Results for the Half Year Ended 30 June 2014

RNS Number : 7975N
Essentra plc
31 July 2014
 



For immediate release

31 July 2014

 

ESSENTRA PLC

("the Company")

A leading international supplier of speciality plastic, fibre, foam & packaging components

RESULTS FOR THE HALF YEAR ENDED 30 JUNE 2014

HY 2014: CONTINUED DELIVERY OF BALANCED, PROFITABLE GROWTH

WELL PLACED TO ACHIEVE VISION 2015 OBJECTIVES IN 2014

 

HY 2014 highlights:

·     Revenue up 20% at constant FX (like-for-like1 +9%) to £431m.

·     Accelerating momentum in Q2, with like-for-like1 revenue growth of 10%.

·     Adjusted operating profit2 up 14% (constant FX) to £69m.

·     Adjusted EPS2 ahead 15% (constant FX) to 20.3p.

·     Improvement in net working capital to 13.9% of revenue (better by 70bps, constant FX).

·     Tax rate reduced by 200bps to 25.4%.

·     Net debt of £224m (FY 2013: £217m), with strong cash flow generation offset by higher dividend payments.

·     19% increase in the half year dividend to 5.7p per share.

Results at a glance:


HY 2014

HY 2013

% change Actual FX

% change Constant FX

Revenue

£431.1m

£384.6m

+12

+20

Operating profit - adjusted2

£69.0m

£65.2m

+6

+14

Pre-tax profit - adjusted2

£64.2m

£60.3m

+6

+16

Net income - adjusted2

£47.9m

£43.8m

+9

+20

Earnings per share - adjusted2

20.3p

19.4p

+5

+15

Dividend per share

5.7p

4.8p

+19

+19






Operating profit

£54.0m

£50.3m

+7

+18

Net income

£35.8m

£31.6m

+13

+28

Basic earnings per share

15.2p

13.9p

+9

+23

1 Adjusted for the impact of acquisitions, disposals and foreign exchange (see page 2)

2 Before intangible amortisation and exceptional operating items



Commenting on today's results, Colin Day, Chief Executive, said:

"With like-for-like revenue growth of 9% and adjusted EPS ahead 15% at constant exchange, Essentra had a strong first half.  Revenue and profit momentum improved in the second quarter, underpinned by more sizeable business wins and the successful commercialisation of new product initiatives, and supported by further cost reduction and efficiency programmes.  In addition, the integration of recent acquisitions, the delivery of synergy savings and the transition to the new organisational structure are proceeding well and are ahead of expectations.

Shortly after the end of the period we successfully refinanced - and increased - our banking facilities, at more favourable rates.  This reinforces Essentra's stated objective of complementing our underlying performance with value-creating acquisitions, and provides the Company with even greater flexibility to pursue strategic opportunities which may arise in the future.

Given these interim results, Essentra intends to deliver further balanced, profitable growth in 2014, and thus achieve its Vision 2015 objectives of at least mid single-digit like-for-like revenue growth and double-digit adjusted EPS growth at constant exchange."

Basis of Preparation

The term "constant FX" describes the performance of the business on a comparable basis, after adjusting for the impact of foreign exchange.

The term "like-for-like" ("LFL") describes the performance of the business on a comparable basis, adjusting for the impact of acquisitions, disposals and foreign exchange.  The HY 2014 LFL results are adjusted for Contego Healthcare Limited ("Contego", acquired on 30 April 2013), Mesan Kilit A.S. ("Mesan", acquired on 30 December 2013) and Kelvindale Products Pty Ltd ("Kelvindale", acquired on 12 May 2014).  The impact of Dakota Packaging Limited ("Dakota", acquired on 7 November 2013) is not excluded from the LFL results from 30 April 2014, as it is no longer separately identifiable having been fully integrated into the healthcare packaging business.   

The term "adjusted" excludes the impact of intangible amortisation and exceptional operating items, less any associated tax relief.  In HY 2014, intangible amortisation was £8.7m (HY 2013: £5.6m), and there was an exceptional pre-tax charge of £6.3m (HY 2013: £9.3m) mainly relating to integration and restructuring costs arising from the afore-mentioned acquisitions.



 

Operating Review

HY 2014 revenue increased 12.1% (+20.3% at constant exchange) to £431.1m, with LFL growth of 8.6% supported by continued product innovation, improved marketing effectiveness and investment in both existing and new geographical markets.

Ongoing volume leverage, operational initiatives and successful pricing programmes to mitigate input cost increases were offset by the mix effect of the very strong growth in lower margin Filter Products and inventory destocking in the higher margin Porous Technologies division. Acquisitions also had a dilutive impact such that, in total, the gross margin declined 190bps       (-230bps at constant exchange), to 34.0%. 

On an adjusted basis, operating profit was ahead 5.8% (+14.3% at constant exchange) at £69.0m, equating to a 100bps decrease in the margin to 16.0% (-80bps at constant exchange).  As anticipated, the successful delivery of synergy savings and continued cost efficiencies were offset by a one-off charge relating to the closure of a Filter Products facility in Italy.  Operating profit as reported was £54.0m, +7.4% versus last year (+18.4% at constant exchange), including intangible amortisation of £8.7m and an exceptional pre-tax charge of £6.3m mainly relating to integration and restructuring costs arising from recent acquisitions.

Net finance expense was broadly unchanged at £4.8m (HY 2013: £4.9m), and the effective tax rate on profit before tax (before exceptional operating items) reduced to 25.4% (HY 2013: 27.4%).

On an adjusted basis, net income of £47.9m was up 9.4% (+19.7% at constant exchange) and earnings per share growth was 4.6% (+14.6% at constant exchange) to 20.3p.  On a reported basis, net income was £35.8m, an increase of 13.3% (+27.7% at constant exchange), with earnings per share up 9.4% versus HY 2013 at 15.2p (+22.6% at constant exchange).

Business Review

Summary growth in revenue by division

% growth

LFL

Acquisitions / Disposals

Foreign Exchange

Total Reported

Component & Protection Solutions

+8

+6

-7

+7

Porous Technologies

-7

-2*

-6

-15

Packaging & Securing Solutions

-1

+48

-5

+42

Filter Products

+22

-

-13

+9

Other

+11

-

-4

+7

Total Company

+9

+11

-8

+12

* Transfer of intercompany revenue



The following review is given at constant exchange rates and on an adjusted basis, unless otherwise stated.

Component & Protection Solutions


HY 2014

£m

% growth

Actual FX

% growth

Constant FX

Revenue

123.8

+7.1%

+13.7%

Operating profit

32.5

+14.0%

+21.2%

Operating margin

26.3%

+160bps

+170bps

Revenue increased 13.7% to £123.8m.  Adjusting for the acquisition of Mesan in December 2013 and of Kelvindale in May 2014, LFL growth was 7.5% and was supported by a more encouraging market backdrop and the roll out of new distribution sites, as well as new business wins and range consolidation opportunities.

In Components, the result reflected a better trading environment in Europe, as well as the benefits of migrating five operating businesses to a single Essentra Components brand.  Additionally, the transition to a more regional organisational structure during 2014 has already resulted in incremental growth opportunities, in terms of incorporating both cleanroom wipes and further speciality tapes products in the extensive catalogue range.  Sites in Thailand, Romania and Mexico were launched during the period, and the recently-established facilities in Memphis and Greensboro, US both performed well: in addition, the performance of the recently-acquired Mesan business is in line with expectations, and a Components catalogue featuring 28,000 products is already being marketed to Mesan's customers.  New distribution centres were also opened in Singapore and in Louisville, US: with these centres already holding almost 10,000 and 30,000 SKUs respectively, they are both well-positioned to provide customers with even better, and more comprehensive, service in their respective geographical regions.

Pipe Protection Technologies recorded a strong result versus the prior year with encouraging growth across all sites, benefiting from improved market conditions, new business wins and successful product roll out.  In particular, the innovative and industry-compliant MaxX™ range of thread protectors continued to perform well, boosted by the recent launch of a "liftable" variant which better serves drilling wellsite applications that require protectors which allow pipes to be lifted individually onto the drilling floor.

Operating profit grew 21.2% to £32.5m, equating to a 170bps uplift in the margin.  This improvement was driven by savings from the ongoing consolidation of the Components' site footprint and further operating and process efficiencies.

On 12 May 2014, the acquisition of 100% of the share capital of Kelvindale was completed, a leading manufacturer and distributor of an extensive range of plastic protection and finishing products in Australia.  Since then, approximately 12,000 Essentra Components products have been launched on Kelvindale's website, and the integration to date is in line with expectations.



Porous Technologies


HY 2014

£m

% growth

Actual FX

% growth

Constant FX

Revenue

44.4

-14.5%

-8.7%

Operating profit

6.7

-48.5%

-44.7%

Operating margin

15.1%

-990bps

-980bps

Revenue decreased 8.7% to £44.4m.  Adjusting for the transfer of a portion of intercompany revenue to the Filter Products division, LFL growth was -7.3%.

Growth of 17% in cleanroom wipes (c. 23% divisional revenue) was driven by further success in globalising the product line, while an increase of 7% in healthcare (c. 23% divisional revenue) was led by wound care and products using porous plastics.  Household products & personal care (together c. 9% divisional revenue) rose 26%, driven in particular by new business wins in air care with multinational customers.  

Writing instruments (c. 32% divisional revenue) was broadly unchanged, with new sales of nibs to global customers offset by the impact of a strong back-to-school period in the US in the prior year comparative period.  As anticipated, the result in printer systems (c. 13% divisional revenue) declined -52% owing to inventory destocking with a major global OEM, where performance is expected to improve in the second half of the year.

Operating profit decreased 44.7% to £6.7m and the margin declined by -980bps.  Continued efficiency initiatives were offset by the mix effect of the afore-mentioned inventory destocking, with the margin expected to return towards more normalised levels in the second half of the year with the anticipated recovery in sales.

Packaging & Securing Solutions


HY 2014

£m

% growth

Actual FX

% growth

Constant FX

Revenue

108.6

+42.0%

+47.0%

Operating profit

18.3

+35.6%

+40.0%

Operating margin

16.9%

-70bps

-80bps

Revenue increased 47.0% to £108.6m.  Adjusting for the healthcare packaging acquisitions of Contego and Dakota with effect from 30 April 2014, LFL growth was -1.2%.

The result in Packaging showed a positive performance in leaflets to the healthcare industry, and was supported by recent new business wins with major multinational customers.  Successful product launches (such as AquaSense™ innovative labels and Re:Close resealable tape) further contributed, and the performance in card solutions was also encouraging.  These factors were offset by tear tape sales to the tobacco industry, where market conditions remain challenging. 



Growth in Speciality Tapes was driven by a strong contribution from the expanding Express footprint in North America, including the recently-established sites in Jacksonville and Greensboro, US.  Further to the recent expansion of hot melt capability at the Chicago, US facility, Finger Lift tape performed particularly well, supported by the Foam and Duraco Red tape ranges.

During the period, labels manufacturing was relocated to a new, state-of-the-art facility in Newport, UK, which will provide the best operational footprint and necessary space for the future development of this key product line.  In addition, the healthcare packaging operations in Ireland were consolidated into the single facility in Dublin, and the site in Waterford was closed and subsequently sold: further to this move, the businesses are no longer separately identifiable. 

Operating profit increased 40.0% to £18.3m, with the margin down -80bps to 16.9%.  Successful delivery of healthcare acquisition synergies, combined with continued cost savings and efficiency initiatives, were offset by the mix effect of the decline in tobacco packaging.

Filter Products


HY 2014

£m

% growth

Actual FX

% growth

Constant FX

Revenue

141.7

+9.4%

+22.1%

Operating profit

19.8

+10.0%

+23.2%

Operating margin

14.0%

+10bps

+10bps

Revenue increased 22.1% to £141.7m.  Underlying volumes were ahead of the prior year period, with Asia accounting for 58% of volumes in HY 2014 (HY 2013: 63%).

The result in special filters was particularly strong, boosted by ongoing proprietary innovations and the successful commercialisation of recent contract wins.  Among the new product launches and development initiatives during the period were a new four-segment filter which provides even greater filtration flexibility, as well as a unique plugwrap material that disperses in water at least three times faster than standard alternatives thus enabling the manufacture of more environmentally-friendly filters.  Joint development activity with multinational customers continued to increase, and the division filed five new patent and trademark applications to help support its future innovation capabilities.

Leveraging its extensive experience and expanded portfolio of accredited testing methods, the Scientific Services laboratory in Jarrow, UK, performed well, in particular in the field of e-cigarettes. 

As part of its commitment to ensuring a flexible and competitive manufacturing base, the division opened a second facility in India with its joint venture partner, ITC.  Production in Hungary increased, and further manufacturing capacity for special filters was added at the recently-opened site in Dubai.  Following a review of its geographic footprint, the division took the decision to close its facility in Italy.



Operating profit grew 23.2% to £19.8m, with the margin up 10bps to 14.0%.  Continued successful productivity and efficiency initiatives were partially offset by a one-off cost of the afore-mentioned site closure, from which significant savings are anticipated in the second half of the year.

Other


HY 2014

£m

% growth

Actual FX

% growth

Constant FX

Revenue

13.0

+6.6%

+10.5%

Operating profit

0.9

-

+10.5%

Operating margin

6.9%

-50bps

+0bps

Revenue from Essentra Extrusion increased 10.5% to £13.0m, supported by new business wins and a more encouraging market backdrop.  Operating profit rose 10.5% to £0.9m with the margin unchanged versus the prior year period, as cost savings initiatives were largely offset by ongoing investment in future revenue growth opportunities.

Financial Review

Foreign exchange rates.  Movements in exchange rates relative to sterling affect actual results as reported.  The constant exchange rate basis adjusts the comparative to exclude such movements, to show the underlying growth of the Company.

The principal exchange rates for Essentra in HY 2014 were:


Average

Closing


HY 2014

HY 2013

HY 2014

HY 2013

US$:£

1.67

1.55

1.71

1.52

€:£

1.22

1.18

1.25

1.17

Re-translating at HY 2014 average exchange rates decreases the prior year revenue and adjusted operating profit by £26.4m and £4.9m respectively.

Net finance expense.  Net finance expense of £4.8m was broadly unchanged versus HY 2013, and is broken down as follows:

£m

HY 2014

HY 2013

Net interest charged on net debt

4.8

4.5

Amortisation of bank fees

0.4

0.5

IAS 19 pension finance credit

(0.4)

(0.1)

Total net interest expense

4.8

4.9

Positive numbers represent net finance expense, negative numbers reflect net finance income

Tax.  The effective tax rate on profit before tax (before exceptional operating items) was 25.4% (HY 2013: 27.4%).

Net working capital.  Net working capital is defined as Inventories plus Trade & Other Receivables less Trade & Other Payables, adjusted to exclude Deferred Consideration Receivable / Payable, Interest Accruals, Capital Payables and Other Normalising Items ("Adjustments").

£m

HY 2014

HY 2013

Inventories

84.6

87.1

Trade & other receivables

163.3

151.7

Trade & other payables

(139.5)

(130.1)

Adjustments

7.0

4.1

Net working capital

115.4

112.8

The net working capital / revenue ratio was 13.9% (HY 2013: 14.6%, at constant FX).

Cash flow.  Operating cash flow increased 14.7% to £34.3m.  Free cash flow of £19.0m was £7.2m higher than HY 2013 (+61.0%).

£m

HY 2014

HY 2013

Operating profit - adjusted

69.0

65.2

   Depreciation

15.0

12.4

   Share option expense / other movements

1.1

2.7

   Change in working capital

(37.2)

(24.6)

   Net capital expenditure

(13.6)

(25.8)

Operating cash flow - adjusted

34.3

29.9

   Tax

(10.3)

(10.7)

   Net interest paid

(4.7)

(4.5)

   Pension obligations

(0.3)

(2.9)

Free cash flow - adjusted

19.0

11.8



Net debt.  Net debt at the end of the period was £223.8m, a £6.7m increase from 1 January 2014, primarily due to the impact of higher dividend payments.

£m

HY 2014

Net debt as at 1 January 2014

217.1

   Free cash flow

(19.0)

   Dividends

24.8

   Acquisitions

2.6

   Foreign exchange

(4.6)

   Other

2.9

Net debt as at 30 June 2014

223.8

The Company's financial ratios remain strong.  The ratio of net debt to EBITDA as at 30 June 2014 was 1.4x (31 December 2013: 1.3x) and interest cover was 13.3x (31 December 2013: 13.0x).

Pensions.  As at 30 June 2014, the Company's IAS 19 pension asset was £7.9m (HY 2013: £9.0m) and the associated deferred tax liability was £0.6m (HY 2013: £2.5m deferred tax asset). The pension asset has been calculated after updating the asset values and certain assumptions as at 30 June 2014.

Dividends.  The Board of Directors has approved an interim dividend of 5.7 pence per 25 pence ordinary share (HY 2013: 4.8 pence), an increase of 18.8%.  The interim dividend will be paid on 30 October 2014 to equity holders on the share register on 26 September 2014: the ex-dividend date will be 24 September.  Essentra operates a Dividend Re-Investment Programme ("DRIP"), details of which are available from the Company's Registrars, Computershare Investor Services PLC.

Board changes.  With effect from the closure of the Company's Annual General Meeting ("AGM") on 29 April 2014, Paul Drechsler stepped down as the Senior Independent Non-Executive Director, as Chairman of the Remuneration Committee and also as a member of the various Board Committees.  While Paul is no longer considered as independent, in accordance with the Corporate Governance Code, he will continue to serve as a Non-Executive Director.

Following the AGM, Terry Twigger became the Senior Independent Non-Executive Director, and Lorraine Trainer became the Chairman of the Remuneration Committee.

Treasury policy and controls.  Essentra has a centralised treasury function to manage funding, liquidity and exposure to interest rate and foreign exchange risk.  Treasury policies are approved by the Board and cover the nature of the exposure to be hedged, the types of derivatives that may be employed and the criteria for investing and borrowing cash.  Essentra uses derivatives only to manage currency and interest rate risk arising from the underlying business activities.  No transactions of a speculative nature are undertaken.  The treasury function is subject to periodic independent reviews by the Group Assurance department.  Underlying policy assumptions and activities are reviewed by the Treasury Committee.

Controls over exposure changes and transaction authenticity are in place, and dealings are restricted to those banks with the relevant combination of geographical presence, expertise and suitable credit rating. 

Foreign exchange risk.  The majority of Essentra's net assets are in currencies other than sterling.  The Company's normal policy is to reduce the translation exposure and the resulting impact on shareholders' funds through measures such as borrowing in those currencies in which the Group has significant net assets.  As at 30 June 2014, Essentra's US dollar-denominated assets were approximately 48% hedged by its US dollar-denominated borrowings, while its euro-denominated assets were approximately 51% hedged by its euro-denominated borrowings.

The majority of Essentra's transactions are carried out in the functional currencies of its operations, and therefore transaction exposure is limited.  However, where such exposure does occur, Essentra uses forward foreign currency contracts to hedge its exposure to movements in exchange rates on its highly probably forecast foreign currency sales and purchases over a period of up to 18 months.

Management of principal risks.  The management of risk underpins the Company's Vision 2015 strategy, focusing on the challenges which arise in the international environment in which Essentra conducts business and reflecting the Company's appetite for risk in the delivery of its business objectives.  As such, risks are continuously monitored, associated action plans are reviewed, appropriate contingencies are provisioned and information is reported through established management control procedures.

The Company is subject to the general risks and uncertainties which impact other international organisations, including political instability in the countries in which the Company operates and sources raw materials, the impact of natural disasters and changes in general economic conditions, including currency and interest rate fluctuations, tax regimes and raw material costs.

The principal risks and uncertainties which the Board believes are specific to Essentra are summarised below and are set out in full, together with the associated risk management response, on pages 40-43 of the Company's 2013 Annual Report.

Disruption to infrastructure

A catastrophic loss of the use of all or a portion of any of Essentra's manufacturing or distribution facilities could adversely affect the Company's ability to meet the demands of its customers.

Emerging technology and competition pressures

Essentra faces pressure from direct competitors, as well as competition from alternative technologies.

Failure to drive business development

There can be no assurance that the Company will develop, complete and integrate current and new suitable products and expand further through start-up operations.



Mergers and acquisitions

The rate of any future acquisition integration may in part be dependent on the success of identifying the correct acquisitions and having sufficient resources available for integration.

Customer concentration

In some of Essentra's businesses, the customer base is relatively concentrated.  In addition, trends in certain markets, particularly in the oil and gas industry, may reduce the demands for the Company's products. 

Key raw material supply

Some of Essentra's businesses are dependent on the availability of specialist raw materials or components which are incorporated into the Company's products.

Intellectual property development and protection

A key component of Essentra's future success is the ability to develop new and innovative products and services.

Relationship with the tobacco industry

A substantial part of Essentra's business relates to the supply of filter products and packaging solutions to manufacturers in the tobacco industry.

Talent management

Essentra's international operations are dependent on existing key executives and certain other employees in order to sustain, develop and grow its businesses.

Compliance risk - laws and regulations

Risk related to regulatory and legislative changes involves the possible inability of the Company to comply with current, changing or new legislation / regulation.

2014 Outlook

Essentra intends to deliver further balanced growth in 2014, and thus achieve its Vision 2015 objectives of at least mid single-digit like-for-like revenue growth and double-digit adjusted EPS growth at constant exchange.

Vision 2015

Essentra's Vision 2015 strategy seeks to maximise shareholder value through the delivery of balanced profitable growth in both its existing and future opportunity markets and technologies.  The strategy also calls for strong conversion of profit into cash and a progressive dividend policy.  The Company looks to complement this balanced organic growth with value-adding acquisitions.



Enquiries

Essentra plc

Joanna Speed, Corporate Affairs Director

Tel: +44 (0)1908 359100

Buchanan

Richard Oldworth

Helen Chan

Tel: +44 (0)20 7466 5000

Presentation

1.   A copy of these results is available on www.essentra.com

2.   A live audiocast of today's presentation of these results to investors and analysts will start at 08:30 (UK time) on www.essentra.com/webcasts.aspx.  The audiocast can also be accessed using the following details.

Dial-in number:

+44 (0)20 3427 1915 (UK / international participants)

+1 212 444 0412 (US participants)

Toll-free number:

0800 279 4992 (UK participants)

+1 877 280 1254 (US participants)

PIN code:

8068280

A recording of the audiocast will be made available on the website later in the day.  A replay will additionally be available as follows:

Replay number:

+44 (0)20 3427 0598 (UK / international participants)

+1 347 366 9565 (US participants)

Toll-free number:

0800 358 7735 (UK participants)

+1 866 932 5017 (US participants)

Replay access code:

8068280

Replay available:

For 7 days

 



Cautionary forward looking statement

These results contain forward-looking statements based on current expectations and assumptions.  Various known and unknown risks, uncertainties and other factors may cause actual results to differ from future results or developments expressed or implied from the forward-looking statements.  Each forward-looking statement speaks only as of the date of this document.  The Company accepts no obligation to revise or update these forward-looking statements publicly or adjust them to future events of developments, whether as a result of new information, future events or otherwise, except to the extent legally required.

Notes to Editors

Essentra plc is a FTSE 250 company and a leading international supplier of speciality plastic, fibre, foam and packaging products. Through its four principal operating divisions, Essentra focuses on the light manufacture and distribution of high volume, essential components which serve customers in a wide variety of end-markets and geographies.

 

Component & Protection Solutions

The Components business is a global market leading manufacturer and distributor of plastic injection moulded, vinyl dip moulded and metal items. Operating units in 26 countries serve a very broad industrial base of customers with a rapid supply of primarily plastic products for a variety of applications in industries such as equipment manufacturing, automotive, fabrication, electronics and construction.

 

The Pipe Protection Technologies business specialises in the manufacture of high performance innovative products from commodity resins to engineering-grade thermoplastics and polymer alloys for use in a range of end-markets. Locations in four countries, combined with a wide distributor network, serve customers around the world.

 

Porous Technologies

A global market leading developer and manufacturer of custom fluid handling components, engineered from a portfolio of technologies that includes bonded and non-woven fibre, polyurethane foam and porous plastic. Representing leading innovations used in healthcare, consumer and industrial applications, its enabling components are found in a wide range of products from medical diagnostics tests to advanced wound care pads, inkjet printer cartridges, writing instruments, clean room wipes and air fresheners. Customers in over 56 countries are served from six manufacturing facilities with research and development centres supporting the division globally.

 



Packaging & Securing Solutions

A leading global provider of packaging and securing solutions to a diversified blue-chip customer base. The division focuses on delivering value adding innovation, quality and service to customers through a range of cartons, tapes, leaflets, foils and labels for the healthcare, consumer and specialist packaging, point of sale and paper & board industries. The division is also a leading supplier of authentication technologies and identity solutions. Customers in over 100 countries are served from facilities operating in ten countries.

 

Filter Products

The only global independent cigarette filter supplier. The nine worldwide locations, including a UK-based research facility and three regional development centres provide a flexible infrastructure strategically positioned to serve the tobacco industry. The division supplies a wide range of value adding high quality innovative filters, packaging solutions to the roll your own sector and analytical laboratory services for ingredient measurement for the industry.

 

Other

The Extrusion business is a leading custom profile extruder located in The Netherlands and offers a complete design and production service. One of the first companies to extrude plastics in 1956, it is now one of Europe's most advanced suppliers of co-extrusions and tri-extrusions to all branches of industry.

 

Headquartered in the United Kingdom, Essentra's global network extends to 33 countries and includes c. 5,700 employees, 42 principal manufacturing facilities, 64 sales & distribution operations and 5 research & development centres. For further information, please visit www.essentra.com.


Condensed consolidated income statement

 



Six months

ended

Six months

ended

Year

ended


Note

30 Jun 2014

30 Jun 2013

31 Dec 2013



£m

£m

£m






Revenue

2

431.1

384.6

798.1






Operating profit before intangible amortisation and exceptional operating items


69.0

65.2

130.4

Intangible amortisation


(8.7)

(5.6)

(14.2)

Exceptional operating items

2

(6.3)

(9.3)

(19.2)

Operating profit

2

54.0

50.3

97.0

Finance income


0.4

0.3

1.0

Finance expense


(5.2)

(5.2)

(11.6)

Profit before tax


49.2

45.4

86.4

Income tax expense


(13.4)

(13.8)

(26.1)

Profit for the period


35.8

31.6

60.3






Attributable to:





Equity holders of Essentra plc


35.4

31.1

60.1

Non-controlling interests


0.4

0.5

0.2

Profit for the period


35.8

31.6

60.3


 

 




Earnings per share attributable to equity holders of Essentra plc:





Basic

3

15.2p

13.9p

26.3p

Diluted

3

14.8p

13.5p

25.7p

 

 



Condensed consolidated statement of comprehensive income

 


Six months ended

30 Jun 2014

 Six months ended

30 Jun 2013

Year

ended

31 Dec 2013


£m

£m

£m

Profit for the period

35.8

31.6

60.3





Other comprehensive income:




Items that will not be reclassified to profit or loss:




Remeasurement of defined benefit pension schemes

(4.0)

13.9

11.2

Deferred tax credit/(expense) on remeasurement of defined benefit pension schemes

1.2

(3.9)

(3.1)


(2.8)

10.0

8.1

Items that may be reclassified subsequently to profit or loss:




Effective portion of changes in fair value of cash flow hedges:




      Net change in fair value of cash flow hedges transferred to the income                                      statement

0.1

0.1

0.1

      Effective portion of changes in fair value of cash flow hedges

0.6

(0.3)

(0.1)

Foreign exchange translation differences:




      Attributable to equity holders of Essentra plc:




      Arising on translation of foreign operations

(14.7)

20.2

(14.7)

      Arising on effective net investment hedges

5.1

(9.9)

0.2

      Income tax (expense)/credit on effective net investment hedges

(1.1)

2.3

-

      Attributable to non-controlling interests

-

-

             (0.5)


(10.0)

12.4

(15.0)





Other comprehensive income for the period, net of tax

(12.8)

22.4

(6.9)





Total comprehensive income for the period

23.0

54.0

53.4





Attributable to:




Equity holders of Essentra plc

22.6

53.5

53.7

Non-controlling interests

0.4

0.5

(0.3)


23.0

54.0

53.4

 

 



Condensed consolidated balance sheet

 


Note

30 Jun 2014

 

30 Jun 2013

 

31 Dec 2013



£m

£m

£m

Assets





Property, plant and equipment

4

207.6

225.0

213.7

Intangible assets


383.2

376.9

396.7

Deferred tax assets


5.4

7.5

6.4

Retirement benefit assets

5

25.1

29.5

21.9

Total non-current assets


621.3

638.9

638.7

Inventories


84.6

87.1

75.5

Income tax receivable


3.9

1.4

4.0

Trade and other receivables


163.3

151.7

140.7

Derivative assets


1.0

0.3

0.2

Cash and cash equivalents

6

35.5

46.4

44.1

Total current assets


288.3

286.9

264.5

Total assets


909.6

925.8

903.2






Equity





Issued capital


60.1

60.1

60.1

Merger relief reserve


136.4

136.4

136.4

Capital redemption reserve


0.1

0.1

0.1

Other reserve


(132.8)

(132.8)

(132.8)

Cash flow hedging reserve


0.6

(0.3)

(0.1)

Translation reserve


(20.6)

17.2

(9.9)

Retained earnings


356.5

337.0

345.0

Attributable to equity holders of Essentra plc


400.3

417.7

398.8

Non-controlling interests


4.6

5.7

4.2

Total equity


404.9

423.4

403.0






Liabilities





Interest bearing loans and borrowings

6

258.1

254.8

254.7

Retirement benefit obligations

5

17.2

20.5

11.3

Provisions


2.6

2.9

3.1

Other financial liabilities


3.2

-

5.4

Deferred tax liabilities


42.3

50.0

47.1

Total non-current liabilities


323.4

328.2

321.6

Interest bearing loans and borrowings

6

1.2

3.8

6.5

Derivative liabilities


0.2

0.8

0.3

Income tax payable


28.7

20.2

24.4

Trade and other payables


139.5

130.1

135.1

Provisions


11.7

19.3

12.3

Total current liabilities


181.3

174.2

178.6

Total liabilities


504.7

502.4

500.2

Total equity and liabilities


909.6

925.8

903.2

 

 

Condensed consolidated statement of changes in equity

 


Six months ended 30 June 2014


Issued capital

Capital redemption reserve

Other reserve

Cash flow hedging reserve

Translation reserve

Retained earnings

Non-controlling interests

Total equity


£m

£m

£m

£m

£m

£m

£m

£m

£m

At 1 January 2014

60.1

0.1

(132.8)

(0.1)

(9.9)

345.0

4.2

403.0

Profit for the period







35.4

0.4

35.8

Other comprehensive income





0.7

(10.7)

(2.8)

-

(12.8)

Total comprehensive income for the period




0.7

(10.7)

32.6

0.4

23.0

Purchase of employee trust shares







(4.4)


(4.4)

Shares options exercised







3.5


3.5

Share option expense







3.2


3.2

Tax relating to share-based incentives







1.4


1.4

Dividends paid







(24.8)


(24.8)

At 30 June 2014

60.1

136.4

0.1

(132.8)

0.6

(20.6)

356.5

4.6

404.9

 

 


Six months ended 30 June 2013


Issued capital

Capital redemption reserve

Other reserve

Cash flow hedging reserve

Translation reserve

Retained earnings

Non-controlling interests

Total equity


£m

£m

£m

£m

£m

£m

£m

£m

£m

At 1 January 2013

54.8

0.1

(132.8)

(0.1)

4.6

311.8

5.3

243.7

Profit for the period







31.1

0.5

31.6

Other comprehensive income





(0.2)

12.6

10.0

-

22.4

Total comprehensive income for the period

-

-

-

(0.2)

12.6

41.1

0.5

54.0

Issue of shares

5.3

136.4







141.7

Issue of shares to non-controlling interests








0.7

0.7

Purchase of employee trust shares







(3.5)


(3.5)

Shares options exercised







3.8


3.8

Share option expense







2.2


2.2

Tax relating to share-based incentives







1.6


1.6

Dividends paid







(20.0)

(0.8)

(20.8)

At 30 June 2013

60.1

136.4

0.1

(132.8)

(0.3)

17.2

337.0

5.7

423.4



Condensed consolidated statement of changes in equity (continued)

 


Year ended 31 December 2013


Issued capital

Merger relief reserve

Capital redemption reserve

Other reserve

Cash flow hedging reserve

Translation reserve

Retained earnings

Non-controlling interests

Total equity


£m

£m

£m

£m

£m

£m

£m

£m

£m

At 1 January 2013

54.8

-

0.1

(132.8)

(0.1)

4.6

311.8

5.3

243.7

Profit for the year







60.1

0.2

60.3

Other comprehensive income





-

(14.5)

8.1

(0.5)

(6.9)

Total comprehensive income for the year

-

 

-

-

-

-

(14.5)

68.2

(0.3)

53.4

Issue of shares

5.3

136.4







141.7

Issue of shares to non-controlling interests








1.5

1.5

Acquisition of non-controlling interests







(0.6)

(1.3)

(1.9)

Purchase of employee trust shares







(16.3)


(16.3)

Shares options exercised







4.7


4.7

Share option expense







5.1


5.1

Tax relating to share-based incentives







3.3


3.3

Dividends paid







(31.2)

(1.0)

(32.2)

At 31 December 2013

60.1

136.4

0.1

(132.8)

(0.1)

(9.9)

345.0

4.2

403.0



Condensed consolidated statement of cash flows

 



Six months

ended

Six months

ended

Year

ended


Note

30 Jun 2014

30 Jun 2013

31 Dec 2013



£m

£m

£m

Operating activities





Profit for the period from continuing operations


35.8

31.6

60.3

Adjustments for:





Income tax expense


13.4

13.8

26.1

Net finance expense


4.8

4.9

10.6

Intangible amortisation


8.7

5.6

14.2

Exceptional operating items


6.3

9.3

19.2

Depreciation


15.0

12.4

26.7

Share option expense


3.2

2.2

5.1

Other movements


(1.0)

1.9

(1.8)

(Increase)/decrease in inventories


(10.6)

(0.9)

6.1

Increase in trade and other receivables


(25.8)

(28.9)

(23.3)

(Decrease)/increase in trade and other payables


(0.8)

5.2

11.9

Cash outflow in respect of exceptional operating items


(1.6)

(4.3)

(10.5)

Additional pension contributions


(0.3)

(2.9)

(6.1)

Provisions utilised in the period


(1.2)

(4.2)

(10.8)

Cash inflow from operating activities


45.9

45.7

127.7

Income tax paid


(10.3)

(10.7)

(17.5)

Net cash inflow from operating activities


35.6

35.0

110.2






Investing activities





Interest received


0.1

0.2

0.3

Acquisition of property, plant and equipment


(14.8)

(26.2)

(44.1)

Proceeds from sale of property, plant and equipment


1.2

0.4

0.4

Acquisition of businesses net of cash acquired


(2.6)

(153.1)

(188.9)

Net cash outflow from investing activities


(16.1)

(178.7)

(232.3)






Financing activities





Interest paid


(4.9)

(4.7)

(9.6)

Dividends paid to equity holders


(24.8)

(20.0)

(31.2)

Dividends paid to non-controlling interests


-

(0.8)

(1.0)

Acquisition of non-controlling interests


-

-

(1.9)

Proceeds from equity issue


-

141.7

141.7

Proceeds from issue of shares to non-controlling interests


-

0.7

1.5

Repayments of short-term loans


(5.2)

(2.0)

-

Proceeds from short-term loans


-

-

0.2

Repayments of long-term loans


(25.3)

-

-

Proceeds from long-term loans


33.9

31.1

37.5

Purchase of employee trust shares


(4.4)

(3.5)

(16.3)

Proceeds from sale of employee trust shares


3.5

3.8

4.7

Net cash inflow/(outflow) from financing activities


(27.2)

146.3

125.6






Net (decrease)/increase in cash and cash equivalents


(7.7)

2.6

3.5






Net cash and cash equivalents at the beginning of the period


44.1

41.4

41.4

Net (decrease)/increase in cash and cash equivalents


(7.7)

2.6

3.5

Net effect of currency translation on cash and cash equivalents


(0.9)

2.4

(0.8)

Net cash and cash equivalents at the end of the period

6

35.5

46.4

44.1



Notes

 

 

1.         Basis of preparation

 

 

 

2.         Segment analysis

 

 



 

2.         Segment analysis (continued)

 

 




Revenue



Operating profit


Six months

ended

Six months

ended

Year

ended


Six months

ended

Six months

ended

Year

ended


30 Jun 2014

30 Jun 2013

31 Dec 2013


30 Jun 2014

30 Jun 2013

31 Dec 2013


£m

£m

£m


£m

£m

£m









Component & Protection Solutions

123.8

115.6

223.7


32.5

28.5

52.6

Porous Technologies

44.4

51.9

100.0


6.7

13.0

23.5

Packaging & Securing Solutions

108.6

76.5

181.8


18.3

13.5

30.2

Filter Products

141.7

129.5

269.9


19.8

18.0

40.1

Other

13.0

12.2

24.8


0.9

0.9

1.5

Central Services 1

-

-

-


(9.2)

(8.7)

(17.5)

Elimination of intersegment 2

(0.4)

(1.1)

(2.1)


-

-

-


431.1

384.6

798.1


69.0

65.2

130.4

Intangible amortisation





(8.7)

(5.6)

(14.2)

Exceptional operating items





(6.3)

(9.3)

(19.2)

Total

431.1

384.6

798.1


54.0

50.3

97.0

Adjusted operating margin 3





16.0%

17.0%

16.3%

 

1 Central Services includes group finance, tax, treasury, legal, group assurance, human resources, information technology, corporate development and other services provided centrally to support the operating segments

2 Intersegment revenue is primarily attributable to Packaging & Securing Solutions

3 Adjusted operating margin is defined as operating profit before intangible amortisation and exceptional operating items divided by revenue

 

Exceptional operating items


Six months

ended

30 Jun 2014

£m

Six months

ended

30 Jun 2013

£m

Year

ended

31 Dec 2013

£m

Acquisition fees

0.2

2.8

4.7

Acquisition integration and restructuring costs

6.1

4.1

12.6

Other

-

2.4

1.9


6.3

9.3

19.2

 

 



 

3.         Earnings per share

 



Six months

ended

Six months

ended

Year

ended



30 Jun 2014

30 Jun 2013

31 Dec 2013



£m

£m

£m






Continuing operations





Earnings attributable to equity holders of Essentra plc


35.4

31.1

60.1

Adjustments





Intangible amortisation


8.7

5.6

14.2

Exceptional operating items


6.3

9.3

19.2



15.0

14.9

33.4

Tax relief on adjustments


(2.9)

(2.7)

(6.8)

Adjusted earnings


47.5

43.3

86.7











Basic weighted average ordinary shares in issue (million)


233.6

223.1

228.2

Dilutive effect of employee share option plans (million)


5.2

6.8

6.1

Diluted weighted average ordinary shares (million)


238.8

229.9

234.3






Continuing operations





Basic earnings per share


15.2p

13.9p

26.3p

Adjustment


5.1p

5.5p

11.7p

Adjusted earnings per share


20.3p

19.4p

38.0p

 

Diluted earnings per share


14.8p

13.5p

25.7p

Diluted adjusted earnings per share


19.9p

18.8p

37.0p






Adjusted earnings per share is provided to reflect the underlying earnings performance of Essentra.

 

4.         Property, plant and equipment

 

 

 



5.         Retirement benefit obligations

 

Movement in pension net assets/(liabilities) during the period


30 Jun 2014

30 Jun 2013

31 Dec 2013


£m

£m

£m





Movements




Beginning of period

10.6

(3.9)

(3.9)

Service cost

(1.2)

(1.3)

(2.4)

Employer contributions

1.5

4.2

8.5

Return on plan assets excluding amounts in net finance income

4.3

4.4

10.8

Actuarial gain/(loss) arising from changes in financial assumptions

(8.3)

9.5

3.6

Actuarial gain/(loss) arising from changes in demographic assumptions

-

-

(2.6)

Actuarial gain/(loss) arising from experience adjustment

-

-

(0.6)

Net finance income

0.4

0.1

          (0.1)

Business combination

-

-

          (1.1)

Other

-

(2.7)

(1.6)

Currency translation

0.6

(1.3)

-

End of period

7.9

9.0

10.6

 

The principal defined benefit schemes were reviewed by independent qualified actuaries as at 30 June 2014. The assets of the schemes have been updated to the balance sheet date to take account of the investment returns achieved by the schemes and the level of contributions. The liabilities of the schemes at the balance sheet date have been updated to reflect latest discount rates and other assumptions as well as the level of contributions. The principal assumptions used by the independent qualified actuaries were as follows:

 

Europe



30 Jun 2014

30 Jun 2013

31 Dec 2013



£m

£m

£m






Rate of increase in salaries (pre-2010) 1


3.00%

3.00%

3.00%

Rate of increase in salaries (post-2010) 1


3.00%

3.00%

3.00%

Rate of increase in pensions 1





     At RPI capped at 5%


3.20%

3.30%

3.30%

     At CPI capped at 5%


2.30%

2.60%

2.40%

     At CPI minimum 3%, capped at 5%


3.20%

3.40%

3.30%

     At CPI capped at 2.5%


1.90%

2.00%

1.90%

Discount rate


4.30%

4.80%

4.50%

Inflation rate - RPI


3.30%

3.40%

3.40%

Inflation rate - CPI


2.30%

2.60%

2.40%

 

US



30 Jun 2014

30 Jun 2013

31 Dec 2013



£m

£m

£m






Rate of increase in salaries


3.00%

3.00%

3.00%

Rate of increase in pensions


n/a

n/a

n/a

Discount rate


4.30%

4.80%

4.90%

Inflation rate


n/a

n/a

n/a

 

1 For service prior to April 2010, pension at retirement is linked to salary at retirement. For service after April 2010, pension is linked to salary at April 2010 with annual increases capped at 3%

 

6.         Analysis of net debt

 



30 Jun 2014

31 Dec 2013



£m

£m





Cash at bank and in hand


29.5

42.0

Short-term deposits repayable on demand


6.0

2.1

Cash and cash equivalents


35.5

44.1

Debt due within one year


(1.2)

(6.5)

Debt due after one year


(258.1)

(254.7)

Net debt


(223.8)

(217.1)

 



7.         Acquisitions

 

During 2014, Essentra reassessed the fair value adjustments made in respect of Contego Healthcare Limited ("Contego") which was acquired on 30 April 2013, and made changes to certain accruals, property, plant and equipment, and deferred tax assets.  The impact on goodwill is an increase of £1.7m.

 

In addition, Essentra reassessed the fair value adjustments made in respect of Dakota and Mesan, which were also acquired in 2013.  In respect of the acquisition of Dakota, some changes were made to certain accruals and adjustments to the fair value of receivables and inventories.  These adjustments were insignificant individually and in aggregate.  The acquisitions carried out by the Group in 2014 were not material.

 

8.         Dividends

 

 



Per share




Total


Six months ended

30 Jun 2014

Six months ended

30 Jun 2013

Year

ended

31 Dec 2013


Six months ended

30 Jun 2014

Six months ended

30 Jun 2013

Year

ended

31 Dec 2013


p

p

p


£m

£m

£m









2013 interim:

paid 28 October 2013


4.8

4.8



11.2

11.2

2013 final:

paid 2 May 2014



10.6




24.8

2014 interim:

payable 30 October 2014

5.7




13.4




5.7

4.8

15.4


13.4

11.2

36.0

 

9.         Related party transactions

 

 

10.       Financial instruments

 

 




30 Jun 2014

31 Dec 2013




£m

£m

Financial assets





Derivatives



1.0

0.2






Financial liabilities





Derivatives



(0.2)

(0.3)

Deferred contingent consideration



(6.0)

(6.2)






Total



(5.2)

(6.3)

 

 

11.       Subsequent events

 

Responsibility statement of the directors in respect of the half-yearly financial report

 

 

 

 

Colin Day                                                               Matthew Gregory

Chief Executive                                                    Group Finance Director

 

31 July 2014



Independent review report to Essentra plc

Introduction

 

Directors' responsibilities

 

Our responsibility

 

Scope of review

 

Conclusion

 

Mike Barradell
for and on behalf of KPMG LLP

Chartered Accountants

 


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

Companies

Essentra (ESNT)
UK 100