We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
---|---|---|---|---|---|
Arla Foods | LSE:ARU | London | Ordinary Share | GB0002577657 | ORD 2P |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 70.75 | 0.00 | 01:00:00 |
Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
---|---|---|---|---|---|
0 | 0 | N/A | 0 |
RNS Number:5080Z Arla Foods UK PLC 08 June 2004 8 June 2004 ARLA FOODS UK plc SECOND INTERIM RESULTS FOR THE SIX MONTHS ENDED 31 MARCH 2004 * First trading result of merged group which created a major UK dairy company with leading market positions and strong brands * Continuing sales were #697.9m * Underlying* pre-tax profit #21.1 million * Adjusted earnings per share 2.4 pence * Lurpak brand grew 10% * Anchor Spreadable grew 13% * Cravendale, the UK's leading branded milk grew 23%. * Enlarged supermarket milk business maintained volumes * Predicted synergies from the merger of #20 million is anticipated ahead of schedule * Initial two-year agreement with TNT Mail on packet distribution * Before exceptional items and goodwill amortisation. "Our branded dairy products business continues to perform strongly. All our experience to date indicates that the merger will deliver all its anticipated benefits, and I look forward to reporting continued progress in the remainder of the current reporting period and in the longer term." - Sir David Naish, Chairman ENQUIRIES: Arla Foods UK plc Hudson Sandler Neil Davidson, Chief Executive Michael Sandler/James Benjamin Nigel Peet, Finance Director 020 7796 4133 020 7796 4133 on Tuesday 8 June 0116 282 1444 thereafter Chairman's Statement The first trading results of the merged Group demonstrate progress in all key areas. Our brands are performing strongly, supermarket milk volumes are in line with expectations, our major dairy investments are on schedule, and we have continued to outperform the market in home delivery. The growth of our mail distribution business has been enhanced by the signing of an agreement to co-operate with TNT Mail (a UK subsidiary of TPG NV). We continue to expand our partnership arrangements with our milk producers. Results This second interim report covers the six months to 31 March 2004 and includes just over five months of trading by the enlarged business that was created by the merger of Express Dairies and Arla Foods. This was completed on 22 October 2003, and we have changed our year-end to 30 September to correspond with that of our major shareholder, Arla Foods amba, which is the EU's largest farmer-owned dairy co-operative. Sales for the period were #697.9 million (2003: #323.5 million: all comparatives refer to the six months to 30 September 2003) and underlying* pre-tax profit was #21.1 million (2003: #10.1 million). Exceptional costs of #11.9 million arose from the first phase of plant and head office rationalisation and the closure of Express Chilled Distribution, partly offset by property profits on the sale of surplus depots and dairies. Profit before taxation was #5.0 million (2003: #6.1 million). Adjusted earnings per share were 2.4 pence (2003: 2.5 pence), and basic earnings per share were 0.2 pence (2003: 1.3 pence). Finances The first published balance sheet of the enlarged Group shows net debt at 31 March 2004 of #126.9 million (2003: #105.9 million). The strengthening of our financial position through the merger is reflected in our improved interest cover by operating profit (pre goodwill amortisation and pre exceptionals) of 4.8 times (2003: 3.7 times). * Before exceptional items and goodwill amortisation. Dividend The Board has declared a second interim dividend of 0.6 pence per share, the same as the final dividend paid at this stage in 2003. This will be payable on 27 August 2004 to those shareholders on the register at 25 June 2004. Together with the increased first interim dividend of 0.5 pence paid in February, total ordinary dividends for the year to date of 1.1 pence are 10 per cent higher than those of the comparable period last year. In addition, former Express Dairies shareholders benefited from the special dividend of 9.6 pence per share paid on 4 November 2003 following completion of the merger. It is the Board's intention to review the level of the final dividend in the light of performance and prospects, and our commitment to pursue a progressive dividend policy in line with long-term earnings potential and cash flow, whilst maintaining appropriate levels of cover. Business review The merger has created a leading UK dairy company with a broad range of added value products, strong brands and comprehensive nationwide distribution shortly to be extended into the central belt of Scotland. Both our customers and our farmer suppliers have welcomed this. Highlights of performance in the six months to March 2004 include further excellent performances from our Lurpak and Cravendale brands, the maintenance of our market share in supermarket milk and continued outperformance of the market in home delivery, aided by the successful expansion of our mail operation. We have begun the process of both rationalising production and reducing administration costs, announcing the closure of the Bamber Bridge dairy and the glass bottling line at the Hatfield Peverel dairy and combining head office functions in Leeds. Our investment programme is proceeding to plan, with the UK's most technologically advanced dairy at Stourton, Leeds, on schedule to open in October 2004. Neil Davidson comments on these and other developments in more detail in his Chief Executive's Review. Relationships with producers We have long been committed to building inclusive relationships with producers, and are pleased to report the creation of the Arla Foods Milk Partnership (AFMP), bringing together all the farmers supplying the Group under direct contracts. The Partnership will supply us with over 1 billion litres of milk in the current milk year, which began on 1 April. Membership is also set to expand, with a considerable number of farmers expressing interest in joining, notably in Yorkshire, with a view to supplying the new Stourton dairy. We have also continued to develop our very successful strategic alliance with the Milk Link farmers co-operative, which includes the Joint Venture: Staplemead Dairy Products. I am delighted that EMPI, the investment arm of AFMP, has recently become the third largest shareholder in the Group with an interest of over 4 per cent. Whilst the first stage of CAP reform from 1 July will affect the raw milk pricing environment, the Group has only a very limited exposure to those long-life commodity markets which will be directly affected. However our raw milk purchase price has to remain competitive given the markets, in which we operate. Outlook Our branded dairy products business continues to perform strongly. Changes in supermarket milk buying arrangements from April resulted in volume reductions within our range of expectation, and we have since won a sole supply contract with Asda Walmart. There has been a very positive customer reaction to the development of our new Stourton facility, which will provide us with an excellent platform for further growth in this sector. We announced in our March trading update a further #20 million investment on this site to meet growing demand for Cravendale PurFiltre(R). The first phase of dairy rationalisation will be completed in July, and further overhead reductions will be achieved following our review of central functions. Although, as previously stated, synergy benefits in the six months to 30 September will be lower than originally estimated, this is purely a matter of phasing. All our experience to date indicates that the merger will deliver all its anticipated benefits, and I look forward to reporting continued progress in the remainder of the current reporting period and in the longer term. Sir David Naish DL Chairman Chief Executive's Review We have begun to realise the benefits of merging Arla Foods and Express Dairies, creating a broadly based dairy company. We now have a well-balanced business with strong finances and substantial managerial and technical resources, well equipped to offer effective competition right across the chilled dairy cabinet. We have substantially increased our presence in high growth, added value sectors, and our brands are among the strongest in our industry. An investment programme that will deliver the most advanced fresh milk facilities in the UK is complementing this favourable market profile. Branded products Arla Foods UK is a category leader in the butter, spreads and margarine market, with a total brand market share of approaching 26 per cent. We supply two of the three leading brands, Lurpak and Anchor, which together represent brand value of over #220 million, and three out of the top five individual products in the category. The Lurpak range has performed exceptionally well in a mature market delivering 10 per cent growth overall. The classic Lurpak block maintained its market share whilst Lurpak Spreadable grew by 13 per cent year on year and Lurpak Lighter Spreadable by more than 23 per cent as these products continued to achieve increased distribution and improve their penetration. This growth is being supported by the new 'Give In To Lurpak' advertising campaign. Two years after the Anchor brand joined the Arla portfolio its repositioning and revitalisation is showing through in the growth of Anchor Spreadable, with over 13 per cent year on year increase in sales and the stabilisation of the core Anchor block butter volume. New advertising, as part of our substantial investment in the brand, emphasises its natural credentials. Cravendale PurFiltre(R), the only mainstream branded fresh milk in the UK, remains an outstanding success story. It has continued to gain ground in the fresh milk market with year on year sales increasing by 23 per cent and its market share now close to 3 per cent. Its total sales value is approaching #60 million, supported by a significant advertising spend. Over the next 18 months we will be investing #20 million at our new Stourton facility to double our processing capacity for this exciting brand. The fastest growing segment of the dairy cabinet is Speciality Cheese where we have secured our presence with both the HT Webb business and our branded imported cheeses from Denmark. Our branded flavoured milk portfolio of Cafe Met, Gulp! And Breaktime has grown strongly, by almost 16 per cent year on year, and the premium Cafe Met will benefit from a new advertising investment beginning this month. Rationalisation and integration We have announced two closures that will enable us to increase the utilisation and efficiency of other plants. The glass bottling line at the Hatfield Peverel dairy in Essex closed on 4 May 2004, with production transferring to our sites in Nottingham and Liverpool. The Bamber Bridge supermarket dairy in Lancashire will close next month, and our plants in Liverpool, Manchester and Leeds will absorb its output. In addition, the old central Leeds dairy will close in October 2004 when the Stourton (East Leeds) plant opens, with staff transferring to the new site. Ahead of our plan we have completed the integration of the Arla and Express doorstep delivery networks, under the Express brand. The former Express Dairies plc head office in Leicester has been closed, with a number of central functions now integrated in Leeds. We have identified scope for further economies following a comprehensive review of our activities in this area. Although, as the Chairman has noted, the phasing of the delivery of synergy benefits is marginally slower than originally anticipated, I am confident that we will deliver the predicted synergies from the merger of #20 million per annum ahead of schedule. In addition to direct cost savings, we are deriving significant and growing commercial benefits from the enlargement of the Group, with major multiple supermarkets welcoming our ability to meet a full range of their requirements and increasingly regarding us as a natural partner to work with them in developing the entire dairy category. Retail milk and cream We are the clear UK market leader in the supply of fresh liquid milk and cream to retailers. Our enlarged supermarket milk business maintained its volumes compared with the previous year in the six months to March: a creditable result given our decision not to defend certain business in Spring 2003 in the light of our discussions on the merger. Volume losses as retailers adjusted their supply base from April 2004 were within the range that we had anticipated, and winning a sole supply fresh liquid milk contract with Asda Walmart is important for the Group. Customer reaction to our #55 million Stourton investment has been very positive, and its opening will undoubtedly enhance our marketing capabilities in this sector. The building is complete and commissioning trials have already begun; the plant will be fully operational by October 2004, in line with our plans. Our competitive position will be further improved by the completion in June 2005 of the #12 million reconstruction of our Manchester dairy, which will create the most highly automated facility in the North West. The Claymore Dairies business remains a strategic investment in support of our future strategy in Scotland, which now takes on a new significance with our sole supply contract with Asda Walmart. We expect to establish a processing unit to serve the densely populated central belt of Scotland within the next 12 months. We look forward to the Competition Appeal Tribunal's full hearing of our appeal relating to Chapter II (abuse of dominant position) of the Competition Act, which is now likely to be scheduled for later this year. Our case under Chapter I (cartel) is currently stayed pending the results of the new investigation being undertaken by the OFT. We have maintained our strong position in the retail cream market, based on our dedicated facilities and the quality of the product they supply. Home delivery We have continued to outperform the market in this sector, holding the year-on-year decline in milk volume at lower than 10 per cent. Restricting the turnover of delivery personnel is a key factor in maintaining customer loyalty, and our franchisee retention has been assisted by our continued expansion in mail delivery. We have also been able to convert more rounds to franchises, with the proportion of franchisees in the business currently at an all-time high. We handled some five million items of mail in the first year of our licence from Postcomm, awarded in April 2003. Average volumes per round and revenue per item are both showing encouraging increases. Our growing experience of the market is prompting us to focus on increasing share in those product areas where we have a particular competitive advantage, notably heavier items that are suitable for letterbox delivery such as catalogues and books. Reflecting our growing confidence in this business as an excellent fit with our milk delivery operations we have today signed a two-year agreement with TNT Mail (a UK subsidiary of the Dutch Post Office, TPG NV). Under this agreement TNT Mail will provide all sales, marketing and administrative services allowing us and our franchisees to concentrate on last mile delivery. This agreement firmly establishes our credentials in the mail distribution market. Distribution We have withdrawn from the increasingly competitive third party chilled distribution business to focus our energies on the management of the internal distribution requirements of the enlarged Group. Our operation at Alcester in the West Midlands was sold to Corby Chilled Distribution Ltd for #2.8 million in March 2004 The impact of this sale and the closure costs of the other chilled distribution sites have been treated as non-operating exceptional items in the accounts. People Our employees appreciate the opportunities that the merger has created, and this was reflected in the oversubscription of the Share Incentive Plan that we recently launched to help them acquire a stake in the company. I am grateful for the understanding and support of all our people during a period of major reconstruction and rationalisation of the Group. Neil Davidson Chief Executive Financial Review Turnover and Underlying Pre-tax Profit These interim accounts for the six months to March 2004 contain 27 weeks of trading for the original Express business and 23.5 weeks for the acquired Arla UK business. For the enlarged group on a like for like basis compared to 27 weeks to March 2003 sales of the imported mostly branded products on which we earn commission showed a value improvement of 3%. Over the same comparison period, milk sales volume figures for the enlarged group showed a 1.4% decline with reductions of around 10% on the doorstep almost offset by growth in the supermarket sector, helped by the strength of the Cravendale brand. Underlying pre tax profit, which we consider to be our primary profit measure, increased by #11.0 million to #21.1 million compared to the previous six month period as a consequence of the merger with Arla UK. On this measure, profits for the last 12 months totalled #31.2 million. Six months to 31 Six months to 30 Year to March 2004 September 2003 31 March 2003 #m #m #m ________________ ________________ _____________ Pre-tax profit 5.0 6.1 11.6 Discontinued operations - - (0.9) Goodwill amortisation 4.2 2.2 4.6 Exceptional items 11.9 1.8 12.7 ________ ________ ______ Underlying pre tax profit 21.1 10.1 28.0 ________ ________ ______ As explained in note 9 of the interim report, the operations of Arla UK have been integrated with those of the existing group. On an indicative basis the underlying pre-tax profit splits #10.5 million for Arla UK and #10.6 million for the original Express business. With limited synergy impacts in this period, this performance was broadly similar to the previous, pre-merger six month period. The discontinued activities in prior periods relate to the sale of our UHT business. Comparative profits have been restated to reflect the impact of implementing UITF 38 'Accounting for ESOP trusts' and UITF 17 Revised 'Employee Share Schemes'. The effects have been to increase the comparative charge to profits (by #0.4million for the 12 months to March 2003 and by #0.2million for the six months to September 2003) and to deduct shares held in an ESOP from shareholders' funds. Under the previous accounting policy, these shares were shown as an investment and carried at amortised cost. Goodwill Goodwill amortisation primarily represents the Arla UK transaction together with the Glanbia UK liquid milk acquisition in 1999. Both of these acquisitions are amortised over 20 years. The merger with Arla UK completed on 22 October 2003. Under the terms of the merger we issued 310.9 million new shares to the Arla Foods amba Group. The new shares have a nominal value of 2p each and had a market value on the day of issue of 44.375p each. This market value of shares issued of #137.9 million, together with transaction costs of #6.4 million compares to a fair value of assets acquired of #103.6 million to give a provisional goodwill arising on the merger of #40.7 million. The actual goodwill calculation is still subject to confirmation of the fair value adjustments to the Arla UK balance sheet. Fair value adjustments include #28.6 million of bank loans previously owed by Arla UK to a member of the Arla amba group. The benefit of this bank loan was transferred to Arla Foods UK plc on completion of the merger. The other significant fair value adjustment is recognition of a pensions deficit of #21.0 million. This deficit relates to the primary Arla UK pension scheme and has been computed using SSAP24 principles. The group continues to use SSAP24 for calculating pension charges. The deficit using FRS17/IAS19 principles would not necessarily be the same amount. The transaction satisfies the requirement of merger relief in respect of shares issued in exchange for shares in Arla UK. Accordingly a merger reserve of #104.5 million arises on this transaction. The value of shares attributed to the bank loan of #28.6 million does not meet the requirements of merger relief and the excess over nominal value of these shares has been credited to share premium account. Exceptional items Exceptional costs totalled #11.9 million in the six months to 31 March 2004. Operating exceptionals of #10.5 million were a direct result of the Arla UK transaction and principally comprised asset write-downs of #3.2 million, provision for redundancy costs at Bamber Bridge and at the Hatfield Peveral glass bottling line of #3.3 million, together with redundancy costs arising from integrating the two depot networks and the initial phase of centralising head office functions. These exceptional charges are in line with our projections included in the Listing Particulars for the merger. Non-operating exceptionals comprise a #3.0 million loss arising on the combination of the sale of a major component of our Chilled Distribution business together with the costs of the consequent closure of the balance of this business. Profit on disposal of fixed assets of #1.6 million was generated from the sale of a number of our surplus dairies and depots. Free cash flow analysis Six months to Six months to 30 Year to 31 March September 2003 31 March 2003 2004 #m #m #m ___________ ________ __________ Operating profit 12.0 9.8 20.3 Working capital 37.0 (15.4) 11.4 Other operating movements 22.8 11.5 25.1 _______ _______ _____ Net cash inflow from operating activities 71.8 5.9 56.8 Add back cash exceptionals 7.3 1.8 12.8 Capital expenditure (33.0) (5.3) (10.9) Wholesale doorstep acquisitions (0.1) (0.2) (0.4) Proceeds from asset disposals 6.5 2.5 5.6 Net tax paid (3.3) - (1.2) _______ _______ _______ Underlying free cash flow 49.2 4.7 62.7 Net acquisitions (4.1) - (5.3) Proceeds from disposal of business 2.8 - 30.0 Cash exceptionals (7.3) (1.8) (12.8) _______ ______ _______ Free cash flow 40.6 2.9 74.6 Interest (5.6) (3.7) (8.8) Dividends (31.6) (1.8) (1.2) _______ ______ _______ Net cash flow 3.4 (2.6) 64.6 Net debt (acquired)/disposed of (24.4) - 0.9 _______ ______ _______ (Increase)/decrease in net debt (21.0) (2.6) 65.5 _______ ______ _______ The strong working capital inflow in the period was a result of a number of factors. Arla UK trade debtors were acquired mid period and have reduced due to normal month end receipts from major customers. Prepayments reduced as a number of costs (notably insurance) are paid in advance and run on a 1 April to 31 March cycle. In addition, transaction costs have been transferred out of prepayments. Trade creditors have increased due to the twenty-seven week period, whilst accruals have risen because of exceptional provisions. The other operating movements are primarily the charge for depreciation, including asset write offs and the amortisation of goodwill. Capital expenditure of #33.0 million includes #18.1 million on the construction of our dairy at Stourton, near Leeds (cumulative spend is now #33 million of the #55 million project total). Other capital projects include #1 million on the Manchester dairy project and #2.0 million at Oakthorpe. Asset disposals are the sale of surplus properties. Net acquisitions comprise the cash cost of the Arla UK transaction less net cash balances acquired, whilst disposal proceeds arise from the partial sale of the Chilled Distribution business. Interest Net interest payable of #5.6 million was #1.9 million higher than in the previous six months, reflecting a combination of acquired debt, increased capital expenditure and the special dividend of #28.6 million. Interest cover has improved from 3.7 to 4.8. Taxation The effective group tax rate, excluding exceptionals, is 40.6%. This is a higher effective rate than in previous periods because of the increase in goodwill amortisation arising from the Arla UK transaction. The current goodwill amortisation charge is expected to continue for the foreseeable future. Dividends Dividends charged to the profit and loss account includes a special dividend of 9.6 pence per share paid on 4 November 2003 to existing shareholders in the company pre merger. A second interim dividend of 0.6 pence per share is proposed. (2003: 0.5 pence). Earnings per share Adjusted earnings per share (i.e. pre exceptional items and goodwill amortisation) of 2.4p was broadly in line with the previous period as higher profits were matched by an increase in the number of shares in issue. Basic earnings per share fell to 0.2p (2003: 1.3p) due to the increase in exceptional costs. Nigel Peet Finance Director GROUP PROFIT AND LOSS ACCOUNT for the six months to 31 March 2004 Restated Restated Unaudited Unaudited Audited Notes six months six months to Year to 31.03.04 30.09.03 to 31.03.03 #m #m #m Turnover Group and share of joint venture 700.0 325.3 716.2 Less share of joint venture (2.1) (1.8) (1.5) Continuing operations 697.9 323.5 697.2 Discontinued operations - - 17.5 ______ ______ ______ Group turnover 2 697.9 323.5 714.7 Cost of sales (506.4) (220.5) (474.5) ______ _____ _____ Gross profit 191.5 103.0 240.2 Operating expenses before goodwill amortisation and operating exceptional items 3 (164.1) (89.1) (202.1) ______ ______ ______ Operating profit before goodwill amortisation and operating exceptional items 27.4 13.9 38.1 Goodwill amortisation (4.2) (2.2) (4.6) Operating exceptional items 4 (10.5) (1.8) (12.9) ______ _______ _______ Operating profit Continuing operations 12.7 9.9 19.7 Discontinued operations - - 0.9 ______ ______ ______ 12.7 9.9 20.6 Share of loss in joint venture (0.4) (0.1) (0.3) Share of loss in associate (0.3) - - ______ ______ ______ 12.0 9.8 20.3 Non operating exceptional items 4 (1.4) - 0.2 ______ ______ ______ 10.6 9.8 20.5 Net interest payable 5 (5.6) (3.7) (8.9) ______ ______ ______ Profit on ordinary activities before taxation 5.0 6.1 11.6 Tax on profit on ordinary activities 6 (3.7) (2.3) (4.4) ______ _______ ______ Profit on ordinary activities after taxation 1.3 3.8 7.2 Equity dividends 7 (32.2) (3.0) (3.0) ______ ______ ______ (Deficit)/retained profit for the period (30.9) 0.8 4.2 ______ ______ ______ Earnings per ordinary share - basic 8 0.2p 1.3p 2.4p - adjusted 8 2.4p 2.5p 6.6p - diluted 8 0.2p 1.3p 2.4p GROUP STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES for the six months to 31 March 2004 Restated Restated Unaudited Unaudited Audited Year six months six months to to 31.03.03 to 31.03.04 30.09.03 #m #m #m Profit attributable to shareholders 1.3 4.0 7.6 Prior year adjustments - implementation of UITF 38/17 (0.6) - - ______ ______ ______ Total recognised gains and losses since the last annual report 0.7 4.0 7.6 ______ ______ ______ SUMMARISED GROUP BALANCE SHEET at 31 March 2004 Restated Restated Unaudited Unaudited Audited 31.03.04 30.09.03 31.03.03 #m #m #m Fixed assets Intangible assets 105.8 55.2 57.2 Tangible assets 232.9 127.8 133.1 Investments Investment in joint venture Share of gross assets 4.3 3.8 3.7 Share of gross liabilities (2.6) (1.7) (1.5) __________ ________ ________ 1.7 2.1 2.2 Investment in associate 1.7 2.0 2.0 __________ ________ ________ 3.4 4.1 4.2 __________ ________ ________ 342.1 187.1 194.5 __________ ________ ________ Current assets Stocks 23.0 6.8 7.4 Debtors 136.1 71.4 64.2 Deferred taxation (due in more than one year) 4.3 - - Cash at bank and in hand 57.3 12.9 21.6 __________ ________ ________ 220.7 91.1 93.2 __________ ________ ________ Creditors: due within one year Borrowings 10.4 11.3 14.0 Trade creditors 147.1 54.8 58.4 Other creditors and accruals 43.9 36.3 40.4 Current taxation 9.4 8.9 6.1 Dividend payable 3.6 3.0 1.8 __________ ________ ________ 214.4 114.3 120.7 __________ ________ ________ Net current assets/(liabilities) 6.3 (23.2) (27.5) __________ ________ ________ Total assets less current liabilities 348.4 163.9 167.0 __________ ________ ________ Creditors: due after one year Borrowings 173.8 107.5 110.9 __________ ________ ________ 174.6 56.4 56.1 __________ ________ ________ Provisions for liabilities and charges Deferred taxation - 9.8 10.5 Post retirement health care 1.2 1.3 1.4 Pensions 21.0 - - _______ _______ _______ 22.2 11.1 11.9 _______ _______ _______ 152.4 45.3 44.2 _______ _______ _______ Capital and reserves Called up share capital 12.2 6.0 6.0 Share premium account 27.4 0.2 0.2 Merger reserve 99.6 (4.9) (4.9) Investment in own shares (2.6) (2.6) (2.6) Profit and loss account 15.8 46.6 45.5 _______ _______ _______ Equity shareholders' funds 152.4 45.3 44.2 _______ _______ _______ GROUP CASH FLOW STATEMENT for the six months to 31 March 2004 Restated Restated Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Operating profit 12.0 9.8 20.3 Share of loss in joint venture 0.4 0.1 0.3 Share of loss in associate 0.3 - - Depreciation including operating exceptional write down 17.8 8.9 19.4 Amortisation 4.2 2.2 4.6 Provision against fixed asset investment - - 0.3 Profit on disposal of intangible fixed assets - - (0.1) UITF 38/17 credit 0.1 0.3 0.6 Working capital movement 37.0 (15.4) 11.4 ______ ______ ______ Net cash inflow from operating activities 71.8 5.9 56.8 Returns on investments and servicing of finance Net proceeds on realised gains on financial instruments - - 0.3 Interest received 0.1 0.1 0.3 Interest paid (5.4) (3.6) (9.1) Interest element of finance lease rental payments (0.3) (0.2) (0.3) ______ ______ ______ Net cash outflow from returns on investments and servicing of finance (5.6) (3.7) (8.8) Taxation paid (3.3) - (1.2) Capital expenditure and financial investment Purchase of tangible fixed assets (33.0) (5.3) (10.9) Proceeds from disposal of intangible and tangible fixed assets 6.5 2.5 5.6 ______ ______ ______ Net cash outflow from capital expenditure (26.5) (2.8) (5.3) Acquisitions and disposals Disposal of businesses (including expenses) 2.8 - 30.0 Acquisitions of businesses (including expenses) (6.5) (0.2) (5.7) Net cash balances acquired on acquisitions 2.3 - - ______ ______ ______ Net cash (outflow)/inflow on acquisitions and disposals (1.4) (0.2) 24.3 Equity dividends paid (31.6) (1.8) (1.2) ______ ______ ______ Cash inflow/(outflow) before financing 3.4 (2.6) 64.6 ______ ______ ______ Financing Movement in short term borrowings (17.4) - (1.7) Movement in long term borrowings 47.6 (7.8) (64.7) Repurchase and cancellation of US Loan Notes (0.7) - (8.7) Proceeds from sale and leaseback transactions 24.3 9.8 - Capital element of finance lease rental payments (6.1) (3.2) (2.5) _______ _______ _______ Net cash inflow/(outflow) from financing 47.7 (1.2) (77.6) _______ _______ _______ Increase/(decrease) in cash in the period 51.1 (3.8) (13.0) _______ _______ _______ In the six months to 31 March 2004 there was a significant non-cash movement relating to the acquisition of Arla Foods plc. Ordinary shares to the value of #137.9m were issued as consideration for the acquisition of 100% of the ordinary shares of Arla Foods plc. RECONCILIATION OF MOVEMENTS IN EQUITY SHAREHOLDERS' FUNDS for the six months to 31 March 2004 Restated Restated Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Profit attributable to equity shareholders 1.3 3.8 7.2 Equity dividends (32.2) (3.0) (3.0) _______ _______ _______ (30.9) 0.8 4.2 Other movements: New shares issued 137.9 - - Goodwill realised - - 8.2 UITF 38/17 credit 0.1 0.3 0.6 _______ _______ _______ 138.0 0.3 8.8 Net increase in equity shareholders' funds 107.1 1.1 13.0 Opening equity shareholders' funds As previously reported 45.5 44.5 31.7 Prior period adjustment (0.2) (0.3) (0.5) ______ ______ ______ As restated 45.3 44.2 31.2 ______ ______ ______ Closing equity shareholders' funds 152.4 45.3 44.2 ______ ______ ______ RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT for the six months to 31 March 2004 Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Increase/(decrease) in cash in the period 51.1 (3.8) (13.0) Cash (inflow)/outflow from (increase)/decrease in debt and lease financing (47.7) 1.2 77.6 _______ _______ _______ Change in net debt arising from cash flows 3.4 (2.6) 64.6 Bank loans and finance leases (acquired)/disposed of with businesses (24.4) - 0.9 _______ _______ _______ (Increase)/decrease in net debt in the period (21.0) (2.6) 65.5 _______ _______ _______ Net debt brought forward (105.9) (103.3) (168.8) _______ _______ _______ Net debt carried forward (126.9) (105.9) (103.3) _______ _______ _______ NOTES TO THE ACCOUNTS 1. Basis of preparation The interim report, for a twenty seven week period, which was approved by the Board of Directors on 8 June 2004, does not comprise full accounts within the meaning of the Companies Act 1985. The interim financial information is unaudited but has been reviewed by the auditors. It has been prepared on a consistent basis using the same accounting policies set out in the audited accounts for the year to 31 March 2003, except that the interim report reflects UITF 38 'Accounting for ESOP Trusts' and UITF 17 revised 'Employee Share Schemes'. Comparative figures for the year ended 31 March 2003 have been extracted from the statutory accounts which have been filed with the Registrar of Companies and on which the auditors gave an unqualified report. 2. Turnover Turnover by geographic market amounted to:- Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Continuing operations UK 689.2 316.9 686.4 Rest of Europe 8.7 6.6 10.8 Rest of the World - - - ______ ______ ______ 697.9 323.5 697.2 Discontinued operations UK - - 17.4 Rest of Europe - - 0.1 Rest of the World - - - ______ ______ ______ - - 17.5 Total UK 689.2 316.9 703.8 Rest of Europe 8.7 6.6 10.9 Rest of the World - - - ______ ______ ______ 697.9 323.5 714.7 ______ ______ _____ 3. Operating expenses Restated Restated Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Distribution costs (119.7) (71.1) (149.3) Administrative expenses (48.6) (20.2) (57.4) _______ _______ _______ (168.3) (91.3) (206.7) Add back goodwill amortisation 4.2 2.2 4.6 _______ _______ _______ Operating expenses before goodwill amortisation and operating exceptional items (164.1) (89.1) (202.1) _______ _______ _______ NOTES TO THE ACCOUNTS (continued) 4. Exceptional items Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Operating exceptional items: Rationalisation costs (10.5) - (12.9) Bank facility costs - (1.8) - _______ _______ _______ (10.5) (1.8) (12.9) _______ _______ _______ Non operating exceptional items: Losses on disposals of businesses (3.0) - (0.8) Profit on disposal of fixed assets 1.6 - 1.0 _______ _______ ______ (1.4) - 0.2 _______ _______ _______ The operating exceptional items in the six months to 31 March 2004 primarily relate to asset write downs and redundancy accruals in respect of announced dairy closures, together with costs incurred in rationalising central and depot operations. The operational exceptional item in the six months to 30 September 2003 arose from additional bank facility costs incurred as part of the merger and other associated arrangements with Arla Foods plc. The operating exceptional items in the year to 31 March 2003 arose primarily from the rationalisation of the group's depot network, from the costs of sales and management restructuring and from the completion of the centralisation of the group's administration and financial functions. The loss on disposal of business in the six months to 31 March 2004 relates to the sale and closure of the group's Chilled Distribution operations. The loss on disposal of businesses in the year to 31 March 2003 related to the disposal of the group's UHT operations and Frome creamery. This loss was after writing back #8.2m goodwill previously written off to reserves. A tax credit of #3.6m arises on exceptional items (30.9.03: #0.5m, 31.3.03: #4.3m). 5. Net interest payable Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Net interest payable (5.6) (3.7) (9.2) Net recognised gains on financial instruments - - 0.3 ______ ______ ______ (5.6) (3.7) (8.9) ______ ______ ______ NOTES TO THE ACCOUNTS (continued) 6. Taxation The taxation charge for the six months to 31 March 2004 has been calculated on the basis of the estimated effective tax rate on profits pre exceptional items for the eighteen months to 30 September 2004 of 40.6% (30.9.03: 34.6%, 31.3.03: 35.0%). The estimated effective tax rate is more than 30% due principally to goodwill amortisation for which no tax relief is available. 7. Equity dividends Equity dividends in the six months to 31 March 2004 include a special dividend of #28.6m paid on 4 November 2003. This special dividend of 9.6 pence per share was paid to existing shareholders of the company prior to the acquisition of Arla Foods plc. 8. Earnings per ordinary share Restated Restated Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 #m #m #m Calculation of earnings: FRS 14 - basic and diluted 1.3 3.8 7.2 ______ ______ ______ Adjusted: Profit for the period 1.3 3.8 7.2 Add back/(deduct): Discontinued operations - - (0.9) Exceptional items 11.9 1.8 12.7 Tax thereon (3.6) (0.5) (4.0) ______ ______ ______ 8.3 1.3 7.8 Goodwill amortisation, pre exceptionals 4.2 2.2 4.6 ______ ______ ______ Adjusted earnings 13.8 7.3 19.6 ______ ______ ______ Unaudited Unaudited Audited six months six months Year to 31.03.04 to 30.09.03 to 31.03.03 No.m No.m No.m Calculation of weighted average number of shares: FRS 14 - basic and adjusted 573.2 297.4 297.3 - diluted 573.6 297.4 297.3 ______ ______ ______ Weighted average number of shares year on year is after taking account of shares in the company held on behalf of the group LTIP. Adjusted earnings per share is included as, in the opinion of the directors, it provides a better understanding of the underlying trading performance of the group. Diluted earnings per share includes the weighted average number of shares in issue during the period after including the effect of all potentially dilutive shares. NOTES TO THE ACCOUNTS (continued) 9. Acquisitions Under the acquisition method of accounting the impact on the group balance sheet of the acquisitions during the period was: Arla Foods plc (acquired 22 October 2003) Book value Adjustments Fair value #m #m #m Intangible fixed assets 15.7 - 15.7 Tangible fixed assets 97.8 (0.4) 97.4 Stocks 18.0 - 18.0 Debtors 88.2 (0.4) 87.8 Deferred taxation 7.0 7.1 14.1 Bank and cash balances (26.3) 28.6 2.3 Loans and finance leases (24.0) (0.4) (24.4) Creditors (84.9) (1.4) (86.3) Provisions - (21.0) (21.0) ______ ______ ______ 91.5 12.1 103.6 Goodwill 40.7 ______ Consideration 144.3 ______ Consideration is the market value of shares issued on the date of acquisition (#137.9m) together with transaction costs attributable to the acquisition (#6.4m). Fair values are provisional and will be reassessed. The adjustment to bank and cash balances relates to a loan owed by Arla Foods plc which was acquired by Arla Foods UK plc. The adjustment to provisions relates to a pensions deficit. Other adjustments relate to the alignment of accounting policies. The adjustment to deferred tax is 30% of the relevant gross fair value adjustments. Other acquisitions are of dairy goodwill and were acquired for cash. Following the acquisition of Arla Foods plc on 22 October 2003, the operations of that entity have been progressively integrated with those of the on-going business. In particular there has been movement of sales volumes, centralisation of borrowing facilities and realignment of management and functional responsibilities. As a consequence, it is not possible to provide detailed disclosures of profits and cash flows arising from the acquisition and indicative numbers only can be given. On this basis, turnover from the acquired operations for the period from 22 October 2003 to 31 March 2004 was #343.9m with operating profit (pre operating exceptionals and pre goodwill amortisation) of #12.3m. Continuing integration is expected in the period to 30 September 2004 such that further disclosures at that time will not be possible. 10. Prior Period Adjustment The prior period adjustment relates to a change in accounting policy for ESOP trusts. Following the issue of UITF 38 and a revised UITF 17, the consideration paid for the acquisition of a company's own shares has now been deducted in arriving at shareholders funds. Opening investments have now been reduced by #0.5m and #0.3m at 31 March 2003 and 30 September 2003 respectively, with a corresponding reduction in shareholder funds. Additional charges have been reflected for the year ended 31 March 2003 and for the six months ended 30 September 2003 of #0.4m and #0.2m respectively. 11. The interim report is being posted to all shareholders and will be available on request from the Secretary, Arla Foods UK plc, Arla House, 4 Savannah Way, Leeds Valley Park, Leeds, LS10 1AB. INDEPENDENT REVIEW REPORT TO ARLA FOODS UK PLC We have been instructed by the company to review the financial information for the six months ended 31 March 2004, which comprises the group profit and loss account, group statement of total recognised gains and losses, summarised group balance sheet, group cash flow statement and the related notes 1 to 10. We have read the other information contained in the interim report and considered whether it contains any apparent misstatements or material inconsistencies with the financial information. This report is made solely to the company in accordance with Bulletin 1999/4 " Review of interim financial information" issued by Auditing Practices Board. To the fullest extent permitted by the law, we do not accept or assume responsibility to anyone other than the Company, for our work, for this report, or for the conclusion we have formed. Directors' responsibilities The interim report, including the financial information contained therein, is the responsibility of and has been approved by the directors. The directors are responsible for preparing the interim report in accordance with the Listing Rules of the London Stock Exchange which require that the accounting policies and presentation applied to the interim figures should be consistent with those applied in preparing the preceding annual accounts except where any changes, and the reasons for them, are disclosed. Review work performed We conducted our review in accordance with guidance contained in Bulletin 1999/4 "Review of interim financial information" issued by the Auditing Practices Board for use in the United Kingdom. A review consists principally of making enquiries of group management and applying analytical procedures to the financial information and underlying financial data and based thereon, assessing whether the accounting policies and presentation have been consistently applied unless otherwise disclosed. A review excludes audit procedures such as tests of controls and verification of assets, liabilities and transactions. It is substantially less in scope than an audit performed in accordance with United Kingdom Auditing Standards and therefore provides a lower level of assurance than an audit. Accordingly we do not express an audit opinion on the financial information. Review conclusion On the basis of our review we are not aware of any material modifications that should be made to the financial information as presented for the six months ended 31 March 2004. Ernst & Young LLP Nottingham 8 June 2004 This information is provided by RNS The company news service from the London Stock Exchange END IR QKOKDKBKBCAK
1 Year Arla Foods Uk Chart |
1 Month Arla Foods Uk Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions