Half-yearly Report
Embargoed until 7.00am 3 August 2009
XP Power Limited
("XP" or "the Group")
Interim Results for the six months ended 30 June 2009
XP, one of the world's leading developers and manufacturers of critical power
control components for the electronics industry, today announces its interim
results for the six-month period ended 30 June 2009.
Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Income and Expenditure
Revenue £33.1m £34.8m
Turnover
Gross profit £14.9m £14.9m
Gross margin 45.0% 42.8%
Adjusted (*) profit before tax £3.8m £4.4m
Adjusted (*) profit after tax £3.5m £3.5m
Diluted earnings per share adjusted (*) 18.6p 18.4p
(see Note 10)
Interim dividend per share (see Note 9) 10.0p 10.0p
(*) Adjusted for amortisation of intangibles associated with acquisitions of £
0.2 million (2008: £0.1 million) and one off non-cash foreign exchange gains of
nil (2008: £2.1 million)
* Strong financial performance in difficult market conditions - adjusted
earnings per share ahead of prior year
* Significant further investment made in engineering development resource -
50 new XP developed product ranges included in latest catalogue launch
* Record gross margins of 45.0% (2008: 42.8%) driven by expansion of in-house
developed, XP brand products
* New Chinese manufacturing facility now on stream facilitating further
penetration of key blue chip customer base
* Maintained earnings and strong cash flows provide basis for a robust
interim dividend of 10.0p per share, in line with 2008
Larry Tracey, Executive Chairman, commented:
"While the trading environment in the first half has been challenging, I am
pleased to report that XP is weathering the storm well, producing a resilient
performance. The launch of our second in-house manufacturing facility in China
during the period was a major milestone in the Group's development and we
expect it to play a crucial role in helping drive our revenue growth going
forward. Looking ahead, we expect that the ongoing implementation of our
strategy will continue to underpin our resilience whilst simultaneously
positioning the Group to prosper in the eventual cyclical recovery."
Enquiries:
XP Power
Larry Tracey, Executive Chairman +44 (0)7785 387142
James Peters, Deputy Chairman +44 (0)7785 353066
Duncan Penny, Chief Executive +65 8322 9520
Citigate Dewe Rogerson +44 (0)20 7638 9571
Kevin Smith/Ged Brumby
Note to editors
XP designs and manufactures power controllers, the essential hardware component
in every piece of electrical equipment that converts the power from the
electricity grid into the right form for the equipment to function.
XP typically designs in power control solutions into the end products of major
blue chip OEMs, with a focus on the industrial (circa 49% of sales), healthcare
(circa 29% sales) and technology (circa 22% of sales) sectors. Once designed
into a program, XP has a revenue annuity over the life cycle of the customer's
product which is typically 5 to 7 years depending on the industry sector.
XP has invested in research and development and its own manufacturing facility
in China, to develop a range of tailored products based on its own intellectual
property that provide its customers with significantly improved functionality
and efficiency.
Headquartered in Singapore and listed on the Main Market of the London Stock
Exchange since 2000, XP serves a global blue chip customer base from 27
locations in Europe, North America and Asia.
For further information, please visit www.xppower.com
Embargoed until 7.00am 3 August 2009
XP Power Limited
("XP" or "the Group")
Interim Results for the six months ended 30 June 2009
CHAIRMAN'S STATEMENT
Overview
While the trading environment in the first half has continued to be
challenging, I am pleased to report that XP is weathering the storm well,
producing a resilient performance and reporting adjusted earnings per share
ahead of the comparable period in 2008. Our strategy of investing in the
development of our own products continued to have a positive impact on gross
margin, which increased to another record, underpinned by a further expansion
of our own product ranges. In addition, programs won in 2008 with a number of
blue chip customers generated new revenues in the period and helped mitigate
the effects of the downturn.
The addition of a larger low cost in-house manufacturing capability was a
natural extension of this strategy. We successfully commenced production at our
new manufacturing facility in China during the first half. This exciting
development is a crucial step in our plans to secure preferred supplier status
with larger customers. It will drive future sales growth as we increase our
penetration of key customer programmes.
Markets
Revenues for the period were £33.1 million compared with £34.8 million in the
same period a year ago. Healthcare revenues grew by 25% and were particularly
strong in North America, compensating for reduced demand in other sectors. The
Healthcare sector continues to go from strength to strength. We are beginning
to capitalise on the expansion of our medical product portfolio over the last
few years. We now have the widest medical product offering in our industry,
featuring products with market leading performance on key criteria such as
electronic noise levels and efficiency, both of which are becoming increasingly
important to our customers for environmental and technical reasons. The
Industrial and Technology sectors suffered as our customers' experienced very
weak demand and started aggressively reducing their inventories.
The 15% gain in revenues from the relative changes in exchange rates from 2008
was more than offset by its detrimental effects on expenses. The overall affect
of exchange rates compared to 2008 was to reduce our reported earnings.
For the six months ended 30 June 2009, 49% of our revenues were generated from
Industrial (2008: 54%), 29% from Healthcare (2008: 22%) and 22% from Technology
(2008: 24%).
Gross Margins
Our strategy of steadily increasing the proportion of higher margin in-house
developed products in our revenue mix has enabled XP Power to improve gross
margins every year since its public listing in 2000. In the six months ended 30
June 2009, 83% of the product we sold was under the XP Power brand compared to
77% in the same period a year ago. As a result, gross margin increased further
in the first half to another new record of 45.0% compared with 42.8% in the
same period a year ago. With the proportion of XP product in the mix continuing
to grow, we expect this positive trend in gross margin to continue.
Our move into manufacturing will not only allow us to secure bigger blue chip
customers to drive future revenue growth but will also enable us to capture the
available manufacturing margin. In addition, control of manufacturing has
allowed us to gain a better understanding of the cost and availability of
components in Asia. The result is that our design engineers are now able to
design in new components that are both lower cost and on shorter lead times,
further enhancing the margins we can earn while providing our customers with
competitively priced, leading edge products.
Product Development
During May XP Power launched its latest product catalogue, containing over 100
product ranges, the largest product offering of any company in our industry.
The breadth of our offer demonstrates both our leading position in the market
and the substantial investment we have made in engineering development resource
to expand our intellectual property, with 50 new product ranges represented in
this catalogue launch compared to the previous edition.
We launched 12 new product families in the first half. In line with customer
requirements for improved efficiency and environmental performance, our design
teams are focusing on developing new products that reduce power wastage, reduce
heat, and consume less raw material.
Our Singapore design centre was only established in June 2008 and was able to
release its first product family less than a year from commencing operations, a
considerable achievement.
Manufacturing
In June production commenced at the new manufacturing facility constructed on
our existing site close to Shanghai, China. This new facility is critical to
enable us to win more of the available business from our existing Blue Chip
customer base and to attract new larger customers where we have yet to gain
preferred supplier status. These customers demand that their suppliers have
complete control over their supply chain and product manufacture to ensure the
highest levels of quality. The new facility also provides much needed
additional capacity for the manufacture of our new and recently launched own
products which now make up the majority of our revenues. The new facility,
which is certified under the ISO14001 Environmental Management Standard,
delivers manufacturing capabilities which match the strongest of our
competitors.
Customer audits of the facility have already taken place and all have been
successful, paving the way for XP to secure approved and/or preferred supplier
status with a number of new key customers. Launch of the in-house manufacturing
facility is a major milestone in the Group's development and we expect it to
play a crucial role in helping drive our revenue growth going forward.
Dividend
Our strong financial performance and confidence in the Group's prospects have
enabled us to maintain the interim dividend. An interim dividend of 10 pence
per share (2008: 10 pence per share) will be paid on 6 October 2009 to
shareholders on the register of members on 4 September 2009.
Outlook
Market conditions remain challenging. Against this background, we expect the
ongoing implementation of our strategy to continue to underpin a resilient
performance whilst simultaneously positioning the Group to prosper in the
eventual cyclical recovery.
As we enter the second half XP has a portfolio of new products using the latest
technology components, manufactured in a "state of the art" production facility
in China. Our product families give our customers lower cost, higher
reliability and higher efficiency solutions to their power control
requirements, whilst also helping them to reduce power consumption to comply
with the latest governmental environmental standards. These critical factors
will enable XP to continue to deliver above average returns for our
shareholders as we successfully navigate the current perfect economic storm.
Larry Tracey
Executive Chairman
3 August 2009
XP Power Limited
Consolidated Income and Expenditure Statement
For the six months ended 30 June 2009
£ Millions Note Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Revenue 6 33.1 34.8
Cost of sales 7 (18.2) (19.9)
Gross profit 14.9 14.9
Operating expenses 7 (10.6) (10.0)
Other operating income 7 - 2.4
Operating profit 4.3 7.3
Finance cost 7 (0.7) (0.9)
Profit before taxation 6 3.6 6.4
Tax on profit 8 (0.3) (0.9)
Profit for the period 3.3 5.5
Attributable to:
- equity holders of the company 3.3 5.5
- minority interest - -
3.3 5.5
Earnings per share for profit from Pence per Pence per
continuing operations attributable
to equity holders of the Company Share Share
Basic 10 17.6 29.0
Diluted 10 17.5 28.9
XP Power Limited
Consolidated Balance Sheet
At 30 June 2009
£ Millions Note At 30 At 31 At 30
June 2009 December 2008 June 2008
(Unaudited) (Unaudited)
Assets
Current assets
Inventories 5, 6 13.6 17.5 12.3
Trade and other receivables 6 10.0 12.1 11.6
Derivative financial instruments 6 - 1.0 0.1
Cash and cash equivalents 6 1.8 3.4 4.0
Other current assets 6 1.2 1.8 1.7
Total current assets 26.6 35.8 29.7
Non-current assets
Goodwill 6 30.0 29.9 30.2
Other intangible assets 11 4.0 3.6 3.3
Property, plant and equipment 6.8 6.7 4.2
Interests in associates 0.1 0.1 0.1
Deferred tax assets 6 0.1 0.1 0.4
ESOP loans to employees 2.7 2.7 2.7
Total non-current assets 43.7 43.1 40.9
Total assets 70.3 78.9 70.6
Liabilities
Current liabilities
Trade and other liabilities 6 6.6 12.3 9.0
Current income tax liabilities 2.8 3.1 2.9
Bank loans and overdraft 13 6.5 7.3 3.2
Derivative financial instruments 6 0.3 - -
Total current liabilities 16.2 22.7 15.1
Non-current liabilities
Borrowings 13 20.3 23.9 21.0
Deferred tax liabilities 1.6 1.4 1.5
Provision for other liabilities 6 2.0 1.9 2.4
and charges
Total non-current liabilities 23.9 27.2 24.9
Total liabilities 40.1 49.9 40.0
Equity
Capital and reserves
attributable to equity holders
of the Company
Share capital 15 27.2 27.2 27.2
Treasury shares 15 (0.8) (0.8) (0.6)
Merger reserve 15 0.2 0.2 0.2
Hedging reserve 15 (0.3) 1.0 0.2
Translation reserve 15 (7.2) (8.5) (5.0)
Retained earnings 15 10.9 9.7 8.4
30.0 28.8 30.4
Minority interest 15 0.2 0.2 0.2
Total equity 30.2 29.0 30.6
Total equity and liabilities 70.3 78.9 70.6
XP Power Limited
Consolidated Statement of Changes in Equity
For the six months ended 30 June 2009 (Unaudited)
Share Company Merger Hedging Translation Retained Total Minority Total
capital treasury reserve reserve reserve earnings attributable interest Equity
shares to equity
holders of
the parents
Balance at 1 27.2 (0.3) 0.2 - (2.5) 5.0 29.6 0.2 29.8
January 2008
Exchange - - - - (0.2) - (0.2) - (0.2)
differences on
the
translation of
foreign
operations
Release of - - - - (2.3) 2.3 - - -
translation
gain to income
statement
Gain on cash - - - 0.2 - - 0.2 - 0.2
flow
hedge-interest
rate swap
Net income - - - 0.2 (2.5) 2.3 - - -
recognised
directly in
equity
Profit for the - - - - - 3.2 3.2 - 3.2
period
Total - - - 0.2 (2.5) 5.5 3.2 - 3.2
recognised
income for the
period 30 June
2008
Dividends - - - - - (2.1) (2.1) - (2.1)
relating to
2007 paid in
Apr 2008
Purchase of - (0.3) - - - - (0.3) - (0.3)
treasury
shares
Balance at 30 27.2 (0.6) 0.2 0.2 (5.0) 8.4 30.4 0.2 30.6
June 2008
Balance at 1 27.2 (0.8) 0.2 1.0 (8.5) 9.7 28.8 0.2 29.0
January 2009
Exchange - - - - 1.3 - 1.3 - 1.3
differences on
translation of
foreign
operations
Loss on cash - - - (0.2) - - (0.2) - (0.2)
flow
hedge-interest
rate swap
Loss on cash - - - (1.1) - - (1.1) - (1.1)
flow hedges-
currency
forward
Net income - - - (1.3) 1.3 - - - -
recognised
directly in
equity
Profit for the - - - - - 3.3 3.3 - 3.3
period
Total - - - (1.3) 1.3 3.3 3.3 - 3.3
recognised
income for the
period 30 June
2009
Dividends - - - - - (2.1) (2.1) - (2.1)
relating to
2008 paid in
Apr 2009
Balance at 30 27.2 (0.8) 0.2 (0.3) (7.2) 10.9 30.0 0.2 30.2
June 2009
XP Power Limited
Consolidated Cash Flow Statement
For the six months ended 30 June 2009
£ Millions Note Six months Six months
ended ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Cash flows from operating activities
Total profit 3.3 5.5
Adjustments for
* Income tax expense 0.3 0.9
* Amortisation and depreciation 0.9 0.4
* Finance cost 0.7 0.7
* (Gain)/loss on fair valuation of (0.1) 0.2
derivative financial instruments
* Foreign exchange gain transferred - (2.4)
from reserve
Change in the working capital, net
effects from acquisition of subsidiary
* Inventories 3.9 (1.4)
* Trade and other receivables 2.7 0.2
* Trade and other payables (5.6) 0.5
* Income tax paid (0.3) (0.3)
Net cash provided by operating 12 5.8 4.3
activities
Cash flows from investing activities
Acquisition of a subsidiary, net of cash - (1.0)
acquired
Purchases and construction of property, (0.8) (0.8)
plant and equipment
Purchases of intangible assets 6 (0.8) (0.3)
ESOP loan repaid - 0.3
Interest received - 0.1
Net cash used in investing activities (1.6) (1.7)
Cash flows from financing activities
(Repayment)/Proceeds from borrowings (1.8) 0.6
Purchase of treasury shares by ESOP - (0.3)
Interest paid (0.7) (0.8)
Dividends paid (2.1) (2.1)
Net cash used in financing activities (4.6) (2.6)
Effects of currency translation 1.2 (0.2)
Net increase/(decrease) in cash and cash 0.8 (0.2)
equivalents
Cash and cash equivalents at start of (3.9) 0.9
period
Effects of currency translation on cash 0.2 -
and cash equivalents
Cash and cash equivalents at the end of 12 2.9 0.7
the period
XP Power Limited
Notes to the Interim Results for the six months ended 30 June 2009
1. General information
XP Power Limited (the "Company") is listed on the London Stock Exchange and
incorporated and domiciled in Singapore. The address of its registered office
is 401 Commonwealth Drive, Lobby B #02-02, Haw Par Technocentre, Singapore
149598.
The nature of the Group's operations and its principal activities is to provide
power supply solutions to the electronics industry.
These condensed consolidated interim financial statements are presented in
Pounds Sterling (GBP).
2. Basis of preparation
This condensed consolidated interim financial statements for the period ended
30 June 2009 has been prepared in accordance with the Listing Rules of the
Financial Services Authority and with IAS 34, Interim Financial Reporting as
adopted by the European Union.
The condensed consolidated interim financial statements should be read in
conjunction with the annual financial statements for the year ended 31 December
2008 which have been prepared in accordance with International Financial
Reporting Standards as adopted by the European Union.
3. Accounting policies
The condensed consolidated interim financial statements have been prepared
under the historical cost convention except for the fair value of derivatives
in accordance with IAS 39, "Financial Instruments: Recognition and
Measurement".
The same accounting policies, presentation and methods of computation are
followed in these condensed consolidated interim financial statements as were
applied in the presentation of the Group's financial statements for the year
ended 31 December 2008.
On 1 January 2009, the Group adopted the following amended standards that are
mandatory for application from that date:
IAS 1 Presentation of Financial Statements
IFRS 8 Operating Segments
The adoption of the above standards did not result in any substantial changes
to the Group's accounting policies or any significant impact on these financial
statements.
4. Property, plant and equipment
Items of property, plant and equipment, including leasehold land and buildings,
are stated at cost less accumulated depreciation and any recognised impairment
losses.
The cost of an item of property, plant and equipment initially recognised
includes its purchase price and any cost that is directly attributable to
bringing the asset to the location and condition necessary for it to be capable
of operating in the manner intended by management.
Freehold land and property under development are not depreciated. Depreciation
on other items of property, plant and equipment is charged so as to write off
the cost or valuation of the assets over their estimated useful lives, using
the straight line method, on the following bases:
4. Property, plant and equipment (continued)
Plant and equipment 10 - 33%
Motor vehicles 20 - 25%
Building improvements 10% or over the life of the lease if shorter
Buildings 2 - 5%
Leasehold land 2% or over the life of the lease if shorter
The residual values, estimated useful lives and depreciation method of
property, plant and equipment are reviewed, and adjusted as appropriate, at
each balance sheet date. The effects of any revision are recognised in the
income statement when the changes arise.
5. Inventories
Inventories are stated at the lower of cost and net realisable value. The cost
of finished goods and work-in-progress comprises raw materials, direct labour,
other direct costs and related production overheads (based on normal operating
capacity) but excludes borrowing costs.
Cost is calculated using weighted average method. Net realisable value
represents the estimated selling price less all estimated costs of completion
and costs to be incurred in marketing, selling and distribution and reductions
for estimated irrecoverable amounts.
6. Segmented analysis
The Group operates substantially in one class of business, the provision of
power control solutions to the electronics industry. Analysis of total Group
operating profit, net assets, revenue and total group profit before taxation by
geographical region is set out below.
£ Millions Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Revenue
Europe 16.1 16.7
USA 15.8 17.1
Asia 1.2 1.0
Total revenue 33.1 34.8
Segment result
Europe 3.4 3.6
USA 3.6 3.8
Asia (0.2) 0.3
Interest, corporate operating costs, (3.2) (1.3)
amortisation of goodwill and share of
profit/loss from associates
Profit before taxation 3.6 6.4
Tax (0.3) (0.9)
Total profit 3.3 5.5
Total profit for 2008 includes a one off non cash foreign exchange gain of £2.4
million.
6. Segmented analysis (continued)
£ Millions At June 2009 (Unaudited) At June 2008 (Unaudited)
Europe USA Asia Total Europe USA Asia Total
Other information
Capital additions - - 0.8 0.8 0.2 0.1 0.9 1.2
Depreciation 0.2 0.1 0.2 0.5 0.2 0.1 - 0.3
Intangible additions - 0.8 - 0.8 - 0.6 0.5 1.1
Amortisation 0.2 0.2 - 0.4 0.1 - - 0.1
Balance Sheet
Goodwill 9.3 19.6 1.1 30.0 9.4 19.6 1.2 30.2
Other non-current 5.0 4.2 4.4 13.6 8.4 0.4 1.5 10.3
assets
Inventories 1.6 6.0 6.0 13.6 1.3 5.6 5.4 12.3
Trade and other 5.0 4.4 0.6 10.0 6.0 5.2 0.4 11.6
receivables
Derivative asset - - - - - - 0.1 0.1
Other current assets 0.5 0.3 0.4 1.2 0.8 0.2 0.7 1.7
Cash and cash 1.2 0.2 0.4 1.8 2.0 0.7 1.3 4.0
equivalents
Segment assets 22.6 34.7 12.9 70.2 27.9 31.7 10.6 70.2
Unallocated deferred - - - 0.1 - - - 0.4
tax assets
Consolidated total - - - 70.3 - - - 70.6
assets
Trade and other (1.7) (1.4) (3.5) (6.6) (2.5) (2.3) (4.2) (9.0)
payables
Derivative liability - (0.2) (0.1) (0.3) - - - -
Deferred (2.0) - - (2.0) (2.4) - - (2.4)
consideration
Segment liabilities (3.7) (1.6) (3.6) (8.9) (4.9) (2.3) (4.2) (11.4)
Unallocated - - - (26.8) - - - (24.2)
corporate
liabilities
Unallocated deferred - - - (4.4) - - - (4.4)
and current tax
liabilities
Consolidated total - - - (40.1) - - - (40.0)
liabilities
Operating net assets are defined as net assets adjusted for net borrowings.
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Net assets 30.2 30.6
Net debts 25.0 20.2
Total operating net assets 55.2 50.8
7. Expenses by nature
£ Millions Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Profit for the period is after charging:
Research and development expenses 1.2 1.1
Amortisation of intangible assets 0.4 0.1
Depreciation of property, plant and 0.5 0.3
equipment
Foreign exchange gains transferred from - (2.3)
reserve
Foreign exchange loss 0.2 0.1
Foreign exchange losses/(gains) on (0.1) 0.2
forward contracts
Cost of inventories recognised as expense 18.2 19.9
Charge for doubtful debts (0.1) -
Fees paid to auditors:
Audit 0.2 0.1
Other services - tax - 0.1
All other charges 9.0 8.6
Total 29.5 28.4
8. Taxation
Income tax expense is recognised based on management's best estimate of the
weighted average annual income tax expected for the full financial year. The
estimated average annual tax rate used for 2009 is 9% (2008: 21%). The 2009
rate is reduced by certain factors some of which will not recur in the future.
£ Millions Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Singapore 0.2 0.2
Other overseas taxation 0.1 0.7
Total taxation 0.3 0.9
9. Dividends
Amounts recognised as distributions to equity holders in the period
Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Pence per £ Millions Pence £ Millions
share per
share
Prior year final dividend 11.0 2.1 11.0 2.1
paid
The dividend payable recognised in the interim financial statements relates to
the 2008 year-end dividend.
9. Dividends (continued)
Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Pence per £ Millions Pence £ Millions
share per
share
Proposed interim dividend 10.0 1.9 10.0 1.9
The interim dividend of 10.0 pence per share (2008: 10.0 pence per share) will
be paid on 6 October 2009 to shareholders on the register of members on 4
September 2009.
10. Earnings per share
Earnings per share attributable to equity holders of the company arise from
continuing operations as follows:
£ Millions Six months Six months
ended ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Earnings
Earnings for the purposes of basic and 3.3 5.5
diluted earnings per share (profit for the
period attributable to equity shareholders
of the company)
Amortisation of intangibles associated with 0.2 0.1
acquisitions
Non-cash foreign exchange - (2.1)
Earnings for adjusted earnings per share 3.5 3.5
Number of shares `000 `000
Weighted average number of shares for the 18,795 18,928
purposes of basic earnings per share
(thousands)
Effect of potentially dilutive share options 22 78
(thousands)
Weighted average number of shares for the 18,817 19,006
purposes of dilutive earnings per share
(thousands)
Earnings per share from operations
Basic 17.6 29.0
Diluted 17.5 28.9
Diluted adjusted 18.6 18.4
11. Other intangible assets
Other intangible assets comprises development expenditure capitalised when it
meets the criteria laid out in IAS 38, "Intangible Assets", trademarks and
non-contractual customer relationships.
12. Cash and cash equivalents
For the purpose of presenting the consolidated cash flow statement, the
consolidated cash and cash equivalents comprise the following:
£ Millions Six months ended Six months ended
30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Cash and bank balances 1.8 4.0
Less: Bank overdrafts (6.5) (3.2)
Cash and cash equivalents per (4.7) 0.8
consolidated cash flow statement
Reconciliation to free cash flow:
Net cash inflow from operating 5.8 4.3
activities
Development expenses capitalised (0.8) (0.8)
Net interest expense (0.7) (0.8)
Free cash flow 4.3 2.7
13. Borrowings and loans
£ Millions 30 June 2009 31 December 2008 30 June 2008
(Unaudited) (Unaudited)
Non-Current 20.3 23.9 21.0
Current 6.5 7.3 3.2
Total 26.8 31.2 24.2
14. Derivative financial instruments
a. Forward foreign exchange contracts
The Group utilised currency derivatives to hedge highly probable forecast
transactions. The instruments purchased were denominated in the currencies of
the Group's principal markets.
As at 30 June 2009, the total notional amount of outstanding currency forward
contracts that the Group has committed is £0.8 million (31 December 2008: £14.2
million; 30 June 2008: Nil). These contracts are to hedge against exchange
movements on future cost of sales and qualify for hedge accounting.
The fair value of the currency forward contracts which qualify for hedge
accounting is as follows:
£ Millions 30 June 2009 31 December 2008 30 June 2008
(Unaudited) (Unaudited)
Current portion (0.2) 0.8 -
Non-current portion - 0.2 -
Total (0.2) 1.0 -
14. Derivative financial instruments (continued)
a. Forward foreign exchange contracts (continued)
Certain currency forward contracts were taken up to protect against exchange
movements on future purchases of goods. These contracts did not qualify for
hedge accounting.
The total notional amount and fair value asset of the forward contracts is as
follows:
£ Millions 30 June 2009 31 December 2008 30 June 2008
(Unaudited) (Unaudited)
Contract notional amount 1.9 2.2 9.9
Fair value asset/(liability) of 0.1 - (0.2)
the contracts
b. Interest rate swap
On 17 March 2009, the Group entered into an interest rate swap agreement to
swap its variable US$ LIBOR interest rate on US$30.6 million (£18.8 million)
for a fixed rate of interest of 1.99% plus applicable margin to manage exposure
to interest rate movements. Fair value gains and losses on the interest rate
swap are recognised in the hedging reserve and are transferred to the income
statement as part of interest expense over the period of the borrowings.
£ Millions 30 June 2009 31 December 30 June 2008
2008
(Unaudited) (Unaudited)
Contract notional amount 18.8 - 16.3
Fair value asset/(liability) (0.2) - 0.2
of the interest rate swap
15. Share capital and reserves
£ Millions 30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Called up share capital
Allotted and fully paid 19,242,296 ordinary 27.2 27.2
shares
Merger Reserve
Balance at 30 June 0.2 0.2
Treasury shares
Balance at 1 January (0.8) (0.3)
Purchase of own shares - (0.3)
Balance at 30 June (0.8) (0.6)
Hedging reserve
Balance at 1 January 1.0 -
Gain/(loss) on cash flow hedge - interest (0.2) 0.2
rate swap
(Loss) on cash flow hedge - currency (1.1) -
forward
Balance at 30 June (0.3) 0.2
15. Share capital and reserves
£ Millions 30 June 2009 30 June 2008
(Unaudited) (Unaudited)
Translation reserve
Balance at 1 January (8.5) (2.5)
Exchange differences arising on translation 1.3 (2.5)
of overseas operations
Balance at 30 June (7.2) (5.0)
Retained earnings
Balance at 1 January 9.7 5.0
Profit for the period 3.3 5.5
Dividends (2.1) (2.1)
Balance at 30 June 10.9 8.4
Minority interest
Balance at 30 June 0.2 0.2
Total Equity 30.2 30.6
16. Directors' responsibility statement
The interim financial statements were approved by the board of directors on 3
August 2009.
The directors confirm that to the best of their knowledge this unaudited
condensed financial information has been prepared in accordance with IAS 34 as
adopted by the European Union and that the interim management report herein
includes a fair view of the information required by DTR 4.2.7 and DTR 4.2.8.
The directors of XP Power Limited are as listed in the company's Annual Report
2008.