Group Financial Highlights |
||||||||
£m (except eps) |
FY02 |
FY01 |
Change |
Change | ||||
Nominal |
LFL** | |||||||
Operating Profits* |
||||||||
FSENorth America |
60.8 |
62.6 |
(3%) |
3% | ||||
FSEEurope/Asia |
9.7 |
17.7 |
(45%) |
(35%) | ||||
FRE |
(3.3) |
10.4 |
(132%) |
(194%) | ||||
Adjusted Group profit before tax* |
38.0 |
63.8 |
(40%) |
|||||
Group loss before tax |
(85.8) |
(109.0) |
||||||
Adjusted, diluted EPS |
10.4p |
16.3p |
(36%) |
|||||
Net debt |
186.1 |
365.9 |
(49%) |
|||||
|
Profit before tax, goodwill and exceptional items reduced to £38m due to disposals, specific UK issues and Kysor Warren losses
|
|
Q4 results in line with expectations |
|
Net debt almost halved from £366m to £186m |
|
Food Service EquipmentNorth America operating profit up 3% on like-for-like basis despite weak markets |
|
Actions taken in Food Service EquipmentEurope/Asia to address two underperforming businesses in UK. Other European businesses performed well. Establishing
a sound position for future growth |
|
Encouraging start by new Kysor Warren management team |
|
Continuing good progress in implementing strategy to establish Enodis as clear world leader in Food Service Equipment |
Andrew Allner |
Chief Executive Officer |
020 7304 6006 | ||
Dave Wrench |
Chief Financial Officer |
020 7304 6006 | ||
Andrew Lorenz |
Financial Dynamics |
020 7269 7113 |
|
major markets, where we are evolving our organisation to focus on profitable share gain with country specific strategies and working closely with our channel
partners. |
|
leading products and brands, where our objective is to establish more of our global and regional/country brands as leaders in their markets.
|
|
key accounts, where we are establishing single points of contact, nationally, regionally and globally to provide global and local coordination with a focus on
solutions and innovation to gain share. |
Cashflow |
P M Brooks |
A J Allner | |
Chairman |
Chief Executive Officer | |
20 November 2002 |
20 November 2002 |
52 weeks to 28 September 2002 |
52 weeks to 29 September 2001 |
|||||||||||||||||||
Notes |
Before exceptional items |
Exceptional items (note 4) |
Total |
Before exceptional items |
Exceptional items (note 4) |
Total |
||||||||||||||
£m |
£m |
£m |
£m |
£m |
£m |
|||||||||||||||
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||
Turnover |
||||||||||||||||||||
Food Equipment |
767.1 |
|
|
|
767.1 |
|
887.2 |
|
|
|
887.2 |
| ||||||||
Property |
16.1 |
|
|
|
16.1 |
|
16.6 |
|
|
|
16.6 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Continuing operations |
783.2 |
|
|
|
783.2 |
|
903.8 |
|
|
|
903.8 |
| ||||||||
Discontinued operations |
|
|
|
|
|
|
177.3 |
|
|
|
177.3 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total turnover |
2 |
783.2 |
|
|
|
783.2 |
|
1,081.1 |
|
|
|
1,081.1 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) from operations |
||||||||||||||||||||
Food Equipment |
67.2 |
|
(8.9 |
) |
58.3 |
|
90.7 |
|
(43.4 |
) |
47.3 |
| ||||||||
Property |
8.0 |
|
|
|
8.0 |
|
9.0 |
|
|
|
9.0 |
| ||||||||
Corporate costs |
(7.9 |
) |
(0.5 |
) |
(8.4 |
) |
(8.9 |
) |
(24.1 |
) |
(33.0 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Continuing operations |
67.3 |
|
(9.4 |
) |
57.9 |
|
90.8 |
|
(67.5 |
) |
23.3 |
| ||||||||
Discontinued operations |
|
|
|
|
|
|
9.1 |
|
|
|
9.1 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
67.3 |
|
(9.4 |
) |
57.9 |
|
99.9 |
|
(67.5 |
) |
32.4 |
| |||||||||
Goodwill amortisation and impairment |
(19.0 |
) |
(48.9 |
) |
(67.9 |
) |
(23.0 |
) |
(100.0 |
) |
(123.0 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Operating profit/(loss) |
||||||||||||||||||||
Continuing operations |
48.3 |
|
(58.3 |
) |
(10.0 |
) |
67.8 |
|
(167.5 |
) |
(99.7 |
) | ||||||||
Discontinued operations |
|
|
|
|
|
|
9.1 |
|
|
|
9.1 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
3 |
48.3 |
|
(58.3 |
) |
(10.0 |
) |
76.9 |
|
(167.5 |
) |
(90.6 |
) | ||||||||
Profit /(loss) on disposal of business |
4 |
|
|
(38.1 |
) |
(38.1 |
) |
|
|
23.5 |
|
23.5 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) on ordinary activities before interest and taxation |
48.3 |
|
(96.4 |
) |
(48.1 |
) |
76.9 |
|
(144.0 |
) |
(67.1 |
) | ||||||||
Net interest payable and similar charges |
(29.3 |
) |
(8.4 |
) |
(37.7 |
) |
(36.1 |
) |
(5.8 |
) |
(41.9 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) on ordinary activities before taxation |
19.0 |
|
(104.8 |
) |
(85.8 |
) |
40.8 |
|
(149.8 |
) |
(109.0 |
) | ||||||||
Tax on profit/(loss) on ordinary activities |
5 |
(1.2 |
) |
0.2 |
|
(1.0 |
) |
(13.4 |
) |
2.0 |
|
(11.4 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) on ordinary activities after taxation |
17.8 |
|
(104.6 |
) |
(86.8 |
) |
27.4 |
|
(147.8 |
) |
(120.4 |
) | ||||||||
Minority interests |
(0.2 |
) |
|
|
(0.2 |
) |
(0.3 |
) |
|
|
(0.3 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) for the period |
17.6 |
|
(104.6 |
) |
(87.0 |
) |
27.1 |
|
(147.8 |
) |
(120.7 |
) | ||||||||
Equity dividends |
6 |
|
|
|
|
|
|
(4.8 |
) |
|
|
(4.8 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Retained result |
17.6 |
|
(104.6 |
) |
(87.0 |
) |
22.3 |
|
(147.8 |
) |
(125.5 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Earnings/(loss) per share (pence) |
7 |
|||||||||||||||||||
Basic loss per share |
(24.8 |
)p |
(39.3 |
)p | ||||||||||||||||
Adjusted basic earnings per share |
10.4 |
p |
16.3 |
p | ||||||||||||||||
Diluted loss per share |
(24.8 |
)p |
(39.3 |
)p | ||||||||||||||||
Adjusted diluted earnings per share |
10.4 |
p |
16.3 |
p | ||||||||||||||||
Statement of total recognised gains and losses |
£m |
|
£m |
| ||||||||||||||||
Loss for the period |
(87.0 |
) |
(120.7 |
) | ||||||||||||||||
Goodwill / (negative goodwill) written back on disposals, previously written off |
65.1 |
|
(4.4 |
) | ||||||||||||||||
Currency translation differences on foreign currency net investments |
(5.7 |
) |
(1.7 |
) | ||||||||||||||||
|
|
|
| |||||||||||||||||
Total recognised gains and losses for the period |
(27.6 |
) |
(126.8 |
) | ||||||||||||||||
Prior period adjustment (note 10) |
26.9 |
|
|
| ||||||||||||||||
|
|
|
| |||||||||||||||||
Total recognised gains and losses since last annual report |
(0.7 |
) |
(126.8 |
) |
13 weeks to 28 September 2002 |
13 weeks to 29 September 2001 |
|||||||||||||||||||
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)/ (Restated) |
(Unaudited/ (Restated) |
(Unaudited)/ (Restated) |
|||||||||||||||
Turnover |
||||||||||||||||||||
Food Equipment |
179.8 |
|
|
|
179.8 |
|
239.5 |
|
|
|
239.5 |
| ||||||||
Property |
16.1 |
|
|
|
16.1 |
|
15.7 |
|
|
|
15.7 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Continuing operations |
195.9 |
|
|
|
195.9 |
|
255.2 |
|
|
|
255.2 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total turnover |
2 |
195.9 |
|
|
|
195.9 |
|
255.2 |
|
|
|
255.2 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) from operations |
||||||||||||||||||||
Food Equipment |
17.7 |
|
(0.5 |
) |
17.2 |
|
29.6 |
|
(11.5 |
) |
18.1 |
| ||||||||
Property |
8.0 |
|
|
|
8.0 |
|
9.0 |
|
|
|
9.0 |
| ||||||||
Corporate costs |
(1.7 |
) |
(0.2 |
) |
(1.9 |
) |
(1.5 |
) |
(8.3 |
) |
(9.8 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Continuing operations |
24.0 |
|
(0.7 |
) |
23.3 |
|
37.1 |
|
(19.8 |
) |
17.3 |
| ||||||||
Goodwill amortisation and impairment |
(3.8 |
) |
|
|
(3.8 |
) |
(5.8 |
) |
(100.0 |
) |
(105.8 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Operating profit/(loss) |
||||||||||||||||||||
Continuing operations |
20.2 |
|
(0.7 |
) |
19.5 |
|
31.3 |
|
(119.8 |
) |
(88.5 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
3 |
20.2 |
|
(0.7 |
) |
19.5 |
|
31.3 |
|
(119.8 |
) |
(88.5 |
) | ||||||||
Profit/(loss) on disposal of business |
|
|
(0.8 |
) |
(0.8 |
) |
|
|
(5.6 |
) |
(5.6 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) on ordinary activities before interest and taxation |
20.2 |
|
(1.5 |
) |
18.7 |
|
31.3 |
|
(125.4 |
) |
(94.1 |
) | ||||||||
Net interest payable and similar charges |
(6.4 |
) |
|
|
(6.4 |
) |
(6.4 |
) |
|
|
(6.4 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) on ordinary activities before taxation |
13.8 |
|
(1.5 |
) |
12.3 |
|
24.9 |
|
(125.4 |
) |
(100.5 |
) | ||||||||
Tax on profit/(loss) on ordinary activities |
1.3 |
|
0.2 |
|
1.5 |
|
(6.3 |
) |
2.0 |
|
(4.3 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) on ordinary activities after taxation |
15.1 |
|
(1.3 |
) |
13.8 |
|
18.6 |
|
(123.4 |
) |
(104.8 |
) | ||||||||
Minority interests |
|
|
|
|
|
|
(0.2 |
) |
|
|
(0.2 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Profit/(loss) for the period |
15.1 |
|
(1.3 |
) |
13.8 |
|
18.4 |
|
(123.4 |
) |
(105.0 |
) | ||||||||
Equity dividends |
|
|
|
|
|
|
0.2 |
|
|
|
0.2 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Retained result |
15.1 |
|
(1.3 |
) |
13.8 |
|
18.6 |
|
(123.4 |
) |
(104.8 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Earnings/(loss) per share (pence) |
7 |
|||||||||||||||||||
Basic earnings/(loss) per share |
3.5 |
p |
(34.1 |
)p | ||||||||||||||||
Adjusted basic earnings per share |
4.7 |
p |
7.9p |
| ||||||||||||||||
Diluted earnings/(loss) per share |
3.5 |
p |
(34.1 |
)p | ||||||||||||||||
Adjusted diluted earnings per share |
4.7 |
p |
7.9p |
| ||||||||||||||||
Statement of total recognised gains and losses |
£m |
|
£m |
| ||||||||||||||||
Gain/(Loss) for the period |
13.8 |
|
(105.0 |
) | ||||||||||||||||
Currency translation differences on foreign currency net investments |
(3.0 |
) |
(5.0 |
) | ||||||||||||||||
|
|
|
| |||||||||||||||||
Total recognised gains and losses for the period |
10.8 |
|
(110.0 |
) | ||||||||||||||||
|
|
|
|
28 September |
29 September |
|||||||
2002 |
2001 |
|||||||
Notes |
|
|
||||||
£m |
£m (Restated) |
|||||||
Fixed assets |
||||||||
Intangible assets: Goodwill |
235.4 |
|
310.2 |
| ||||
Tangible assets |
88.0 |
|
111.4 |
| ||||
Investments |
5.9 |
|
6.2 |
| ||||
|
|
|
| |||||
329.3 |
|
427.8 |
| |||||
|
|
|
| |||||
Current assets |
||||||||
Stocks |
8 |
77.7 |
|
105.6 |
| |||
Debtors |
127.4 |
|
200.7 |
| ||||
Deferred tax asset |
5 |
25.3 |
|
26.9 |
| |||
Cash at bank and in hand |
9 |
72.7 |
|
39.4 |
| |||
|
|
|
| |||||
303.1 |
|
372.6 |
| |||||
Creditors falling due within one year |
||||||||
Borrowings |
9 |
(33.4 |
) |
(2.4 |
) | |||
Other creditors |
(183.8 |
) |
(225.1 |
) | ||||
|
|
|
| |||||
(217.2 |
) |
(227.5 |
) | |||||
|
|
|
| |||||
Net current assets |
85.9 |
|
145.1 |
| ||||
|
|
|
| |||||
Total assets less current liabilities |
415.2 |
|
572.9 |
| ||||
|
|
|
| |||||
Financed by: |
||||||||
Creditors falling due after more than one year |
||||||||
Borrowings |
9 |
214.1 |
|
398.9 |
| |||
Provisions for liabilities and charges |
44.3 |
|
59.1 |
| ||||
|
|
|
| |||||
258.4 |
|
458.0 |
| |||||
|
|
|
| |||||
Capital and reserves |
||||||||
Called up equity share capital |
200.2 |
|
125.1 |
| ||||
Share premium account |
234.2 |
|
239.0 |
| ||||
Profit and loss account |
(277.6 |
) |
(250.0 |
) | ||||
|
|
|
| |||||
Equity shareholders funds |
10 |
156.8 |
|
114.1 |
| |||
|
|
|
| |||||
Equity minority interests |
|
|
0.8 |
| ||||
|
|
|
| |||||
415.2 |
|
572.9 |
| |||||
|
|
|
|
52 weeks to |
52 weeks to |
|||||||
28 September |
29 September |
|||||||
2002 |
2001 |
|||||||
Notes |
£m |
£m |
||||||
Net cash flow from operating activities before exceptional items |
100.0 |
|
120.8 |
| ||||
Net cash flow effect of exceptional items |
(27.4 |
) |
(27.8 |
) | ||||
|
|
|
| |||||
Net cash inflow from operating activities |
a |
72.6 |
|
93.0 |
| |||
|
|
|
| |||||
Return on investments and servicing of finance |
||||||||
Interest paid |
(23.3 |
) |
(36.8 |
) | ||||
Financing fees paid |
(18.9 |
) |
(4.1 |
) | ||||
|
|
|
| |||||
(42.2 |
) |
(40.9 |
) | |||||
|
|
|
| |||||
Taxation |
||||||||
Overseas and UK tax paid |
(3.3 |
) |
(6.0 |
) | ||||
|
|
|
| |||||
Capital expenditure and financial investment |
||||||||
Payments to acquire tangible fixed assets |
(9.9 |
) |
(23.7 |
) | ||||
Receipts from sale of tangible fixed assets |
0.9 |
|
7.4 |
| ||||
|
|
|
| |||||
(9.0 |
) |
(16.3 |
) | |||||
|
|
|
| |||||
Acquisitions and disposals |
||||||||
Purchase of subsidiary undertakings and minority interests |
|
|
(25.8 |
) | ||||
Disposal of subsidiary undertakings |
4 |
88.6 |
|
98.6 |
| |||
|
|
|
| |||||
88.6 |
|
72.8 |
| |||||
|
|
|
| |||||
Equity dividends paid |
|
|
(28.2 |
) | ||||
|
|
|
| |||||
Cash inflow before financing |
106.7 |
|
74.4 |
| ||||
|
|
|
| |||||
Financing |
||||||||
Issue of shares (net) |
70.3 |
|
0.2 |
| ||||
Additional net borrowings |
160.8 |
|
398.3 |
| ||||
Issue of 10 3/8% senior subordinated notes |
100.0 |
|
|
| ||||
Term loan repayment |
(400.4 |
) |
(385.7 |
) | ||||
Repayment of other loans |
(2.9 |
) |
(72.8 |
) | ||||
Capital element of finance lease payments |
(0.5 |
) |
(0.6 |
) | ||||
|
|
|
| |||||
(72.7 |
) |
(60.6 |
) | |||||
|
|
|
| |||||
Increase in cash in the period |
34.0 |
|
13.8 |
| ||||
|
|
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September 2001 |
|||||||||||||||||
Before exceptional items |
Effect of exceptional items |
Total |
Before exceptional items |
Effect of exceptional items |
Total |
|||||||||||||
£m |
£m |
£m |
£m |
£m |
£m |
|||||||||||||
Operating profit/(loss) |
48.3 |
|
(58.3 |
) |
(10.0 |
) |
76.9 |
|
(167.5 |
) |
(90.6 |
) | ||||||
Depreciation |
15.7 |
|
|
|
15.7 |
|
22.7 |
|
|
|
22.7 |
| ||||||
Amortisation/impairment of goodwill |
19.0 |
|
48.9 |
|
67.9 |
|
23.0 |
|
100.0 |
|
123.0 |
| ||||||
Profit on the sale of fixed assets |
|
|
|
|
|
|
(1.7 |
) |
|
|
(1.7 |
) | ||||||
Provisions (net) |
(2.2 |
) |
(5.6 |
) |
(7.8 |
) |
(6.0 |
) |
16.5 |
|
10.5 |
| ||||||
Decrease in stocks |
5.5 |
|
5.9 |
|
11.4 |
|
12.1 |
|
0.5 |
|
12.6 |
| ||||||
Decrease in debtors |
19.7 |
|
|
|
19.7 |
|
10.7 |
|
|
|
10.7 |
| ||||||
(Decrease)/increase in creditors |
(6.0 |
) |
(18.3 |
) |
(24.3 |
) |
(16.9 |
) |
22.7 |
|
5.8 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash inflow/(outflow) from operating activities |
100.0 |
|
(27.4 |
) |
72.6 |
|
120.8 |
|
(27.8 |
) |
93.0 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
28 September 2002 |
29 September 2001 |
|||||||||||||
£m |
£m |
|||||||||||||
Net debt at the start of period |
(365.9 |
) |
(434.2 |
) |
||||||||||
Increase in net cash in the period |
34.0 |
|
13.8 |
|
||||||||||
Issue of 10 3/8% senior subordinated notes |
(100.0 |
) |
|
|
||||||||||
Net decrease in other loans |
241.5 |
|
60.1 |
|
||||||||||
Translation differences |
4.3 |
|
(5.6 |
) |
||||||||||
|
|
|
|
|||||||||||
Net debt at the end of the period |
(186.1 |
) |
(365.9 |
) |
||||||||||
|
|
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September
2001 |
13 weeks to 28 September 2002 |
13 weeks to 29 September
2001 | |||||
£m |
£m |
£m |
£m | |||||
(Unaudited) |
(Unaudited) | |||||||
Food Service EquipmentNorth America |
469.9 |
498.7 |
116.8 |
133.6 | ||||
Food Service EquipmentEurope and Asia |
144.4 |
185.4 |
35.0 |
50.8 | ||||
Food Retail Equipment |
152.8 |
203.1 |
28.0 |
55.1 | ||||
|
|
|
| |||||
Food Equipment |
767.1 |
887.2 |
179.8 |
239.5 | ||||
Property |
16.1 |
16.6 |
16.1 |
15.7 | ||||
|
|
|
| |||||
Continuing operations |
783.2 |
903.8 |
195.9 |
255.2 | ||||
Discontinued operations |
|
177.3 |
|
| ||||
|
|
|
| |||||
783.2 |
1,081.1 |
195.9 |
255.2 | |||||
|
|
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September 2001 |
|||||||||||||||||
Before exceptional items |
Exceptional items |
Total |
Before exceptional items |
Exceptional items |
Total |
|||||||||||||
£m |
£m |
£m |
£m |
£m |
£m |
|||||||||||||
Food Service EquipmentNorth America |
60.8 |
|
0.2 |
|
61.0 |
|
62.6 |
|
(25.6 |
) |
37.0 |
| ||||||
Food Service EquipmentEurope and Asia |
9.7 |
|
(2.5 |
) |
7.2 |
|
17.7 |
|
(5.2 |
) |
12.5 |
| ||||||
Food Retail Equipment |
(3.3 |
) |
(6.6 |
) |
(9.9 |
) |
10.4 |
|
(12.6 |
) |
(2.2 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
67.2 |
|
(8.9 |
) |
58.3 |
|
90.7 |
|
(43.4 |
) |
47.3 |
| |||||||
Food Equipment goodwill amortisation / impairment |
(19.0 |
) |
(48.9 |
) |
(67.9 |
) |
(23.0 |
) |
(100.0 |
) |
(123.0 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Food Equipment |
48.2 |
|
(57.8 |
) |
(9.6 |
) |
67.7 |
|
(143.4 |
) |
(75.7 |
) | ||||||
Property |
8.0 |
|
|
|
8.0 |
|
9.0 |
|
|
|
9.0 |
| ||||||
Corporate costs |
(7.9 |
) |
(0.5 |
) |
(8.4 |
) |
(8.9 |
) |
(24.1 |
) |
(33.0 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Continuing operations |
48.3 |
|
(58.3 |
) |
(10.0 |
) |
67.8 |
|
(167.5 |
) |
(99.7 |
) | ||||||
Discontinued operations |
|
|
|
|
|
|
9.1 |
|
|
|
9.1 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
48.3 |
|
(58.3 |
) |
(10.0 |
) |
76.9 |
|
(167.5 |
) |
(90.6 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
13 weeks to 28 September 2002 |
13 weeks to 29 September 2001 |
|||||||||||||||||
Before exceptional items |
Exceptional items |
Total |
Before exceptional items |
Exceptional items |
Total |
|||||||||||||
£m |
£m |
£m |
£m |
£m |
£m |
|||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||||||||
Food Service EquipmentNorth America |
18.6 |
|
0.2 |
|
18.8 |
|
21.7 |
|
(7.3 |
) |
14.4 |
| ||||||
Food Service EquipmentEurope and Asia |
2.7 |
|
|
|
2.7 |
|
3.9 |
|
(2.7 |
) |
1.2 |
| ||||||
Food Retail Equipment |
(3.6 |
) |
(0.7 |
) |
(4.3 |
) |
4.0 |
|
(1.5 |
) |
2.5 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
17.7 |
|
(0.5 |
) |
17.2 |
|
29.6 |
|
(11.5 |
) |
18.1 |
| |||||||
Food Equipment goodwill amortisation / impairment |
(3.8 |
) |
|
|
(3.8 |
) |
(5.8 |
) |
(100.0 |
) |
(105.8 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Food Equipment |
13.9 |
|
(0.5 |
) |
13.4 |
|
23.8 |
|
(111.5 |
) |
(87.7 |
) | ||||||
Property |
8.0 |
|
|
|
8.0 |
|
9.0 |
|
|
|
9.0 |
| ||||||
Corporate costs |
(1.7 |
) |
(0.2 |
) |
(1.9 |
) |
(1.5 |
) |
(8.3 |
) |
(9.8 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Continuing operations |
20.2 |
|
(0.7 |
) |
19.5 |
|
31.3 |
|
(119.8 |
) |
(88.5 |
) | ||||||
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
20.2 |
|
(0.7 |
) |
19.5 |
|
31.3 |
|
(119.8 |
) |
(88.5 |
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
52 weeks to |
52 weeks to | |||
28 September |
29 September | |||
2002 |
2001 | |||
£m |
£m | |||
Restructuring costs and inventory write downs |
9.4 |
33.1 | ||
Revisions to working capital provisions and other exceptional warranty costs |
|
13.7 | ||
Litigation costs |
|
12.2 | ||
Costs associated with the Boards review of strategic options |
|
8.5 | ||
|
| |||
9.4 |
67.5 | |||
Goodwill impairment |
48.9 |
100.0 | ||
|
| |||
Operating exceptional items |
58.3 |
167.5 | ||
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September 2001 | |||||||||||||
(b) Disposal of businesses |
Profit and loss account |
Net Cashflow |
Profit and loss account |
Net Cashflow | ||||||||||
£m |
£m |
£m |
£m | |||||||||||
Disposal of Sammic |
(i |
) |
2.7 |
|
18.5 |
|
|
|
| |||||
Disposal of Belshaw |
(ii |
) |
(16.4 |
) |
15.3 |
|
|
|
| |||||
Disposal of Austral |
(iii |
) |
(7.5 |
) |
7.0 |
|
|
|
| |||||
Disposal of ATR |
(iv |
) |
(19.4 |
) |
24.6 |
|
|
|
| |||||
Disposal of Prolon LLC |
(v |
) |
(0.8 |
) |
1.0 |
|
|
|
| |||||
Disposal of Magnet |
(vi |
) |
3.3 |
|
22.3 |
|
29.1 |
|
98.6 | |||||
Disposal of Scotsman Response Ltd. |
(vii |
) |
|
|
(0.1 |
) |
(5.6 |
) |
| |||||
|
|
|
|
|
|
| ||||||||
(38.1 |
) |
88.6 |
|
23.5 |
|
98.6 | ||||||||
|
|
|
|
|
|
|
(i) On 13 December 2001, the Group disposed of Sammic SA and its subsidiary undertakings for consideration of £20.0m realising a profit on disposal of
£2.7m after writing off goodwill of £10.4m previously charged against reserves. |
(ii) On 24 April 2002 the Group sold Belshaw Bros. Inc. (Belshaw) for a net cash consideration of £16.7m ($24.2m) payable in full upon completion. The Group realised a loss on disposal of £16.4m after writing off goodwill of £25.0m previously charged against reserves. |
(iii) On 21 May 2002 the Group sold Austral Refrigeration Pty Limited (Austral) for a net cash consideration of £7.5m payable in full on
completion.The Group realised a loss on disposal of £7.5m. |
(iv) On 23 May 2002 the Group sold the Aladdin Temp-Rite (ATR) companies for a net cash consideration of £27.0m ($39.2m) payable in full on completion.
The Group realised a loss on disposal of £19.4m after writing off goodwill of £29.7m previously charged against reserves. |
(v) On 14 June 2002, the Group sold the assets of Prolon LLC (Prolon) for net cash consideration of £1.0m ($1.5m) payable in full on
completion. The Group realised a loss on disposal of £0.8m. |
(vi) In June 2001, the Group disposed of its Building and Consumer Products business (Magnet) generating a profit on disposal of £29.1m and a
cash inflow of £98.6m. The Group also received a Vendor Loan Note for £20m and warrants over Nobia AB shares which were not valued. In December 2001 £2.1m was paid to Nobia AB in respect of the value of net assets transferred following the sale. In June 2002, Nobia ABs shares were listed on the Stockholm Stock Exchange and the Group received
£24.4m being £20.0m for the vendor loan note, £0.4m compensation for early repayment of the note and £4.0m for the sale of the shares arising from the exercise of the warrants. After writing off deferred finance fees arising
from the early repayment of debt and other associated costs, the net profit on disposal was £3.3m. The net cash consideration,
after expenses, of all the above disposals has been used to repay debt. (vii) On 14 September 2001, the Group disposed of Scotsman
Response Limited for consideration of up to £45,000. |
(c) Net interest payable and similar charges |
52 weeks to |
52 weeks to | ||
28 September 2002 |
29 September 2001 | |||
£m |
£m | |||
Deferred financing fees written off |
4.2 |
5.8 | ||
Refinancing fees |
4.2 |
| ||
|
| |||
8.4 |
5.8 | |||
|
|
52 weeks to |
52 weeks to |
|||||
28 September |
29 September |
|||||
2002 |
2001 |
|||||
£m |
£m |
|||||
(Restated) |
||||||
The tax charge for the current period comprised: |
||||||
UK taxation at 30% |
|
|
|
| ||
Foreign taxationcurrent year |
5.8 |
|
8.6 |
| ||
Foreign taxationprior year |
(3.8 |
) |
|
| ||
|
|
|
| |||
2.0 |
|
8.6 |
| |||
Tax relief on exceptional items |
(0.2 |
) |
(2.0 |
) | ||
|
|
|
| |||
1.8 |
|
6.6 |
| |||
Deferred taxation |
(0.8 |
) |
4.8 |
| ||
|
|
|
| |||
1.0 |
|
11.4 |
| |||
|
|
|
|
29 September | ||||
2001 | ||||
£m | ||||
(Restated) | ||||
Deferred tax provision as previoulsy reported |
| |||
Adjustment to recognise deferred tax in respect of timing differences |
26.9 | |||
| ||||
26.9 | ||||
|
28 September |
29 September |
|||||
2002 |
2001 |
|||||
£m |
£m |
|||||
(Restated) |
||||||
US revenue losses |
9.8 |
|
9.0 |
| ||
Warranties |
11.5 |
|
11.9 |
| ||
Other short term timing differences |
11.7 |
|
14.0 |
| ||
|
|
|
| |||
33.0 |
|
34.9 |
| |||
Accelerated capital allowances |
(7.7 |
) |
(8.0 |
) | ||
|
|
|
| |||
25.3 |
|
26.9 |
| |||
|
|
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September
2001 |
|||||||
£m |
£m |
|||||||
Interim and final dividend |
|
4.8 |
||||||
pence |
pence |
|||||||
Interim and final dividend (net per ordinary share) |
|
2.0 |
||||||
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September
2001 |
13 weeks to 28 September 2002 |
13 weeks to 29 September
2001 |
||||||||
£m |
£m |
£m |
£m |
||||||||
(Restated) |
(Unaudited) |
(Unaudited) |
|||||||||
Basic and diluted earnings/(loss) attributable to shareholders |
(87.0 |
) |
(120.7 |
) |
13.8 |
(105.0 |
) | ||||
|
|
|
|
|
|
| |||||
m |
|
m |
|
m |
m |
| |||||
Basic weighted average number of shares |
351.0 |
|
307.3 |
|
399.2 |
307.5 |
| ||||
Executive share options |
|
|
0.2 |
|
|
|
| ||||
Share save options |
|
|
0.2 |
|
|
|
| ||||
|
|
|
|
|
|
| |||||
Diluted weighted average number of shares |
351.0 |
|
307.7 |
|
399.2 |
307.5 |
| ||||
|
|
|
|
|
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September
2001 |
13 weeks to 28 September 2002 |
13 weeks to 29 September
2001 |
||||||||
£m |
£m |
£m |
£m |
||||||||
(Restated) |
(Unaudited) |
(Unaudited) |
|||||||||
pence |
pence |
pence |
pence |
||||||||
Basic earnings/(loss) per share |
(24.8 |
) |
(39.3 |
) |
3.5 |
(34.1 |
) | ||||
Effect per share of exceptional items |
15.9 |
|
15.5 |
|
0.3 |
7.6 |
| ||||
Effect per share of goodwill amortisation and impairment |
19.3 |
|
40.1 |
|
0.9 |
34.4 |
| ||||
|
|
|
|
|
|
| |||||
Adjusted basic earnings per share |
10.4 |
|
16.3 |
|
4.7 |
7.9 |
| ||||
|
|
|
|
|
|
| |||||
Diluted earnings/(loss) per share |
(24.8 |
) |
(39.3 |
) |
3.5 |
(34.1 |
) | ||||
Effect per share of exceptional items |
15.9 |
|
15.5 |
|
0.3 |
7.6 |
| ||||
Effect per share of goodwill amortisation and impairment |
19.3 |
|
40.1 |
|
0.9 |
34.4 |
| ||||
|
|
|
|
|
|
| |||||
Adjusted diluted earnings per share |
10.4 |
|
16.3 |
|
4.7 |
7.9 |
| ||||
|
|
|
|
|
|
|
28 September |
29 September | |||
2002 |
2001 | |||
£m |
£m | |||
Raw materials and consumables |
29.6 |
42.2 | ||
Work in progress |
7.9 |
15.7 | ||
Finished goods |
31.6 |
36.4 | ||
|
| |||
69.1 |
94.3 | |||
Property |
8.6 |
11.3 | ||
|
| |||
77.7 |
105.6 | |||
|
|
28 September |
29 September |
|||||
2002 |
2001 |
|||||
£m |
£m |
|||||
Cash at bank |
72.7 |
|
39.4 |
| ||
Current borrowing |
(33.4 |
) |
(2.4 |
) | ||
Exclude current portion of deferred financing costs |
(2.8 |
) |
(1.1 |
) | ||
|
|
|
| |||
Net cash |
36.5 |
|
35.9 |
| ||
Long term lease obligations |
(1.6 |
) |
(1.2 |
) | ||
10 3/8% senior subordinated notes |
(100.0 |
) |
|
| ||
Other long term debt |
(112.5 |
) |
(397.7 |
) | ||
Exclude long term portion of deferred finance |
(8.5 |
) |
(2.9 |
) | ||
|
|
|
| |||
Net debt at end of period |
(186.1 |
) |
(365.9 |
) | ||
|
|
|
|
29 September | ||||
2001 | ||||
£m | ||||
(Restated) | ||||
Equity shareholders funds as previously reported |
87.2 | |||
Cumulative effect on profit and loss account reserve of implementing FRS 19 |
26.9 | |||
| ||||
Equity shareholders funds as restated |
114.1 | |||
|
Share |
Share |
Profit |
|||||||||
capital |
premium |
& loss |
Total |
||||||||
£m |
£m |
£m |
£m |
||||||||
At 29 September 2001 (restated) |
125.1 |
239.0 |
|
(250.0 |
) |
114.1 |
| ||||
Loss for the period |
|
|
|
(87.0 |
) |
(87.0 |
) | ||||
Share issue |
75.1 |
(4.8 |
) |
|
|
70.3 |
| ||||
Goodwill written back on disposals previously written off |
|
|
|
65.1 |
|
65.1 |
| ||||
Currency realignment |
|
|
|
(5.7 |
) |
(5.7 |
) | ||||
|
|
|
|
|
|
| |||||
At 28 September 2002 |
200.2 |
234.2 |
|
(277.6 |
) |
156.8 |
| ||||
|
|
|
|
|
|
|
52 weeks to 28 September 2002 |
52 weeks to 29 September 2001 |
13 weeks to 28 September 2002 |
13 weeks to 29 September
2001 | |||||
$/£ |
$/£ |
$/£ |
$/£ | |||||
Weighted average exchange rate for sales and profit |
1.47 |
1.44 |
1.55 |
1.42 | ||||
Closing rate |
1.55 |
1.47 |
52 weeks to 28 September 2002 |
52 weeks to 29 September
2001 |
|||||
£m |
£m |
|||||
(Restated) |
||||||
Net (loss) |
||||||
Net loss under UK GAAP |
(87.0 |
) |
(120.7 |
) | ||
Items (decreasing)/increasing UK GAAP operating loss |
||||||
Goodwill amortisation |
(13.5 |
) |
(16.6 |
) | ||
Goodwill impairment |
|
|
9.8 |
| ||
Pension costs |
(2.5 |
) |
5.9 |
| ||
Sale/leaseback transactions |
0.1 |
|
(1.3 |
) | ||
Restructuring charges |
(0.4 |
) |
0.4 |
| ||
Share option plans |
1.1 |
|
|
| ||
Derivative instruments |
(4.0 |
) |
(0.6 |
) | ||
Loss contingency |
2.4 |
|
|
| ||
Other |
(0.7 |
) |
0.5 |
| ||
Items increasing/(decreasing) UK GAAP non-operating loss |
||||||
Deferred taxation |
(16.5 |
) |
8.1 |
| ||
Gain on sale of businesses |
18.0 |
|
0.8 |
| ||
|
|
|
| |||
Net loss in accordance with US GAAP |
(103.0 |
) |
(113.7 |
) | ||
|
|
|
|
52 weeks to 28 September 2002 |
Effect of Disposals |
Effect of Foreign Exchange |
Proforma 2002 |
52 weeks to 29 September 2001 |
Effect of Acquisitions, Disposals &
Reallocations |
Proforma 2001 |
Like- for-like |
|||||||||||||||
£m |
£m |
£m |
£m |
£m |
£m |
£m |
% |
|||||||||||||||
a) Turnover |
||||||||||||||||||||||
Food Service EquipmentNorth America |
469.9 |
|
(25.0 |
) |
10.2 |
|
455.1 |
|
498.7 |
(47.0 |
) |
451.7 |
1 |
% | ||||||||
Food Service EquipmentEurope and Asia |
144.4 |
|
(8.0 |
) |
(1.1 |
) |
135.3 |
|
185.4 |
(39.3 |
) |
146.1 |
(7 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Service Equipment |
614.3 |
|
(33.0 |
) |
9.1 |
|
590.4 |
|
684.1 |
(86.3 |
) |
597.8 |
(1 |
%) | ||||||||
Food Retail Equipment |
152.8 |
|
(27.0 |
) |
2.1 |
|
127.9 |
|
203.1 |
(49.7 |
) |
153.4 |
(17 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Equipment |
767.1 |
|
(60.0 |
) |
11.2 |
|
718.3 |
|
887.2 |
(136.0 |
) |
751.2 |
(4 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
b) Operating profit |
||||||||||||||||||||||
Food Service EquipmentNorth America |
60.8 |
|
(1.6 |
) |
1.7 |
|
60.9 |
|
62.6 |
(3.4 |
) |
59.2 |
3 |
% | ||||||||
Food Service EquipmentEurope and Asia |
9.7 |
|
(0.6 |
) |
(0.1 |
) |
9.0 |
|
17.7 |
(3.8 |
) |
13.9 |
(35 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Service Equipment |
70.5 |
|
(2.2 |
) |
1.6 |
|
69.9 |
|
80.3 |
(7.2 |
) |
73.1 |
(4 |
%) | ||||||||
Food Retail Equipment |
(3.3 |
) |
(2.2 |
) |
(0.3 |
) |
(5.8 |
) |
10.4 |
(4.2 |
) |
6.2 |
(194 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Equipment |
67.2 |
|
(4.4 |
) |
1.3 |
|
64.1 |
|
90.7 |
(11.4 |
) |
79.3 |
(19 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 weeks to 28 September 2002 |
Effect of Disposals |
Effect of Foreign Exchange |
Proforma 2002 |
13 weeks to 29 September 2001 |
Effect of Acquisitions Disposals &
Reallocations |
Proforma 2001 |
Like- for-like |
||||||||||||||
£m |
£m |
£m |
£m |
£m |
£m |
£m |
% |
||||||||||||||
a) Turnover |
|||||||||||||||||||||
Food Service EquipmentNorth America |
116.8 |
|
|
9.4 |
|
126.2 |
|
133.6 |
(11.5 |
) |
122.1 |
3 |
% | ||||||||
Food Service EquipmentEurope and Asia |
35.0 |
|
|
(0.6 |
) |
34.4 |
|
50.8 |
(12.0 |
) |
38.8 |
(11 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Service Equipment |
151.8 |
|
|
8.8 |
|
160.6 |
|
184.4 |
(23.5 |
) |
160.9 |
(0 |
%) | ||||||||
Food Retail Equipment |
28.0 |
|
|
2.1 |
|
30.1 |
|
55.1 |
(14.4 |
) |
40.7 |
(26 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Equipment |
179.8 |
|
|
10.9 |
|
190.7 |
|
239.5 |
(37.9 |
) |
201.6 |
(5 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
b) Operating profit |
|||||||||||||||||||||
Food Service EquipmentNorth America |
18.6 |
|
|
1.5 |
|
20.1 |
|
21.7 |
(0.9 |
) |
20.8 |
(3 |
%) | ||||||||
Food Service EquipmentEurope and Asia |
2.7 |
|
|
(0.1 |
) |
2.6 |
|
3.9 |
(1.5 |
) |
2.4 |
8 |
% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Service Equipment |
21.3 |
|
|
1.4 |
|
22.7 |
|
25.6 |
(2.4 |
) |
23.2 |
(2 |
%) | ||||||||
Food Retail Equipment |
(3.6 |
) |
|
(0.2 |
) |
(3.8 |
) |
4.0 |
(2.1 |
) |
1.9 |
(300 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Food Equipment |
17.7 |
|
|
1.2 |
|
18.9 |
|
29.6 |
(4.5 |
) |
25.1 |
(25 |
%) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
November 20, 2002 |
By: |
/s/ W. David Wrench | ||
Name: W. David Wrench Title: Chief Financial Officer |