Half Yearly Report

RNS Number : 4477F
Bodycote PLC
28 July 2016
 

28 July 2016

 

Bodycote plc

Interim results for the six months ended 30 June 2016

 

Financial highlights

 

Half year to

30 June

2016

Half year to

30 June

2015

 

 

% change

Revenue

£291.0m

£299.8m

(2.9%)

Headline operating profit1

£49.3m

£54.1m

(8.9%)

Return on sales2

16.9%

18.0%


Headline profit before taxation1

£48.1m

£52.6m

(8.6%)

Headline operating cash flow3

£38.0m

£40.2m

(5.5%)

Net debt

£5.5m

£7.0m


Basic headline earnings per share4

18.3p

21.1p

(13.3%)

Interim dividend per share5

5.0p

4.8p

4.2%

 

Statutory results

 

Operating profit

£47.1m

£32.1m


Profit before taxation

£45.9m

£30.6m


Basic earnings per share4

17.5p

10.6p


 

Highlights

 

·      Group revenue down 2.9%

·      Headline operating margin reduced to 16.9%, impacted by oil & gas. Excluding this effect, margin maintained.

·      Specialist Technologies now over 40% of Group operating profit

·      Continued high rate of capital investment at 1.2 times depreciation

·      Net debt of £5.5m

·      Interim dividend of 5.0p, up 4.2%

 

Commenting, Stephen Harris, Group Chief Executive said:

 

"The Group has again demonstrated its ability to deal with challenging market conditions, including delivery of a continued improvement in the AGI margin. This has been achieved against a background of subdued demand for industrial machinery and a further substantial decline in oil & gas revenues.

 

Looking ahead, and noting the Group's lack of visibility, we expect growth in our aerospace and automotive markets to continue and the sequential decline in oil & gas activity to have largely abated. Recent demand in general industrial markets has been softer than expected and improvements are not anticipated in the second half. However, if current exchange rates prevail, we expect weakness in overall trading, for the year as a whole, to be offset by the benefit of currency translation.

 

The Group continues to benefit from the flexibility afforded by the strength of its balance sheet, with minimal leverage and continuing strong cash generation.

 

We will continue to follow our strategy of investing in areas of robust profit opportunity, notably in Specialist Technologies, and in further enriching the mix towards higher added value services in Classical Heat Treatment."

 

Definitions

1  Headline operating profit and headline profit before taxation are before reorganisation costs of £nil (2015: £19.9m) and amortisation of acquired intangibles of £2.2m (2015: £2.1m).

2   Return on sales is defined as headline operating profit as a percentage of revenue.

3   Headline operating cash flow is defined as operating cash flow6 before cash flow relating to restructuring of £4.3m (2015: £3.5m).

4   A detailed reconciliation is provided in note 5.

5   See note 6.

6   Operating cash flow is defined as cash generated by operations of £64.7m (2015: £65.9m) less net capital expenditure of £31.0m (2015: £29.2m).

 

A live webcast of the analysts' meeting will be available at 10.15am at www.bodycote.com. For further information, please contact:

 

Bodycote plc

FTI Consulting

Stephen Harris, Group Chief Executive

Richard Mountain, Susanne Yule

David Landless, Group Finance Director

Tel No +44 (0) 20 3727 1340

Tel No +44 (0) 1625 505300


 

 

INTERIM MANAGEMENT REPORT

 

OVERVIEW

 

The macro-economic environment for Bodycote in the first half of 2016 showed little change from 2015. Notwithstanding this weak macro-economic backdrop, the quality of the Bodycote business continued to improve. The Group's headline operating margin1 reduced only 110 basis points to 16.9%, even though revenues declined 8.1% (at constant exchange rates). Group revenue was £291.0m with currency translation reducing the year-on-year revenue decline to 2.9%. Headline operating profit for the Group was £49.3m in the first half of the year.

 

The weakness in industrial production and in particular in industrial machinery continued the slow downward trend that has been evident for some time. These sectors are the main drivers for the Group's general industrial business which suffered accordingly. Oil & gas, which has reduced each quarter since the end of 2014, declined further, with subdued activity onshore and with large sub-sea projects once again postponed. There are, however, signs that the sequential quarterly decline in oil & gas may be abating.

 

Outside the oil & gas and general industrial sectors much of the rest of the business grew. Civil aerospace in Europe was strong, as expected, while in North America growth was restrained by a fall in business jet revenues. Business jets make up a small but concentrated piece of the Group's business in North America and the decline resulted from a change in structural design that reduces the amount of processing work required. In automotive, car and light trucks continued to grow strongly and this sector was the main driver for the like-for-like growth of 14.4%2 in the emerging markets.

 

Aerospace, Defence and Energy (ADE) business unit headline margins1, excluding oil & gas, remained stable with Automotive and General Industrial (AGI) business unit headline margins1 growing 40 basis points to 16.5%. Improving AGI margins, particularly in Europe, has been a priority for some time and it is pleasing to see this continue, particularly in the face of declining revenues. Margin expansion is achieved in the business by a continual focus on improving the mix using tools such as the Bodycote Margin Model. The exit of the loss-making business in Brazil also helped global AGI margins.

 

The Specialist Technologies of HIP Product Fabrication (HIP PF) and Surface Technology have large portions of their business exposed to the oil & gas sector and so it was unsurprising that these revenues were impacted in the period. The other Specialist Technologies performed well, such that the percentage of Group profits contributed by the Specialist Technologies in total increased to 41% (2015: 39%).

 

The Group increased net capital expenditure in the first half by 6.2% to £31.0m, which equates to 1.2 times depreciation (2015: 1.1 times). This increased capital expenditure is being deployed in keeping with the Group's strategy of investing where we can achieve above average profit growth, with some 50% being invested in capacity expansion. The particular focus areas for investment are in Specialist Technologies, aerospace and the developing economies in Eastern Europe, Mexico and China. Net debt at the half year was £5.5m (2015: £7.0m) with the Group generating £20.9m of free cash in the first half (2015: £20.6m).

 

The Group's strategy remains unaltered. The drive for operational efficiency in the more mature parts of the business, expansion of the Group's footprint in rapid growth countries and the focus on growth in the higher value-added businesses, particularly the Specialist Technologies, are all designed to increase the quality of the Group's earnings and create significant value.

 

1  Headline operating profit as a percentage of revenue.

2  Excluding closed sites and the business in Brazil, which was sold in the second half of 2015.

 

MARKETS

 

Revenues from the aerospace and defence markets decreased 0.6% (at constant exchange rates). The Group saw good growth in civil aviation in the UK and France, notably related to engine programmes. However, demand in the North American market was 4.9% lower (at constant exchange rates) mainly due to reduced requirements for business jets. Revenues in the defence sector saw some improvement and were 0.3% ahead of the same period last year (at constant exchange rates).

 

As expected, revenues from the energy sector were very weak, driven by a further significant decline in demand from the oil & gas sector, which was down 47.6% year on year (at constant exchange rates). This impacted not only Classical Heat Treatment but also two of the Group's Specialist Technologies, HIP PF and Surface Technology. Revenues to industrial gas turbine and other energy sectors were broadly flat. In total, revenues across all energy sectors were down 34.3% (at constant exchange rates) compared to the first six months of 2015.

 

Demand from the car and light truck sector continues to be robust in all geographies and was aided by increases in recently-won new programmes, especially for the Group's Specialist Technologies. Revenue growth was 3.1%1 (at constant exchange rates) when compared to the first half of last year.

 

Demand in the heavy truck market was weak in both North America and Europe. Revenues to the sector were down 15.2%1 year on year (at constant exchange rates).

 

There has been continued widespread softness in industrial production in both North America and Western Europe and to a lesser extent in the emerging markets. The impact has been felt widely in the general industrial business, most notably in reduced demand for a wide variety of industrial machinery, particularly large capital equipment, affecting both new build and aftermarket. Overall, general industrial revenues were down 5.0%1 (at constant exchange rates) in comparison with the first half of 2015.

 

Growth in the emerging markets was good, particularly due to increasing revenues from the automotive sector, reflecting the Group's continuing investment in these territories in support of new programme opportunities. Overall, Group revenues in these territories were up 14.4%1 (at constant exchange rates).

 

1  Excluding closed sites and the business in Brazil, which was sold in the second half of 2015.

 

BUSINESS REVIEW

 

Half year to 30 June

Revenue


Headline

operating profit


Headline

operating margin

2016

£m


2015

£m


2016

£m


2015

£m


2016

%


2015

%

ADE

121.9


128.8


27.4


31.5


22.5


24.5

AGI

169.1


171.0


27.9


27.6


16.5


16.1

291.0


299.8


55.3


59.1


19.0


19.7

Central costs

-


-


(6.0)


(5.0)


-


-

Total

291.0


299.8


49.3


54.1


16.9


18.0

 

Aerospace, Defence & Energy (ADE)

Revenues for the ADE business were £121.9m in the six months to June 2016 compared with £128.8m in 2015, a decrease of 5.4%. At constant exchange rates revenues decreased 10.4%, driven by a 48% year-on-year reduction in sales to the oil & gas sector.

 

Headline operating profit1 was £27.4m (2015: £31.5m), a decrease of 13.0%, comprising an organic decline of 18.0% and a 5.0% increase resulting from favourable foreign currency movements. The headline operating margin fell from 24.5% to 22.5%. Despite reduced levels of trading, the Group's energy business continues to achieve high single-digit margins. Profitability has been maintained in other sectors.

 

Net capital expenditure was £10.3m (2015: £6.3m), representing a spend rate of 1.0 times depreciation (2015: 0.7 times). Notable projects include expansion of aerospace-focused heat treatment capacity in USA and France.

 

Average capital employed for the period was £242.7m (2015: £231.1m).

 

Automotive & General Industrial (AGI)

Revenues for the AGI business were £169.1m in the first half of 2016, compared with £171.0m in 2015, a decrease of 1.1%. Revenues decreased 6.3% at constant exchange rates as a result of widespread weakness in industrial production and, in particular, in capital equipment.

 

Headline operating profit1 was £27.9m (2015: £27.6m), an increase of 1.1%, made up of organic decline of 5.4% and a 6.5% increase due to favourable foreign currency movements. Headline operating margin improved from 16.1% to 16.5%.

 

Net capital expenditure was £16.6m (2015: £20.5m) representing a spend rate of 1.1 times depreciation (2015: 1.3 times). The Group continues to invest in its Specialist Technologies and other high value-added processes in developed markets and in additional greenfield capacity in Mexico.

 

Average capital employed for the period was £325.8m (2015: £296.3m).

 

1  Headline operating profit is reconciled to operating profit in note 2. Bodycote plants do not exclusively supply services to customers of a given market sector (see note 2).

 

FINANCIAL OVERVIEW

 


Half year to 30 June

2016

£m


2015

£m

Revenue

291.0


299.8

Headline operating profit

49.3


54.1

Amortisation of acquired intangible fixed assets

(2.2)


(2.1)

Operating profit prior to exceptional items

47.1


52.0

Reorganisation costs

-


(19.9)

Operating profit

47.1


32.1

 

Revenue for the half year was £291.0m (2015: £299.8m), a decrease of 2.9% compared to the same period last year. At constant exchange rates, revenue decreased 8.1% (£24.2m). Favourable foreign exchange rate movements resulted in a £15.4m positive effect.

 

Headline operating profit decreased to £49.3m (2015: £54.1m) and headline operating margin decreased to 16.9% (2015: 18.0%). At constant exchange rates, headline operating profit decreased £8.2m.

 

The amortisation of acquired intangible assets arises from acquisitions in prior years. The charge has increased to £2.2m (2015: £2.1m).

 

Operating profit increased to £47.1m (2015: £32.1m) and operating margin was 16.2% (2015: 10.7%). In 2015, operating profit was impacted by exceptional reorganisation costs of £19.9m.

 

Exceptional costs

There were no exceptional costs in the first six months of 2016 (2015: £19.9m). The 2015 charge comprised reorganisation costs relating to the exit from Brazil and restructuring initiatives across the Group.

 

Profit before taxation

 


Half year to 30 June

2016

£m


2015

£m

Headline operating profit

49.3


54.1

Net finance charge

(1.2)


(1.5)

Headline profit before taxation

48.1


52.6

Amortisation of acquired intangible fixed assets

(2.2)


(2.1)

Headline profit before taxation prior to exceptional items

45.9


50.5

Reorganisation costs

-


(19.9)

Profit before taxation

45.9


30.6

Finance charge

The net finance charge for the Group was £1.2m compared to £1.5m in 2015.

 

Half year to 30 June

2016

£m


2015

£m

Net interest payable

-


0.1

Financing costs

0.7


0.8

Bank and other charges

0.3


0.4

Pension finance charge

0.2


0.2

Net finance charge

1.2


1.5

 

Cash flow


Half year to 30 June

2016

£m


2015

£m

Headline operating profit

49.3


54.1

Add back non-cash items:




 Depreciation and amortisation

25.9


25.4

 Impairment of fixed assets

0.2


-

 Share-based payments

1.6


0.8

 (Profit) / loss on disposal of property, plant and equipment

(0.1)


0.6

Headline EBITDA1

76.9


80.9

Net capital expenditure

(31.0)


(29.2)

Net working capital movement

(7.9)


(11.5)

Headline operating cash flow

38.0


40.2

Cash cost of restructuring

(4.3)


(3.5)

Operating cash flow

33.7


36.7

Interest

(0.9)


(1.2)

Taxation

(11.9)


(14.9)

Free cash flow

20.9


20.6

1  Earnings before interest, tax, depreciation, amortisation, impairment, profit or loss on disposal of property, plant and equipment and share-based payments.

 

Free cash flow for the period was £20.9m compared to £20.6m in the first six months of 2015. The decrease in headline EBITDA was offset by lower net working capital cash outflows and lower tax payments.

 

The net working capital outflow for the six month period amounted to £7.9m (2015: £11.5m). Receivables increased £3.6m (2015: £6.7m) as a result of the normal seasonally higher revenues in May and June in comparison to November and December. Receivable days at 30 June 2016 are 63 days (31 December 2015: 63 days and 30 June 2015: 61 days). Payables decreased £6.3m (2015: £5.6m) and inventory decreased £2.2m (2015: £0.9m).

 

The utilisation of restructuring provisions resulted in a cash outflow of £4.3m (2015: £3.5m).

 

The Group continued to manage carefully its capital expenditure programme and is focused on growing the Group's Specialist Technology offerings and expanding capacity in emerging markets. Net capital expenditure for the first half was £31.0m (2015: £29.2m) and the ratio to depreciation was 1.2 times (2015: 1.1 times). Major capital projects that were in progress during the first half of 2016 included expansion of our production facilities in Mexico, increased aerospace capacity in USA and France and ongoing expansion of our Specialist Technologies capability. Central expenditure has also continued on the implementation of new ERP and HR systems.

 

Income taxes paid during the first six months at £11.9m were £3.0m lower than the same period last year, reflecting the timing of payments made in various tax jurisdictions.

 

Taxation

The tax charge in the first half of 2016 was £12.6m, compared to a charge of £10.4m for the same period of 2015. The effective tax rate of 27.5% (2015: 34.1%) results from the impact of differing tax rates in each of the numerous jurisdictions in which the Group operates. In 2015, the effective tax rate of 34.1% was impacted by the phasing of the reorganisation costs, particularly in respect of Brazil, which did not give rise to a corresponding tax credit in the territories to which they related.

 

The headline tax rate, excluding the impact of reorganisation costs, is 27.5% in the first six months of 2016 (2015: 23.7%). The Group expects that this headline tax rate will not differ significantly in the second half of 2016.

 

Earnings per share

Basic headline earnings per share from operations for the half year were 18.3p (2015: 21.1p). Basic earnings per share from operations for the half year were 17.5p (2015: 10.6p). Diluted earnings per share were 17.5p (2015: 10.6p).

 

Dividend

The Board has declared an interim dividend of 5.0p (2015: 4.8p) which represents an increase of 4.2% over the prior year. The interim dividend will be paid on 4 November 2016 to all shareholders on the register at the close of business on 7 October 2016.

 

Net debt

Group net debt at 30 June 2016 was £5.5m (31 December 2015 net cash: £12.3m and 30 June 2015 net debt: £7.0m). Loans and letters of credit drawn under the committed facilities at 30 June 2016 totalled £7.4m, compared to £1.8m at 31 December 2015 and £13.8m at 30 June 2015. The Group continues to be able to borrow at competitive rates and therefore currently deems this to be the most effective means of funding.

 

Borrowing facilities

The Group is financed by a mix of cash flows from operations, short-term borrowings, longer-term loans and finance leases. The Group's funding policy aims to ensure continuity of finance at reasonable cost, based on committed and uncommitted facilities and loans from several sources over a spread of maturities. At 30 June 2016, the Group had the following committed facilities:

 

Facility

Expiry date

Facility

£m

Loan and

letter of credit

utilisation

£m

Facility

headroom

£m







£230m Revolving Credit

230.0


5.4


224.6

$10m Letter of Credit

7.5


2.0


5.5

237.5


7.4


230.1

 

Defined benefit pension schemes

The Group's principal defined benefit pension obligations have been reviewed as at 30 June 2016. The surplus in the UK scheme is £1.0m (31 December 2015: £2.7m deficit). In France, the deficit in relation to the primarily unfunded cash lump sum obligation is £9.7m (31 December 2015: £8.6m). The sum of the deficits for all other Group schemes is £7.5m (31 December 2015: £6.6m). These amounts are fully provided at 30 June 2016. The principal actuarial assumptions are unchanged from those used as at 31 December 2015.

 

PRINCIPAL RISKS AND UNCERTAINTIES

 

The directors have reconsidered the principal risks and uncertainties of the Group. The result of the referendum on the future of the UK's membership in the European Union is not expected to have a material transactional impact as customers are served locally and cross-border trading is minimal. The risk of a wider macro-economic effect as a result of the UK leaving the EU is addressed by the Group's existing Markets risk. Accordingly, the directors do not consider that the principal risks and uncertainties of the Group have significantly changed since the publication of the Annual Report for the year ended 31 December 2015. The risks and associated risk management processes can be found on pages 24, 25, 26, 110 and 111 of the 2015 Annual Report, which is available at www.bodycote.com. The risks referred to and which could have a material impact on the Group's performance for the remainder of the current financial year relate to:

 

·      Markets;

·      Loss of key customers;

·      Competitor action;

·      Safety and health;

·      Service quality;

·      Major disruption at a facility;

·      Information technology projects;

·      Regulatory and legislative compliance;

·      Liquidity;

·      Interest rate fluctuation; and

·      Currency exchange rate fluctuation.

 

GOING CONCERN

 

As stated in note 1 to the condensed financial statements, the directors have formed a judgement, at the time of approving the condensed financial statements, that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason the directors continue to adopt the going concern basis in preparing the condensed financial statements.

 

SUMMARY AND OUTLOOK

 

The Group has again demonstrated its ability to deal with challenging market conditions, including delivery of a continued improvement in the AGI margin. This has been achieved against a background of subdued demand for industrial machinery and a further substantial decline in oil & gas revenues.

 

Looking ahead, and noting the Group's lack of visibility, we expect growth in our aerospace and automotive markets to continue and the sequential decline in oil & gas activity to have largely abated. Recent demand in general industrial markets has been softer than expected and improvements are not anticipated in the second half. However, if current exchange rates prevail, we expect weakness in overall trading, for the year as a whole, to be offset by the benefit of currency translation.

 

The Group continues to benefit from the flexibility afforded by the strength of its balance sheet, with minimal leverage and continuing strong cash generation.

 

We will continue to follow our strategy of investing in areas of robust profit opportunity, notably in Specialist Technologies, and in further enriching the mix towards higher added value services in Classical Heat Treatment.

 

S. C. Harris
Group Chief Executive
28 July 2016

 

D. F. Landless
Group Finance Director
28 July 2016

 

RESPONSIBILITY STATEMENT

 

We confirm to the best of our knowledge:

 

(a)   the condensed consolidated set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting;

 

(b)   the Interim management report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and

 

(c)   the Interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties' transactions and changes therein).

 

By order of the Board,

 

 

 

 

S. C. Harris

Group Chief Executive

28 July 2016

 

D. F. Landless

Group Finance Director

28 July 2016

 

CAUTIONARY STATEMENT

 

This Interim management report has been prepared solely to provide additional information to shareholders to assess the Group's strategies and the potential for those strategies to succeed. The Interim management report should not be relied on by any other party or for any other purpose.

 

The Interim management report contains certain forward-looking statements. These statements are made by the directors in good faith based on the information available to them up to the time of their approval of this report and such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any such forward-looking information.

 

Unaudited condensed consolidated income statement

 

Year ended

31 Dec

2015



Half year to

30 June

2016

Half year to

30 June

2015

Note

£m



£m

£m








567.2


Revenue

291.0

299.8

2

(469.3)


Cost of sales and overheads

(243.9)

(247.8)


97.9


Operating profit prior to exceptional items

47.1

52.0


(20.0)


Reorganisation costs

-

(19.9)


77.9


Operating profit

47.1

32.1

2

0.1


Investment revenue

0.1

0.1


(3.0)


Finance costs

(1.3)

(1.6)


75.0


Profit before taxation

45.9

30.6


(18.8)


Taxation

(12.6)

(10.4)

4

56.2


Profit for the period

33.3

20.2




Attributable to:




56.2


Equity holders of the parent

33.3

20.2


-


Non-controlling interests

-

-


56.2



33.3

20.2




Earnings per share



5

Pence



Pence

Pence








29.6


Basic

17.5

10.6


29.6


Diluted

17.5

10.6


 

All activities have arisen from continuing operations.

 

 

Unaudited condensed consolidated statement of comprehensive income

 

Year ended

31 Dec

2015



Half year to

30 June

2016

Half year to

30 June

2015

£m



£m

£m






56.2


Profit for the period

33.3

20.2



Items that will not be reclassified to profit or loss:



(1.7)


Actuarial gains / (losses) on defined benefit pension schemes

0.4

-

0.2


Tax on items not reclassified

(0.7)

-

(1.5)


Total items that will not be reclassified to profit or loss

(0.3)

-



 

Items that may be reclassified subsequently to profit or loss:



0.4


Exchange gains / (losses) on translation of foreign operations

48.5

(19.6)

(3.3)


Cumulative exchange differences recycled to profit or loss on disposal of subsidiaries

-

-

(2.9)


Total items that may be reclassified subsequently to profit or loss

48.5

(19.6)

(4.4)


Other comprehensive income / (expense) for the period

48.2

(19.6)






51.8


Total comprehensive income for the period

81.5

0.6



Attributable to:



51.9


Equity holders of the parent

81.4

0.6

(0.1)


Non-controlling interests

0.1

-

51.8



81.5

0.6

 

 

Unaudited condensed consolidated balance sheet

 

As at

31 Dec

2015




As at

30 June

2016

As at

30 June

2015

Note

£m




£m

£m




Non-current assets





140.0


Goodwill


146.5

136.9


35.2


Other intangible assets


37.8

33.0


429.6


Property, plant and equipment


477.2

408.2


0.2


Other investments


0.3

0.2


31.2


Deferred tax assets


32.8

26.2


0.4


Trade and other receivables


0.3

2.0


636.6




694.9

606.5




Current assets





19.5


Inventories


19.3

18.7


-


Derivative financial instruments


0.1

-


26.3


Current tax assets


30.5

20.3


105.7


Trade and other receivables


119.7

110.4


16.2


Cash and bank balances


10.7

13.6


1.2


Assets held for sale


1.7

0.9


168.9




182.0

163.9


805.5


Total assets


876.9

770.4




Current liabilities





111.1


Trade and other payables


119.0

108.9


37.3


Current tax liabilities


40.7

30.2


0.1


Obligations under finance leases


-

0.1


3.8


Borrowings


10.8

8.3


12.5


Provisions


8.9

15.6

3

164.8




179.4

163.1


4.1


Net current assets


2.6

0.8




Non-current liabilities





-


Borrowings


5.4

12.1


17.9


Retirement benefit obligations


16.2

15.8


61.9


Deferred tax liabilities


69.2

57.7


-


Obligations under finance leases


-

0.1


8.8


Provisions


9.7

9.4

3

2.5


Other payables


2.9

3.5


91.1




103.4

98.6


255.9


Total liabilities


282.8

261.7


549.6


Net assets


594.1

508.7




Equity





33.1


Share capital


33.1

33.1


177.1


Share premium account


177.1

177.1


(9.3)


Own shares


(8.2)

(9.3)


134.1


Other reserves


135.1

135.3


(5.8)


Translation reserves


42.6

(22.6)


220.0


Retained earnings


213.9

194.6


549.2


Equity attributable to equity holders of the parent


593.6

508.2


0.4


Non-controlling interests


0.5

0.5


549.6


Total equity


594.1

508.7


 

 

Unaudited condensed consolidated cash flow statement

 

Year ended

31 Dec

2015



Half year to

30 June

2016

Half year to

30 June

2015

Note

£m



£m

£m








111.3

Net cash from operating activities


52.8

51.0

7


Investing activities





(61.1)

Purchases of property, plant and equipment


(28.5)

(27.7)


5.4

Proceeds on disposal of property, plant and equipment and intangible assets

0.7

0.8


(5.6)

Purchases of intangible fixed assets


(3.2)

(2.3)


(0.2)

Purchase of sundry investments


-

(0.2)


1.6

Disposal of subsidiary undertakings


-

-


(59.9)

Net cash used in investing activities


(31.0)

(29.4)



Financing activities





0.1

Interest received


0.1

0.1


(2.7)

Interest paid


(1.0)

(1.3)


(66.0)

Dividends paid


(38.6)

(56.9)


(0.2)

Payments of obligations under finance leases


(0.1)

-


0.5

New bank loans raised


7.3

12.7


(6.7)

Own shares purchased / settlement of share options


-

(6.7)


(75.0)

Net cash used in financing activities


(32.3)

(52.1)


(23.6)

Net decrease in cash and cash equivalents


(10.5)

(30.5)


36.0

Cash and cash equivalents at beginning of period


12.4

36.0


-

Effect of foreign exchange rate changes


0.1

(0.2)


12.4

Cash and cash equivalents at end of period


2.0

5.3

7

 

 

Unaudited condensed consolidated statement of changes in equity

 


Share

capital

Share

premium

account

Own

shares

Other

reserves

Translation

reserves

Retained

earnings

Equity

attributable

to equity

holders of

the parent

Non-controlling

interests

Total

equity


£m

£m

£m

£m

£m

£m

£m

£m

£m

Half year to 30 June 2016










1 January 2016

33.1

177.1

(9.3)

134.1

(5.8)

220.0

549.2

0.4

549.6

Net profit for the period

-

-

-

-

-

33.3

33.3

-

33.3

Exchange differences on translation of foreign operations

-

-

-

-

48.4

-

48.4

0.1

48.5

Actuarial losses on defined benefit pension schemes net of deferred tax

-

-

-

-

-

(0.3)

(0.3)

-

(0.3)

Total comprehensive income for the period

-

-

-

-

48.4

33.0

81.4

0.1

81.5

Acquired in the period / settlement of share options

-

-

1.1

(0.6)

-

(0.5)

-

-

-

Share-based payments

-

-

-

1.6

-

-

1.6

-

1.6

Dividends paid

-

-

-

-

-

(38.6)

(38.6)

-

(38.6)

30 June 2016

33.1

177.1

(8.2)

135.1

42.6

213.9

593.6

0.5

594.1

Half year to 30 June 2015









1 January 2015

33.1

177.1

(7.1)

136.6

(3.0)

233.7

570.4

0.5

570.9

Net profit for the period

-

-

-

-

-

20.2

20.2

-

20.2

Exchange differences on translation of foreign operations

-

-

-

-

(19.6)

-

(19.6)

-

(19.6)

Total comprehensive income for the period

-

-

-

-

(19.6)

20.2

0.6

-

0.6

Acquired in the period / settlement of share options

-

-

(2.2)

(2.1)

-

(2.4)

(6.7)

-

(6.7)

Share-based payments

-

-

-

0.8

-

-

0.8

-

0.8

Dividends paid

-

-

-

-

-

(56.9)

(56.9)

-

(56.9)

30 June 2015

33.1

177.1

(9.3)

135.3

(22.6)

  194.6

508.2

0.5

508.7

Year ended 31 December 2015










1 January 2015

33.1

177.1

(7.1)

136.6

(3.0)

233.7

570.4

0.5

570.9

Net profit for the year

-

-

-

-

-

56.2

56.2

-

56.2

Exchange differences on translation of foreign operations

-

-

-

-

0.5

-

0.5

(0.1)

0.4

Cumulative exchange differences recycled to profit or loss on disposal of subsidiaries

-

-

-

-

(3.3)

-

(3.3)

-

(3.3)

Actuarial losses on defined benefit pension schemes net of deferred tax

-

-

-

-

-

(1.5)

(1.5)

-

(1.5)

Total comprehensive income for the year

-

-

-

-

(2.8)

54.7

51.9

(0.1)

51.8

Acquired in the year / settlement of share options

-

-

(2.2)

(2.1)

-

(2.4)

(6.7)

-

(6.7)

Share-based payments

-

-

-

(0.4)

-

-

(0.4)

-

(0.4)

Dividends paid

-

-

-

-

-

(66.0)

(66.0)

-

(66.0)

31 December 2015

33.1

177.1

(9.3)

134.1

(5.8)

220.0

549.2

0.4

549.6

 

Included in other reserves is the capital redemption reserve arising on redemption of the Group's B shares of £129.8m (2015: £129.8m) and the share-based payment reserve of £4.4m (2015: £4.6m).

 

 

Notes to the condensed consolidated financial information

 

1.   Accounting policies

 

Basis of preparation

Going concern

§

§

Changes in accounting policies

§

§

§

 

2.   Business and geographical segments

 

§

§

§

§

§

§

 

The split of operating segments by geography reflects the divisional reporting structure of the Group.

 

In accordance with the aggregation criteria of IFRS 8, the operating segments are aggregated into the Group's two key business areas, ADE and AGI, the split being driven by customer behaviour and requirements. Customers in the ADE segment tend to operate and purchase more globally and have long supply chains, whilst customers in the AGI segment tend to purchase more locally and have shorter supply chains.

 

Bodycote plants do not exclusively supply services to customers of a given market sector. Allocations of plants between ADE and AGI is therefore derived by reference to the preponderance of markets served.

 


Half year to 30 June 2016

Group

ADE

£m

AGI

£m

Central

costs and eliminations

£m

Consol-

idated

£m

Revenue





Total revenue

121.9

169.1

-

291.0

Result





Headline operating profit prior to share-based payments and unallocated central costs

27.9

28.6

-

56.5

Share-based payments (including social charges)

(0.5)

(0.7)

(0.5)

(1.7)

Unallocated central costs

-

-

(5.5)

(5.5)

Headline operating profit / (loss)

27.4

27.9

(6.0)

49.3

Amortisation of acquired intangible fixed assets

(0.8)

(1.4)

-

(2.2)

Segment result

26.6

26.5

(6.0)

47.1

Investment revenue




0.1

Finance costs




(1.3)

Profit before taxation




45.9

Taxation




(12.6)

Profit for the period




33.3

 


Half year to 30 June 2016

Aerospace, Defence & Energy

Western

Europe

£m

North

America

£m

Emerging

markets

£m

Total

ADE

£m

Revenue





Total revenue

55.9

65.5

0.5

121.9

Result





Headline operating profit / (loss) prior to share-based payments

11.5

16.6

(0.2)

27.9

Share-based payments (including social charges)

(0.2)

(0.3)

-

(0.5)

Headline operating profit / (loss)

11.3

16.3

(0.2)

27.4

Amortisation of acquired intangible fixed assets

(0.1)

(0.7)

-

(0.8)

Segment result

11.2

15.6

(0.2)

26.6

 

 


Half year to 30 June 2016

Automotive & General Industrial

Western

Europe

£m

North

America

£m

Emerging

markets

£m

Total

AGI

£m

Revenue





Total revenue

104.4

45.6

19.1

169.1

Result





Headline operating profit prior to share-based payments

17.3

6.7

4.6

28.6

Share-based payments (including social charges)

(0.5)

(0.1)

(0.1)

(0.7)

Headline operating profit

16.8

6.6

4.5

27.9

Amortisation of acquired intangible fixed assets

(0.1)

(1.3)

-

(1.4)

Segment result

16.7

5.3

4.5

26.5

 

 


Half year to 30 June 2015

Group

ADE

£m

AGI

£m

Central

costs and

eliminations

£m

Consol-

idated

£m

Revenue





Total revenue

128.8

171.0

-

299.8

Result





Headline operating profit prior to share-based payments and unallocated central costs

31.6

28.1

-

59.7

Share-based payments (including social charges)

(0.1)

(0.5)

(0.3)

(0.9)

Unallocated central costs

-

-

(4.7)

(4.7)

Headline operating profit / (loss)

31.5

27.6

(5.0)

54.1

Amortisation of acquired intangible fixed assets

(0.7)

(1.4)

-

(2.1)

Operating profit / (loss) prior to exceptional items

30.8

26.2

(5.0)

52.0

Reorganisation costs

(0.7)

(19.2)

-

(19.9)

Segment result

30.1

7.0

(5.0)

32.1

Investment revenue




0.1

Finance costs




(1.6)

Profit before taxation




30.6

Taxation




(10.4)

Profit for the period




20.2

 

 

 

Half year to 30 June 2015

Aerospace, Defence & Energy

Western

Europe

£m

North

America

£m

Emerging

markets

£m

Total

ADE

£m

Revenue





Total revenue

58.5

69.2

1.1

128.8

Result





Headline operating profit prior to share-based payments

12.3

19.2

0.1

31.6

Share-based payments (including social charges)

-

(0.1)

-

(0.1)

Headline operating profit

12.3

19.1

0.1

31.5

Amortisation of acquired intangible fixed assets

(0.1)

(0.6)

-

(0.7)

Reorganisation costs

(0.4)

(0.3)

-

(0.7)

Segment result

11.8

18.2

0.1

30.1

 

 


Half year to 30 June 2015

Automotive & General Industrial

Western

Europe

£m

North

America

£m

Emerging

markets

£m

Total

AGI

£m

Revenue





Total revenue

104.0

46.3

20.7

171.0

Result





Headline operating profit prior to share-based payments

18.7

8.6

0.8

28.1

Share-based payments (including social charges)

(0.4)

(0.1)

-

(0.5)

Headline operating profit

18.3

8.5

0.8

27.6

Amortisation of acquired intangible fixed assets

(0.1)

(1.2)

(0.1)

(1.4)

Reorganisation costs

(6.5)

(0.3)

(12.4)

(19.2)

Segment result

11.7

7.0

(11.7)

7.0

 

 


Year ended 31 December 2015

Group

ADE

£m

AGI

£m

Central

costs and

eliminations

£m

Consol-idated

£m

Revenue





Total revenue

243.5

323.7

-

567.2

Result





Headline operating profit prior to share-based payments and unallocated central costs

59.1

53.7

-

112.8

Share-based payments (including social charges)

0.1

(0.3)

0.8

            0.6

Unallocated central costs

-

-

(11.3)

(11.3)

Headline operating profit / (loss)

59.2

53.4

(10.5)

102.1

Amortisation of acquired intangible fixed assets

(1.4)

(2.8)

-

(4.2)

Operating profit / (loss) prior to exceptional items

57.8

50.6

(10.5)

97.9

Reorganisation costs

(5.1)

(14.9)

-

(20.0)

Segment result

52.7

35.7

(10.5)

77.9

Investment revenue




0.1

Finance costs




(3.0)

Profit before taxation




75.0

Taxation




(18.8)

Profit for the year




56.2

 

 


Year ended 31 December 2015

Aerospace, Defence & Energy

Western

Europe

£m

North

America

£m

Emerging

markets

£m

Total

ADE

£m

Revenue





Total revenue

111.2

130.3

2.0

243.5

Result





Headline operating profit prior to share-based payments

23.4

35.6

0.1

59.1

Share-based payments (including social charges)

(0.1)

0.2

-

            0.1

Headline operating profit

23.3

35.8

0.1

59.2

Amortisation of acquired intangible fixed assets

(0.3)

(1.1)

-

(1.4)

Operating profit prior to exceptional items

23.0

34.7

0.1

          57.8

Reorganisation costs

(3.3)

(1.8)

-

(5.1)

Segment result

19.7

32.9

0.1

52.7

 

 


Year ended 31 December 2015

Automotive & General Industrial

Western

Europe

£m

North

America

£m

Emerging

markets

£m

Total

AGI

£m

Revenue





Total revenue

195.9

89.3

38.5

323.7

Result





Headline operating profit prior to share-based payments

34.1

16.3

3.3

53.7

Share-based payments (including social charges)

(0.3)

0.1

(0.1)

(0.3)

Headline operating profit

33.8

16.4

3.2

53.4

Amortisation of acquired intangible fixed assets

(0.2)

(2.4)

(0.2)

(2.8)

Operating profit prior to exceptional items

33.6

14.0

3.0

50.6

Reorganisation costs

(8.0)

(1.6)

(5.3)

(14.9)

Segment result

25.6

12.4

(2.3)

35.7

 

 

3.   Provisions


Restructuring

£m

Restructuring

Environmental

£m

Environmental

£m

Total

£m






1 January 2016

8.1

6.6

6.6

            21.3

Increase in provision

0.9

-

0.1

              1.0

Release of provision

(0.6)

(0.3)

-

(0.9)

Utilisation of provision

(3.9)

(0.4)

(0.3)

             (4.6)

Exchange difference

0.4

0.7

0.7

             1.8

30 June 2016

4.9

6.6

7.1

            18.6

Included in current liabilities




               8.9

Included in non-current liabilities




               9.7





             18.6

 

The restructuring provision primarily relates to the costs associated with the closure of a number of Heat Treatment sites.

 

The Group provides for the costs of environmental remediation that have been identified, either as part of acquisition due diligence, or in other circumstances where remediation by the Group is required. This provision is reviewed annually and is separated into Restructuring Environmental and Environmental to separately identify environmental provisions relating to restructuring programmes from those arising in the ordinary course of business.

 

The majority of cash outflows in respect of these liabilities are expected to occur within five years.

 

Whilst the Group's use of chlorinated solvents and other hazardous chemicals continues to reduce, the Group remains exposed to contingent liabilities in respect of environmental remediation liabilities. In particular, the Group could be subjected to regulatory or legislative requirements to remediate sites in the future. However, it is not possible at this time to determine whether and to what extent any liabilities exist, other than for those recognised above. Therefore no provision is recognised in relation to these items.

 

 

4.   Taxation

 

Year ended

31 Dec

2015

£m


Half year to

30 June

2016

£m

Half year to

30 June

2015

£m





22.3

Current tax - charge for the period

12.6

10.6

(0.1)

Current tax - adjustments in respect of prior periods

-

               0.1

(3.4)

Deferred tax

-

(0.3)

18.8


12.6

10.4

 

The rate of tax for the interim period is 27.5% (2015: 34.1%) of the profit before tax. The tax rate results from the impact of differing tax rates in each of the numerous jurisdictions in which the Group operates. In 2015, the tax rate of 34.1% was impacted by the phasing of the reorganisation costs, particularly in respect of Brazil, which did not give rise to a corresponding tax credit in the territories to which they relate.

 

 

5.   Earnings per share

The calculation of the basic and diluted earnings per share is based on the following data:

 

Year ended

31 Dec

2015

£m


Half year to

30 June

2016

 £m

Half year to

30 June

2015

£m


Earnings



56.2

Earnings for the purpose of basic earnings per share being net profit attributable to equity holders of the parent

33.3

20.2






Number of shares



Number


Number

Number

189,991,657

Weighted average number of ordinary shares for the purposes of basic earnings per share

190,141,575

189,991,657


Effect of dilutive potential ordinary shares:



-

 Share options

-

-

189,991,657

Weighted average number of ordinary shares for the purposes of diluted earnings per share

190,141,575

189,991,657






Earnings per share



Pence


Pence

Pence

29.6

Basic

17.5

10.6

29.6

Diluted

17.5

10.6






Headline earnings



£m


£m

£m

56.2

Net profit attributable to equity holders of the parent

33.3

20.2


Add back:



3.2

 Amortisation of acquired intangible fixed assets (net of tax)

1.6

2.0

15.6

 Reorganisation costs (net of tax)

-

17.9

75.0

Headline earnings

34.9

40.1






Headline earnings per share



Pence


Pence

Pence

39.5

Basic

18.3

21.1

39.5

Diluted

18.3

21.1

 

 

6.   Dividends

Amounts recognised as distributions to equity holders in the period:

Year ended

31 Dec

2015

£m


Half year to

30 June

2016

£m

Half year to

30 June

2015

£m





18.7

Final dividend for the year ended 31 December 2014 of 9.8p per share

-

18.7

38.2

Special dividend for the year ended 31 December 2014 of 20.0p per share

-

38.2

9.1

Interim dividend for the year ended 31 December 2015 of 4.8p per share

-

-

-

Final dividend for the year ended 31 December 2015 of 10.3p per share

19.6

-

-

Special dividend for the year ended 31 December 2015 of 10.0p per share

19.0

-

66.0


38.6

56.9


Proposed interim dividend for the year ended 31 December 2016 of 5.0p (2015: 4.8p) per share

9.5

9.1

 

The proposed interim dividend was approved by the Board on 28 July 2016 and has not been included as a liability in these condensed financial statements.

 

 

7.   Notes to the cash flow statement

Year ended

31 Dec

2015


Half year

to 30 June

2016

Half year to

30 June

2015

£m


£m

£m





56.2

Profit for the period

33.3

20.2


Adjustments for:



(0.1)

Investment revenue

(0.1)

(0.1)

3.0

Finance costs

1.3

1.6

18.8

Taxation

12.6

10.4

48.8

Depreciation of property, plant and equipment

25.5

25.0

5.0

Amortisation of intangible assets

2.6

2.5

(2.1)

(Profit) / loss on disposal of property, plant and equipment

(0.1)

0.6

(0.4)

Share-based payments

1.6

0.8

9.0

Impairment of fixed assets

0.2

7.7

0.5

Impairment of other assets

-

0.5

(3.8)

Profit on sale of subsidiaries

-

-

134.9

EBITDA*

76.9

69.2

0.7

Decrease in inventories

2.2

0.9

0.9

(Increase) / decrease in receivables

(3.6)

(6.7)

(6.3)

Decrease in payables

(6.3)

(5.6)

4.3

(Decrease) / increase in provisions

(4.5)

8.1

134.5

Cash generated by operations

64.7

65.9

(23.2)

Income taxes paid

(11.9)

(14.9)

111.3

Net cash from operating activities

52.8

51.0

16.2

Cash and bank balances

10.7

13.6

(3.8)

Bank overdrafts (included in borrowings)

(8.7)

(8.3)

12.4


2.0

5.3

 

 

8.   Related party transactions

 

Transactions between the Company and its wholly owned subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed.

 

9.   General information

 

The comparative information for the year ended 31 December 2015 contained within these condensed financial statements does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. Those accounts have been reported on by the Group's auditor and delivered to the Registrar of Companies. The auditor's report on those accounts was not qualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

 

Copies of this report and the last Annual Report are available from the Group Company Secretary, Bodycote plc, Springwood Court, Springwood Close, Tytherington Business Park, Macclesfield, Cheshire SK10 2XF, and can each be downloaded or viewed via the Group's website at www.bodycote.com. Copies of this report have also been submitted to the UK Listing Authority and will shortly be available at the UK Listing Authority's Document Viewing Facility at 25 The North Colonnade, Canary Wharf, London E14 5HS (Telephone: +44 (0)207 066 1000).

 

Independent review report to Bodycote plc

 

We have been engaged by the Company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2016 which comprises the condensed consolidated income statement, the condensed consolidated statement of comprehensive income, the condensed consolidated balance sheet, the condensed consolidated cash flow statement, the condensed consolidated statement of changes in equity and related notes 1 to 9. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

 

This report is made solely to the Company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board. Our work has been undertaken so that we might state to the Company those matters we are required to state to it in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company, for our review work, for this report, or for the conclusions we have formed.

 

Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

 

As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34 Interim Financial Reporting, as adopted by the European Union.

 

Our responsibility

Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

 

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.

 

A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2016 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

 

 

 

Deloitte LLP

Chartered Accountants and Statutory Auditor

Manchester, United Kingdom

28 July 2016

 

 

Company information

 

Financial calendar

Interim dividend for 2016

4 November 2016

Results for 2016

February 2017

Annual General Meeting

May 2017

Final dividend for 2016

May/June 2017

Interim results for 2017

July 2017

Interim dividend for 2017

November 2017

 

Shareholder enquiries

Enquiries on the following administrative matters can be addressed to the Company's registrars at Capita Asset Services, The Registry, 34 Beckenham Road, Beckenham, Kent BR3 4TU. Telephone:  0871 664 0300 (calls cost 12p per minute plus your phone company's access charge - lines are open 9.00am until 5.30pm, Monday to Friday) or +44 (0)371 664 0300; Fax: +44 (0)1484 600 911; and email shareholderenquiries@capita.co.uk.

 

·      Change of address

·      Stock transfer form including guidance notes

·      Dividend mandates

·      ShareGift donation coupon

 

Forms for these matters can be downloaded from the registrars' website at www.capitashareportal.com, where shareholders can also check their holdings and details. If you have not previously registered for this service, you will require your investor code, which is located on your share certificate or dividend confirmation.

 

Shareholder dealing service

Information on a low cost share dealing service offered by our registrars is available from Capita on 0371 664 0445 or at www.capitadeal.com. Calls are charged at the standard geographical rate and will vary by provider. Calls outside the United Kingdom will be charged at the applicable international rate. The service is open between 9.00am and 5.30pm Monday to Friday excluding public holidays in England and Wales.

 

 

 

 

 

 

 


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

Companies

Bodycote (BOY)
UK 100

Latest directors dealings