Final Results
Senior PLC
03 March 2005
Thursday 3 March 2005
Senior plc
Results for the year ended 31 December 2004
HIGHLIGHTS Year ended 31 December
----------------------
2004 2003(1)
------------------------------------ -------- --------
TURNOVER FROM CONTINUING OPERATIONS £306.8m £322.9m
------------------------------------ -------- --------
UNDERLYING PROFIT BEFORE TAX (2) £12.7m £11.4m
UNDERLYING EARNINGS PER SHARE (2) 3.65p 3.13p
----------------------------------- -------- --------
(LOSS) ON BUSINESSES SOLD (£13.3m) £nil
------------------------------------ -------- --------
(LOSS)/PROFIT BEFORE TAXATION (£5.2m) £6.4m
BASIC (LOSS)/EARNINGS PER SHARE (2.25p) 1.50p
------------------------------------ -------- --------
FREE CASH FLOW (2) £10.5m £20.2m
------------------------------------ -------- --------
NET BORROWINGS £50.6m £64.2m
------------------------------------ -------- --------
DIVIDENDS PER SHARE 2.00p 2.00p
------------------------------------ -------- --------
Note (1) : The comparative figures for 2003 have been restated to reflect the
adoption of FRS 17 'Retirement Benefits' and UITF 38 'Accounting
for ESOP Trusts'.
(2) : See Finance Director's Review for derivation of non-statutory information.
Commenting on the results, James Kerr-Muir, Chairman of Senior plc, said:
'Senior has delivered an encouraging set of results, achieving an increase in
underlying earnings per share and a reduction in debt despite the adverse
effects of the weakening US dollar and significant raw material price increases.
The Group's recent automotive diesel programme wins, scheduled to start
production in late 2006, combined with the ongoing recovery in the civil
aerospace market, mean Senior has an excellent base for profitable growth in the
medium-term.'
For further information please contact:
Senior plc
Graham Menzies, Group Chief Executive 01923 714702
Mark Rollins, Group Finance Director 01923 714738
Finsbury Group
Charlotte Hepburne-Scott / Gordon Simpson 020 7251 3801
This announcement, together with other information on Senior plc may be found
at: www.seniorplc.com
Note to Editors:
Senior is an international engineering group with operations in 11 countries.
Senior designs, manufactures and markets high technology components and systems
for the principal original equipment producers in the worldwide aerospace,
automotive and specialised industrial markets.
Chairman's Statement
--------------------
Senior made further progress during 2004 in building the foundations for an
improved future performance. The ongoing focus on better production efficiency,
process improvement and enhanced product development are all targeted at
delivering profitable organic growth for the future. It is particularly
encouraging to report that, in the latter part of 2004, the Group secured a
number of automotive programmes for new products developed over the past two
years. The year's main operating challenge was the significant rise in raw
material prices. Profits were also adversely impacted by the translation effect
of the continued weakening of the US dollar. Against this background, the Group
reported an improvement in underlying earnings per share and a further reduction
in net debt.
Financial Results
Largely because of the weaker US dollar and the disposals completed in the year,
Group turnover declined by 8.2% to £325.9m (2003 : £354.9m) and operating profit
before goodwill amortisation by 9.2% to £16.8m (2003 : £18.5m). A much reduced
charge for interest and lower net finance charges for retirement benefits
resulted in underlying profit before taxation increasing to £12.7m (2003 :
£11.4m). Underlying earnings per share increased by 16.6% to 3.65p (2003 : 3.13p
restated for the full implementation in 2004 of Financial Reporting Standard 17
'Retirement Benefits' and Urgent Issues Task Force 38 'Accounting for ESOP
Trusts'). The derivation of underlying earnings per share and other
non-statutory information is explained in the Finance Director's Review.
The loss on disposal of businesses was £13.3m (2003 : £nil) such that the Group
reported a loss after tax of £6.9m (2003 : £4.6m profit). The basic loss per
share was 2.25p (2003 : 1.50p earnings per share).
In the Aerospace Division, the reported turnover reduction of 2.9% to £139.6m
(2003 : £143.8m) was entirely due to the weaker US dollar. Underlying demand
improved and this, together with a continued focus on manufacturing efficiency
and the benefit of prior year cost reductions, resulted in operating profit before
goodwill amortisation increasing by 20.8% to £9.3m (2003 : £7.7m). The recovery
in the civil sector gained momentum throughout the year and demand in the defence
and military sector remained steady. The operating margin was 6.7% (2003 : 5.4%).
Sales of automotive vehicles were flat in both North America and Europe.
However, turnover in the Group's Automotive Division declined by 5.2% to £122.9m
(2003 : £129.6m), primarily due to adverse exchange rate movements and some
North American product programmes coming to an end. In Europe and the Rest of
the World the Group's automotive turnover increased. Impacted by adverse
exchange rate movements, raw material price increases and supplier problems in
France, Divisional operating profit before goodwill amortisation declined by
14.3% to £6.6m (2003 : £7.7m) resulting in an operating margin of 5.4% (2003 :
5.9%).
In the Industrial Division, the sale of the five industrial hose businesses, for
a total consideration of £8.3m, was completed in August bringing the Group's
ongoing disposal programme to an end. The turnover of the three remaining
industrial businesses declined by 10.2% to £44.9m (2003 : £50.0m) and the
operating profit before goodwill amortisation to £0.5m (2003 : £2.0m). The
reductions were the result of poor market conditions and the costs of the major
rationalisation exercises undertaken at two of the three operations.
Net debt at the end of 2004 was £50.6m, a 21% reduction from the 2003 year-end
debt of £64.2m.
Dividend
The Board is recommending an unchanged final dividend of 1.35p per share in
respect of 2004, bringing the total dividend for the year to 2.00p per share
(2003 - 2.00p).
Employees and the Board
Gordon Campbell joined the Group as a non-executive director in July 2004 and I
would like to welcome him to the Board. Having been appointed to the Board
during the year he will stand for re-election by the shareholders at the
forthcoming Annual General Meeting.
The Group's employees have once again worked with enthusiasm and commitment
whilst dealing with the many challenges our economies, industries and customers
presented to us. I would like to thank them for their wholehearted contribution
during 2004.
Outlook
The recovery in the aerospace industry is well underway with demand for large
civil aircraft increasing and, whilst automotive market demand remains steady,
new programme wins in the diesel sector, in Europe and more particularly in
North America, augur well for the future. The new automotive products go into
production from mid 2006 onwards and, as previously stated, capital investment
is expected to increase significantly during 2005 as production capacity is
installed to meet the growth in demand.
The Group's disposal programme, which commenced in 2000, is at an end and most
of the planned plant rationalisations have been completed. The US dollar has
been relatively stable against other major currencies since the year-end but raw
material prices show few signs of declining. Trading in the first two months of
2005 has been satisfactory.
As a result, the Group can anticipate a challenging but less volatile
environment in 2005 with encouraging prospects thereafter as the new automotive
programmes go into production and the aerospace market continues to grow.
James Kerr-Muir Chairman
Chief Executive's Review
------------------------
The Group remains committed to the strategy of operational improvement, cost
reduction and value enhancement through product and process design and
development. Operational excellence, impeccable customer service and profitable
pricing continue to be core Group objectives.
Senior is a supplier of engineered products to OEM customers. The demands upon
its factories are directly linked to the market conditions its customers are
experiencing as well as the relative success of their products in their chosen
market sectors. Over the past two years, Senior has significantly increased its
resources in the development of new products and processes in order to increase
sales to the OEM customers and, irrespective of the market conditions, grow the
top line sales of the Group. These efforts are beginning to bear fruit.
In Aerospace, the civil aircraft sector continues to recover. Boeing is forecast
to build 314 planes in 2005 compared to 285 in 2004. At Airbus, the expectation
is for deliveries of 350 aircraft in 2005, up from 320 in 2004. Combined, this
10% increase in high value products - aircraft and engines - demonstrates the
ongoing recovery across the industry. The regional jet builders (and their
engine suppliers) are not as ambitious because most of their main customers, the
big North American hub operators, remain in financial difficulty. Senior's
Aerospace Division has around 29% of its turnover in the defence and military
sector where demand has been strong, particularly for replacement parts for
aircraft serving in active military regions around the world. The Division also
contains elements of medical and semi conductor business, both of which saw
solid demand in 2004.
Across the Aerospace Division, the total anticipated shipset value for each
Airbus A380 aircraft has grown to about £190k. The substantial development costs
on the programme are coming to an end and it is anticipated that more than ten
shipsets will be delivered in 2005 as production commences. The maiden flight of
the A380 is targeted for the first half of 2005. The shipset value on the
Lockheed Martin Joint Strike Fighter has also increased (now approximately
£300k). Whilst volume production is still some years off, revenue is beginning
to be generated with test, prototype and pre-production parts now in
manufacture. Being incremental to current production, both these programmes will
add future sales and value to the Division.
Other potential incremental programmes of note include the Eurofighter, which
has now recommenced assembly, the Boeing 787 and Airbus 350 aircraft, for which
tenders are now being sought, and the A400M, a new European military transport
aircraft.
Senior's Automotive Division experienced a range of challenges and opportunities
during 2004. The market places in North America and Europe are mature and saw
little growth in the period. In the USA, however, Asian car companies continued
to increase share at the expense of the 'Big 3', whose market share declined
from 60.2% in 2003 to 58.7% in 2004. Their initiatives to retain market share,
and stem the decline, led to continued pressure on the Division's product
pricing. The situation was exacerbated by the steep increase in the price of
many raw materials, including the stainless steels used in abundance by Senior.
During the year, the management time absorbed in dealing with these pricing
issues was considerable.
The Group's automotive operation in the USA continued to reduce sales as product
programmes came to an end as expected and, together with the raw material
issues, it was a challenge to ensure the momentum required in new product
development was maintained. Pleasingly, these efforts were rewarded during 2004,
with the booking of several new product programmes, mainly associated with
commercial diesel engine production.
In Europe, all commercial vehicles and about fifty percent of passenger cars use
diesel engines, whereas in North America the number of diesel engines produced
is much lower because they are rarely installed in passenger vehicles. New US
legislation means that by 2007 all US diesel engines must conform to much
tougher emission standards and, to achieve this, all manufacturers of diesel
engines are converting to what is known as 'common rail' technology. This
technology is already widely used by the European manufacturers to increase
power output, reduce noise and vibration, improve fuel consumption and meet the
more stringent emissions legislation.
Over the past three years, the product development efforts of Senior Automotive
have been increasingly focused on diesel engines both in Europe and the USA and
several new incremental programmes were won during 2004. It is planned that the
manufacturing capacity needed to put these new products into production will
increase overall Group capital expenditure to nearly twice depreciation for
2005.
The planned industrial disposal programme was completed in 2004 with the
Industrial Division reducing from eight operations to three, following the sale
of the Division's five industrial hose businesses. The market conditions
experienced by the remaining three proved to be mixed. Canada's economy
continued strongly, which helped, but demand from oil and gas, power generation
and UK construction were well below expectation. A substantial cost reduction
programme was initiated to improve the future performance of the Division, the
benefits of which are expected to be seen in 2005 assisted by some degree of
market recovery.
Aerospace Division
The civil aerospace market began to show signs of progressive recovery in 2004,
following the market turmoil experienced in 2002 and 2003 as a result of the
events of 9/11. Further recovery is expected in 2005.
Amongst the larger civil aircraft manufacturers, Airbus is expected to deliver
350 planes in 2005, a 15% increase over the 305 planes delivered in 2003 and a
9% increase over the 320 planes delivered in 2004. By contrast, Boeing is
moving from 281 deliveries in 2003 and 285 in 2004 to an expected 314 deliveries
in 2005 - a 12% increase over the three years. In the regional jet sector,
Bombardier delivered 242 planes in 2003 but only 195 in 2004, a reduction of
19%. The other major regional jet manufacturer, Embraer, increased its
deliveries by 47% from 101 in 2003 to 148 in 2004. The engine manufacturers'
demands upon our operations mirrored the changes in the mix of demand for the
aircraft.
Demand for military and defence products remained at around 29% of divisional
sales. This continued to help Senior Aerospace SSP, in Los Angeles, which
designs and fabricates high pressure ducting systems. The company moved ahead
strongly on all fronts during the year and completed its factory modernisation
programme. It now has a manufacturing facility that truly reflects its world
leading product design capability.
Senior Aerospace Metal Bellows in Sharon, Massachusetts, specialises in
edge-welded bellows products. It benefited from the recovery in civil aircraft
build rates, the demand for spares as more aircraft returned to the sky, and
from the military and defence sector remaining strong. The cost reductions
implemented in 2002 and 2003 also helped the company's profitability during
2004.
Senior Aerospace BWT, in the UK, made little progress in 2004. This company has
a technical leadership position in ultra low weight passenger cabin ducting with
its biggest customer being Bombardier to whom it sells in US dollars - hence the
dual challenges in 2004 of declining demand and a declining sterling selling
price. There are a variety of initiatives and new product programmes in
development to help mitigate this situation in the future.
Senior Aerospace Composites is located in Wichita, Kansas, and manufactures
composite ducting, but to a different specification to BWT. This company has
borne very significant start-up costs on the Airbus A380, but these are now
declining as the A380 programme starts production. Recovery in demand for
business jets at its biggest customer, Cessna, will also help the business to
move ahead.
In France, Senior Aerospace Ermeto was the main operation in the Group affected
by the pause in production of the Eurofighter. This programme is scheduled to
recommence during 2005. Ermeto supplies pipework and associated components for
the hydraulic systems on the Eurofighter and other aircraft. Product development
and production improvements are helping its recovery. At Senior Aerospace
Calorstat, also in France, 2004 was a year of significant progress, helped by
new leadership of the business and demand being ahead of expectations at a
number of its customers.
Senior Aerospace Bird Bellows has a leading position in the supply of flexible
high pressure metallic ducting components. Airbus's increasing build rate is
helping Bird to grow turnover with the business also benefiting from the offload
work being outsourced by Airbus, as it prepares for increased volumes and the
ramp up in production of the much larger A380.
Senior Aerospace Bosman, in Holland, made significant progress in securing new
business with OEMs as its traditional repair business declined. Product detail
manufacture is being outsourced to lower cost countries and the business is
planning to move to a smaller facility incorporating design, final assembly and
testing only. New business, both in aerospace and power generation, is in
discussion.
In San Diego, USA, the Group has two aerospace operations. Senior Aerospace Jet
Products began to see some recovery in 2004 as the build rate of the Boeing 737
increased. At Senior Aerospace Ketema, an improved result was helped by higher
levels of demand on a range of programmes. However, the operation will
experience a significant mix change in 2005 as new business from Goodrich,
Rolls-Royce and Pratt & Whitney goes into production to replace reduced demand
from the regional jet engine manufacturers. This will entail further investment
in the complex machining equipment necessary to meet the stringent manufacturing
demands required by the new generation of aircraft engines.
Overall, the Aerospace division made healthy progress during 2004 with improved
operating profits and an increase in operating margin. 2004 was a typical year
for capital expenditure with £4.1m invested (75% of depreciation). The focus on
lean manufacturing remains as strong as ever and this should help further
progress to be made as the aerospace market continues its recovery.
Automotive Division
The Group's main automotive markets, the USA and Europe, were flat in 2004.
Within them, however, the trend of the Asian brands winning market share from
the regional brands continued. In the USA, the 'Big 3' market share declined
again, whilst Toyota and Nissan made further inroads. In Europe, BMW had a good
year, Fiat a poor one and Toyota again advanced its market position.
Volume was not the primary challenge in 2004 for Senior Automotive. The major
challenge was, and still is, raw materials with some genuine shortages,
suppliers demanding huge price rises and the vehicle manufacturers resisting
component price increases because of the impact on their own limited
profitability.
The worst impact was at Senior Automotive Bartlett, in the USA, where some of
its products were designed out of customers' vehicles and some legacy products
moved to lower cost countries. The operation got through the year, with huge
management effort, and with very substantial progress made in securing
incremental business with new customers for new products. These products, all
for diesel engine applications, include high pressure fuel lines, common rails
and exhaust gas recycling coolers. Test facilities are being substantially
upgraded and manufacturing capacity installed ready for production starting in
late 2006, in order that the customers' diesel engines will meet the new 2007
emissions legislation. Capital expenditure at this plant will be substantially
higher in 2005 and 2006 as a result. The ongoing enquiry rate associated with
this legislation change still remains high. The recovery in Bartlett's financial
performance should start in 2006.
Senior Automotive Crumlin has also been focused on product development whilst,
like Bartlett, it has suffered migration of legacy products to lower cost
operations. Diesel engines are in widespread use in passenger cars in Europe and
Crumlin has designed, developed and tested a new exhaust gas recycling cooler
that is lighter and more efficient than anything else on the market. Substantial
prototype and application engineering work is in progress with three high volume
European diesel engine manufacturers.
At Senior Automotive Blois, in France, 2004 turned out to be a year of great
challenge. Its financial performance deteriorated as a result of unexpectedly
high volume increases, a key production plant supplier going into receivership
and a key supplier failing to consistently maintain supplies at the required
level. However, additional raw material sources have now been commissioned with
new machine capacity, from a different equipment supplier, shortly due for
installation. Recovery is expected in 2005.
Senior Automotive Kassel, in Germany, moved ahead in 2004, helped by the cost
reduction actions taken in 2003 and by stronger demand from its traditional
customers. The company has many new product applications in discussion and
further progress is expected.
Senior Automotive Olomouc, a greenfield site in the Czech Republic, remained
profitable throughout 2004 having moved into profit for the first time at the
end of 2003. Its products had been relocated from the Group's Blois facility in
France over the previous two years. It is anticipated that further expansion
will take place at this site in due course.
Senior Automotive Sao Paulo, in Brazil, also moved ahead in 2004. A more stable
local economy and steadier market demand helped its automotive business. A
higher level of demand was seen for its industrial products.
Senior's operation in India, Senior Automotive New Delhi, grew strongly, winning
new business for its domestic OEM automotive market as well as serving the
growing European automotive aftermarket. As a result, plans are in place to
increase the floorspace of the factory during 2005 and to install additional
manufacturing capacity. Further growth in this business is anticipated.
Senior Automotive Cape Town, in South Africa, had a successful year, beginning
with the move into a much larger factory, the installation of new manufacturing
equipment and the start of production on a series of new product lines. The
Automotive Division's key legacy product, for which Senior has a substantial
market position, is the exhaust flex for front wheel drive cars. This
historically migrated from Bartlett in the USA and Crumlin in the UK to Cape
Town as customers took advantage of the weak local currency. More recently, the
South African Rand has strengthened so stemming the flow. Nonetheless, unit
volumes on existing programmes continue to grow.
Whilst 2004 was a challenging year for Senior Automotive, the Division is now
beginning to see the fruits of the effort and resource that has gone into new
product development over the past two years. As a consequence, the performance
of the Division is expected to improve in the coming years.
Industrial Division
The final planned disposal was completed during 2004, leaving turnover at the
remaining three operations at £44.9m in 2004 (2003 - £50.0m). The five
industrial hose operations that left the Group in August 2004 had sales for the
seven months prior to disposal of £19.1m (£32.0m for the full year in 2003). The
financial details of the disposal are contained in the Finance Director's
Review.
Of the three remaining businesses, Canada did well, helped by a supportive economy,
continued attention to its cost base and the development of a more cost-effective
supply base.
At Pathway, in the USA, the factory in Tennessee was closed and the factory in
Texas expanded. All production operations are now in the Texan facility. Pathway
is a world leader in the design, fabrication and installation of large expansion
joints for process plant, oil and gas and power generation applications but,
during 2004, the market demand for its products remained at a low level. A
recovery in demand has become evident at the start of 2005 and this, together
with the management and cost base overhaul now being implemented, should result
in the performance of Pathway improving.
Senior Hargreaves is the market leader in the design, fabrication and
installation of ventilation ductwork but new construction in the UK has recently
been in the doldrums. The business underwent a strategic review in 2004 with the
result that, in future, a greater emphasis will be placed on higher
specification applications and the retail side of the business. Hargreaves is
expected to start to make progress in 2005 with the new strategy in place and
the completion of the ongoing Wembley Stadium contract.
The three industrial businesses are all in shape to improve their performance in
2005 and continue to progress thereafter.
Graham Menzies Chief Executive
FINANCE DIRECTOR'S REVIEW
-------------------------
Financial Performance
The Group fully implemented Financial Reporting Standard 17 'Retirement
Benefits' and Urgent Issues Task Force 38 'Accounting for ESOP Trusts' in the
period. The comparative figures for 2003 have been restated with underlying
earnings per share for 2003 being restated to 3.13p from the previously reported
3.52p.
The Chairman has commented on the Group's headline results in his statement. For
a second consecutive year, the reported results were significantly impacted by
adverse currency movements with the average rate of the US dollar weakening by
10.4% (US$ 1.83 : £ in 2004 compared to US$ 1.64 : £ in 2003). Overall, on
translation, currency movements reduced turnover of continuing operations by
£19.8m (6.1%) and operating profit from continuing operations before goodwill
amortisation by £1.5m (8.6%) when compared to 2003.
Hence, when stated on a constant currency basis, Group turnover from continuing
activities increased by 1.2% to £306.8m (2003 - £303.1m using 2004 average
exchange rates) and the Group's operating profit from continuing operations
before goodwill amortisation increased by 3.1% to £16.4m (2003 - £15.9m). The
operating profit of the Aerospace Division improved by 32.9% to £9.3m (2003 -
£7.0m), the Automotive Division declined by 7.0% to £6.6m (2003 - £7.1m) and the
Industrial Division, heavily impacted by the restructurings at Pathway and
Hargreaves, declined to £0.5m (2003 - £1.8m).
The Group's operating profit is reported after £1.7m (2003 - £1.3m) of
reorganisation and restructuring costs. The main reasons for the 2004 charge
were: the consolidation of Pathway's manufacturing onto a single site (£0.4m);
the outsourcing of component manufacture at Senior Aerospace Bosman (£0.4m) and
the business restructurings at Senior Automotive Blois and Senior Hargreaves
(each £0.3m).
Interest Charge
The net interest charge fell by 41% to £2.9m (2003 - £4.9m) due to a £0.8m
interest receipt, received in connection with the recovery of the US tax
overpaid in prior periods, as well as the combination of lower interest rates,
reduced borrowings and the weaker US dollar. Interest cover, calculated on
operating profit before goodwill amortisation less the net finance cost in
respect of retirement benefits, was 5.4 times (2003 - 3.3 times).
Net Finance Cost - retirement benefits
The net finance cost in respect of retirement benefits fell to £1.2m (2003 -
£2.2m). This cost, which was reported for the first time in 2004 following the
full implementation of FRS 17, arises from the difference between the expected
return on pension assets and the interest on pension scheme liabilities.
Taxation
The overall tax charge for 2004 was £1.7m (2003 - £1.8m) with £0.2m (2003 -
£nil) relating to the profit on sale of fixed assets. The Group's effective tax
rate for 2004, measured on profit before goodwill amortisation and the effect of
the disposal of operations and fixed assets, was 11.8% (2003 - 15.8%). The low
2004 effective tax rate benefited from £0.9m of adjustments in respect of prior
years. During the year, cash refunds of £4.0m were received in respect of US tax
overpaid in prior periods such that, overall, the Group recovered a net £2.7m in
respect of taxes in 2004 compared to the £0.8m paid during 2003.
Disposals
The Group disposed of its five industrial hose businesses (located in the UK,
France, Holland, Sweden and the USA) in August. The consideration was discharged
by way of £5.8m of cash at completion and the issue of a £2.5m convertible loan
note and £2.5m in convertible preference shares. In calculating the total
anticipated consideration of £8.3m, on a debt-free/cash-free basis, full
provision was made against the carrying value of the convertible preference
shares. A loss on disposal of £13.3m was recorded after taking account of the
£0.6m of disposal costs, £1.3m of goodwill held on the Group's balance sheet and
£8.7m of goodwill previously written-off directly to reserves.
Earnings and Dividends per Share
As a result of the loss on disposal of the industrial hose businesses, the Group
reported a basic loss per share of 2.25p (2003 - earnings per share of 1.50p).
Underlying earnings per share, before goodwill amortisation and the effect of
the disposal of operations and fixed assets, was 3.65p (2003 - 3.13p).
An unchanged final dividend of 1.35p per share is proposed to be paid on 27 May
2005 to shareholders on the register on 29 April 2005. This will bring the total
dividends paid in respect of 2004 to 2.00p (2003- 2.00p).
Cash Flow
2004 2003
£m £m
------- -------
Operating profit 11.7 13.1
Goodwill amortisation 5.1 5.4
Depreciation 13.3 16.1
Net capital expenditure (1) (9.7) (6.9)
Pension payments above service cost (4.0) (1.3)
Working capital movement (5.7) (0.4)
Net interest paid (2.9) (5.0)
Tax recovered / (paid) 2.7 (0.8)
------- -------
Free cash flow 10.5 20.2
Net disposals and acquisitions 4.5 0.4
Dividends paid (6.1) (6.1)
Effect of exchange rates 4.7 8.7
------- -------
Reduction in net borrowings 13.6 23.2
------- -------
Net borrowings 50.6 64.2
======= =======
(1) Includes finance leased capital expenditure of £0.4m (2003 - £nil).
Free cash flow was £10.5m (2003 - £20.2m). The year-on-year reduction was
largely due to £4.0m (2003 - £1.3m) of pension payments in excess of service
cost and an adverse working capital movement of £5.7m (2003 - £0.4m). This was
primarily due to changes in customer mix, year-end development inventory for the
Joint Strike Fighter, which was due for shipment in early 2005, and a higher
level of contract debtors at Senior Hargreaves, a significant portion of which
has already been recovered in 2005. Net capital expenditure increased to 73% of
depreciation (2003 - 43%).
Funding and Liquidity
Net borrowings for the Group fell by £13.6m in the year to end at £50.6m, with
exchange rate movements, principally the weakening US dollar (from $1.79 : £ to
$1.92 : £), accounting for £4.7m of the reduction. Gross debt at the year-end was
£57.3m (2003 - £79.1m) of which 92% was in US dollars as a policy hedge against
the Group's US dollar assets. Gearing, at the year-end, was 67% (2003 - 81%)
measured on total shareholders' funds and 43% (2003 - 52%) measured on net assets
before retirement benefit liabilities.
The Group primarily finances its borrowings through the US private placement
market and two revolving credit facilities. During the year, the term of the
smaller, US$25m, revolving credit facility was extended by 12 months to May
2007. At the end of 2004 the Group had total facilities of £130.4m, of which
£73.1m was unused. £111.1m of the total facilities were committed for more than
one year.
Financial Risk Management
The main financial risks faced by the Group continue to be movements in interest
rates and foreign currency exchange rates as well as funding and liquidity
risks. All such risks are managed by a centralised treasury department which
reports to the Group Finance Director. It operates under the guidance of the
Treasury Committee, which meets quarterly and acts according to the laid-down
objectives, policies and authority levels approved by the Board. The Group's
external auditors attend the Treasury Committee once a year. All activities are
focused on the management and hedging of risk and it is Group policy not to
engage in speculative financial transactions.
The Group is exposed to movements in exchange rates for both foreign currency
transactions and the translation of net assets and profit and loss accounts of
overseas operations. The Group has a policy of hedging its net investment in
overseas operations through currency denominated loans and forward contracts but
it does not hedge the effects of currency movements on the translation of its
overseas earnings into sterling. Transaction exposures are, however, normally
hedged through forward exchange contracts on a rolling 12 month basis.
It is Group policy to have the majority of its gross borrowings subject to fixed
rates of interest. This is achieved through having a mixture of fixed and
variable rate borrowings and by entering into interest rate swaps. At the
year-end 66% (2003 - 62%) of gross borrowings were subject to fixed rates.
Pensions
The Group operates a number of defined benefit pension plans, with the largest
being the UK scheme, as well as a number of geographically based defined
contribution and government sponsored arrangements. The Group fully implemented
FRS 17 'Retirement Benefits' during the year.
At the end of 2004, total FRS 17 pension and post-retirement liabilities were
£41.2m (2003 - £44.0m) with £33.5m (2003 - £35.5m) being in respect of the UK
scheme. The triennial actuarial valuation of the UK scheme was carried out
during 2004 with the past service deficit being confirmed as £18.5m. This is to
be funded by additional Company contributions of £2.6m per annum. During 2004 an
additional contribution of £1.4m was made in respect of the UK scheme in
anticipation of the outcome of the actuarial valuation and a supplementary
payment of £2.4m made in respect of the three US defined benefit schemes to
improve their funding position. The actuarial deficit for the UK scheme is lower
than the FRS 17 deficit primarily due to the different discount rates used to
value the liabilities.
In total, £2.0m (2003 - £2.0m) was charged to the profit and loss account during
2004 for defined benefit schemes, in addition to the net finance costs described
earlier. The total charge for defined contribution schemes was £2.2m (2003 -
£2.7m).
International Accounting Standards
Senior will be reporting its financial results in accordance with International
Financial Reporting Standards (IFRS) from 1 January 2005. The conversion project
is on-going and the Auditors are due to report to the Audit Committee in May 2005.
It is considered that the standards potentially having the most significant
effect on the Group are:
IFRS 2 Share-based Payments - IFRS 2 requires all options granted since 7
November 2002 to be valued at the date of the grant and the value amortised
through the profit and loss account over the likely life of the option. The
Group only granted such options on 12 March 2003. Under IFRS 2 the expense,
calculated on the basis of the fair value at the date of the award using the
Black-Scholes pricing model, is estimated at less than £0.1m for each of 2004
and 2005.
IFRS 3 Business Combinations - Under IFRS, goodwill is no longer amortised but
is instead held at its carrying value on the balance sheet and tested annually
for impairment. The transitional arrangements contained in IFRS do not require
this standard to be applied to acquisitions made prior to 1 January 2004 and the
Group intends to take this option. Under UK GAAP, the goodwill amortisation
charge for 2004 was £5.1m and hence Group profit before tax would be expected to
have been a similar amount higher if 2004 results had been reported under IFRS.
IAS 19 Employee Benefits - IAS 19 is similar to FRS 17, which was adopted by the
Group during 2004. The Group intends to follow the 'FRS 17' option under IAS 19
of immediately recognising all actuarial gains and losses through reserves.
Accordingly, the introduction of IAS 19 is not expected to result in any
material differences to either the Group's consolidated balance sheet or profit
and loss account for 2004.
IAS 38 Research and Development - Under UK GAAP, research costs must be
written-off immediately as incurred whereas development costs may either be
capitalised and amortised or written-off as incurred. Historically, Senior has
written-off development costs as incurred. IAS 38 requires development
expenditure meeting certain criteria to be capitalised, amortised and subjected
to an annual impairment review. Much of the Group's development expenditure
results in incremental, rather than significant, improvements to existing
products and processes and capitalisation under such circumstances is unlikely.
Where development expenditure does result in new or significantly improved
products or processes, it will only be capitalised where its carrying value can
be validated with reasonable certainty. Overall, the adoption of IAS 38 is not
anticipated to have a significant effect on the Group's results.
IAS 32 and 39 Financial Instruments - IFRS requires most financial assets and
liabilities and all financial instruments, to be recognised at fair value at the
balance sheet date with changes in their value taken through the profit and loss
account. Unless hedge accounting is used, this could introduce significant
volatility to a company's profit. Senior intends to apply the hedge accounting
provisions of IAS 39, to minimise future volatility, to the extent practically
and economically appropriate to do so. Comparative figures for 2004 are not
required and, whilst unlikely to have a material effect on the Group's net
assets or profit before tax, it is not possible to exactly predict the impact of
IAS 32 and 39 on the future results.
Non-Statutory Information
In the commentary to the year's results reference is made to non-statutory
financial information. Such information includes:
• Operating profit before goodwill amortisation - this is used to
illustrate the underlying trading performance of the Group. The Group
Profit and Loss Account provides the information to reconcile this to
operating profit with segmental detail provided in Note 1.
• Underlying profit before tax and underlying earnings per share - these
indicate the overall performance of the Group before the effect of
goodwill amortisation and the disposal of businesses and fixed assets.
Note 3 reconciles these to the reported results.
• Free cash flow - this highlights the total net cash generated by the
Group prior to corporate activity such as acquisitions, disposals and
dividend payments. A table earlier in this review explains its
derivation.
Mark Rollins Finance Director
Group Profit and Loss Account
for the year ended 31 December 2004
Notes 2004 2003
restated
£m £m
-------- --------
Turnover
Total continuing operations 306.8 322.9
Discontinued operations 19.1 32.0
-------- --------
1 325.9 354.9
-------- --------
Operating profit
Continuing operations before
amortisation of goodwill 16.4 17.4
Amortisation of goodwill (5.1) (5.3)
-------- --------
Total continuing operations 11.3 12.1
Discontinued operations 0.4 1.0
-------- --------
1 11.7 13.1
Profit on sale of fixed assets -
continuing operations 0.5 0.4
Loss on disposal of
discontinued operations (including £8.7m (13.3) -
of goodwill previously written off
directly to reserves)
-------- --------
(Loss)/profit on ordinary activities
before interest and taxation (1.1) 13.5
Other interest receivable
and similar income 2.2 1.2
Interest payable and similar charges (5.1) (6.1)
Other net finance cost - retirement benefits (1.2) (2.2)
-------- --------
(Loss)/profit on ordinary activities
before taxation (5.2) 6.4
Tax on (loss)/ profit on
ordinary activities (1.7) (1.8)
-------- --------
(Loss)/profit for the financial year (6.9) 4.6
Dividends (6.1) (6.1)
-------- --------
Loss for the year (13.0) (1.5)
-------- --------
(Loss)/earnings per share 3
Basic (2.25)p 1.50p
Diluted (2.25)p 1.49p
Underlying 3.65p 3.13p
-------- --------
Dividends per share 2 2.00p 2.00p
-------- --------
The comparative figures for the year ended 31 December 2003 have been restated
to reflect the adoption of Financial Reporting Standard No. 17 'Retirement
Benefits' and UITF 38 'Accounting for ESOP Trusts'. See Note 6 for details.
Group Balance Sheet
At 31 December 2004
Notes 2004 2003
restated
£m £m
-------- --------
Fixed assets
Intangible assets - goodwill 68.0 76.7
Tangible assets 70.0 79.1
-------- --------
138.0 155.8
-------- --------
Current assets
Stocks 38.4 40.1
Debtors: Amounts falling due after more than
one year 3.8 1.0
Debtors: Amounts falling due within
one year 60.0 66.9
Cash at bank and in hand 7.4 11.6
-------- --------
109.6 119.6
Creditors: Amounts falling due within
one year (76.1) (77.8)
-------- --------
Net current assets 33.5 41.8
-------- --------
Total assets less current liabilities 171.5 197.6
Creditors: Amounts falling due after more than
one year (54.7) (73.4)
Provisions for liabilities and charges (0.3) (0.7)
-------- --------
Net assets before retirement benefit
liabilities 116.5 123.5
Retirement benefit liabilities (41.2) (44.0)
-------- --------
Net assets 75.3 79.5
-------- --------
Capital and reserves
Called-up share capital 30.7 30.7
Share premium 3.5 3.5
Other reserves 17.7 17.7
Profit and loss account 24.7 28.9
Investment in own shares (1.3) (1.3)
-------- --------
Equity shareholders' funds 5 75.3 79.5
-------- --------
The comparative figures for the year ended 31 December 2003 have been restated
to reflect the adoption of Financial Reporting Standard No. 17 'Retirement
Benefits' and UITF 38 'Accounting for ESOP Trusts'. See Note 6 for details.
Group Statement of Total Recognised Gains and Losses
for the year ended 31 December 2004
2004 2003
restated
£m £m
-------- -------
(Loss)/profit for the financial year (6.9) 4.6
Currency translation differences on overseas net
investments including goodwill (0.5) 1.1
Tax benefits on foreign exchange losses 0.9 0.6
Actuarial variations on post-retirement benefits (0.3) -
-------- -------
Total recognised gains and losses relating to the
year (6.8) 6.3
-------
Prior year adjustment (42.3)
--------
Total recognised gains and losses
since previous Annual Report (49.1)
--------
There is no material difference between the profits as reported and those
profits restated on an historical cost basis.
The comparative figures for the year ended 31 December 2003 have been restated
to reflect the adoption of Financial Reporting Standard No. 17 'Retirement
Benefits' and UITF 38 'Accounting for ESOP Trusts'. See Note 6 for details.
Group Cash Flow Statement
for the year ended 31 December 2004
Notes 2004 2004 2003 2003
£m £m £m £m
------ ------ ------ ------
Net cash inflow from operating
activities 4a) 20.4 32.9
Returns on investments and
servicing of finance
Interest received 2.5 1.2
Interest paid (5.4) (6.2)
------ ------
Net cash outflow from returns on
investments and servicing of finance (2.9) (5.0)
Taxation
UK corporation tax (paid)/
recovered - -
Net overseas tax recovered/(paid) 2.7 (0.8)
------ ------
Net cash inflow/(outflow) from
taxation 2.7 (0.8)
Capital expenditure and financial
investments
Purchase of tangible fixed assets (10.0) (8.0)
Sale of property, plant and
equipment 0.7 1.1
------ ------
Net cash outflow from capital
expenditure and financial investments (9.3) (6.9)
Acquisitions and disposals
Purchase of subsidiary undertakings
- deferred consideration (0.2) (0.3)
Sale of subsidiary undertakings 5.2 0.7
Net cash balances disposed with
subsidiaries (0.5) -
------ ------
Net cash inflow from acquisitions
and disposals 4.5 0.4
Dividends paid on ordinary shares (6.1) (6.1)
------ ------
Net cash inflow before financing 9.3 14.5
Financing
New loans initiated by Group - 18.4
Repayments of existing loans (19.2) (33.5)
Cash inflow on forward
exchange contracts 4.5 4.5
----- ------
(14.7) (10.6)
------ ------
(Decrease)/increase
in cash in the period 4b) (5.4) 3.9
------ ------
Notes:
1 Segment Information
Group turnover, operating profit and net assets are analysed below. The
reconciliation of operating profit to profit before taxation is shown in the
Group Profit and Loss Account. The reconciliation of net assets to the balance
sheet is shown in part c) of this note. In both cases the reconciling items are
considered to be of a Group nature and not directly attributable to individual
segments. Discontinued operations record the results of the five industrial hose
operations that were disposed of in August 2004. These were Senior Flexonics
Limited, Flexonics SAS, Senior Flexonics B.V., Habia Teknofluor A.B. and the
trade and assets of the US Hose Division of Senior Operations Inc.
a) By class of business
Turnover Turnover Operating Operating Net Net
profit profit assets assets
2004 2003 2004 2003 2004 2003
restated restated
£m £m £m £m £m £m
------ ------ ------ ------ ------ -----
Aerospace 139.6 143.8 5.9 4.2 107.7 115.4
Automotive 122.9 129.6 5.9 7.0 48.5 50.8
Industrial 44.9 50.0 (0.5) 0.9 23.5 24.4
------ ------ ------ ------ ------ ------
Total 307.4 323.4 11.3 12.1 179.7 190.6
Inter-segment
sales (0.6) (0.5) - - - -
------ ------ ------ ------ ------ ------
Total continuing
operations 306.8 322.9 11.3 12.1 179.7 190.6
Discontinued
operations 19.1 32.0 0.4 1.0 0.4 8.2
------ ------ ------ ------ ------ ------
325.9 354.9 11.7 13.1 180.1 198.8
------ ------ ------ ------ ------ ------
Operating profits shown above are stated after charging £1.7m (2003 -£1.3m)
of reorganisation and restructuring costs and £5.1m (2003 -£5.4m) of goodwill
amortisation. These are attributed to the segments as follows:
Reorganisation and Goodwill amortisation
restructuring
2004 2003 2004 2003
£m £m £m £m
------ ------ ------ ------
Aerospace 0.7 0.7 3.4 3.5
Automotive 0.3 0.5 0.7 0.7
Industrial 0.7 0.1 1.0 1.1
------ ------ ------ ------
Total continuing
operations 1.7 1.3 5.1 5.3
Discontinued
operations - - - 0.1
------ ------ ------ ------
1.7 1.3 5.1 5.4
------ ------ ------ ------
b) By geographical market
Turnover by Turnover by Turnover Turnover Operating Operating Net Net
destination destination by origin by origin profit by profit by assets assets
origin origin
2004 2003 2004 2003 2004 2003 2004 2003
restated restated
£m £m £m £m £m £m £m £m
------ ------ ------ ------ ------ ------ ----- ------
North America 161.7 178.6 168.4 190.2 8.0 11.0 87.8 96.5
United Kingdom 44.9 47.6 53.8 54.9 0.6 (0.3) 48.8 51.9
Rest of Europe 89.2 82.6 67.1 63.1 (0.3) 0.1 35.1 34.7
Rest of World 17.5 18.2 24.0 18.8 3.0 1.3 8.0 7.5
------ ------ ------ ------ ------ ------ ------ ------
Total 313.3 327.0 313.3 327.0 11.3 12.1 179.7 190.6
Inter-segment
sales (6.5) (4.1) (6.5) (4.1) - - - -
------ ------ ------ ------ ------ ------ ------ ------
Total continuing
operations 306.8 322.9 306.8 322.9 11.3 12.1 179.7 190.6
Discontinued
operations 19.1 32.0 19.1 32.0 0.4 1.0 0.4 8.2
------ ------ ------ ------ ------ ------ ------ ------
325.9 354.9 325.9 354.9 11.7 13.1 180.1 198.8
------ ------ ------ ------ ------ ------ ------ ------
Operating profits shown above are stated after charging £1.7m (2003 -
£1.3m) of reorganisation and restructuring costs and £5.1m (2003 -
£5.4m) of goodwill amortisation. These are attributed to the segments
as follows:
Reorganisation and Goodwill amortisation
restructuring
2004 2003 2004 2003
£m £m £m £m
------ ------ ------ ------
North America 0.5 0.7 2.4 2.7
United Kingdom 0.5 0.3 2.3 2.3
Rest of Europe 0.7 0.3 0.1 0.1
Rest of World - - 0.3 0.2
------ ------ ------ ------
Total continuing
operations 1.7 1.3 5.1 5.3
Discontinued
operations - - - 0.1
------ ------ ------ ------
1.7 1.3 5.1 5.4
------ ------ ------ ------
c) Net assets reconciliation 2004 2003
restated
£m £m
------ ------
Net assets, as above 180.1 198.8
Net pension deficits (41.2) (44.0)
Net other unallocated
assets/(liabilities) (13.0) (11.1)
Net borrowings (50.6) (64.2)
------ ------
Net assets, per Balance Sheet 75.3 79.5
------ ------
2 Dividends
The proposed final dividend is at the rate of 1.35p per share (2003 - 1.35p)
making 2.00p for the year (2003 - 2.00p) and, if approved, will be payable on
27 May 2005 to shareholders on the register at the close of business on
29 April 2005.
3 Earnings per Share
The calculations of basic earnings per share and underlying earnings per share
are shown below and have been based on the weighted average number of ordinary
shares in issue and ranking for dividend during the year.
Diluted earnings per share is calculated by adjusting the weighted average
number of ordinary shares in issue on the assumption of conversion of all
dilutive potential ordinary shares. The Group has only one category of dilutive
potential ordinary shares, being those share options granted where the exercise
price is less than the average price of the Company's ordinary shares during the
year. In 2004, the effect of these share options is anti-dilutive and has
therefore been excluded from the calculation of diluted weighted average number
of shares. In 2003, these share options had a dilutive effect of 2.4m shares.
The provision of an underlying earnings per share has been included to identify
the performance of operations before amortisation of goodwill, profit on sale of
fixed assets and loss on disposal of discontinued operations.
Earnings Earnings Earnings Earnings
per share per share
2004 2003 2004 2003
restated restated
pence pence £m £m
------ ------- ------- ------
Basic (loss)/profit on ordinary
activities after taxation (2.25) 1.50 (6.9) 4.6
Adjust:
Amortisation of goodwill 1.66 1.77 5.1 5.4
Profit on sale of fixed assets net
of tax of £0.2m (2003 - £nil) (0.10) (0.14) (0.3) (0.4)
Loss on disposal of
discontinued operations 4.34 - 13.3 -
------ ------- ------- ------
Underlying earnings after taxation
of £1.5m (2003 - £1.8m) 3.65 3.13 11.2 9.6
------ ------- ------- ------
Underlying earnings before taxation 12.7 11.4
------ ------
Weighted average number of shares
- basic 306.5m 306.5m
- diluted 306.5m 308.9m
- underlying 306.5m 306.5m
(Loss)/ earnings per share
- basic (2.25)p 1.50p
- diluted (2.25)p 1.49p
- underlying 3.65p 3.13p
4 Group Cash Flow Statement
a) Reconciliation of operating profit to
net cash inflow from operating activities
2004 2003
restated
£m £m
------ ------
Group operating profit 11.7 13.1
Depreciation of tangible fixed assets 13.3 16.1
Amortisation of goodwill 5.1 5.4
(Increase)/decrease in stocks (4.4) 6.2
(Increase)/decrease in debtors (3.3) 5.7
Increase/(decrease) in creditors 3.0 (10.0)
Pension payments in excess of service cost (4.0) (1.3)
Working capital currency variations (1.0) (2.3)
------ ------
Net cash inflow from operating activities 20.4 32.9
------ ------
The net cash inflow from operating activities includes an outflow of
£1.2m (2003 - £2.7m inflow) in respect of discontinued activities.
b) Reconciliation of net cash flow to movement in net debt
2004 2003
£m £m
------ ------
(Decrease)/increase in cash in the period (5.4) 3.9
Decrease in loans 19.2 15.1
Net cash inflow on forward contracts (4.5) (4.5)
------ ------
Change in net debt resulting from cash flows 9.3 14.5
Non cash items (0.4) -
Currency variations on net borrowings 4.7 8.7
------ ------
Movement in net debt in the period 13.6 23.2
Net debt at 1 January (64.2) (87.4)
------ ------
Net debt at 31 December (Note 4c) (50.6) (64.2)
------ ------
c) Analysis of net debt
At Cash flow Non Exchange At
1 January cash movement 31 December
2004 items 2004
£m £m £m £m £m
------ ------ ------ ------ ------
Cash 11.6 (4.0) - (0.2) 7.4
Overdrafts (0.1) (1.4) - - (1.5)
------ ------ ------ ------ ------
11.5 (5.4) - (0.2) 5.9
Debt due
within one year (5.8) 4.6 - 0.1 (1.1)
Debt due
after one year (71.2) 14.3 - 4.3 (52.6)
Finance leases (2.0) 0.3 (0.4) - (2.1)
Forward exchange
contract gains/(losses) 3.3 (4.5) - 0.5 (0.7)
------ ------ ------ ------ ------
Total (64.2) 9.3 (0.4) 4.7 (50.6)
------ ------ ------ ------ ------
Debt due within one year shown above includes short-term bank borrowings of
£1.1m (2003 - £3.0m).
The forward exchange contract losses are included within other creditors and
accruals.
5 Reconciliation of Movements in Shareholders' Funds
Group Share Share Other Profit Invest- 2004 2003
capital premium reserves and loss ment Total Total
account in own restated
shares
£m £m £m £m £m £m £m
------ ------ ------ ------ ------ ------ -----
At 1 January
as previously
reported 30.7 3.5 17.7 70.2 - 122.1 121.3
Restatement
(Note 6b) - - - (41.3) (1.3) (42.6) (42.0)
------ ------ ------ ------ ------ ------ ------
At 1 January
as restated 30.7 3.5 17.7 28.9 (1.3) 79.5 79.3
(Loss)/profit for
the financial year - - - (6.9) - (6.9) 4.6
Dividends - - - (6.1) - (6.1) (6.1)
Goodwill - - - 8.7 - 8.7 -
Pension actuarial loss - - - (0.3) - (0.3) -
Currency variations - - - 0.4 - 0.4 1.7
------ ------ ------ ------ ------ ------ ------
At 31 December 30.7 3.5 17.7 24.7 (1.3) 75.3 79.5
------ ------ ------ ------ ------ ------ ------
Other reserves include a revaluation reserve of £0.7m (2003 - £0.7m) and a
special reserve of £17.0m (2003 - £17.0m).
6 Restatement of comparative information
During the year 2004 the Group has fully adopted Financial Reporting Standard
No. 17 'Retirement Benefits', and has also applied UITF38 'Accounting for ESOP
Trusts'. These two changes in accounting policy have necessitated the
restatement of the results as previously reported in the 2003 Annual Report and
Accounts. The detail of these restatements is as follows:
a) Group Profit and Loss Account
£m £m
------ ------
Profit for the financial year 2003
as previously reported 5.8
Operating profit impact
(a) FRS17 - reverse SSAP24 cost (£3.0m)
and charge FRS17 pension cost (£2.0m) 1.0
(b) UITF38 - reverse revaluation credit
taken in 2003 (0.1)
------
Net change in operating profit (£13.1m restated less
£12.2m previously reported) 0.9
Less: net finance cost - retirement benefits (2.2)
Less: tax impact of above 0.1
------
Restated profit for the financial year 2003 4.6
------
Had SSAP 24 been retained for 2004, the loss for the year would have been in the
region of £1.7m higher.
b) Group Balance Sheet
£m £m
------ ------
Net assets as at 31 December 2003 as previously
reported 122.1
less: SSAP24 prepayment in debtors (1.5)
add: post retirement balances in creditors : amounts
falling due within one year 1.2
add: post retirement balances in provisions for
liabilities and charges 1.7
add: deferred tax liability derecognised 0.3
less: FRS17 net deficit as at 31 December 2003 (44.0)
------
Aggregate impact of pension related changes (42.3)
Restatement of invesment in own shares to cost 1.0
------
Net impact on Group retained profit and loss account
(Note 5) (41.3)
less: investment in own shares transferred to
shareholders' funds at original cost of £1.3m (1.3)
------
Restated net assets as at 31 December 2003 79.5
------
7 Status of Financial Information
The financial information set out above does not constitute the Group's
statutory accounts for the years ended 31 December 2004 or 2003 but is derived
from those accounts. Statutory accounts for 2003 have been delivered to the
Registrar of Companies, and those for 2004 will be delivered following the
Company's Annual General Meeting. The Auditors have reported on those accounts;
their reports were unqualified and did not contain statements under Sections 237
(2) or (3) of the Companies Act 1985.
This information is provided by RNS
The company news service from the London Stock Exchange
ISEFD