | 16,106 | |
Repayment of borrowings | 7 | (4,680) | (4,437) |
Increase in borrowings | 7 | 1,305 | 25,000 |
Net cash (used)/generated from financing activities | (3,097) | 36,669 | |
Net Increase in cash and cash equivalents | 2,168 | 568 | |
Cash and cash equivalents at 1 January | 7 | 3,258 | 2,773 |
Exchange gains on cash and cash equivalents | 158 | (83) | |
Cash and cash equivalents at 31 December | 7 | 5,584 | 3,258 |
NOTES TO THE RESULTS
GENERAL INFORMATION
The company is a public limited company, which is listed on the Alternative Investment Market (AIM) and incorporated and domiciled in England and Wales. The address of its registered office is Pascal Close, St Mellons, Cardiff, CF3 0LW.
1 BASIS OF PREPERATION
All figures are taken from the 2014 audited annual accounts unless denoted as 'unaudited'. Comparative figures in the results for the year ended 31 December 2013 have been taken from the 2013 audited annual accounts.
This financial information has been prepared on a going concern basis under the historical cost convention except where fair value measurement is required by IFRS, and in accordance with the Companies Act 2006 applicable to companies reporting under IFRS, International Financial Reporting Standards ("IFRS") as adopted by the European Union and IFRIC interpretations. The application of these standards and interpretations necessitates the use of estimates and judgements.
Certain statements in this announcement constitute forward-looking statements. Any statement in this announcement that is not a statement of historical fact including, without limitation, those regarding the Company's future expectations, operations, financial performance, financial condition and business is a forward-looking statement. Such forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, among other factors, changing economic, financial, business or other market conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described in this announcement and the Company undertakes no obligation to update its view of such risks and uncertainties or to update the forward-looking statements contained herein. Nothing in this announcement should be construed as a profit forecast.
These results will be announced to all shareholders on the London Stock Exchange and published on the Group's website on 24 March 2014. Copies will be available to members of the public upon application to the Finance Director at Pascal Close, Cardiff, CF3 0LW.
2 ACCOUNTING POLICIES
The accounting policies adopted are set out in the annual financial statements for the year ended 31 December 2014, as described in those financial statements.
3 SEGMENTAL ANALYSIS
2014 | 2013 | ||||||||||||||
(All figures £'000s) | £'000 | £'000 | |||||||||||||
Revenue by business segment : | |||||||||||||||
Wireless | 89,110 | 107,219 | |||||||||||||
Photonics | 21,761 | 18,685 | |||||||||||||
Electronics | 1,140 | 870 | |||||||||||||
Total revenue | 112,011 | 126,774 | |||||||||||||
Operating profit/(loss) by business segment : | |||||||||||||||
Wireless | 5,077 | 9,859 | |||||||||||||
Photonics | 3,291 | (2,454) | |||||||||||||
Electronics | (1,201) | (59) | |||||||||||||
Total operating profit | 7,167 | 7,346 |
4 ADJUSTED PROFIT MEASURES
The groups results are reported after a number of imputed non-cash charges and non-recurring items. Therefore, we have provided additional information to aid an understanding of the group's performance.
2014 £'000 | 2013 £'000 | ||||
Restructuring and reorganisation | 17,780 | 3,411 | |||
Gain on release of contingent deferred consideration | (9,903) | (3,026) | |||
Amortisation of acquired intangibles | 1,116 | 730 | |||
Discounting of long term acquisition related balances | 495 | 608 | |||
Share based payments | 1,458 | 1,415 | |||
Write down of investment in Solar Junction | - | 3,205 | |||
Acquisition related inventory fair value adjustment | - | 1,475 | |||
Total before tax | 10,946 | 7,818 | |||
Deferred tax on adjustments | 3,759 | (330) | |||
Total after tax | 14,705 | 7,488 |
The cash costs incurred were £4.8m (2013 : £3.4m) which related to redundancy costs, requalification costs and the duplication of overheads to support the transition of customers between production facilities.
The asset and lease provisions primarily related to the group setting aside its Singapore facility and certain equipment for use by a new joint venture called the Compound Semiconductor Development Centre ("CSDC"). The CSDC has been established to accelerate the development of compound semiconductor technology in Singapore, and to provide an effective incubator for bringing new innovations to market. In return, IQE will be the production partner for the high volume manufacturing that emerges from this incubator. The asset impairments related to equipment (£4.9m) and inventories ( £1.4m), and the provision for onerous leases £6.7m. There were no provisions relating to restructuring in 2013. These provisions are accounting estimates based on judgements, accordingly, the actual amounts may differ from these estimates.
4 ADJUSTED PROFIT MEASURES - CONTINUED
2014 £'000 | 2013 £'000 | ||||||||
Adjusted gross margin | 31,552 | 27,939 | |||||||
Reported gross margin | 25,996 | 23,105 | |||||||
Adjusted sales, general and administrative expenses | (13,935) | (13,383) | |||||||
Reported sales, general and administrative expenses | (17,103) | (15,580) | |||||||
Adjusted operating profit | 17,618 | 14,556 | |||||||
Reported operating profit | 7,167 | 7,346 | |||||||
Adjusted profit before tax | 16,189 | 13,010 | |||||||
Reported profit before tax | 5,243 | 5,192 | |||||||
Adjusted profit after tax | 16,701 | 13,614 | |||||||
Reported profit after tax | 1,996 | 6,126 | |||||||
2014 £'000 | 2013 £'000 | |||||
Profit attributable to equity shareholders | 1,632 | 5,955 | ||||
Minority interest | 364 | 171 | ||||
Tax | 3,247 | (934) | ||||
Share based payments | 1,458 | 1,415 | ||||
Finance costs | 1,924 | 2,154 | ||||
Depreciation of tangible fixed assets | 6,590 | 8,503 | ||||
Amortisation of intangible fixed assets | 3,902 | 2,591 | ||||
Profit and loss on disposal | 15 | - | ||||
Provision for onerous lease* | 6,673 | - | ||||
Acquisition related inventory fair value adjustment* | - | 1,475 | ||||
Impairment of assets/investments* | 6,354 | 3,205 | ||||
Release of contingent deferred consideration* | (9,903) | (3,026) | ||||
Restructuring and re-organisation* | 4,753 | 3,411 | ||||
EBITDA | 27,009 | 24,920 |
* Exceptional items impacting EBITDA include the following items: acquisition related inventory fair value adjustments, impairment of assets/investments, provision for onerous lease, reorganisation costs and the release of contingent deferred consideration.
5 EARNINGS PER SHARE
Basic earnings per share is calculated by dividing the profit attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year.
Diluted earnings per share is calculated by dividing the profit attributable to ordinary shareholders by the weighted average number of shares and 'in the money' share options in issue. Share options are classified as 'in the money' if their exercise price is lower than the average share price for the year. As required by IAS 33, this calculation assumes that the proceeds receivable from the exercise of 'in the money' options would be used to purchase shares in the open market in order to reduce the number of new shares that would need to be issued.
The directors also present an adjusted earnings per share measure which eliminates certain non-cash items in order to provide a more meaningful underlying profit measure. The adjustments are detailed in note 4.
| 2014 £'000 | 2013 £'000 |
Profit attributable to ordinary shareholders | 1,632 | 5,955 |
Adjustments to profit after tax (note 4) | 14,705 | 7,488 |
Adjusted profit attributable to ordinary shareholders | 16,337 | 13,443 |
2014 Number | 2013 Number | |
Weighted average number of ordinary shares | 650,836,462 | 642,239,979 |
Dilutive share options | 25,116,813 | 30,127,305 |
Adjusted weighted average number of ordinary shares | 675,953,275 | 672,367,284 |
Adjusted basic earnings per share | 2.51p | 2.09p |
Basic earnings per share | 0.25p | 0.93p |
Adjusted diluted earnings per share | 2.42p | 2.00p |
Diluted earnings per share | 0.24p | 0.89p |
6 CASH GENERATED FROM OPERATIONS
The Group | 2014 £'000 | 2013 £'000 |
Profit before tax | 5,243 | 5,192 |
Finance costs | 1,924 | 2,154 |
Depreciation of property, plant and equipment | 6,590 | 8,503 |
Amortisation of intangible assets | 3,902 | 2,591 |
Profit and loss on disposal | 15 | - |
Acquisition related inventory fair value adjustments | - | 1,475 |
Impairment of assets / investments | 6,354 | 3,205 |
Onerous lease provisions | 6,673 | - |
Release of contingent deferred consideration | (9,903) | (3,026) |
Contingent deferred consideration (settled through contractual discounts) | (7,981) | (14,191) |
Share based payments | 1,458 | 1,415 |
Cash inflow from operations before changes in working capital | 14,275 | 7,318 |
(Increase)/decrease in inventories | (792) | 6,405 |
Decrease in trade and other receivables | 760 | 2,308 |
Increase/(decrease) in trade and other payables | 618 | (3,269) |
Cash inflow from operations | 14,861 | 12,762 |
7 ANALYSIS OF NET DEBT
At 1 January 2014 £'000 | Cash flow £'000 | Other non-cash movements £'000 | At 31 December 2014 £'000 | |
Cash and cash equivalents | 3,258 | 2,168 | 158 | 5,584 |
Bank borrowings due after one year | (31,902) | (1,305) | 11,205 | (22,002) |
Bank borrowings due within one year | (4,002) | 3,867 | (13,732) | (13,867) |
Finance leases due after one year | (903) | - | 790 | (113) |
Finance leases due within one year | (802) | 813 | (864) | (853) |
Total borrowings | (37,609) | 3,375 | (2,601) | (36,835) |
Net debt | (34,351) | 5,543 | (2,443) | (31,251) |
Cash and cash equivalents at 31 December 2014 comprised balances held in instant access bank accounts.
Non-cash movements include the new finance leases and foreign exchange movements on US dollar denominated borrowings.
8 POST BALANCE SHEET EVENTS
On 23 March the group entered into a joint venture agreement with WIN Semiconductors Corp and Nangyang Technological University to create the Compound Semiconductor Development Centre ("CSDC") in Singapore. The CSDC is a centre of excellence for compound semiconductor technology, with the aim of accelerating the development and commercialisation of new advanced semiconductor products.
IQE is has a 50% equity stake in the new venture, and as part of its contribution to the establishment of the CSDC IQE is providing facilities, equipment and IP on favourable terms. Further details are set out in note 4.