Fool.co.uk: Stock Investing Advice | Stock Research
 

  Print   

Monday 10 November, 2003

Uniq PLC

Interim Results

Uniq PLC
10 November 2003


                                                               10 November 2003


                                    UNIQ plc

                        Announcement of Interim Results

                       For the 26 weeks to 27 September 2003


                                                               2003            2002
                                                                 £m              £m                      %

Turnover(1)                                                  470.9             428.7                 + 10%

Operating profit (1), (2)                                     17.2              10.4                 + 65%

Profit before tax(2)                                          11.4              10.1                 + 13%

Exceptional items                                                -               7.7

Earnings per share      - Basic                                6.3p              14.4p               - 56%
                        - Adjusted(2)                         11.0p               6.7p               + 64%

(1)      Continuing businesses
(2)      Before exceptional items and goodwill amortisation.  Profit before tax
         after these items was £6.0m (2002: £12.4m)

•    Strong first half performance reflecting early benefits from a clear
     strategic focus on synergy, innovation and growth opportunities.

•    Operating profit from continuing businesses for the first half, before
     goodwill and exceptional items, at £17.2m is up 65% on prior year supported 
     by an improvement in revenue growth (+4% in constant currency).

•    Significant recovery in the Marie business in France with operating profits
     in Southern Europe quadrupled compared to previous year.

•    UK business investing in further factory automation and supply chain
     projects to improve efficiency.

•    Interim dividend at 2.3 pence is increased by 35%.

Chief Executive, Bill Ronald, commenting on the results, said:

'We are pleased to report Interim results that reflect continued progress by
Uniq in delivering better profitability and an acceleration in revenue growth.
Whilst the markets we serve are ever more competitive, we have identified
further opportunities to improve our operating efficiency and to gain share of
market. Although the level of improvement in the first half is not sustainable
in the second we are confident that Uniq is on track to capitalise on the
foundations put in place over the last two years.'

Enquiries
UNIQ plc
Bill Ronald                      Chief Executive                  01753 276004
Martin Beer                      Finance Director                 01753 276160
Kathy Cuddihy                    Corporate Affairs Manager        01753 276017
Gavin Anderson & Company
Deborah Walter                                                    020 7554 1420
Laura Hickman                                                     020 7554 1431


Notes to Editors

Uniq plc is a pan-European chilled convenience food group focused on the value
added sector of the food industry and, in particular, the growing markets for
convenience foods in both the UK and mainland Europe.  Uniq manufactures, sells
and distributes products to retail grocery chains and other food service outlets
in 15 countries throughout Europe.  Products include, salads, sandwiches, ready
meals, sandwiches, fish and poultry products, desserts, spreads, sauces, dips
and dressings.

With market leading positions in the growing convenience foods markets of the UK
and Europe, the Group's annual sales last year were £899 million and the Group
employs 9,700 people at 10 sites in the UK and 21 sites in Continental Europe.

REPORT TO SHAREHOLDERS

For the Half Year ended 27 September 2003

REPORT TO SHAREHOLDERS

We are pleased to report Interim Results that show a significant improvement in
profitability and an acceleration in our revenue growth. This has been achieved
during a period of notable increase in the pace of change internally and at a
time when the business environment has become ever more competitive.

Financial results

The actions we have taken in the last two years continue to deliver a strong
recovery in profitability.  Operating profit from the continuing business for
the first half, before goodwill and exceptional items, was £17.2 million, 65%
ahead of last year. This performance has been driven by the now embedded
benefits of last year's manufacturing projects, ongoing delivery of purchasing
synergies and recovery by the French business which more than quadrupled
operating profit.

Underlying sales growth, removing the impact of currency benefits, is ahead of
last year at 4% for the first half.  Strong revenue gains were achieved in both
Northern Europe and the UK where, excluding a disappointing performance in
poultry, sales were 10% ahead of the comparable period.  In France sales of hot
eating ready meals were negatively impacted by the extremely hot summer,
although this was more than offset by another excellent performance from
Spreads.

Profit before tax, goodwill and exceptional items was £11.4 million, 13% ahead
of last year. The prior year result included an FRS 17 Pension finance credit of
£1.1 million compared with a charge of £3.0 million in the first half this year.
Adding back these FRS 17 finance items, the improvement is 60%.

Strategic priorities

Our strategic priority is to deliver improved profitability through our focus on
synergy, innovation and growth.

Following a prolonged period of underperformance, the French business has
recovered rapidly.  In the UK, the formation of a single business - following
last year's divestments - has created a strong foundation for further progress.
We remain focused on delivering the level of top line growth which we believe
this business portfolio is capable of achieving.

In addition we are continuing to innovate in both new product development and
processes.  Highlights are in France, where we have built on the success of last
year's health spread launches by recently extending the ilo brand into yogurts,
and in the UK where we have extended our programme of automation into salads.

During the first half of the year we continued to strengthen the divisional
management teams and we have also concluded the scoping element of our Supply
Chain initiative.  Thorough evaluations were undertaken in both the UK and
Northern Europe and significant benefits have been identified from enhancing our
processes, systems and production efficiency.  The first implementation step, a
major project with an attractive financial payback to improve substantially
systems and procedures in the UK, has just been approved by the Board.

Dividend

As the new people and structures in each of the three divisions become firmly
established, we will be in a position to focus our business further on those
sectors that offer the highest potential for creating synergy, innovation and
growth.  Against this background, and reflecting the Board's confidence in the
continuing improvement in the Group's trading performance, the interim dividend
has been set at 2.3 pence per share, an increase of 35% over the first half last
year.

Outlook

The first half has seen an extremely encouraging turnaround in business
performance since the low point in January 2002.  Short term margin pressures in
the UK and Benelux, one off investments in the first steps of our supply chain
project and tougher prior year comparatives make the level of improvement
achieved in the first half unsustainable in the second half.  Nonetheless we
remain confident of meeting our expectations for the full year.

Looking further ahead we believe that with the businesses we have in our
portfolio, and the further initiatives that we are putting in place, we will be
able to deliver underlying profit growth going forward that is above the average
for our industry sector.

BUSINESS REVIEW

Continuing Business Operating Profit

                                                      03/04          02/03               Change
                                                         £m             £m                    %
United Kingdom                                          5.0            4.9                  +2%
Southern Europe                                         8.7            2.1                +314%
Northern Europe                                         3.5            3.4                  +3%
Total                                                  17.2           10.4                 +65%

This table is an extract from Note 1

For the Group, the benefit of a stronger Euro added £0.8 million to operating
profit in the period.

UNITED KINGDOM

Operating profit of £5.0 million was £0.1 million ahead of the prior year.
However, last year included a benefit of £1.5 million from insurance proceeds,
and excluding this item profit was up 47%.  Turnover was 5% ahead of the
previous year although growth excluding the poultry business was 10% - an
excellent performance but one that will be difficult to sustain into the second
half.  Despite the strengthening of the Euro in the first half, raw material
cost increases were limited to 1% due to the actions of our centralised
purchasing function.

Sandwiches & Salads continued to make good progress with 12% sales growth. This
was driven by increased volumes at Northampton and a full benefit from the
recovery in performance at Devizes.  At the end of the first half Devizes lost a
contract with Costa Coffee which had been won last year, after a competitor
offered prices which we were not prepared to match.  However we have already
replaced approximately half of the lost volumes and we are actively seeking to
replace the remaining business in the second half.  A new automated salad line,
based on the technology in place in Northampton, has recently been commissioned
at Spalding to provide lower cost capacity for future growth.

Desserts had another strong period with sales up 8%.  The market for chilled
desserts, while in strong growth, is becoming increasingly competitive.  In
addition, since agreeing with Cadbury not to renew the long term licence, the
level of investment in this brand has been reduced: the consequent lower volumes
are in line with our expectations.  We continue to discuss various options with
Cadbury in relation to our future trading relationship.  Our business with Marks
& Spencer again grew strongly in the first half.

Meal Solutions had a disappointing first half, with sales in the poultry
business down 18% due in large part to the exit from Burger King.  This volume
has yet to be replaced.  Sales of fish were 7% ahead of last year due partly to
higher fish prices but also the launch of a range of Indian ready meals with
Marks & Spencer.

SOUTHERN EUROPE

Operating profit of £8.7 million was well ahead of the £2.1 million reported
last year on sales which, adjusting for the impact of currency, were 1% ahead of
the prior year.  Investment in marketing in the first half was £8.6 million, up
8%.  The strong performance in the first half reflects excellent improvements in
manufacturing efficiency, purchasing performance and product mix.  These
benefits started to be delivered in the second half last year and so profit
growth is expected to be more modest going forward.  Sales growth is, however,
expected to accelerate due to a programme of product launches in Frozen and
Spreads supported by increased marketing spend.

Spreads continued to benefit from the growth in the health segment, which grew
at 27% in the first half, and sales were 12% ahead of the corresponding period
last year.  Our total market share increased to 30% from 27% last year.  The
second half will see the extension of the Benecol-based ilo brand into yogurts,
manufacture of which is being carried out by a third party.

Frozen performance was disappointing. Industrial unrest in the public sector in
the first quarter and the extremely hot weather in July and August both impacted
sales, which were down 6% on the prior year.  Our market share was also slightly
lower due to extremely aggressive media and promotional investment by a leading
competitor.  Since the end of the summer, market conditions have returned to
previous levels, with the market in slight decline.

Chilled ready meals were also impacted by the hot weather although, due to the
benefits of media spend and new products, sales were ahead by 4%.  Market share
remained broadly unchanged.

In Spain sales in the first half were 22% ahead of the prior year, due
principally to business wins in sandwiches and the relaunch of the McSalad
brand.

NORTHERN EUROPE

Operating profit of £3.5 million was 3% ahead on sales which, adjusting for the
impact of currency, were 4% ahead.  This first half operating profit improvement
in Northern Europe was achieved despite £0.9 million of redundancy costs across
the division. The improvement was due principally to sales growth in Germany.
The second half result will see the benefits of the continuing recovery in
Sandwiches, but will also be impacted by the increasingly competitive markets in
Benelux and Scandinavia, the full impact on sales of lower purchasing and
selling prices for fish, and increased investment in media and marketing costs.

Germany/Poland made a good start to the year.  The positive impact of the hot
summer weather, combined with net new salad business from the discount and own
label sector, more than offset the effect of lower fish prices.  Sales were 7%
ahead of the comparable period.

Benelux salad sales were also 7% ahead of last year due partly to the positive
impact of the hot weather.  Growth was principally in the discount sector, which
is gaining share from traditional retail particularly in the Netherlands.  The
foodservice sector in these markets also remains under pressure.

In Scandinavia performance remains disappointing, in particular in Sweden where
the transition from wholesalers to direct-to-customer distribution has had a
greater impact than initially anticipated.  Sales were down 3% on the prior
year.  A new managing director for the region was appointed in September and
action plans are now being put in place to address the performance shortfall.

Sandwiches sales were down by 15%, in line with expectations, as the planned
withdrawal from the German market was implemented.  Excluding Germany, the
remaining sandwich business saw growth of 14% due principally to customer wins
in Belgium.  The exit from the German market combined with a significant
reduction in the range of products should enable the factory to return to
profitability in the second half.

CASH FLOW

Operating cash inflows for the six month period were £11.4 million.  This inflow
was due principally to the overall strong trading performance although this was
offset by £15 million of short term timing differences in working capital.
Extra payments totalling £3.5 million were also made into the Group's pension
schemes, comprising £2.5 million in the UK and £1.0 million in the Netherlands.

Net debt at 27 September was £47.1 million compared with £41.6 million at 31
March 2003.  Offsetting the operating cash inflow was net capital expenditure of
£10.2 million, interest payments of £2.6 million and the payment of last year's
final dividend of £4.3 million.  These were partially offset by net tax receipts
of £1.0 million due to tax relief on the high level of exceptional costs in
previous years.

PENSIONS

The Group's pension charge to operating profit for the half year was £3.4
million compared with £3.9 million last year.  Under FRS 17 we are not required
to update the FRS 17 balance sheet position at the interim stage.  If we had
done so we have estimated that the reported net deficit in the scheme would not
have been materially different from the position at the year end.

As we disclosed at the last year end, we have established an annual review
process with the trustees of the UK pension fund.  As a result of this year's
review, and on advice from the Group's actuaries, the Board has decided to
increase the Company's extra cash contributions to the scheme to £8.5 million in
the year commencing January 2004.  The increased contribution reflects the fact
that equity markets remain at a lower level than when the previous additional
contribution of £5.0 million was set.

TAX

The reported tax credit in the first half of £1.1 million benefits from a £3.9
million release of provisions relating to prior year items.  The Group's
underlying tax rate remains at 25%.

FINANCING



Finance costs are significantly lower than in the first half last year,
reflecting the lower net debt levels following the divestments in the last
financial year.  In addition on 16 October we signed a new £120m 3 year
multi-currency revolving credit facility.  Our overall interest charge will
remain impacted by our long term interest rate swap, entered into in 1995, which
fixes payments at 7.2% on £50 million of our borrowings until 31 March 2004 and
subsequently £25 million until March 2008.

Group Profit and Loss Account
for the 26 weeks ended 27 September
                                                                2003                   2002 (restated)
                                       Before     Goodwill                Before    Goodwill
                                     goodwill          and              goodwill         and
                                          and      except-                   and     except-               Total
                                      except-        items               except-       ional                  31
                                        ional        ional                 ional       items               March
                                        items     (note 3)     Total       items    (note 3)     Total      2003
(Unaudited)                                £m           £m        £m          £m          £m        £m        £m

Turnover (note 1)
Continuing operations                  470.9                  470.9       428.7                 428.7     899.0
Discontinued operations                    -                      -        68.8                  68.8      88.6

                                       470.9                  470.9       497.5                497.5     987.6
Operating profit (note 1)
Continuing operations                   17.2         (5.4)      11.8       10.4        (7.6)      2.8      18.8
Discontinued operations                    -            -         -         5.8           -       5.8       4.7

                                        17.2         (5.4)      11.8       16.2        (7.6)      8.6      23.5
Non operating items
Discontinued operations
-   Profit on disposal of
  businesses                               -            -         -           -         9.9       9.9       2.5

Profit on ordinary activities
before interest                         17.2         (5.4)      11.8       16.2         2.3      18.5      26.0
Finance costs (note 2)                  (2.8)           -      (2.8)       (7.2)          -      (7.2)    (11.6)
Net pension finance (charge)/
income                                  (3.0)           -      (3.0)        1.1           -       1.1       2.1
Profit on ordinary activities
before taxation                         11.4         (5.4)      6.0        10.1         2.3      12.4      16.5
Taxation (note 4)                        1.1            -       1.1       (2.5)         6.4       3.9       8.4

Profit for the period                  12.5          (5.4)      7.1         7.6         8.7      16.3      24.9
Dividends (note 6)                                             (2.6)                             (1.9)     (6.2)
Retained profit for the
period                                                          4.5                              14.4      18.7
Earnings per ordinary share
(note 5)
-   on basic earnings                                           6.3p                             14.4p     22.0p
-   on adjusted earnings                                       11.0p                              6.7p     20.5p
-   on fully diluted earnings                                   6.2p                             14.4p     22.0p

Average Euro exchange rate                                      1.43                              1.57      1.54




GROUP BALANCE SHEET
At 27 September

                                                                                              2002       31 March
                                                                               2003     (restated)           2003
(Unaudited)                                                                      £m             £m             £m

Fixed assets
Intangible assets: goodwill                                                  171.9          182.4          177.3
Tangible fixed assets                                                        219.2          253.7          224.4
Investments                                                                    3.1            3.4            3.2


                                                                             394.2          439.5          404.9
Current assets
Stocks                                                                        60.8           71.5           63.3
Debtors                                                                      151.9          138.1          151.5
Cash and deposits                                                             20.9           26.4           30.1


                                                                             233.6          236.0          244.9
Creditors - amounts falling due within one year
Borrowings and finance leases                                                (41.8)         (34.1)         (43.1)
Other creditors                                                             (230.3)        (243.2)        (249.7)

                                                                            (272.1)        (277.3)        (292.8)

Net current liabilities                                                      (38.5)         (41.3)         (47.9)

Total assets less current liabilities                                        355.7          398.2          357.0

Creditors - amounts falling due after more than one year
Borrowings and finance leases                                                (26.2)        (130.6)         (28.6)
Provisions for liabilities and charges                                       (14.6)         (22.7)         (17.1)

Net assets excluding pension liabilities                                     314.9          244.9          311.3
Pension liabilities                                                         (111.7)         (41.5)        (112.8)

Net assets including pension liabilities                                     203.2          203.4          198.5
Capital and reserves (note 7)
Equity share capital                                                          11.5           11.5           11.5
Non equity share capital                                                       0.1            0.1            0.1

Total called up share capital                                                 11.6           11.6           11.6
Share premium account                                                          0.1            0.1            0.1
Merger reserve                                                              (330.2)        (330.2)        (330.2)
Profit and loss account                                                      521.7          521.9          517.0

Shareholders' funds                                                          203.2          203.4          198.5

Closing Euro exchange rate                                                     1.45           1.59           1.46



GROUP CASH FLOW STATEMENT
for the 26 weeks ended 27 September

                                                                                                        31 March
                                                                                  2003         2002         2003
(Unaudited)                                                                         £m           £m           £m

Cash inflow from operating activities (note 8)                                   11.4         30.1         52.0

Returns on investments and servicing of finance
Net interest paid                                                                (2.6)        (6.9)       (11.1)
Interest element of finance lease rental payments                                   -         (0.1)           -
Net cash outflow from returns on investments and servicing
of finance                                                                       (2.6)        (7.0)       (11.1)

Taxation
UK corporation and overseas tax received                                          1.0           4.9         4.2

Capital expenditure and investments
Purchase of tangible fixed assets                                               (11.0)        (9.3)       (23.3)
Sale of tangible fixed assets                                                     0.8          0.2          1.4
Net cash outflow from capital expenditure and investments                       (10.2)        (9.1)       (21.9)

Disposals
Disposal of businesses                                                              -         32.5        131.2
Net cash inflow from disposals                                                      -         32.5        131.2

Equity dividends paid                                                            (4.3)        (1.7)        (3.6)

Cash (outflow)/inflow before use of liquid resources and
financing                                                                        (4.7)        49.7        150.8

Management of liquid resources (note 10)                                         14.5         16.1          8.4

Financing (note 10)                                                              (2.4)       (65.7)      (162.7)


Increase/(decrease) in net cash (note 9)                                          7.4          0.1        (3.5)



RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
for the 26 weeks ended 27 September

                                                                                           2002      31 March
                                                                             2003    (restated)          2003
(Unaudited)                                                                    £m            £m            £m


Profit for the period                                                        7.1          16.3          24.9
Dividends                                                                   (2.6)         (1.9)         (6.2)

Retained profit for the period                                               4.5          14.4          18.7
Currency translation differences on foreign currency net
   investments                                                               0.2          (0.3)          4.2
Goodwill on disposals                                                          -             -          57.8
Other recognised gains and losses relating to pensions                         -             -         (71.5)

Net increase in shareholders' funds                                          4.7          14.1           9.2
Shareholders' funds at beginning of year                                   198.5         189.3         189.3


Shareholders' funds at end of period                                       203.2         203.4         198.5



STATEMENT OF GROUP RECOGNISED GAINS AND LOSSES
for the 26 weeks ended 27 September

                                                                                            2002      31 March
                                                                              2003    (restated)          2003
(Unaudited)                                                                     £m            £m            £m

Profit for the period                                                          7.1         16.3          24.9
Actuarial loss recognised on the pension schemes                                 -            -        (110.3)
Movement on deferred tax relating to actuarial loss on
   pensions                                                                      -            -          38.8
Currency translation differences on foreign currency net
   investments                                                                 0.2         (0.3)          4.2

Total recognised gains and losses for the period                               7.3         16.0         (42.4)


NOTES TO THE FINANCIAL STATEMENTS
for the 26 weeks ended 27 September

1   Analysis of Results
                                                                      Operating profit
                                                                       before goodwill
                                                             amortisation, exceptional               Operating profit
                                               Turnover             items and taxation                before taxation
                                                     31                             31                             31
                                                  March                  2002    March                 2002     March
                              2003       2002      2003      2003  (restated)     2003     2003  (restated)      2003
                                £m         £m        £m        £m          £m       £m       £m          £m        £m

By Business Segment
United Kingdom               188.1      179.2     371.4       5.0         4.9     13.7      2.1         1.4       6.9
Rest of Europe
- Southern Europe            126.2      113.1     249.2       8.7         2.1     11.1      8.7         1.3      11.7
- Northern Europe            156.6      136.4     278.4       3.5         3.4      6.3      1.0         0.1       0.2

Continuing operations        470.9      428.7     899.0      17.2        10.4     31.1     11.8         2.8      18.8
Discontinued operations          -       68.8      88.6         -         5.8      4.7        -         5.8       4.7

                             470.9      497.5     987.6      17.2        16.2     35.8     11.8         8.6      23.5


    Turnover and operating profit by geographical area is not materially 
    different from turnover and operating profit by business segment.

    The Uniqsauces business, disposed in January 2003 and previously reported 
    within United Kingdom is now shown within discontinued operations.  The 
    remaining discontinued operations represent the results of the
    St Ivel Spreads and Yogurts businesses disposed during the last financial 
    year.

    Prior year operating profit for the 26 weeks to 28 September 2002 has been 
    restated to reflect the adoption of FRS 17 at 31 March 2003. The impact on 
    operating profit before exceptional items was a decrease of £3.4m and on 
    operating profit after exceptional items a decrease of £2.0m.

2   Finance Costs

    Finance costs of £2.8m comprise net interest charges of £2.6m and a charge 
    of £0.2m relating to the unwinding of discount on long-term provisions.


NOTES TO THE FINANCIAL STATEMENTS
for the 26 weeks ended 27 September


3  Goodwill and Exceptional Items

                                                  2003                            2002                  31 March 2003
                                                                            (restated)
                          Goodwill   Except-            Goodwill   Except-                Goodwill  Except-
                            amort-     ional              amort-     ional                  amort-    ional
                           isation     items     Total   isation     items       Total     isation    items     Total
                                £m        £m        £m        £m        £m          £m          £m       £m        £m
Operating profit
Continuing operations        (5.4)         -     (5.4)     (5.4)     (2.2)       (7.6)      (11.0)    (1.3)    (12.3)
Non operating items
Discontinued operations
- Profit on disposal
  of Businesses                 -          -        -         -      9.9          9.9           -      2.5       2.5

                             (5.4)         -     (5.4)     (5.4)      7.7         2.3       (11.0)     1.2      (9.8)
Taxation credit on
exceptional items               -          -        -         -       6.4         6.4           -     11.5      11.5

                             (5.4)         -     (5.4)     (5.4)     14.1         8.7       (11.0)    12.7       1.7

     Prior year exceptional items for the 26 weeks to 28 September 2002 have 
     been restated to reflect the adoption of FRS 17 at 31 March 2003.  The 
     impact on exceptional items after taxation was an increase of £1.0m.

4    Taxation

     The taxation credit on profit before exceptional items for the 26 weeks 
     ended 27 September 2003 is £1.1m (2002: £2.5m charge). This represents an 
     estimate for the full year of a tax charge on current year profits of 25% 
     offset by tax credits of £3.9m relating to prior year items.


NOTES TO THE FINANCIAL STATEMENTS
for the 26 weeks ended 27 September

5     Earnings per Ordinary Share

      Basic earnings per share

      Basic earnings per ordinary share is calculated on the basis of the 
      weighted average of 113.3m (2002: 113.2m) ordinary shares in issue and 
      profit for the financial period of £7.1m  (2002: £16.3m).

      Adjusted earnings per share

      Adjusted earnings per share is shown by reference to earnings before 
      goodwill amortisation, exceptional items and related tax which is 
      calculated as follows:

                                                                                                 2002     31 March
                                                                                   2003    (restated)         2003
                                                                                     £m            £m           £m

      Profit before tax                                                            6.0          12.4         16.5
      Goodwill amortisation                                                        5.4           5.4         11.0
      Exceptional items                                                              -          (7.7)        (1.2)

      Profit before tax, goodwill amortisation and exceptional items              11.4          10.1          26.3
      Related taxation                                                             1.1          (2.5)        (3.1)

      Earnings before goodwill amortisation and exceptional items                 12.5           7.6         23.2

      Fully diluted earnings per share

      Fully diluted earnings per share is calculated on the basis of the 
      weighted average number of ordinary shares in issue increased to assume 
      the conversion of all dilutive potential ordinary shares.  The total 
      shares on this basis were 114.0m (2002: 113.2m).  The effect of dilutive 
      potential shares on adjusted earnings per share was not material.

6     Dividends

      The Board has declared an interim dividend of 2.3p per share (2002: 1.7p) 
      payable on 2 January 2004 to shareholders on the register at the close of 
      business on 19 November 2003.

7     Capital and Reserves

                                                                                      Profit
                                              Share        Share        Merger      and loss
                                            capital      premium       reserve       account           Total
                                                 £m           £m            £m            £m              £m

      At 31 March 2003                        11.6          0.1        (330.2)        517.0           198.5
      Retained profit for the period             -            -             -           4.5             4.5
      Exchange                                   -            -             -           0.2             0.2

      At 27 September 2003                    11.6          0.1        (330.2)        521.7           203.2



NOTES TO THE FINANCIAL STATEMENTS
for the 26 weeks ended 27 September

8    Reconciliation of Operating Profit to Operating Cash Flows
                                                                                          2002      31 March
                                                                            2003    (restated)          2003
                                                                              £m            £m            £m

     Operating profit                                                      11.8           8.6          23.5
     Depreciation                                                          15.0          17.4          33.2
     Goodwill amortisation                                                  5.4           5.4          11.0
     Difference between pension charge and cash
     contributions                                                         (3.0)          0.6          (0.7)
     (Increase)/decrease in working capital                               (15.3)          3.4           2.7
     Decrease in provisions                                                (2.5)         (5.3)        (17.7)


     Cash inflow from operating activities                                  11.4         30.1          52.0


9    Reconciliation of Net Cash Flow to Movement in Net Debt

                                                                                                    31 March
                                                                            2003          2002          2003
                                                                              £m            £m            £m

     Increase/(decrease) in net cash                                        7.4           0.1          (3.5)
     Decrease in borrowings                                                 2.4          65.7         162.7
     Decrease in short term deposits                                      (14.5)        (16.1)         (8.4)

     Movement in net debt resulting from cash flows                        (4.7)         49.7         150.8
     Currency translation differences                                      (0.8)         (3.3)         (7.7)

     Movement in net debt in the period                                    (5.5)         46.4         143.1
     Net debt at beginning of period                                      (41.6)       (184.7)       (184.7)


     Net debt at end of period                                            (47.1)       (138.3)        (41.6)

     Analysis of net debt
     Cash at bank                                                          13.0          12.4           7.7
     Short term deposits                                                    7.9          14.0          22.4
     Overdrafts                                                            (1.1)         (5.2)         (2.4)
     Other borrowings due within one year                                 (40.7)        (28.9)        (40.7)
     Other borrowings due after one year                                  (26.2)       (130.6)        (28.6)


     Net debt                                                             (47.1)       (138.3)        (41.6)



NOTES TO THE FINANCIAL STATEMENTS
for the 26 weeks ended 27 September


10     Management of Liquid Resources and Financing

                                                                                                      31 March
                                                                           2003            2002           2003
                                                                             £m              £m             £m
      Management of Liquid Resources
      Net decrease in short term deposits                                 14.5            16.1            8.4

      Financing
      Decrease in unsecured loan stock                                       -            (4.0)         (32.7)
      Decrease in long term borrowings                                    (2.4)          (61.7)        (130.0)

      Net cash outflow from financing activities                          (2.4)          (65.7)        (162.7)


11    Accounting Policies

    The interim financial information has been prepared on the basis of the 
    accounting policies set out in the Group's published accounts for the year 
    ended 31 March 2003.

    The prior year accounts for the 26 weeks to 28 September 2002 have been 
    restated to reflect the adoption of FRS 17, 'Retirement Benefits', at 
    31 March 2003.  The impact on retained profit for the 26 weeks to 
    28 September 2002 was a decrease of £0.7m.  The impact on net assets at 
    28 September 2002 was a decrease of £17.8m.

    In addition the prior year balance sheet as at 28 September 2002 has been 
    restated to reflect the reclassification from 'other creditors' to 
    'investments' of amounts previously provided in respect of shares held by 
    the Employee Share Ownership Trust.

12  Status of Interim Report

    The interim report was approved by the Directors on 10 November 2003. It 
    should be read in conjunction with the 2003 Annual Report, which contains 
    the most recent audited financial statements.

    The financial information contained in this report does not constitute 
    statutory accounts. The figures for the year ended 31 March 2003 have been 
    extracted from the Group's published accounts for that year which have been 
    reported on by the Company's auditors and delivered to the Registrar of 
    Companies.The report of the auditors was unqualified and did not contain a 
    statement under section 237 (2) or (3) of the Companies Act. The figures
    for the 26 weeks ended 28 September 2002 were extracted from the 2002 
    interim statement which was unaudited.




                      This information is provided by RNS
            The company news service from the London Stock Exchange

Investegate takes no responsibility for the accuracy of the information within the site.


The announcements are supplied by the denoted source. Queries about the content of an announcement should be directed to the source. Investegate reserves the right to publish a filtered set of announcements. NAV, EMM/EPT, Rule 8 and FRN Variable Rate Fix announcements are filitered from this site.



Investegate      © 2012 Financial Express. All rights reserved.