|
|
£m (except EPS) |
|||||||
|
Q105 |
Q104 |
|||||
Group turnover |
149.4 |
148.3 |
|||||
Like-for-like* Food Equipment turnover |
149.4 |
138.6 |
|||||
Operating profit (Q105 includes £5.2m of exceptional restructuring costs) |
0.9 |
5.8 |
|||||
Adjusted operating profit** |
9.0 |
9.0 |
|||||
Like-for-like* Food Equipment operating profit |
11.4 |
11.2 |
|||||
Profit/(loss) before tax |
(1.9 |
) |
2.1 |
||||
Adjusted profit before tax*** |
6.2 |
4.4 |
|||||
Basic earnings/(loss) per share (pence) |
(0.7 |
) |
0.3 |
||||
Adjusted diluted earnings per share (pence)*** |
1.3 |
0.9 |
|||||
Net debt |
98.7 |
130.4 |
· | Like-for-like Food Equipment turnover up 8% with Food Service Equipment - North America up 12% |
· | Like-for-like Food Service Equipment operating profit up £1.0m (10%); like-for-like Food Retail Equipment operating profit down £0.8m |
· | Q105 adjusted profit before tax up 41% to £6.2m reflecting substantially reduced interest costs |
· | European restructuring on track - exceptional charges of £5.2m, in line with expectations, bringing operating profit down to £0.9m (Q104: £5.8m) |
· | Sale of Vent Master businesses announced |
* | Prior year turnover and adjusted operating profit adjusted for foreign exchange to reflect the results on a consistent currency basis (see Other unaudited financial information in the attached financial statements for details). |
** | Before operating exceptional items and goodwill amortisation (see Other unaudited financial information in the attached financial statements for details). |
*** | Before all exceptional items and goodwill amortisation (see Other unaudited financial information in the attached financial statements for details). EPS additionally adjusted for the effect of deferred tax (where relevant). |
|
Dave McCulloch |
Chief Executive Officer |
+44 20 7304 6006 |
Dave Wrench |
Chief Financial Officer |
+44 20 7304 6006 |
Andrew Lorenz |
Financial Dynamics |
+44 20 7269 7291 |
|
|
Turnover £m |
Q105 |
Q104 |
FX |
Like-for-like
Q104 |
|
% |
||||||||||
Food Service Equipment - |
||||||||||||||||
North America |
93.3 |
90.5 |
(7.3 |
) |
83.2 |
12 |
% | |||||||||
Food Service Equipment - |
||||||||||||||||
Europe/Asia |
35.1 |
33.8 |
(0.1 |
) |
33.7 |
4 |
% | |||||||||
128.4 |
124.3 |
(7.4 |
) |
116.9 |
10 |
% |
Adjusted operating profit £m |
Q105 |
Q104 |
FX |
Like-for-like
Q104 |
|
% |
||||||||||
Food Service Equipment - |
||||||||||||||||
North America |
10.2 |
9.6 |
(0.7 |
) |
8.9 |
15 |
% | |||||||||
Food Service Equipment - |
||||||||||||||||
Europe/Asia |
0.9 |
1.1 |
0.1 |
1.2 |
(25 |
)% | ||||||||||
11.1 |
10.7 |
(0.6 |
) |
10.1 |
10 |
% |
|
· | In Q105, we shipped a number of Lincoln/Delfield equipment |
|
· | White Hen, one of the premier convenience retailers in metropolitan Chicago and greater Boston, placed an initial order for more than 100 Lincoln DTF ovens to support a new hot sandwich programme; |
· | Enodis is pleased to work with Burger King UK and will install over 300 Convotherm AR ovens in restaurants around the country in 2005; and |
· | Garland Canada recently shipped the first phase of a roll-out order for integrated pasta stations to a casual dining chain. This featured customised Delfield preparation units sold together with Garland induction cooking units. |
· | the closure of Guyon manufacturing in France; |
· | consolidation of manufacturing for our European Beverage business in the UK from Germany; and |
· | the reshaping of other UK businesses including the exiting of some minor unprofitable product lines. |
|
£m |
Q105 |
Q104 |
FX |
Like-for-like
Q104 |
% | |||||||||||
Turnover |
21.0 |
23.7 |
(2.0 |
) |
21.7 |
(3 |
)% | |||||||||
Adjusted operating profit |
0.3 |
1.3 |
(0.2 |
) |
1.1 |
(73 |
)% |
|
|
|
|
13 weeks to 1 January 2005 |
13 weeks to 27 December 2003 | |||||||
Before exceptional items |
Exceptional
items (note 4) |
Total |
Before exceptional items |
Exceptional items
(note 4) |
Total | |||
Notes |
£m |
£m |
£m |
£m |
£m |
£m | ||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |||
Turnover |
||||||||
Food Equipment |
149.4 |
- |
149.4 |
148.0 |
- |
148.0 | ||
Property |
- |
- |
- |
0.3 |
- |
0.3 | ||
Total turnover |
2 |
149.4 |
- |
149.4 |
148.3 |
- |
148.3 | |
Operating profit/(loss) before goodwill amortisation |
||||||||
Food Equipment |
11.4 |
(5.2) |
6.2 |
12.0 |
- |
12.0 | ||
Property |
(0.2) |
- |
(0.2) |
(0.7) |
- |
(0.7) | ||
Corporate costs |
(2.2) |
- |
(2.2) |
(2.3) |
- |
(2.3) | ||
9.0 |
(5.2) |
3.8 |
9.0 |
- |
9.0 | |||
Goodwill amortisation |
(2.9) |
- |
(2.9) |
(3.2) |
- |
(3.2) | ||
Operating profit/(loss) |
3 |
6.1 |
(5.2) |
0.9 |
5.8 |
- |
5.8 | |
Profit /(loss) on disposal of business |
- |
- |
- |
- |
0.9 |
0.9 | ||
Profit/(loss) on ordinary activities before interest and taxation |
6.1 |
(5.2) |
0.9 |
5.8 |
0.9 |
6.7 | ||
Net interest payable and similar charges |
(2.8) |
- |
(2.8) |
(4.6) |
- |
(4.6) | ||
Profit/(loss) on ordinary activities before taxation |
3.3 |
(5.2) |
(1.9) |
1.2 |
0.9 |
2.1 | ||
Tax on profit/(loss) on ordinary activities |
5 |
(1.0) |
- |
(1.0) |
(0.7) |
- |
(0.7) | |
Profit/(loss) on ordinary activities after taxation |
2.3 |
(5.2) |
(2.9) |
0.5 |
0.9 |
1.4 | ||
Equity minority interest |
(0.1) |
- |
(0.1) |
- |
- |
- | ||
Retained profit/(loss) |
2.2 |
(5.2) |
(3.0) |
0.5 |
0.9 |
1.4 | ||
Earnings/(loss) per share (pence) |
6 |
Pence
(Unaudited) |
Pence
(Unaudited) | |||||
Basic earnings/(loss) per share |
(0.7) |
0.3 | ||||||
Adjusted basic earnings per share |
1.3 |
0.9 | ||||||
Diluted earnings/(loss) per share |
(0.7) |
0.3 | ||||||
Adjusted diluted earnings per share |
1.3 |
0.9 | ||||||
Group statement of total recognised gains and losses |
13 weeks to
1 January
2005
£m
(Unaudited) |
13 weeks to
27 December
2003
£m
(Unaudited) | ||||||
Retained profit/(loss) |
(3.0) |
1.4 | ||||||
Currency translation differences on foreign currency net investments |
(9.8) |
(7.2) | ||||||
Total recognised gains and losses for the period |
(12.8) |
(5.8) | ||||||
|
53 weeks to 2 October 2004 | ||||||||
Before exceptional items |
Exceptional
items (note 4) |
Total | ||||||
Notes |
£m |
£m |
£m | |||||
Turnover |
||||||||
Food Equipment |
644.7 |
- |
644.7 | |||||
Property |
11.4 |
- |
11.4 | |||||
Total Turnover |
2 |
656.1 |
- |
656.1 | ||||
Operating profit/(loss) before goodwill amortisation |
||||||||
Food Equipment |
65.1 |
- |
65.1 | |||||
Property |
2.7 |
- |
2.7 | |||||
Corporate costs |
(10.5) |
(3.2) |
(13.7) | |||||
57.3 |
(3.2) |
54.1 | ||||||
Goodwill amortisation |
(12.2) |
- |
(12.2) | |||||
Operating profit/(loss) |
3 |
45.1 |
(3.2) |
41.9 | ||||
Profit /(loss) on disposal of business |
4 |
- |
2.2 |
2.2 | ||||
Profit/(loss) on ordinary activities before interest and taxation |
45.1 |
(1.0) |
44.1 | |||||
Net interest payable and similar charges |
(16.1) |
(2.7) |
(18.8) | |||||
Profit/(loss) on ordinary activities before taxation |
29.0 |
(3.7) |
25.3 | |||||
Tax on profit/(loss) on ordinary activities |
5 |
17.5 |
1.2 |
18.7 | ||||
Profit/(loss) on ordinary activities after taxation |
46.5 |
(2.5) |
44.0 | |||||
Equity minority interests |
(0.1) |
- |
(0.1) | |||||
Retained profit/(loss) |
46.4 |
(2.5) |
43.9 | |||||
Earnings per share (pence) |
6 |
Pence | ||||||
Basic earnings per share |
11.0 | |||||||
Adjusted basic earnings per share |
8.7 | |||||||
Diluted earnings per share |
10.9 | |||||||
Adjusted diluted earnings per share |
8.6 | |||||||
Group statement of total recognised gains and (losses) |
53 weeks to
2 October
2004 | |||||||
£m | ||||||||
Retained profit/(loss) |
43.9 | |||||||
Currency translation differences on foreign currency net investments |
(8.2) | |||||||
Total recognised gains and losses for the period |
35.7 |
|
1 January |
27 December |
2 October | ||
2005 |
2003 |
2004 | ||
£m
(Unaudited) |
£m
(Unaudited) |
£m | ||
Fixed assets |
||||
Intangible assets: Goodwill |
168.9 |
193.4 |
182.3 | |
Tangible assets |
75.7 |
76.6 |
78.0 | |
Investments |
3.1 |
3.9 |
3.3 | |
247.7 |
273.9 |
263.6 | ||
Current assets |
||||
Stocks |
83.5 |
74.3 |
83.2 | |
Debtors |
99.9 |
99.7 |
111.7 | |
Deferred tax asset |
44.8 |
22.2 |
47.2 | |
Cash at bank and in hand |
34.3 |
46.0 |
52.4 | |
262.5 |
242.2 |
294.5 | ||
Creditors falling due within one year |
||||
Borrowings |
(2.6) |
(31.0) |
(7.2) | |
Other creditors |
(156.8) |
(151.9) |
(183.6) | |
(159.4) |
(182.9) |
(190.8) | ||
Net current assets |
103.1 |
59.3 |
103.7 | |
Total assets less current liabilities |
350.8 |
333.2 |
367.3 | |
Financed by: |
||||
Creditors falling due after more than one year |
||||
Borrowings |
126.0 |
137.9 |
131.9 | |
Provisions for liabilities and charges |
40.2 |
40.4 |
38.5 | |
166.2 |
178.3 |
170.4 | ||
Capital and reserves |
||||
Called up equity share capital |
200.7 |
200.2 |
200.5 | |
Share premium account |
234.5 |
234.2 |
234.3 | |
Profit and loss account |
(248.5) |
(277.2) |
(235.7) | |
ESOP Trust |
(2.4) |
(2.4) |
(2.4) | |
Equity shareholders funds |
184.3 |
154.8 |
196.7 | |
Equity minority interests |
0.3 |
0.1 |
0.2 | |
350.8 |
333.2 |
367.3 |
|
13 weeks to |
13 weeks to |
53 weeks to | ||
1 January |
27 December |
2 October | ||
2005 |
2003 |
2004 | ||
Notes |
£m
(Unaudited) |
£m
(Unaudited) |
£m | |
Net cash flow from operations before exceptional items |
(0.9) |
12.1 |
75.3 | |
Net cash flow effect of exceptional items |
(0.5) |
- |
- | |
Net cash inflow/(outflow) from operating activities |
(a) |
(1.4) |
12.1 |
75.3 |
Dividends from joint ventures |
0.3 |
- |
- | |
Return on investments and servicing of finance |
||||
Net interest paid |
(5.3) |
(7.1) |
(16.7) | |
Taxation |
||||
Overseas and UK tax paid |
(1.1) |
(1.5) |
(6.7) | |
Capital expenditure and financial investment |
||||
Payments to acquire tangible fixed assets |
(4.7) |
(2.1) |
(14.0) | |
Receipts from sale of tangible fixed assets |
0.2 |
- |
0.6 | |
(4.5) |
(2.1) |
(13.4) | ||
Acquisitions and disposals |
||||
Disposal of subsidiary undertakings |
- |
- |
(0.8) | |
Cash inflow/(outflow) before financing |
(12.0) |
1.4 |
37.7 | |
Financing |
||||
Issue of share capital |
0.4 |
- |
0.4 | |
Net increase/(decrease) in term loans and other borrowings |
(7.3) |
(34.0) |
(63.0) | |
(6.9) |
(34.0) |
(62.6) | ||
Increase/(decrease) in cash in the period |
(18.9) |
(32.6) |
(24.9) |
|
(a) | Reconciliation of operating profit/(loss) to net cash inflow/(outflow) from operating activities |
13 weeks to 1 January 2005 |
13 weeks to 27 December 2003 | |||||
Before exceptional items |
Effect of exceptional items |
Total |
Before exceptional items |
Effect of exceptional items |
Total | |
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) | |
Operating profit/(loss) |
6.1 |
(5.2) |
0.9 |
5.8 |
- |
5.8 |
Depreciation |
3.0 |
0.3 |
3.3 |
3.0 |
- |
3.0 |
Amortisation |
2.9 |
- |
2.9 |
3.2 |
- |
3.2 |
Increase/(decrease) in provisions |
(0.5) |
3.7 |
3.2 |
(1.9) |
- |
(1.9) |
(Increase)/decrease in stock |
(3.4) |
0.6 |
(2.8) |
(1.4) |
- |
(1.4) |
(Increase)/decrease in debtors |
8.4 |
0.1 |
8.5 |
14.4 |
- |
14.4 |
Increase/(decrease) in creditors |
(17.4) |
- |
(17.4) |
(11.0) |
- |
(11.0) |
Net cash inflow/(outflow) from operating activities |
(0.9) |
(0.5) |
(1.4) |
12.1 |
- |
12.1 |
53 weeks to 2 October 2004 | ||||||
Before exceptional items |
Effect of exceptional items |
Total | ||||
£m |
£m |
£m | ||||
Operating profit/(loss) |
45.1 |
(3.2) |
41.9 | |||
Depreciation |
11.5 |
- |
11.5 | |||
Amortisation |
12.2 |
- |
12.2 | |||
Increase/(decrease) in provisions |
(3.3) |
- |
(3.3) | |||
(Increase)/decrease in stock |
(10.8) |
- |
(10.8) | |||
(Increase)/decrease in debtors |
2.1 |
- |
2.1 | |||
Increase/(decrease) in creditors |
18.5 |
3.2 |
21.7 | |||
Net cash inflow/(outflow) from operating activities |
75.3 |
- |
75.3 |
1 January |
27 December |
2 October | |
2005 |
2003 |
2004 | |
£m |
£m |
£m | |
(Unaudited) |
(Unaudited) |
||
Net debt at the start of period |
(91.3) |
(139.7) |
(139.7) |
Increase/(decrease) in net cash in the period |
(18.9) |
(32.6) |
(24.9) |
Net (increase)/decrease in other loans |
7.3 |
34.0 |
63.0 |
Translation differences |
4.2 |
7.9 |
10.3 |
Net debt at the end of the period |
(98.7) |
(130.4) |
(91.3) |
1 January |
27 December |
2 October | |
2005 |
2003 |
2004 | |
£m
(Unaudited) |
£m
(Unaudited) |
£m | |
Cash at bank and in hand |
34.3 |
46.0 |
52.4 |
Current borrowing |
(2.6) |
(31.0) |
(7.2) |
Exclude current proportion of deferred financing costs |
(0.7) |
(1.9) |
(0.7) |
31.0 |
13.1 |
44.5 | |
103/8% senior subordinated notes |
(100.0) |
(100.0) |
(100.0) |
Long-term debt |
(24.6) |
(36.5) |
(30.5) |
Long-term lease obligations |
(1.4) |
(1.4) |
(1.4) |
Exclude long-term proportion of deferred financing costs |
(3.7) |
(5.6) |
(3.9) |
Net debt at end of period |
(98.7) |
(130.4) |
(91.3) |
|
13 weeks to |
13 weeks to |
53 weeks to | ||
1 January |
27 December |
2 October | ||
2005 |
2003 |
2004 | ||
£m |
£m |
£m | ||
(Unaudited) |
(Unaudited) |
|||
Food Service Equipment - North America |
93.3 |
90.5 |
395.9 | |
Food Service Equipment - Europe/Asia |
35.1 |
33.8 |
145.3 | |
Global Food Service Equipment |
128.4 |
124.3 |
541.2 | |
Food Retail Equipment |
21.0 |
23.7 |
103.5 | |
Food Equipment |
149.4 |
148.0 |
644.7 | |
Property |
- |
0.3 |
11.4 | |
149.4 |
148.3 |
656.1 |
|
13 weeks to 1 January 2005 |
13 weeks to 27 December 2003 | ||||||
Before
exceptional items |
Exceptional
Items
(note 4) |
Total |
Before exceptional items |
Exceptional
items (note 4) |
Total | ||
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) |
£m
(Unaudited) | ||
Food Service Equipment - North America |
10.2 |
- |
10.2 |
9.6 |
- |
9.6 | |
Food Service Equipment - Europe/Asia |
0.9 |
(5.2) |
(4.3) |
1.1 |
- |
1.1 | |
Global Food Service Equipment |
11.1 |
(5.2) |
5.9 |
10.7 |
- |
10.7 | |
Food Retail Equipment |
0.3 |
- |
0.3 |
1.3 |
- |
1.3 | |
11.4 |
(5.2) |
6.2 |
12.0 |
- |
12.0 | ||
Food Equipment goodwill amortisation |
(2.9) |
- |
(2.9) |
(3.2) |
- |
(3.2) | |
Food Equipment |
8.5 |
(5.2) |
3.3 |
8.8 |
- |
8.8 | |
Property |
(0.2) |
- |
(0.2) |
(0.7) |
- |
(0.7) | |
Corporate costs |
(2.2) |
- |
(2.2) |
(2.3) |
- |
(2.3) | |
6.1 |
(5.2) |
0.9 |
5.8 |
- |
5.8 |
53 weeks to 2 October 2004 | ||||||
Before
exceptional items |
Exceptional
Items
(note 4) |
Total | ||||
£m |
£m |
£m | ||||
Food Service Equipment - North America |
51.3 |
- |
51.3 | |||
Food Service Equipment - Europe/Asia |
6.7 |
- |
6.7 | |||
Global Food Service Equipment |
58.0 |
- |
58.0 | |||
Food Retail Equipment |
7.1 |
- |
7.1 | |||
65.1 |
- |
65.1 | ||||
Food Equipment goodwill amortisation |
(12.2) |
- |
(12.2) | |||
Food Equipment |
52.9 |
- |
52.9 | |||
Property |
2.7 |
- |
2.7 | |||
Corporate costs |
(10.5) |
(3.2) |
(13.7) | |||
45.1 |
(3.2) |
41.9 |
(a) Operating exceptional items |
13 weeks to |
13 weeks to |
53 weeks to |
1 January |
27 December |
2 October | |
2005 |
2003 |
2004 | |
£m
(Unaudited) |
£m
(Unaudited) |
£m | |
Restructuring costs |
5.2 |
- |
- |
Litigation costs |
- |
- |
3.2 |
Operating exceptional items |
5.2 |
- |
3.2 |
|
(b) Disposal of businesses |
13 weeks to |
13 weeks to |
53 weeks to |
1 January |
27 December |
2 October | |
2005 |
2003 |
2004 | |
£m
(Unaudited) |
£m
(Unaudited) |
£m | |
Profit/(loss) on disposals |
- |
0.9 |
2.2 |
(c) Net interest payable and similar charges |
13 weeks to |
13 weeks to |
53 weeks to |
1 January |
27 December |
2 October | |
2005 |
2003 |
2004 | |
£m
(Unaudited) |
£m
(Unaudited) |
£m | |
Deferred financing fees |
- |
- |
2.7 |
- |
- |
2.7 |
|
(a) Analysis of charge in period |
13 weeks to |
13 weeks to |
53 weeks to |
1 January |
27 December |
2 October | |
2005 |
2003 |
2004 | |
£m
(Unaudited) |
£m
(Unaudited) |
£m | |
The tax charge for the current period comprised: |
|||
UK taxation at 30% (2004:30%) |
- |
- |
- |
Foreign taxation - current year |
1.0 |
0.7 |
7.1 |
- prior year |
- |
- |
(0.7) |
1.0 |
0.7 |
6.4 | |
Deferred taxation |
- |
- |
(23.9) |
1.0 |
0.7 |
(17.5) | |
Tax relief on exceptional items |
- |
- |
(1.2) |
1.0 |
0.7 |
(18.7) |
13 weeks to |
13 weeks to |
53 weeks to | ||
1 January |
27 December |
2 October | ||
2005 |
2003 |
2004 | ||
(Unaudited) |
(Unaudited) |
|||
£m |
£m |
£m | ||
Retained profit/(loss) attributable to shareholders |
(3.0) |
1.4 |
43.9 | |
m |
m |
m | ||
Basic weighted average number of shares |
400.0 |
399.2 |
399.6 | |
Dilutive number of shares from executive share option schemes |
3.3 |
1.5 |
2.3 | |
Diluted weighted average number of shares |
403.3 |
400.7 |
401.9 |
13 weeks to |
13 weeks to |
53 weeks to | ||
1 January |
27 December |
2 October | ||
2005 |
2003 |
2004 | ||
(Unaudited) |
(Unaudited) |
|||
Pence |
Pence |
Pence | ||
Basic earnings/(loss) per share |
(0.7) |
0.3 |
11.0 | |
Effect per share of: |
||||
Exceptional items |
1.3 |
(0.2) |
0.6 | |
Goodwill amortisation |
0.7 |
0.8 |
3.1 | |
Pre-exceptional deferred taxation |
- |
- |
(6.0) | |
Adjusted basic earnings per share |
1.3 |
0.9 |
8.7 | |
Diluted earnings/(loss) per share |
(0.7) |
0.3 |
10.9 | |
Effect per share of: |
||||
Exceptional items |
1.3 |
(0.2) |
0.6 | |
Goodwill amortisation |
0.7 |
0.8 |
3.1 | |
Pre-exceptional deferred taxation |
- |
- |
(6.0) | |
Adjusted diluted earnings per share |
1.3 |
0.9 |
8.6 |
|
13 weeks to |
13 weeks to |
53 weeks to | ||
1 January |
27 December |
2 October | ||
2005 |
2003 |
2004 | ||
Average exchange Rate £1= US$ |
1.88 |
1.71 |
1.79 | |
Closing exchange Rate £1 =US$ |
1.92 |
1.78 |
1.80 | |
13 weeks to |
13 weeks to |
53 weeks to | |
1 January |
27 December |
2 October | |
2005 |
2003 |
2004 | |
£m
(Unaudited) |
£m
(Unaudited) |
£m | |
Retained profit/(loss) in accordance with UK GAAP |
(3.0) |
1.4 |
43.9 |
Items increasing/(decreasing) UK GAAP operating profit/(loss) (*): |
|||
- Goodwill amortisation |
2.9 |
3.2 |
12.1 |
- Pension costs |
(0.4) |
(0.1) |
(3.2) |
- Deferred taxation |
0.1 |
(1.6) |
(25.9) |
- Restructuring costs |
1.8 |
(0.8) |
(0.7) |
- Other |
0.5 |
0.2 |
(0.7) |
Net profit/(loss) in accordance with US GAAP |
1.9 |
2.3 |
25.5 |
Continuing operations |
2.1 |
2.5 |
25.9 |
Discontinued operations |
(0.2) |
(0.2) |
(0.4) |
Net profit/(loss) in accordance with US GAAP |
1.9 |
2.3 |
25.5 |
|
13 weeks to
1 January
2005 |
13 weeks to
27 December 2003 |
Effect of
Foreign Exchange |
Like-for-like
27 December 2003 |
Like-for-like
Increase/
(decrease) | ||
a) Turnover |
£m |
£m |
£m |
£m |
% | |
Food Service Equipment
- North America |
93.3 |
90.5 |
(7.3) |
83.2 |
12 | |
Food Service Equipment
- Europe/Asia |
35.1 |
33.8 |
(0.1) |
33.7 |
4 | |
Global Food Service Equipment |
128.4 |
124.3 |
(7.4) |
116.9 |
10 | |
Food Retail Equipment |
21.0 |
23.7 |
(2.0) |
21.7 |
(3) | |
Food Equipment |
149.4 |
148.0 |
(9.4) |
138.6 |
8 | |
b) Operating profit before exceptional items, goodwill amortisation, property and corporate costs | ||||||
Food Service Equipment
- North America |
10.2 |
9.6 |
(0.7) |
8.9 |
15 | |
Food Service Equipment
- Europe/Asia |
0.9 |
1.1 |
0.1 |
1.2 |
(25) | |
Global Food Service Equipment |
11.1 |
10.7 |
(0.6) |
10.1 |
10 | |
Food Retail Equipment |
0.3 |
1.3 |
(0.2) |
1.1 |
(73) | |
Food Equipment |
11.4 |
12.0 |
(0.8) |
11.2 |
2 |
13 weeks to
1 January
2005 |
13 weeks to
27 December
2003 |
53 weeks to
2 October
2004 | ||
£m |
£m |
£m | ||
a) Adjusted operating profit/(loss) |
||||
Operating profit/(loss)
Add back: |
0.9 |
5.8 |
41.9 | |
Goodwill amortisation |
2.9 |
3.2 |
12.2 | |
Exceptional (profit)/loss |
5.2 |
- |
3.2 | |
Adjusted operating profit/(loss) |
9.0 |
9.0 |
57.3 | |
b) Adjusted profit/(loss) before tax |
||||
Profit/(loss) before tax
Add back: |
(1.9) |
2.1 |
25.3 | |
Goodwill amortisation |
2.9 |
3.2 |
12.2 | |
Exceptional (profit)/loss |
5.2 |
(0.9) |
3.7 | |
Adjusted profit/(loss) before tax |
6.2 |
4.4 |
41.2 |
|
|
|
1st Quarter 2005 |
1st Quarter 2004 |
% Change* |
||||||||
Turnover: |
(£ in millions, except percentages) | |||||||||
Global Food Service Equipment |
£128.4 |
£124.3 |
3.3 |
% | ||||||
Food Retail Equipment |
21.0 |
23.7 |
(11.4 |
%) | ||||||
Property |
- |
0.3 |
(100.0 |
%) | ||||||
Total turnover |
149.4 |
148.3 |
0.7 |
% | ||||||
Operating profit/(loss) before exceptional items: |
||||||||||
Global Food Service Equipment |
11.1 |
10.7 |
3.7 |
% | ||||||
Food Retail Equipment |
0.3 |
1.3 |
(76.9 |
%) | ||||||
Property |
(0.2 |
) |
(0.7 |
) |
71.4 |
% | ||||
Goodwill amortization |
(2.9 |
) |
(3.2 |
) |
9.4 |
% | ||||
Corporate costs |
(2.2 |
) |
(2.3 |
) |
4.3 |
% | ||||
Total operating profit before exceptional items |
6.1 |
5.8 |
5.2 |
% | ||||||
Operating exceptional items |
(5.2 |
) |
- |
n/m |
||||||
Operating profit |
0.9 |
5.8 |
(84.5 |
%) | ||||||
Profit on disposal of businesses |
- |
0.9 |
(100.0 |
%) | ||||||
Net interest payable and similar charges |
(2.8 |
) |
(4.6 |
) |
39.1 |
% | ||||
(Loss)/profit on ordinary activities before taxation |
(1.9 |
) |
2.1 |
n/m |
||||||
Tax on (loss)/profit on ordinary activities |
(1.0 |
) |
(0.7 |
) |
(42.9 |
%) | ||||
Equity minority interest |
(0.1 |
) |
- |
n/m |
||||||
(Loss)/profit for the period |
£(3.0 |
) |
£1.4 |
n/m |
|
1st Quarter 2005 |
1st Quarter 2004 |
Foreign Exchange |
Comparable
1st Quarter 2004 |
Comparable change |
|||||||||||||||
(£ in millions, except percentages) |
|||||||||||||||||||
Global Food Service Equipment |
£128.4 |
£124.3 |
£(7.4 |
) |
£116.9 |
£11.5 |
9.8 |
% | |||||||||||
Food Retail Equipment |
21.0 |
23.7 |
(2.0 |
) |
21.7 |
(0.7 |
) |
(3.2 |
%) | ||||||||||
Property |
- |
0.3 |
- |
0.3 |
(0.3 |
) |
(100.0 |
%) | |||||||||||
|
£149.4 |
£148.3 |
£(9.4 |
) |
£138.9 |
£10.5 |
7.6 |
% |
1st Quarter 2005 |
1st Quarter 2004 |
Change |
|||||||||||||||||
(£ in millions, except percentages) |
|||||||||||||||||||
North America |
£93.3 |
72.7 |
% |
£90.5 |
72.8 |
% |
£2.8 |
3.1 |
% | ||||||||||
Europe/Asia |
35.1 |
27.3 |
% |
33.8 |
27.2 |
% |
1.3 |
3.8 |
% | ||||||||||
Total Global Food Service Equipment |
£128.4 |
100.0 |
% |
£124.3 |
100.0 |
% |
£4.1 |
3.3 |
% |
1st Quarter 2005 |
1st Quarter 2004 |
Foreign Exchange |
Comparable
1st Quarter 2004 |
Comparable change |
|||||||||||||||
(£ in millions, except percentages) |
|||||||||||||||||||
North America |
£93.3 |
£90.5 |
£(7.3 |
) |
£83.2 |
£10.1 |
12.1 |
% | |||||||||||
Europe/Asia |
35.1 |
33.8 |
(0.1 |
) |
33.7 |
1.4 |
4.2 |
% | |||||||||||
Total Global Food Service Equipment |
£128.4 |
£124.3 |
£(7.4 |
) |
£116.9 |
£11.5 |
9.8 |
% |
|
1st Quarter 2005 |
1st Quarter 2004 |
Foreign Exchange |
Comparable
1st Quarter 2004 |
Comparable change |
|||||||||||||||
(£ in millions, except percentages) |
|||||||||||||||||||
Global Food Service Equipment |
£11.1 |
£10.7 |
£(0.6 |
) |
£10.1 |
£1.0 |
9.9 |
% | |||||||||||
Food Retail Equipment |
0.3 |
1.3 |
(0.2 |
) |
1.1 |
(0.8 |
) |
(72.7 |
%) | ||||||||||
Property |
(0.2 |
) |
(0.7 |
) |
- |
(0.7 |
) |
0.5 |
71.4 |
% |
1st Quarter 2005 |
1st Quarter 2004 |
Change |
|||||||||||||||||
(£ in millions, except percentages) |
|||||||||||||||||||
North America |
£10.2 |
91.9 |
% |
£9.6 |
89.7 |
% |
£0.6 |
6.3 |
% | ||||||||||
Europe/Asia |
0.9 |
8.1 |
% |
1.1 |
10.3 |
% |
(0.2 |
) |
(18.2 |
%) | |||||||||
Total Global Food Service Equipment |
£11.1 |
100.0 |
% |
£10.7 |
100.0 |
% |
£0.4 |
3.7 |
% |
|
1st Quarter 2005 |
1st Quarter 2004 |
Foreign Exchange |
Comparable
1st Quarter 2004 |
Comparable change |
|||||||||||||||
(£ in millions, except percentages) |
|||||||||||||||||||
North America |
£10.2 |
£9.6 |
£(0.7 |
) |
£8.9 |
£1.3 |
14.6 |
% | |||||||||||
Europe/Asia |
0.9 |
1.1 |
0.1 |
1.2 |
(0.3 |
) |
(25.0 |
%) | |||||||||||
Total Global Food Service Equipment |
£11.1 |
£10.7 |
£(0.6 |
) |
£10.1 |
£1.0 |
9.9 |
% |
|
|
1st Quarter 2005 |
1st Quarter 2004 |
||||||
(£ in millions) |
|||||||
Net cash (outflow)/inflow from operating activities before exceptional items |
£(0.9 |
) |
£12.1 |
||||
Net cash outflow from operating exceptional items |
(0.5 |
) |
- |
||||
Net cash (outflow)/inflow from operating activities |
(1.4 |
) |
12.1 |
||||
Dividends from joint ventures |
0.3 |
- |
|||||
Return on investments and servicing of finance |
(5.3 |
) |
(7.1 |
) | |||
Taxation |
(1.1 |
) |
(1.5 |
) | |||
Capital expenditure and financial investment |
(4.5 |
) |
(2.1 |
) | |||
Financing activities |
(6.9 |
) |
(34.0 |
) |
|
|
ENODIS PLC | ||
|
|
|
February 15, 2004 | By: | /s/ David McCulloch |
Name: David McCulloch | ||
Title: Chief Executive Officer |