9th May 2008 07:00
C&C Group Plc09 May 2008 C&C GROUP PLC ANNOUNCEMENT OF RESULTS FOR THE YEAR ENDED TO 29 FEBRUARY 2008 Dublin, London, 9 May, 2008: C&C Group plc ('C&C' or the 'Group'), a leadingmanufacturer, marketer and distributor of branded beverages in Ireland and theUK, today announced its results for the year ended 29 February 2008. Financial Review • Revenue for the period was €679.0 million - a decline of 8.1%. • Operating Profit before exceptional items was €125.2 million - a decline of 37.3%. • Adjusted basic EPS(i) was 32.2 cent - a decline of 41.4% • Final proposed dividend of 15 cent per share; total dividend of 27 cent per share - unchanged from the prior year. • Purchased and cancelled 5.4% of the Group's shares at a cost of €139.9 million. • Net debt(ii) reduced by €49.2 million to €256.2 million - 1.7 times EBITDA. Business Review • Cider sales volumes declined by 11%. • Tullamore Dew sales volumes increased by 22%. • Marketing investment in the Cider division increased by 41% to €68 million. • Cider capacity expansion programme completed. • Launched a series of measures to improve Cider division performance. - Streamlined organisation structure; - Creation of two senior positions - Managing Director Magners GB and Managing Director Supply Chain; - €10 million annual cost reduction programme underway; - Magners Draught will be launched in Great Britain later this month; - Further investment in Magners trade marketing to enhance brand presence and distribution in Great Britain. • Commenced market test of Magners in Spain and Germany. • Completed the disposal of the Group's Soft Drinks business to Britvic plc for €246.6 million. Maurice Pratt, C&C Group Chief Executive Officer commented, "In 2008/09 weexpect to stabilise the Group's financial and market performance, and, todeliver growth through the benefits of a streamlined organisation; costreduction programme; and a series of marketing initiatives." (i) Adjusted basic EPS excludes exceptional items.(ii) Excludes the fair value of SWAP instruments. Investors and analysts Irish Media International MediaMark Kenny/Jonathan Neilan Paddy Hughes or Edward Orlebar orK Capital Source Anne-Marie Curran Charlotte KirkhamTel: +353 1 631 5500 M CommunicationsEmail: c&cgroup@kcapitalsource.com Drury Communications Tel: +44 207 153 1523/1531 Tel: +353 1 260 5000 Email: orlebar@mcomgroup.com Email: phughes@drurycom.com Results for the year ended 29 February 2008 C&C is reporting Operating Profit of €109.6 million and basic earnings per shareof 73.1 cent. Operating Profit before Exceptional Items is €125.2 million, and adjusted basicearnings per share (i) is 32.2 cents. The decline in Operating Profit before Exceptional Items of 37.3% in the periodreflects a decline in sales volumes in the Group's Cider division; increasedmarketing investment; and the costs associated with increased cidermanufacturing capacity. Sales volumes for the period principally reflect C&C'sloss of share within the premium cider category in Great Britain and weak demanddue to poor summer weather in both Great Britain and Ireland. Free Cash Flow (FCF)(ii) in the period fell from €71.1 million to €32.0 million.This drop reflects the decline in Operating Profit and an increase in netcapital expenditure, partially offset by a reduction in working capital. Exceptional Items Exceptional items in the year amount to a credit, after tax, of €131.6 million.This comprised:- Disposal of Soft Drinks On 29 August 2007, the Group completed the disposal of its Soft Drinks divisionand related assets to Britvic plc, for a consideration of €246.6 million. Thisgave rise to an exceptional gain in the period of €137.4 million. Reorganisation and Cost Reduction Programme In November 2007, the Group announced a reorganisation and cost reductionprogramme with the objectives of realigning the cost structure with the salesvolumes base and streamlining the Group's organisation structure. This involveda head count reduction of 150 people across the Group with an estimated once offcost of €15.6 million before taxation. Foreign Exchange Gain A shortfall in expected Sterling revenues resulted in surplus Sterling forwardcontracts for 2007 and 2008, which were effectively cancelled during thefinancial year, giving rise to a gain of €9.1 million. Shareholders Returns Subject to shareholder approval, the proposed final dividend of 15 cent pershare will be paid on 16 July 2008 to ordinary shareholders registered at theclose of business on 23 May 2008. This dividend is subject to Irish DividendWithholding tax (where applicable). The Group's full year dividend willtherefore amount to 27 cent per share, which is unchanged on the prior year. Ascrip dividend alternative will be available. The dividend payout represents 84%of Net Profit before Exceptional Items. The Group invested €139.9 million in an on-market share buyback programme duringthe course of the year. The company purchased 17.7 million shares at an averageprice of €7.84. All shares acquired have been cancelled. The number of shares inissue at 29 February 2008 was 313 million. (i) Adjusted basic earnings per share excludes exceptional items. (ii) Computation of Free Cash Flow is detailed below. Business improvement Following the decline in Cider sales volumes in the second quarter of the year,C&C carried out a review of its organisation structure, cost base and GreatBritain marketing strategy. This review resulted in the following initiatives which have been, or are in thecourse of being, implemented. Organisation Structure The Group has integrated its Head Office and Cider division managementstructures and created an organisation based on a supply and demand businessmodel. This process resulted in the creation of two senior appointments -Managing Director, Magners - Great Britain and Managing Director, Supply Chain. Cost Reduction The cost reduction plan, announced in November 2007, had the objective ofre-aligning the Group's cost structure to the sales volume base and realisingsavings associated with a more streamlined organisation structure. Thisprogramme involved a headcount reduction of 150 people across the Group and isexpected to deliver cost reductions (net of raw material cost inflation) of €10million in a full year. The programme was substantially completed at 29 February2008. GB Market John Holberry (formerly of Coors Brewers Limited) took up his appointment asManaging Director Magners - Great Britain on 18 March 2008. In addition to the creation of this position, the Group's sales and marketingresources in Great Britain are being strengthened to address the challenges of acompetitive market. C&C plans to launch draught Magners in Great Britain later this month and hasentered into a long-term agreement with Coors Brewers for distribution ofdraught Magners in Great Britain. C&C has also launched Magners Light, a low calorie version of Magners OriginalIrish Cider, in Great Britain and has extended its range of SKU's available tothe Off Trade. Marketing Strategy While maintaining the strategy of driving growth in Great Britain throughsignificant investment in consumer media advertising, C&C, is allocatingincreased resources to trade marketing in 2008/09 to enhance Magners brandpresence and distribution. Outlook C&C's strategy is to drive growth of Magners sales volumes in Great Britainthrough a combination of a high level of consumer advertising and increasedtrade marketing investment. On the basis of normal summer weather, the Groupexpects the premium cider category in Great Britain to return to growth in 2008. C&C plans to continue its market tests for Magners in Barcelona and Munich in2008/09. Execution of the tests have been modified to apply the findings fromthe 2007/08 tests. In the 2008/9 year to date, performance in both Ireland and Great Britainreflects weak market conditions related to the combination of low consumerconfidence and poor spring weather. Revenue growth is expected from the secondquarter onwards as marketing initiatives in Great Britain become effective andas comparisons track a weak year ago. For the full year the Group expects modest overall revenue growth and someimprovement in operating margins. Foreign exchange hedging is expected to substantially insulate C&C in 2008/09from the adverse effect of the deterioration in the Sterling/Euro exchange rate. With a low level of capital expenditure, Free Cash Flow should improvesignificantly in 2008/09. OPERATIONS REVIEW Summary Revenue and Operating Profit(i) for the year ended 29 February 2008 declined by8.1% and 37.3% respectively. At constant currency exchange rates(ii) thedeclines were slightly lower at 6.9% and 36.6% respectively. This performance reflects a decline in the Cider division, primarily as a resultof the loss of market share by Magners in Great Britain; the impact of poorsummer weather in Ireland and Great Britain; and an increase in operating costsand marketing investment. Operating margins in the Cider division fell by 11.7 percentage points and by4.3 percentage points in the Spirits & Liqueurs division. Summary Group Income Statement (before exceptional items) (i) Year ended Year ended Year ended 28 February 2007 (i) 28 February 2007 29 February 2008 Constant CurrencyRevenue •m 679.0 738.5 729.4Growth % (8.1) (6.9)Operating Profit (i) •m 125.2 199.6 197.4Growth % (37.3) (36.6)Operating Profit Margin % 18.4 27.0 27.1Net Finance Charges •m (14.8) (14.4)Taxation •m (11.9) (20.9)Discontinued Operations •m 4.8 14.9Net Profit before •m 103.3 179.2Exceptional Items.Growth % (42.3%) Net Profit before Exceptional Items fell by 42.3% in the year. In addition tothe decline in Operating Profit from continuing operations; this also reflectsthe reduction in contribution from discontinued operations following thedisposal of the Soft Drinks division in August 2007. The effective tax rate for continuing operations was 10.8% in the periodcompared to 11.3% in the year ended 28 February 2007. (i) Continuing operations before exceptional items. (ii) Constant currency calculation is set out below. DIVISIONAL REVIEW - CIDER Year ended Year ended Year ended Growth 29 February 2008 28 February 2007 28 February 2007 Year-on-Year •m •m (constant currency) (constant (i) currency) •m %Revenue 470.5 517.9 512.5 (8.2)Operating Profit 107.5 178.9 177.7 (39.5)Operating Margin % 22.8 34.5 34.7 Revenue for the Cider division of €470.5 million represents a decline of 8.2% on2007 and reflects an 11% decline in sales volumes. Operating Profit decreased by39.5% to €107.5 million against €177.7 million in 2007. Operating margin, at22.8%, decreased by 11.9 percentage points year-on-year. Volumes for the Group's international cider brand, Magners, declined by 15% inthe year ended 29 February 2008 and volumes for the Group's Irish cider brandBulmers declined by 4%. In Great Britain, which is Magners' principal market, the over-all On Trade LAD(ii) market declined by 6.7% in the 12 month period to January 2008 and Magners'MAT(iv) share declined from 1.7 to 1.6% Packaged cider's share of total cider (On Trade) increased slightly in the 12months ended January 2008 from 29.9% to 31.1%; this comprises an increase inshare in the 6 months ended August 2007 to 32.2% and a decrease in the 5 monthsto January 08 to 30.3%. Magners' share of the packaged cider category declined in the 12 months ended 31January 2008 from 78.9% to 64.3% as a result of heavy price-led competition.Magners' share in the 5 months to January 2008 was 58.8%. Magners has had a strong performance in the Great Britain Off Trade market whereits share of cider increased from 5.9% to 8.1% in the 12 months to 23 February2008. In the Republic of Ireland, the overall beer/cider market declined by 4.5% (v)in the year ended 29 February 2008. Bulmers' MAT market share increasedslightly from 10.5% to 10.6 % in the period. During the year, C&C commenced a market test to assess the prospects for Magnerscider in Spain (Barcelona) and Germany (Munich). The tests yielded a range ofinsights and it is planned to continue with the tests in 2008/09 in bothmarkets. The decline in operating margins reflects the weak volume performance combinedwith substantially higher manufacturing costs and marketing investment.Manufacturing cost increases were predominantly associated with the increase inproduction capacity. Marketing investment increased by 41% with increases inGreat Britain, Ireland and additional costs associated with the European testmarkets. (i) Constant currency calculation is set out below (ii) LAD refers to Long Alcohol Drinks (iii) Market statistics are per Nielsen unless otherwise stated (iv) MAT refers to Moving Annual Total (v) Source: C&C/Revenue Commissioners February 08 DIVISIONAL REVIEW - SPIRITS & LIQUEURS Year ended Year ended Year ended Growth 29 February 2008 28 February 2007 28 February 2007 Year-on-Year •m •m (constant (constant currency) (i) currency) •m % Revenue 87.5 79.1 77.9 12.3Operating Profit 15.8 17.7 16.7 (5.4)Operating Margin % 18.1 22.4 21.4 Revenue for the Spirits & Liqueurs division of €87.5 million represents an 12.3%increase on 2007 levels. Operating Profit decreased by 5.4% to €15.8 million incomparison with €16.7 million in 2007. Operating margin, at 18.1%, decreased by3.3 percentage points year-on-year. Overall volume shipments increased 4% in the period. It is estimated thatdepletions(ii) growth in the period was approximately 5%. C&C's premium Irish whiskey brand Tullamore Dew performed particularly well withshipment growth of 22% and depletions growth of 19% in the year. Volume gainswere achieved across a wide number of markets in Europe and in the US. Shipments of C&C's Irish cream liqueur brand, Carolans, decreased by 7% anddepletions declined by 4% . The main shortfall arose in the US and was a resultof a price increase ahead of competitors early in the year. The decrease in operating margin reflects a substantially higher investment inmarketing costs and an increase in input costs (cream) for Carolans. Investmentin marketing for the division increased by 27% in the period, principally insupport of Tullamore Dew. This investment is expected to enhance the brand'slong term growth prospects. (i) Constant currency calculation is set out on below (ii) Depletions is defined as sales by distributors to customers DIVISIONAL REVIEW - DISTRIBUTION Year ended Year ended Year ended Growth 29 February 2008 28 February 2007 28 February 2007 Year-on-Year •m •m (constant currency) (constant (i) currency) •m % Revenue 121.0 141.5 139.1 (13.0)Operating Profit 1.9 3.0 3.0 (36.7)Operating Margin % 1.6% 2.1% 2.1% Revenue for the Distribution division of €121.0 million represents a 13.0%decline on 2007 levels. Operating Profit declined by 36.7% to €1.9 millioncompared to €3.0 million in 2007. Operating margin at 1.6% fell by 0.5 percentage points year-on-year. The decline in Revenue and Operating Profit was mainly due to the loss of theFoster wine portfolio agency. (i) Constant currency calculation is set out below FINANCE REVIEW Cash Flow Free Cash Flow of €32 million represents 21% of EBITDA(i) compared with 30% forthe year ended 28 February 2007. This decrease reflects the decline in OperatingProfit and an increase in net capital expenditure, partially offset by areduction in working capital. A summary Cash Flow for the year ended 29 February 2008 is set out below: Year ended Year ended 29 February 2008 28 February 2007 •m •mOperating Profit (ii) 130.8 216.4Depreciation 20.3 21.4EBITDA (i) 151.1 237.8Net Capital Expenditure (102.9) (79.4)Working Capital 12.2 (47.3)Other (1.9) (1.7) 58.5 109.4Exceptional Items paid(iii) (4.7) -Net Finance Charges paid (12.6) (13.9)Taxation Payments (9.2) (24.4)Free Cash Flow (FCF) before disposals 32.0 71.1FCF/EBITDA 21% 30% (i) EBITDA is before exceptional items (ii) Operating Profit includes both continuing and discontinued operations and excludes exceptional items (iii) Comprises costs paid on the reorganisation programme and cash received on settlement of a portion of the surplus Sterling forward contracts. Working Capital The cash inflow from working capital comprises a €24.4 million inflow fromcontinuing operations and an €12.2 million outflow for discontinued operations.The inflow from continuing operations reflects the reduced level of activity inthe year. The outcome includes a significant reduction in finished goods stockspartially offset by an increase in the levels of apple juice stock. Capital Expenditure C&C's capital expenditure for 2007/08 was €102.9 million. This expenditureincluded a €97 million investment in the expansion of cider manufacturingcapacity in Clonmel which came on stream in May 2007. Following the expansion,the Group reviewed the expected useful life of production plant and machinery inlight of the high specification of equipment installed and the forecastutilisation levels. The useful economic life of the majority of the plant wasincreased from 10 to 13 years and the economic life of storage tanks wasincreased from 20 to 30 years. The effect of these changes was a reduction inthe depreciation expense of €2 million. Finance Charges The interest rate payable on debt averaged 4% for the year, which was in linewith the average rate for year ended 28 February 2007. Future interest rate exposure is partially hedged at the following interestrates (excluding margin): Fiscal year 2009 €150 million hedged at 3.6%Fiscal year 2010 €150 million hedged at 3.6%Fiscal year 2011 €100 million hedged at 4.0%Fiscal year 2012 • 50 million hedged at 4.6% Net Debt (i) Net debt at 29 February 2008 was €256.2 million, which was €49.2 million lowerthan at the beginning of the year. The movement in net debt is set out below. AtFebruary 2008, net debt to EBITDA (ii) was 1.7 times, compared to 1.3 times atFebruary, 2007. •mNet Debt at 1 March 2007 305.4Free Cash Flow in period (32.0)Dividends Paid 81.1Own Shares acquired 139.9Net proceeds from disposal of Soft Drinks (236.5)Other (1.7)Net Debt at 29 February 2008 256.2 (i) Excluding the fair value of SWAP instruments(ii) EBITDA is before exceptional items Foreign Exchange The principal foreign currency forward contracts in place at 29 February 2008can be summarised as follows:- 2009 2010 Stg £: Amount (m) 112.0 36.0Average fwd Rate (Euro:Stg) 0.69 0.73US $: Amount (m) 24.0 -Average fwd Rate (Euro:US$) 1.41 - Pensions Pension fund deficits, calculated in accordance with the relevant accountingstandards, amounted to €24.3 million at 29 February 2008, made up as follows: •m Deficit at 1 March 2007 51.5Reduction on disposal of Soft Drinks (19.0)Other movement during the years (5.3) 27.2Deferred tax asset (2.9) Net Deficit at 29 February 2008 24.3 Comparative reporting Comparisons for Revenue and Operating Profit for each division in the OperationsReview are shown at constant exchange rates for transactions in relation to theSpirits & Liqueurs and Cider divisions and for translation in relation to theGroup's sterling denominated subsidiaries by restating the prior year at 2007/08effective rates. The comparative rates used are: Translation Transaction (Actual average rate) (Effective rate) (i) 2007/08 2006/07 2007/08 2006/07 Euro: Stg 0.70. 0.68 0.69 0.69 Euro: $ - - 1.31 1.26 The impact of restating currency is as follows: FX FX Transaction Previously Translation Year ended Reported 28 Feb 2008 Year ended Constant currency 28 Feb 2007 comparative •m •m •m •mRevenueCider 517.9 (0.7) (4.7) 512.5 79.1 - (1.2) 77.9 Spirits & LiqueursDistribution 141.5 (2.4) - 139.1Total 738.5 (3.1) (5.9) 729.5 Operating Profit - before exceptional items Cider 178.9 - (1.2) 177.7 17.7 - (1.0) 16.7 Spirits & LiqueursDistribution 3.0 - - 3.0Total 199.6 - (2.2) 197.4 Special note regarding forward-looking statements The announcement includes forward-looking statements, including statementsconcerning expectations about future financial performance, economic and marketconditions, etc. These statements are neither promises nor guarantees, but aresubject to risks and uncertainties that could cause actual results to differmaterially from those anticipated. (i) The effective rate is after taking account of hedge contracts Group condensed income statementFor the year ended 29 February 2008 Year ended 29 February 2008 Year ended 28 February 2007 Before Before exceptional Exceptional exceptional Exceptional items items Total items items Total •m •m •m •m •m •m Revenue 679.0 - 679.0 738.5 - 738.5 Operating costs (553.8) (15.6) (569.4) (538.9) (8.3) (547.2) Operating profit 125.2 (15.6) 109.6 199.6 (8.3) 191.3 Finance income 2.1 9.1 11.2 1.9 - 1.9Finance expense (16.9) - (16.9) (16.3) - (16.3) Profit before tax 110.4 (6.5) 103.9 185.2 (8.3) 176.9 Income tax expense (11.9) 0.7 (11.2) (20.9) - (20.9)Profit from continuing activities 98.5 (5.8) 92.7 164.3 (8.3) 156.0 Discontinued operationsProfit from discontinued operations 4.8 137.4 142.2 14.9 37.3 52.2 Profit for the year attributable to equityshareholders 103.3 131.6 234.9 179.2 29.0 208.2 Basic earnings per share (cent) 73.1c 63.8cDiluted earnings per share (cent) 72.6c 62.9c Continuing operationsBasic earnings per share (cent) 28.9c 47.8c Diluted earnings per share (cent) 28.6c 47.1c Group condensed statement of recognised income and expenseFor the year ended 29 February 2008 2008 2007 •m •mIncome and expense recognised directly within equity:Exchange difference arising on the net investment in foreign operations (1.8) 0.2Foreign currency reserve recycled to the income statement on disposal of foreign subsidiary (0.5) -Net movement in cashflow hedge reserve 16.9 3.8Deferred tax on cash flow hedges (1.9) (0.4)Actuarial gain on defined benefit pension obligations 2.0 1.5Deferred tax on defined benefit pension obligations (1.0) 0.5Total income and expense recognised directly in equity 13.7 5.6 234.9 208.2 Profit for the year attributable to equity shareholdersRecognised income and expense for the year attributable to equity shareholders 248.6 213.8 Group condensed balance sheetAs at 29 February 2008 2008 2007 •m •mASSETSNon-current assetsGoodwill 394.7 426.9Property, plant & equipment 227.1 212.4Derivative financial assets 3.6 3.7Deferred tax 2.9 8.7 628.3 651.7Current assetsInventories 78.8 97.8Trade & other receivables 67.5 138.8Derivative financial assets 25.7 2.3Cash & cash equivalents 32.7 40.7 204.7 279.6 TOTAL ASSETS 833.0 931.3 EQUITYEquity share capital 3.1 3.3Share premium 44.9 32.8Other reserves 43.5 33.1Retained income 327.7 315.3Total equity 419.2 384.5 LIABILITIESNon-current liabilitiesInterest bearing loans & borrowings 288.9 316.1Derivative financial liabilities 1.3 -Retirement benefit obligations 27.2 51.5Provisions 12.7 1.3Deferred tax 6.4 5.0 336.5 373.9 Current liabilitiesInterest bearing loans & borrowings - 30.0Derivative financial liabilities 0.6 4.2Trade & other payables 69.8 132.5Current tax liabilities 6.9 6.2 77.3 172.9 Total liabilities 413.8 546.8 TOTAL EQUITY & LIABILITIES 833.0 931.3 Group condensed cash flow statementFor year ended 29 February 2008 2008 2007 •m •m CASH FLOWS FROM OPERATING ACTIVITIESProfit for the year attributable to equity shareholders 234.9 208.2Finance income (11.2) (1.9)Finance expense 16.9 16.3Income tax expense 12.0 23.0Depreciation of property, plant & equipment 20.3 21.4Profit on disposal of property, plant & equipment - (4.6)Profit on disposal of subsidiaries after tax (137.4) (32.9)Goodwill impairment - 8.3Charge for share-based employee benefits 1.2 4.3Pension contributions paid less amount charged to income (2.8) (6.0)statement 133.9 236.1 Increase in inventories (0.5) (43.5)Decrease / (increase) in trade & other receivables 16.8 (31.4)Increase in provisions 6.4 -(Decrease)/increase in trade & other payables (2.8) 27.6 153.8 188.8 Interest received 2.3 1.9Interest paid and similar costs (14.9) (15.8)Settlement gain on derivative instruments 2.9 -Income taxes paid (9.2) (24.4)Net cash inflow from operating activities 134.9 150.5 CASH FLOWS FROM INVESTING ACTIVITIESPurchase of property, plant & equipment (102.9) (93.4)Sale of property, plant & equipment - 14.0Proceeds on disposal of subsidiaries 236.5 59.8Net cash inflow/(outflow) from investing activities 133.6 (19.6) CASH FLOWS FROM FINANCING ACTIVITIESProceeds from exercise of share options 5.9 2.0Bank loans repaid (598.0) (82.0)New bank loans drawn down 540.0 -Issue costs paid (1.3) -Shares purchased under share buyback programme (139.9) -Dividends paid (81.1) (54.7)Net cash outflow from financing activities (274.4) (134.7) Net decrease in cash & cash equivalents (5.9) (3.8) Cash & cash equivalents at beginning of year 40.7 44.5Translation adjustment (2.1) -Cash & cash equivalents at end of year 32.7 40.7 NOTE TO THE PRELIMINARY ANNOUNCEMENT 1. Basis of preparation The financial information included from Group condensed income statement toNote 9 of this Preliminary results statement has been extracted from the Groupfinancial statements for the year ended 29 February 2008 and is presented ineuro millions to one decimal place. The financial information presented in thisreport has been prepared in accordance with the Listing Rules of the Irish StockExchange and the accounting policies that the Group have adopted for 2008 andare consistent with those applied in the prior year. 2. Segmental Reporting Segmental revenue and operating profit information is presented below inrespect of the Group's continuing business and geographical segments. Segmentalassets and liabilities as at each year end date are presented below for the fullgroup. The primary format, business segments, is based on the Group's managementand internal reporting structure and reflects the dominant source and nature ofrisks and returns arising from the Group's business. The Group analyses its business into three main segments as follows: - (i) Cider This segment includes all Group cider products, with Bulmers in the Republic ofIreland and Magners in all other markets being the two main brands involved. (ii) Spirits & liqueurs This segment consists of four brands, viz. Tullamore Dew, Carolans Irish Cream,Frangelico Liqueur and Irish Mist Liqueur, all of which are owned by the Groupand are marketed internationally. (iii) Distribution This segment consists of distribution of wine and spirits and agency products inboth the Republic of Ireland and Northern Ireland, and wholesaling to thelicensed trade in Northern Ireland. The analysis by segment includes both items directly attributable to a segmentand those, including central overheads that can be allocated on a reasonablebasis. Unallocated items comprise mainly retirement benefit obligations,interest bearing loans & borrowings, derivative financial assets/liabilities,current tax, deferred tax and certain exceptional expense items. Class of business analysis 2008 2007 Operating Operating profit profit Revenue Assets Liabilities Revenue Assets Liabilities •m •m •m •m •m •m •m •m 470.5 107.5 664.5 (55.4) 517.9 178.9 633.2 (68.2) CiderSpirits & liqueurs 87.5 15.8 74.1 (15.7) 79.1 17.7 72.2 (17.4)Soft drinks - - - - 123.1 (31.6)Distribution 121.0 1.9 29.5 (11.4) 141.5 3.0 47.4 (16.6)Total before exceptional items 679.0 125.2 768.1 (82.5) 738.5 199.6 875.9 (133.8) Unallocated items:Exceptional items - (15.6)* - - - (8.3)** - -Deferred tax - - 2.9 (6.4) - - 8.7 (5.0)Current tax - - - (6.9) - - - (6.2)Derivative assets / (liabilities) - - 29.3 (1.9) - - 6.0 (4.2)Retirement benefit obligations - - - (27.2) - (51.5) - -Group net borrowings - - 32.7 (288.9) - - 40.7 (346.1) 679.0 109.6 833.0 (413.8) 738.5 191.3 931.3 (546.8) * €10m of the exceptional costs is directly attributable to the Cider segment, while a further €0.4m is directly attributable to the Spirits and liqueurs segment. The balance is attributable to Group head office costs. ** The exceptional item in the prior year relates to the write-off of the €8.3m carrying value of goodwill attributed to the distribution segment. Geographical analysis of revenue, assets and liabilities by country of operation 2008 2007 Revenue Assets Liabilities Revenue Assets Liabilities •m •m •m •m •m •m Republic of Ireland 583.4 749.3 (70.8) 638.4 841.1 (121.1)Rest of the world 95.6 18.8 (11.7) 100.1 34.8 (12.7) Total before unallocated items 679.0 768.1 (82.5) 738.5 875.9 (133.8) Geographical analysis of revenue by country of destination 2008 2007 •m •mRepublic of 245.5 268.2IrelandUK 336.4 381.6Rest of Europe 54.0 45.6North America 35.8 35.1Rest of the world 7.3 8.0Total 679.0 738.5 3 Exceptional items 2008 2007 •m •mReorganisation costs associated with Group restructuring 15.6 -Gain on mark to market of derivative financial instruments (9.1) -Profit on disposal of property, plant & equipment - (4.6)Profit on disposal of subsidiary undertakings, net of tax (137.4) (32.9)Impairment of goodwill - 8.3Total (130.9) (29.2)Allocated to discontinued operations 137.4 37.5Total relating to continuing operations 6.5 8.3 (a) Reorganisation costs In November 2007, the Group announced a reorganisation and cost reductionprogramme with objectives of: reducing operating costs by realigning the coststructure to the current sales volumes base; strengthening the GB commercialteam and streamlining the Group's organisational structure. This involved a headcount reduction in the region of 150 people across the Group. The programmecomprising severance and other employee related costs resulted in an exceptionalcost before taxation of €15.6 million. (b) Gain on mark to market of derivative financial instruments A shortfall in expected Sterling revenues resulted in surplus Sterling forwardcontracts in 2007 and 2008 that were effectively cancelled during the financialyear giving rise to a gain of €9.1 million. (c) Profit on disposal of property, plant & equipment The profit on disposal of property, plant & equipment in the prior year relatedto the disposal of property in the Snacks business. (d) Profit on disposal of subsidiary On 29 August 2007, the Group completed the disposal of its Soft Drinks divisionto Britvic plc, for a consideration of €246.6 million realising a profit of€137.4 million. During the prior year, the Group completed the disposal of itsSnacks division for a gross consideration of €62.3 million realising a profitafter tax of €32.9 million. (e) Impairment of goodwill The loss of distribution rights to the Fosters wine brands during the priorfinancial year, coupled with weaker demand for premium wines, and a reducedmargin on Long Alcohol Drinks (LAD) agency brands resulted in an impairment ofgoodwill in the Distribution segment and consequently the write off of €8.3million of the carrying value of goodwill attributed to this division. The taxation implication of the exceptional items is; a credit of €0.7million tocontinuing activities in relation to both the gain on mark to market of thederivative financial instruments and the reorganisation costs associated withGroup restructuring, and a charge of €4.5 million to discontinued operations inrelation to Capital Gains Tax charged on the transfer of brands to BritvicIreland Ltd on disposal of the soft drinks business, the reported profit ondisposal is net of this charge (2007: €0.2 million included as a charge withindiscontinued operations). 4. Discontinued operations On 15 August 2007, the Group received unconditional approval from the IrishCompetition Authority to sell its Soft Drinks business to Britvic plc, thebusiness was deemed to be 'held for sale' from this date. The sale was completedon 29 August 2007. On 21 September 2006, the Group completed the disposal of itsSnacks business. In line with IFRS 5 Non-current Assets Held for Sale andDiscontinued Operations, depreciation was not charged on these assets from thedate the assets were classified as 'held for sale' and the businesses' arepresented as discontinued operations for all periods presented and are shownseparately from continuing operations. Results of discontinued operations Date of Disposal 28 February 2007 •m •mRevenue 130.8 270.7Expenses (125.2) (253.9)Exceptional items - 4.6Results from discontinued operations before tax 5.6 21.4Income tax expense (0.8) (2.1)Results from discontinued operations (net of income tax) 4.8 19.3Gain on sale of discontinued operations 141.9 32.9Capital gains tax arising on sale of discontinued operations (4.5) -Profit from discontinued operations (net of income tax) 142.2 52.2 Discontinued operations - exceptional items 2008 2007 •m •m(Profit) on disposal of property, plant & equipment - (4.6)Taxation effect on exceptional items - 0.2 - (4.4) Cash flows from discontinued operations 2008 2007 •m •mNet cash from operating activities (0.8) 34.0Net cash from investing activities 234.5 4.3Net cash from financing activities (20.0) (23.0)Net cash inflow from discontinued operations 213.7 15.3 Depreciation 4.6 10.0Capital expenditure (2.0) (8.2) Effect of disposal on financial position of the Group Soft drinks Snacks 2008 2007 •m •mProperty, plant & equipment 57.1 0.9Goodwill 32.2 26.7Inventories 18.5 0.9Trade & other receivables 52.2 6.4Deferred tax assets/(liabilities) 3.0 (0.1)Trade & other payables (50.3) (7.3)Provisions (0.6) (0.6)Retirement benefit obligations (19.0) -Foreign currency reserve de-recognised on disposal (0.5) -Net assets 92.6 26.9 Consideration receivable 246.6 62.3Costs of disposal payable (12.1) (2.5)Net proceeds receivable 234.5 59.8 Profit arising on disposal before tax 141.9 32.9Tax payable (4.5) -Profit arising on disposal after tax 137.4 32.9 Cost of disposal includes an allowance for costs not yet paid relatingprincipally to work to be completed on property assets transferred. 5. Earnings per ordinary share 2008 2007 •m •mEarnings as reported 234.9 208.2Adjustments for exceptional items net of tax (131.6) (29.0) Earnings adjusted for exceptional items 103.3 179.2 Number Number '000 '000Number of shares at beginning of year 327,569 325,204Shares issued in lieu of dividend 727 1,592Shares issued in respect of options exercised 2,355 773Own shares purchased and cancelled (17,658) -Number of shares at end of year 312,993 327,569 Weighted average number of ordinary shares (basic) 321,229 326,517Adjustment for the effect of conversion of options 2,361 4,609Weighted average number of ordinary shares, including 323,590 331,126options (diluted) Basic earnings per share Cent CentBasic earnings per share - cent 73.1 63.8Adjusted basic earnings per share - cent 32.2 54.9 Diluted earnings per shareDiluted earnings per share - cent 72.6 62.9Adjusted diluted earnings per share - cent 31.9 54.1 Continuing Operations •m •mEarnings from continuing operations - as reported 92.7 156.0Adjustments for exceptional items net of tax 5.8 8.3 98.5 164.3 Basic earnings per share Cent CentBasic earnings per share - cent 28.9 47.8Adjusted basic earnings per share - cent 30.7 50.3 Diluted earnings per shareDiluted earnings per share - cent 28.6 47.1Adjusted diluted earnings per share - cent 30.4 49.6 Discontinued Operations •m •mEarnings from discontinued operations - as reported 142.2 52.2Adjustments for exceptional items net of tax (137.4) (37.3) 4.8 14.9 Basic earnings per share Cent CentBasic earnings per share - cent 44.3 16.0Adjusted basic earnings per share - cent 1.5 4.6 Diluted earnings per shareDiluted earnings per share - cent 43.9 15.8Adjusted diluted earnings per share - cent 1.5 4.5 The average market value of the Company's shares for purposes of calculating thedilutive effect of share options was based on quoted market prices for theperiod of the year that the options were outstanding. The issue of certain shares in respect of employee share options is contingentupon the satisfaction of specified performance conditions in addition to thepassage of time. In accordance with IAS 33 Earnings per Share, thesecontingently issuable shares (totalling 400,600 at 29 February 2008 and nil at28 February 2007) are excluded from the computation of diluted earnings pershare where the vesting conditions would not have been satisfied as at the endof the reporting period. 6. Analysis of net debt 28 February Translation Non-cash 29 February 2008 2007 adjustment Cash flow changes •m •m •m •m •m Interest bearing 346.1 - (59.3) 2.1 288.9loans & borrowingsCash & cash (40.7) 2.1 5.9 - (32.7)equivalents 305.4 2.1 (53.4) 2.1 256.2 Interest rate swaps (3.2) - (2.2) 6.0 0.6 302.2 2.1 (55.6) 8.1 256.8 28 February Non-cash 28 February 2007 2006 Cash flow changes •m •m •m •m Interest bearing loans & 427.6 (82.0) 0.5 346.1borrowingsCash & cash equivalents (44.5) 3.8 - (40.7) 383.1 (78.2) 0.5 305.4Interest rate swaps 0.3 (0.7) (2.8) (3.2) 383.4 (78.9) (2.3) 302.2 7. Dividends 2008 2007 •m •mDividends paidFinal: paid 15.0c per ordinary share in July 2007 (2007: 8.5c paid in July 49.2 27.72006)Interim: paid 12.0c per ordinary share in December 2007 (2007: 12.0c paid in 38.1 39.2December 2006) Total equity dividends 87.3 66.9 Settled as follows:Paid in cash 81.1 54.7Scrip dividend 6.2 12.2 87.3 66.9 The directors have proposed a final dividend of 15.0 cent per share (2007: 15.0 cent), which issubject to shareholder approval at the AGM, giving a total dividend for the year of 27.0 cent pershare (2007: 27.0 cent). Dividends declared after the balance sheet date are not recognised as a liability at the balancesheet date. 8. Reserves Group Share Share Capital Capital Cashflow Share Currency Retained Total Capital Premium Redemption Reserve Hedging based Translation Earnings Reserve Reserve payments Reserve reserve •m •m •m •m •m •m •m •m •m At 1 March 2006 3.3 18.6 0.3 24.9 (1.5) 1.7 0.6 171.2 219.1Total recognised income and expense for the year - - 3.4 - 0.2 210.2 213.8Dividend on ordinary shares - 12.2 - - - - - (66.9) (54.7)Exercised share options - 2.0 - - - - - - 2.0Transfer on exercise/lapse of share options - - - - - (0.8) - 0.8 -Equity settled share based payments - - - - - 4.3 - - 4.3 At 28 February 2007 3.3 32.8 0.3 24.9 1.9 5.2 0.8 315.3 384.5 Total recognised income and expense for the year - - - - 15.0 - (2.3) 235.9 248.6Dividend on ordinary shares - 6.2 - - - - (87.3) (81.1)Exercised share options - 5.9 - - - - - - 5.9Transfer on exercise/lapse of share options - - - - - (3.7) - 3.7 -Own shares acquired (0.2) - 0.2 - - - - (139.9) (139.9)Equity settled share based payments - - - - - 1.2 - - 1.2At 29 February 2008 3.1 44.9 0.5 24.9 16.9 2.7 (1.5) 327.7 419.2 9. Statutory Accounts The financial information prepared in accordance with IFRSs as adopted by theEuropean Union included in this report do not comprise "full group accounts"within the meaning of Regulation 40(1) of the European Communities (Companies:Group Accounts) Regulations, 1992 of Ireland insofar as such group accountswould have to comply with the disclosure and other requirements of thoseRegulations. The information included has been extracted from the Groupsfinancial statements which have been approved by the Board of Directors on 9 May2008. The financial statements will be filed with the Irish Registrar ofCompanies and circulated to shareholders in due course. This information is provided by RNS The company news service from the London Stock ExchangeRelated Shares:
C&C Group