?
The Tanfield Group Plc, the leading manufacturer of aerial work platforms and commercial electric vehicles, is pleased to announce its unaudited interim results for the six month period to 30 June 2008.
Financial Highlights
Turnover increased to £92.8m (H1 2007: £36.8m)
Profit from operations increased to £10.3m (H1 2007: £5.4m)
Net cash at 30 June of £12m (H1 2007: £4.7m)
Corporate Highlights
Strong trading in the first five months of 2008
Net cash at 30th September of £12m: with no debt
Increasing cash balances during 4th quarter, supported by independent review of working capital
Smith Electric Vehicles supplier issues resolved
Restructuring; cost reduction and cash conversion plan implemented
Write down of goodwill and inventory
Roy Stanley, Chairman, said:
"It has been a very difficult time but we have managed through it. The business has been restructured and is operating normally, albeit in line with a reduced growth plan in the face of unpredictable market conditions. It is now time to hunker down with slower growth and run the business for sustainable profit and cash generation."
For further information:
The Tanfield Group Plc |
+44 (0)845 1557 755 |
Darren Kell, CEO |
|
Charles Brooks, FD |
|
|
|
St. Helen's Capital plc |
+44 (0)20 7628 5582 |
Ruari McGirr |
|
David Johnson |
|
|
|
Cenkos Securities plc |
+44 (0)20 7397 8900 |
Stephen Keys |
|
|
|
Fishburn Hedges |
+44 (0)20 7839 4321 |
Morgan Bone |
+44 (0)7767 622 967 |
Michelle James |
+44 (0)7958 451 446 |
CHAIRMAN'S STATEMENT
Financial Performance
The Group continued to make progress in the six months ended 30 June 2008.
Turnover in the period was £92.8m, up 152% on H1 2007 (£36.8m). Profit from operations of £10.3m was up 91% (H1 2007 £5.4m). Turnover increased 36% on the pro-forma numbers for the same period in 2007 (pro-forma numbers are adjusted to take into account the acquisition of Snorkel in August 2007). Because of a market analysis and ongoing trading conditions, the Board felt it prudent to undertake an impairment review of its goodwill and other assets, particularly those arising from the acquisition of Snorkel International Inc in 2007. As a result there were a series of impairments totalling £75m, of which £48m arose from the impairment of Powered Access Goodwill and other intangible assets. These adjustments are non-cash items and result in loss after impairments of £65m.
The Balance Sheet after the impairments remains strong with net assets of £98m and excess of current assets over current liabilities of £82m. Cash at 30 June 2008 was £12m, at the end of September the cash figure is £12m. The Group's cash flow forecasts anticipate an increase in the Group's cash balances during the 4th quarter aided by the unwinding of working capital. Ernst & Young LLP were engaged by the Group to undertake a review of its cash flow forecasts, together with the underlying assumptions, for the remainder of the year. Having considered their report, the Board remains confident that:
the Group's cash balances will start to increase in the final quarter;
the business has sufficient working capital for the medium term; and
there will be no requirement for any fund raising.
The business also has an unutilised debt facility in the USA of $35m.
Restructuring
We announced on July 1st that, following exceptional and unpredictable changes in our markets, our revised strategy would be to focus on cash conversion of profit and growing at a more moderate rate. The focus has been placed on being able to respond as quickly as possible to the rapid change in our trading environment. With this in mind, we have sized the business in line with expected market conditions.
Business: We have decided to withdraw from manufacturing the Norquip product range of airport equipment. Carrying the overhead attached to the business was not justified in relation to foreseeable market conditions. However, we will continue to provide spare parts and product support to all our existing Norquip customers. The Board will review this decision periodically.
Labour: The whole global organisation has been restructured to remove approximately 30% of our labour cost whilst ensuring we retain our key skills and competencies for the future. This will provide an annual cost saving in excess of £6m. We have identified areas of the operation that are not business critical and these have been suspended or discontinued permanently. Operational management has focused on cross training employees, driving out waste and improving velocity through the assembly operations.
Suppliers: In order to generate further cash we are reducing finished goods stock levels and building new machines, wherever possible, from existing inventory. In addition we have, where necessary, cancelled or rescheduled all outstanding purchase orders to reduce our raw material inventory and future liabilities. Our supply chain team is working on consolidating our supply base and re-negotiating terms and conditions to allow us to improve our flexibility and responsiveness in line with customer expectations.
Trading & Trading Outlook
Powered Access
Trading in the first five months of the year was strong, with significant inroads being made into the US, Western European, and emerging markets, assisted by the breadth of the combined product range and brand equity afforded by the combination of UpRight and Snorkel. June was a turning point for our industry with a significant reduction in overall industry demand and a substantial swing in product mix. The emerging markets remain buoyant and our penetration into these areas continues but even here, as with the more developed markets, the rate of growth is being hindered by the availability of credit. The Directors believe that the long term outlook for the industry is still strong due to the fundamental market drivers.
Tanfield has responded rapidly to the market downturn for aerial work platforms, cutting capacity in line with market conditions. We believe that, globally, due to the swiftness of the downturn, there remains an excess inventory of finished machine stock in the industry. In management's view this excess will take time to be depleted due to the reduced capital expenditure the larger rental companies are now reporting.
North America remains the most challenging market, the global macro-economic conditions exacerbated by uncertainty over the forthcoming election, further compounded by geographically the greatest concentration of excess equipment.
As anticipated, the UpRight distributor network is maintaining relatively strong sales to end users aided by an expanding range of equipment and our global presence. This goes some way to hedge against the global downturn in Powered Access, as UpRight is far less reliant on sales to major equipment rental companies than its competitors. However this market has been affected by the availability of credit to our end users.
We continue to enhance UpRight's reputation for innovation and this month launched five new products at the APEX industry show in Holland. Three of these are "niche volume" machines, in line with our strategy of delivering products with no direct competitor in the market.
Smith Electric Vehicles
The supply issues which we referred to in our July statement have been resolved. We now have robust supply chains in place for Edison and Newton. We have been successful in developing new electric drive trains and are working to put a robust supply chain in place for the Ampere, our latest generation electric car based van.
The credit crunch is causing concern and delaying investment particularly within the volume end of the market. Registrations of commercial vehicles are significantly down as users reduce capital expenditure due to concerns over their own trading conditions and the availability of funding. Whilst we are therefore confident of further market and customer trials and further expansion into Europe, and North America, we believe that volume orders will be dependent upon the return of customer confidence.
However, interest in the Smith range of vehicles remains buoyant. We have just received an order for our largest 12 ton electric truck: a £1.1m contract to deliver 10 vehicles for TKMaxx. We have firm orders for 60 trial vehicles for the USA next year with letters of intent for another 200. Given the current economic climate the Board is considering a number of strategies in the way it is going to approach the opportunity in the USA.
Summary and Outlook
Trading conditions for both Divisions remain challenging. However, we have taken swift and responsible action to preserve the Group's profitability and cash in the short to medium term, while providing a solid platform for steady growth once market conditions normalise.
Board Changes and Management
We continue to look to strengthen the Board. We will be seeking to appoint another non-executive director over the next few months. We have further strengthened the executive team with the appointment of Geoff Allison as Managing Director for the Electric Vehicle division. Geoff was formerly Plant Manager at the Vigo Centre facility and brings with him a wealth of experience in managing growth in international manufacturing environments. He has been with the Group since 2006. Geoff will be joining the Board on the 1st November 2008. This will allow for a more divisionalised structure within the Group.
In what have been very difficult circumstances the executive team have been doing an outstanding job. A great deal of the progress achieved since the beginning of July in re-establishing stability to the business is down to their dedication and ability. The credibility of the management team in our industrial markets has never been greater.
Our People
It has been a time of great uncertainty for all the people who work in the Group. We have seen a number of our colleagues leave the business. I thank them for their involvement in helping to grow the company and wish them well for the future and I personally thank all those people remaining in the business for their continuing dedication and support.
Consolidated Income Statement |
|
|
|
For the six months ending 30th June 2008 |
|
|
|
|
|
|
|
|
Six months |
Six months |
Year to |
|
to 30 Jun 08 |
to 30 Jun 07 |
31 Dec 07 |
|
(unaudited) |
(unaudited) |
(audited) |
|
£000's |
£000's |
£000's |
|
|
|
|
|
|
|
|
Continuing operations |
|
|
|
Revenue |
92,785 |
36,826 |
123,288 |
|
|
|
|
Changes in inventories of finished goods and WIP |
(3,896) |
257 |
8,702 |
Raw materials and consumables used |
(53,374) |
(18,291) |
(87,980) |
Staff costs |
(16,971) |
(8,563) |
(23,667) |
Depreciation and amortisation expense |
(1,400) |
(827) |
(2,724) |
Other operating income |
- |
- |
2,769 |
Other operating expenses |
(6,858) |
(4,135) |
(7,560) |
Profit from operations |
10,286 |
5,267 |
12,828 |
Impairment of Goodwill |
(33,155) |
- |
- |
Impairment of Intangible assets |
(15,260) |
- |
- |
Impairment of Inventories |
(15,325) |
- |
- |
Impairment of Receivables |
(11,549) |
- |
- |
Restructuring costs |
- |
- |
(1,270) |
(Loss) / Profit from continuing operations |
(65,003) |
5,267 |
11,558 |
|
|
|
|
Finance costs |
(549) |
(80) |
(331) |
Interest receivable |
288 |
171 |
1,210 |
(Loss) / profit before taxation |
(65,264) |
5,358 |
12,437 |
Income tax expense |
(2,807) |
(1,500) |
(560) |
|
|
|
|
Net (loss) / profit from continuing operations |
(68,071) |
3,858 |
11,877 |
|
|
|
|
Discontinued operations |
|
|
|
(Loss) from discontinued operations |
- |
- |
(1,484) |
|
|
|
|
(Loss) / profit for the period |
(68,071) |
3,858 |
10,393 |
|
|
|
|
|
|
|
|
Earnings per share before exceptional items |
|
|
|
From continuing operations |
|
|
|
Basic (pence) |
1.95 |
1.32 |
3.14 |
Diluted (pence) |
1.88 |
1.26 |
2.99 |
|
|
|
|
From continuing and discontinued operations |
|
|
|
Basic (pence) |
1.95 |
1.32 |
3.14 |
Diluted (pence) |
1.88 |
1.26 |
2.99 |
Consolidated Balance Sheet |
|
|
|
As at 30th June 2008 |
30 Jun 08 |
30 Jun 07 |
31 Dec 07 |
|
(Unaudited) |
(Unaudited) |
(Audited) |
|
£000's |
£000's |
£000's |
ASSETS |
|
|
|
Non Current Assets |
|
|
|
Property, plant and equipment |
8,106 |
4,389 |
6,098 |
Goodwill |
0 |
5,143 |
32,244 |
Intangible assets |
13,110 |
7,417 |
22,685 |
Deferred tax asset |
785 |
- |
785 |
|
22,001 |
16,949 |
61,812 |
Current Assets |
|
|
|
Inventories |
61,300 |
21,936 |
60,352 |
Trade and other receivables |
46,197 |
23,568 |
47,197 |
Investments |
130 |
94 |
120 |
Current tax assets |
- |
- |
1,459 |
Cash and cash equivalents |
12,009 |
4,938 |
27,952 |
|
119,636 |
50,536 |
137,080 |
Total Assets |
141,637 |
67,485 |
198,892 |
LIABILITIES |
|
|
|
Current liabilities |
|
|
|
Trade and other payables |
32,169 |
13,373 |
26,406 |
Tax liabilities |
1,293 |
2,678 |
- |
Obligations under finance leases |
671 |
402 |
684 |
Bank loans and overdrafts |
- |
203 |
- |
Other creditors |
3,728 |
1,532 |
467 |
Provisions |
- |
- |
- |
|
37,861 |
18,188 |
27,557 |
Non Current Liabilities |
|
|
|
Bank loans |
- |
931 |
- |
Other creditors |
5,066 |
288 |
5,021 |
Deferred tax liability |
- |
19 |
- |
Obligations under finance leases |
800 |
384 |
1,100 |
Convertible loan notes |
- |
- |
- |
Provisions |
- |
262 |
- |
|
5,866 |
1,884 |
6,121 |
Total Liabilities |
43,727 |
20,072 |
33,678 |
Equity |
|
|
|
Share capital |
3,704 |
2,930 |
3,703 |
Share premium account |
138,511 |
29,646 |
138,493 |
Share option reserve |
992 |
255 |
992 |
Loan stock equity reserve |
- |
- |
- |
Merger reserve |
1,534 |
1,534 |
1,534 |
Translation reserve |
1,627 |
67 |
879 |
Capital reduction reserve |
7,228 |
7,228 |
7,228 |
Profit and loss account |
(55,686) |
5,754 |
12,385 |
Total Equity |
97,910 |
47,413 |
165,214 |
Total Equity and Liabilities |
141,637 |
67,485 |
198,892 |
Consolidated Cash Flow Statement |
|
|
|
For the six months ending 30th June 2007 |
|
|
|
|
|
|
|
|
Six months |
Six months |
Year to |
|
to 30 Jun 08 |
to 30 Jun 07 |
31 Dec 07 |
|
(unaudited) |
(unaudited) |
(audited) |
|
£000's |
£000's |
£000's |
Operating Activities |
|
|
|
Profit / (loss) from continuing and discontinuing operations |
10,286 |
5,267 |
10,594 |
Depreciation of property, plant and equipment |
535 |
437 |
991 |
Amortisation of intangible fixed assets |
865 |
390 |
1,752 |
(Gain) loss on disposal of fixed assets |
(15) |
- |
57 |
Operating cash flows before movements in working capital |
11,671 |
6,094 |
13,394 |
(Increase) decrease in debtors |
(10,247) |
(9,657) |
(19,049) |
Increase (decrease) in creditors |
4,598 |
6,539 |
9,779 |
(Decrease) Increase in provisions |
3,216 |
(701) |
(4,416) |
(Increase) decrease in inventories |
(15,764) |
(7,767) |
(28,749) |
Cash (used) generated from operations |
(6,526) |
(5,492) |
(29,041) |
Tax paid |
(46) |
- |
(2,943) |
Interest paid |
(549) |
(80) |
(331) |
Net Cash (used) generated from Operating activities |
(7,121) |
(5,572) |
(32,315) |
|
|
|
|
Investing Activities |
|
|
|
Acquisition of subsidiaries, net of overdraft acquired |
- |
- |
(44,564) |
Purchase of property, plant and equipment |
(2,513) |
(1,090) |
(1,851) |
Proceeds from sale of property, plant and equipment |
- |
- |
758 |
Purchase of investments |
(3) |
- |
(23) |
Purchase of intangible fixed assets |
(6,417) |
(2,016) |
(2,949) |
Interest received |
288 |
171 |
1,210 |
Net cash used in investing activities |
(8,645) |
(2,935) |
(47,419) |
|
|
|
|
Financing Activities |
|
|
|
Proceeds from issuance of ordinary shares |
19 |
1 |
109,622 |
Increase in bank loans and other borrowings |
- |
52 |
- |
Repayment of borrowings |
- |
- |
(14,904) |
Repayment of obligations under finance leases |
(327) |
(183) |
(621) |
Net cash used in financing |
(308) |
(130) |
94,097 |
|
|
|
|
Net Increase/(Decrease) in Cash and Cash Equivalents |
(16,074) |
(8,637) |
14,363 |
Cash and cash equivalents at beginning of the period |
27,952 |
13,546 |
13,546 |
Effect of foreign exchange changes |
131 |
- |
43 |
Cash and cash equivalents at end of the period |
12,009 |
4,909 |
27,952 |
Consolidated Statement of Changes in Equity |
|
|
|
|
|
|
|
|
|
For the six month period ended 30th June 08 |
Share capital |
Share Premium |
Share Option Reserve |
Loan Stock Reserve |
Merger Reserve |
Capital Reduction Reserve |
Translation reserve |
Profit and Loss Account |
Total Equity |
|
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
|
|
|
|
|
|
|
|
|
|
Balance at 1 January 2008 |
3,703 |
138,493 |
992 |
- |
1,534 |
7,228 |
879 |
12,385 |
165,214 |
Exercise of share options |
1 |
18 |
- |
- |
- |
- |
- |
- |
19 |
Net gains/(losses) not recognised in the income statement |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Issue of new share capital |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Capital Reduction |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Conversion of convertible loan notes |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Foreign exchange differences on retranslation of investments |
- |
- |
- |
- |
- |
- |
748 |
- |
748 |
Shares issued for consideration |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Net (loss) for the period |
- |
- |
- |
- |
- |
- |
- |
(68,071) |
(68,071) |
Balance at 30 June 2008 |
3,704 |
138,511 |
992 |
- |
1,534 |
7,228 |
1,627 |
(55,686) |
97,910 |
For the six month period ended 30th June 07 |
Share capital |
Share Premium |
Share Option Reserve |
Loan Stock Reserve |
Merger Reserve |
Capital Reduction Reserve |
Translation reserve |
Profit and Loss Account |
Total Equity |
|
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
£000's |
|
|
|
|
|
|
|
|
|
|
Balance at 1 January 2007 |
2,921 |
29,578 |
255 |
6 |
1,534 |
7,228 |
- |
1,896 |
43,418 |
Exercise of share options |
1 |
- |
- |
- |
- |
- |
- |
- |
1 |
Net gains/(losses) not recognised in the income statement |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Issue of new share capital |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Capital Reduction |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Conversion of convertible loan notes |
8 |
68 |
- |
(6) |
- |
- |
- |
- |
70 |
Foreign exchange differences on retranslation of investments |
- |
- |
- |
- |
- |
- |
67 |
- |
67 |
Shares issued for consideration |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Net profit for the period |
- |
- |
- |
- |
- |
- |
- |
3,858 |
3,858 |
Balance at 30 June 2007 |
2,930 |
29,646 |
255 |
- |
1,534 |
7,228 |
67 |
5,754 |
47,413 |
Earnings per Share |
|
|
|
|
|
|
|
The calculation of the basic and diluted earnings per share is based on the following data: |
|
|
|
|
Six months |
Six months |
Year to |
|
to 30 Jun 08 |
to 30 Jun 07 |
31 Dec 07 |
Continuing and discontinuing operations |
|
|
|
|
|
|
|
Earnings |
|
|
|
Earnings for the purposes of basic earnings per share |
(68,071) |
3,858 |
10,393 |
Effect of dilutive potential ordinary shares: |
|
|
|
- interest on convertible loan notes |
- |
- |
- |
Earnings for the purposes of diluted earnings per share |
(68,071) |
3,858 |
10,393 |
Impairment of Goodwill |
33,155 |
- |
- |
Impairment of Intangible assets |
15,260 |
- |
- |
Impairment of Inventories |
15,325 |
- |
- |
Impairment of Debtors |
11,549 |
- |
- |
Adjusted earnings for the purposes of earnings per share before exceptional items |
7,218 |
3,858 |
10,393 |
|
|
|
|
|
|
|
|
Number of shares |
|
|
|
Weighted average number of ordinary shares for the purposes of basic earnings per share |
370,336,089 |
292,220,713 |
331,253,401 |
Convertible Loan Notes |
- |
- |
- |
Share Options* |
13,759,411 |
14,353,671 |
16,584,411 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share |
384,095,500 |
306,574,384 |
347,837,812 |
|
|
|
|
Basic earnings per share (pence) |
(18.38) |
1.32 |
3.14 |
Diluted earnings per share (pence) |
(18.38) |
1.26 |
2.99 |
|
|
|
|
Basic earnings per share before exceptional items (pence) |
1.95 |
1.32 |
3.14 |
Diluted earnings per share before exceptional items (pence) |
1.88 |
1.26 |
2.99 |
|
|
|
|
From continuing operations |
|
|
|
|
|
|
|
Earnings |
|
|
|
Earnings for the purposes of basic earnings per share |
(68,071) |
3,858 |
11,877 |
Effect of dilutive potential ordinary shares: |
|
|
|
- interest on convertible loan notes |
- |
- |
- |
Earnings for the purposes of diluted earnings per share |
(68,071) |
3,858 |
11,877 |
|
|
|
|
|
|
|
|
Basic earnings per share (pence) |
(18.38) |
1.32 |
3.59 |
Diluted earnings per share (pence) |
(18.38) |
1.26 |
3.41 |
|
|
|
|
Basic earnings per share before exceptional items (pence) |
1.95 |
1.32 |
3.14 |
Diluted earnings per share before exceptional items (pence) |
1.88 |
1.26 |
2.99 |
|
|
|
|
*Share options outstanding represent the no shares with an intrinsic value at 30th June 2008, at a share price of 31.75p. At 1 July 2008 the share price was 5.53 and the number of options with an intrinsic value was 1,000,000 shares. |
|||
Business and Geographical Segments |
|
|
|
|
|
|
|
|
|
For the six months ending 30.06.08 |
Powered Access Platforms |
Zero Emmission Vehicles |
Other |
Consolidated |
|
£000's |
£000's |
£000's |
£000's |
Revenue |
|
|
|
|
External Sales |
72,900 |
15,600 |
4,285 |
92,785 |
Inter-segment sales |
|
|
|
|
Total revenue |
72,900 |
15,600 |
4,285 |
92,785 |
Result |
|
|
|
|
Segment Result before restructuring and impairments |
8,297 |
1,896 |
93 |
10,286 |
Impairments |
(75,289) |
- |
- |
(75,289) |
Profit from operations |
(66,992) |
1,896 |
93 |
(65,003) |
Finance costs |
(251) |
(8) |
(2) |
(261) |
Profit before tax |
(67,243) |
1,888 |
91 |
(65,264) |
|
|
|
|
|
Income tax expense |
2,253 |
529 |
25 |
2,807 |
Profit after tax |
(69,496) |
1,359 |
66 |
(68,071) |
Other information |
|
|
|
|
Capital additions |
2,437 |
6,471 |
22 |
8,930 |
Depreciation and amortisation |
810 |
455 |
135 |
1,400 |
Balance Sheet |
|
|
|
|
Assets: |
|
|
|
|
Segment assets |
108,055 |
29,113 |
4,469 |
141,637 |
Consolidated total assets |
108,055 |
29,113 |
4,469 |
141,637 |
Liabilities: |
|
|
|
|
Segment Liabilities |
30,654 |
4,883 |
8,190 |
43,727 |
Consolidated total liabilities |
30,654 |
4,883 |
8,190 |
43,727 |
Business and Geographical Segments |
|
|
|
|
For the six months ending 30.06.07 |
Powered Access Platforms |
Zero Emmission Vehicles |
Other |
Consolidated |
|
£000's |
£000's |
£000's |
£000's |
Revenue |
|
|
|
|
External Sales |
19,124 |
13,085 |
4,617 |
36,826 |
Inter-segment sales |
|
|
|
|
Total revenue |
19,124 |
13,085 |
4,617 |
36,826 |
Result |
|
|
|
|
Segment Result before restructuring |
3,464 |
2,069 |
185 |
5,718 |
Unallocated corporate expenses |
- |
- |
- |
(451) |
Profit from operations |
3,464 |
2,069 |
185 |
5,267 |
Finance costs |
56 |
30 |
5 |
91 |
Profit before tax |
3,520 |
2,099 |
190 |
5,358 |
|
|
|
|
|
Income tax expense |
986 |
588 |
53 |
1,500 |
Profit after tax |
2,534 |
1,511 |
137 |
3,858 |
Other information |
|
|
|
|
Capital additions |
1,060 |
2,012 |
26 |
3,098 |
Depreciation and amortisation |
303 |
387 |
156 |
846 |
Balance Sheet |
|
|
|
|
Assets: |
|
|
|
|
Segment assets |
33,306 |
20,092 |
14,087 |
67,485 |
Consolidated total assets |
33,306 |
20,092 |
14,087 |
67,485 |
Liabilities: |
|
|
|
|
Segment Liabilities |
10,491 |
5,714 |
3,867 |
20,072 |
Consolidated total liabilities |
10,491 |
5,714 |
3,867 |
20,072 |
Business and Geographical Segments |
|
|
|
|
For the twelve months ending 31.12.07 |
|
|
|
|
|
Powered Access Platforms |
Zero Emmission Vehicles |
Other |
Consolidated |
|
£000's |
£000's |
£000's |
£000's |
Revenue |
|
|
|
|
External Sales |
90,064 |
26,109 |
7,115 |
123,288 |
Inter-segment sales |
|
|
|
|
Total revenue |
90,064 |
26,109 |
7,115 |
123,288 |
Result |
|
|
|
|
Segment Result before restructuring |
9,486 |
2,848 |
177 |
12,511 |
Restructuring costs |
1,270 |
0 |
0 |
1,270 |
Segment result |
8,216 |
2,848 |
177 |
11,241 |
Unallocated corporate expenses |
0 |
0 |
0 |
317 |
Profit from operations |
8,216 |
2,848 |
177 |
11,558 |
Finance costs |
625 |
217 |
37 |
879 |
Profit before tax |
8,841 |
3,065 |
214 |
12,437 |
|
|
|
|
|
Income tax expense |
502 |
58 |
0 |
560 |
Profit after tax |
8,339 |
3,007 |
214 |
11,877 |
Other information |
|
|
|
|
Capital additions |
2,825 |
3,025 |
122 |
5,972 |
Depreciation and amortisation |
1,484 |
933 |
307 |
2,724 |
Balance Sheet |
|
|
|
|
Assets: |
|
|
|
|
Segment assets |
164,412 |
25,762 |
8,718 |
198,892 |
Consolidated total assets |
164,412 |
25,762 |
8,718 |
198,892 |
Liabilities: |
|
|
|
|
Segment Liabilities |
26,225 |
4,150 |
3,303 |
33,678 |
Consolidated total liabilities |
26,225 |
4,150 |
3,303 |
33,678 |
Impairments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The impairment losses recognised in the Consolidated Income Statement result from impairment reviews triggered by the significant changes in the market outlook for the Powered Access division, experienced during June 2008. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
In particular, the company addressed the valuation of the Intangible Assets and Goodwill arising from the acquisition of Snorkel International Inc and it subsidiaries August 2007. In accordance with IAS 36 the Group values Goodwill at the lower of its carrying value or its recoverable value, where the recoverable value is the higher of the value if sold and its value in use. In addition IAS38 requires intangible assets with finite useful lives to follow the same impairment testing as Goodwill including the use of value in use calculations. The impact of market changes in June and the uncertainty within this market going forward, described elsewhere in this statement, have meant that the value in use calculations, prepared to support previous valuations, are significantly altered. For the impairment review, the Group's value in use calculations were prepared using revised pre-tax cash flow projections for the next five year period based on current trading levels, with conservative growth assumptions, given current uncertainty. The Group considers Snorkel and its subsidiaries as a cash generating unit for the purposes of IAS 36. The value in use for this cash generating unit has been compared with the assets for that unit and the impairments calculated accordingly. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on the value in use calculations, the Group has determined that the value of the Goodwill has been fully impaired and as such an impairment charge of £33.2m (2007: nil) has been made to fully write down the carrying value of the asset. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on the value in use calculations the Group has determined that the value of the intangible assets has been impaired and as such an impairment charge of £15.3m (2007: nil) has been made. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful receivables |
|
|
|
|
|
|
|
|
|
|
||
A provision has been made against accounts that in the estimation of management may be impaired. Within each of the business segments an assessment has been made as to the recoverability of accounts receivable based on a range of factors including the age of the receivable, creditworthiness of the customer, any credits required to release payments, and changes in that customer's access to credit to fund their purchases. When determining the recoverability of an account the Group has made an estimation as to the financial condition of the customer and their ability to subsequently make payment. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
The Group holds a provision for impairment of receivables at 30 June 2008 amounting to £11.5 million (2007: £nil) |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
|
|
|
|
|
|
|
|
|
|
In accordance with IAS2 the group regularly reviews its inventory to ensure it is carried at the lower of cost or net realisable value. At 30 June 2008 the management believes the carrying value of inventories to be impaired by £15.3m due to slow moving and obsolete items arising from changes in the product mix demanded by customers, reductions in overall volumes, supplier failures and strategic resourcing decisions. Obsolescence provisions have been calculated based on current market values and future sales of inventories. |
||||||||||||