Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

3rd Mar 2015 07:00

RNS Number : 3250G
Laird PLC
03 March 2015
 



 

03 March 2015

Laird PLC Full Year Results

 

Laird PLC today announces its final results for the year ended 31 December 2014.

 

12 months to 31/12/2014

12 months to 31/12/2013

Increase

Revenue, £4

£564.9m

£537.0m

+5%

Revenue, US$

$932.0m

$839.8m

+11%

Operating profit1, £

£71.2m

£67.2m

+6%

Operating profit1, US$

$117.4m

$ 105.0m

+12%

Operating margin

12.6%

12.5%

Underlying profit before tax2

£63.2m

£60.1m

+5%

Statutory profit after tax

£50.2m

£30.8m

+63%

Underlying basic earnings per share2,3

19.1p

18.6p

+3%

Statutory basic earnings per share3

18.8p

11.6p

+62%

Dividend per share

12.5p

12.0p

+4%

 

Strong financial performance with good organic growth for the year

· 5% increase in total revenue in Sterling to £564.9m4 (2013: £537.0m).

· 8% organic5 increase in revenue.

· 12% increase in operating profit in US$.

· 9% organic growth in Performance Materials, driven by strong performances in smartphones and mobile LTE/4G investment.

· 8% organic growth in Wireless Systems, driven by automotive/M2M applications.

· 5% increase in underlying profit before tax to £63.2m (2013: £60.1m) after increased investment in R&D and a £4m currency headwind.

· Full year dividend increased by 4%. Proposed final dividend per share of 8.23p (2013: 7.90p).

Delivering against our strategy for growth and creating value

· Successfully delivered on our strategy to diversify our customer base with 6 customers over $25m in revenues (2013: 5 customers) and 79 customers over $1m (2013: 70 customers).

· Six consecutive quarters of organic revenue growth.

· Innovation and customer mindshare underpinned by 10% increase in gross R&D investment to $81.9m (2013: $74.4m). Expanded production footprint with new factories in China, Vietnam and the United States and a new design centre in South Korea.

· Successful acquisition of Model Solution in South Korea, opening up new markets and customers.

David Lockwood, Chief Executive, commented: "Our consistent and disciplined strategy of investing for

growth and driving cultural change is transforming our business, with good revenue growth and stable profit margins. We have reported a number of successful strategic milestones this year through our focus on innovation, reliable fulfilment and speed to capture customer mindshare and deliver shareholder value. We have a clear strategy and operate in attractive growth markets. We have started 2015 with good momentum and believe that we are well placed for further growth over the year".

 

 

 

Enquiries:

Laird PLC

David Lockwood, Chief Executive

Jonathan Silver, Chief Financial Officer

Cynthia Alers, VP, Director Investor Relations

MHP

Reg Hoare

Tim Rowntree

 

Jamie Ricketts

Ollie Hoare

 

Tel: +44 (0)20 7468 4040

Tel: +44 (0)20 3128 8100

 

notes:

Laird is a global technology company focused on providing systems, components and solutions that protect electronics from electromagnetic interference and heat, and that enable connectivity in mission-critical wireless applications and antennae systems. We are a global leader in the field of innovative radio frequency ("RF") engineering.

 

An analyst presentation will be held today at 10.00 am at JP Morgan, 60 Victoria Embankment, London EC4Y 0JP. A live webcast of the presentation will be hosted on www.laird-plc.com. A replay of the webcast will also be available on our website for two weeks after the event.

 

1 Operating profit is stated before exceptional items, amortisation of acquired intangible assets, gain or loss on disposal of businesses and acquisition transaction costs.

2 Underlying profit before tax and underlying earnings per share are stated before exceptional items, amortisation of acquired intangible assets, deferred tax on acquired intangible assets, goodwill and US capitalised development costs, gain or loss on disposal of businesses, impact arising from the fair valuing of financial instruments and acquisition transaction costs.

3 Earnings per share is calculated on a weighted average number of shares of 266.9m (2013: 266.0m).

4 Sterling figures have been translated at $1.65/£, the average exchange rate for the year (2013: $1.56/£).

5 Organic revenue growth is calculated including the contribution from this year's acquisitions as if the acquisitions had been owned in the equivalent period in the prior year.

 

Performance Review

2014 was a successful year for our business, with 8% organic revenue growth in US$ and total revenue growth in sterling of 5%, reflecting currency headwinds but including the contribution from Model Solution. We have now achieved six consecutive quarters of growth, and this consistent performance was underpinned by new customer wins and closer partnerships with existing customers over the year. We are seeing the results of executing against our strategy, building a strong business with a clearly defined vision for capturing value for both our customers and investors. The investment in our people, facilities and R&D allowed us to meet strong demand from a range of customers, strengthening our strategic differentiation through innovation, reliable fulfilment and speed.

Our businesses performed well over the year, with Performance Materials growing 9% organically and benefiting from strong growth in smartphones and 4G/LTE infrastructure. Wireless Systems grew 8% organically, with strong growth in automotive telematics.

Operating margin was 12.6% (2013: 12.5%). As expected, operating profit was heavily weighted to the second half of the year, with the operating leverage from higher revenues and new investments coming on stream in the second half of the year. 

 

Capital investment supporting growth and Geographic expansion

Over the year, we expanded our production footprint with new factories in China, Vietnam and the United

States and opened a new design centre in South Korea. The Vietnam facility came on stream midway through 2014 and is already meeting customer demand. In Shanghai, we moved to an expanded facility to improve production efficiency, expand capacity and increase R&D capability to fulfil our order book commitments. In the United States, we moved our Wireless Automation and Control (WACS) operations to a new and larger facility in Warren Ohio.

 

innovation supporting increasing customer mindshare and diversification

We continue to invest in innovation and the development of new solutions for our customers, with 9% of revenues reinvested in our research and development. This significant investment enables us to be at the forefront of technological development, keep ahead of our competitors and win customer mindshare. We increased R&D spending by 10% to $81.9m, after a similar increase in 2013. This has resulted in a number of new customer wins as well as additional new projects from our existing customers.

 

The number of customers generating over $25m of revenues increased to six over the year, while customers generating over $1m increased to 79, achieving one of our strategic objectives and ensuring good diversification across our customer base. Equally, our commitment to reliable fulfilment and speed meant that we were able to meet strong demand from existing customers over the year.

 

We continue to develop our expertise in wireless connectivity, gaining new customers in automotive telematics and maintaining a leading market position in automotive antennae. The increasing electronic content per vehicle is contributing to our strong growth in this industry segment, as the concept of the connected car expands into mid-range models and the value of our content increases.

 

In rail, our software control and connectivity platform Tasverii™ Insight for Rail secured a new customer win in European rail connectivity software, increasing our total installations to over 5,000 worldwide. We anticipate extending this software platform to new industry sectors in the future, such as fleet asset management.

 

Acquisitions

 In April we acquired a 51% interest in Model Solution, a South Korean rapid prototyping and design company, for £20.5m. Model Solution has performed well since acquisition and meets our strategy of diversifying both our geographic reach and our customer base by supporting our expansion into the key South Korean market.

We have a well-defined and disciplined approach to acquisitions, choosing to develop organically, where possible, through product extension into new markets and gaining mindshare with existing customers. We continue to explore opportunities to accelerate entry into fast-growing market segments that build on our existing skill set and contribute new technologies to expand our product offering.

Board Changes

We welcome Mike Parker to the Laird Board as Senior Independent Director. Mike was appointed on 3 March 2015 and brings significant experience as a director of large listed companies with major international operations which will be an important asset as we grow. We would like to thank Paula Bell, chairman of the Audit Committee for additionally undertaking the role of Senior Independent Director for the previous year and a half.

 

We would also like to express our particular thanks to Jonathan Silver, who retires at the Annual General Meeting on 8 May 2015, after serving the company for 29 years, 21 as Chief Financial Officer. Jonathan has worked tirelessly for the company through many changes, and we wish him all the very best for the future.

 

Cultural change

Our investment in people, cultural change and improved skill sets under the "One Laird" banner has contributed to our success in winning new customers and has helped to increase collaboration across our businesses. We have made several senior appointments to improve operational execution and deliver increased differentiation across our product range. This investment in people and training has helped us improve customer appreciation of the value we contribute in innovation and design partnership. We thank all our employees for their enthusiasm and dedication to capturing value and customer mindshare.

 

Dividends

We remain committed to delivering shareholder value through organic growth and a sustainable dividend policy. After substantial increases in the dividend over the last three financial years, the Board is adopting a progressive dividend policy, increasing returns to shareholders and taking into account both the underlying profitability of the business and its cash requirements, allowing dividend cover to be rebuilt over time.

 

This year, the Board has declared a 2014 final dividend of 8.23 pence (2013: 7.90 pence), resulting in a 4% increase in the total full year dividend to 12.5 pence per share (2013: 12.0 pence). The Board's expectation is to increase dividends ahead of inflation over time, whilst taking into account underlying profitability, the cash requirements of the business and potential investment opportunities to drive future growth. The final dividend will be payable on 3 July 2015 to shareholders on the register on 5 June 2015.

 

Outlook

Over the past two years we have built a strong foundation for delivering sustainable growth in our business. Our strategy of diversifying our customer base has created a more robust earnings stream, and the continuing investment in developing integrated modules and systems is leading to new customer opportunities and collaboration across our businesses. The customer mindshare we are developing across a number of our leading customers will help us remain at the technological forefront in attractive growth markets.

All these factors give us confidence in our strategy and our vision. We continue to focus on delivering shareholder value by executing against this strategy. After a successful year in 2014, we have good momentum for further growth in 2015.

Operational review

Performance Materials

Over the year, organic revenue growth for the Performance Materials business in US$ was 8.7% to $604.0m (2013: $536.2m). Operating profit grew by 10.8% to $89.2m (2013: $80.5m), and operating margin was 14.8% (2013: 15.0%), reflecting the change in product mix over the year and the strong growth in smartphones. Total revenue grew by 12.6%, including the contribution from Model Solution.

In Sterling, total revenue grew by 6.8% to £366.1m (2013: £342.8m). Operating profit in sterling grew by 5.0% to £54.1m (2013: £51.5m).

Revenue growth was driven by strong performances in smartphones, mobile LTE/4G infrastructure and automotive applications. Revenue from gaming consoles was weaker after a particularly strong performance in the previous year. Tablet revenues were lower due to reduced share and content, as well as the loss of a contract by one of our customers who itself was a tablet supplier.

In April 2014, we acquired a 51% interest in Model Solution, which has performed well since acquisition and provided entry into new market segments. Over the year we opened a new factory in Vietnam and a design centre in Seoul to provide additional capacity and design expertise which resulted in a number of new projects and increasing market share with a leading smartphone customer.

We launched 24 new products and applications in 2014 which resulted in numerous design wins, including the emerging area of wireless charging and NFC applications in the automotive and medical segments. Our products also gave us entry into new markets such as safety sensors. We continue to enhance our intellectual property portfolio with an increase in patents issued in 2014.

The ever-increasing demand for more portable and more powerful electronics and the strong growth in connected devices creates numerous challenges for our customers who rely on our expertise to create innovative solutions tailored to their needs. Our customers include global industry leaders in our target market segments, including smartphones, consumer electronics, automotive and industrial applications.

Wireless Systems

Over the year, organic revenue for Wireless Systems increased by 8.0% to $328.0m (2013: $303.6m). Operating profit grew by 14.1% to $40.5m (2013:$35.5m), and operating margin improved to 12.3% (2013: 11.7%).

In Sterling, total revenue grew by 2.4% to £198.8m (2013: £194.2m), reflecting currency headwinds. Operating profit grew by 7.9% to £24.5m (2013: £22.7m).

Revenue grew across all Wireless Systems businesses, and, in particular, was driven by a strong performance in the automotive segment. Our Telematics/M2M business also invested in an expanded facility in Shanghai to fulfil its growing order book. The opening of our Brazil facility, scheduled for Q2 2015, will enhance our ability to service telematics customers in South America.

Our M2M applications for medical and Wi-Fi have generated a strong pipeline of projects, and the recently refreshed Bluetooth product range. We also devised a comprehensive Bluetooth solution for a global automotive original equipment manufacturer. Tasverii™ Insight for Rail, our WACS software control platform, was well received by customers, and won a new European rail contract which will go into production in 2015. This brings the global number of connected industrial and rail devices to over 5,000. Our WACS business also moved to an expanded and improved factory in Warren Ohio over the year.

In our infrastructure antenna business, the WLAN market continued to demonstrate strength, with growth being driven by high-density applications such as stadiums. The public safety sector continued to be slow, despite our good performance against the competition. Collaboration between engineering teams across our Wireless Systems businesses together with our thermal business resulted in the successful Range Amplified MultiPoint (RAMP) Bridge project this year. RAMP Bridge is a rugged, outdoor, long-range wireless bridge solution for hospitality, digital signage and other markets which we won through our product's superior throughput and range and our ability to support them as a long-time partner.

Financial Review

Segments

In 2014, Laird had two segments; Performance Materials and Wireless Systems.

Revenue 

In Sterling, revenue increased by 5% from £537.0m in 2013 to £564.9m in 2014. However, with over 70% of our revenue in US$ and given that, on average, the US$ was weaker year-on-year, the underlying performance of the business was in fact much stronger. US$ is a better measure of the business's performance and in US$ the revenue increase was 11%. In US$, Performance Materials revenues were 13% higher and Wireless Systems revenues were up 8%. The table below shows revenue for each segment in US$ together with the incremental revenue contribution from acquisitions made part way through 2014.

Revenue

Performance Materials

$m

Wireless Systems

$m

Total

$m

2013

536.2

303.6

839.8

2014 net of acquisitions

575.0

328.0

903.0

Acquisition

29.0

-

29.0

Total for 2014

604.0

328.0

932.0

 

Revenue on an organic basis was up 8% and is defined as the increase or decrease in revenue, year-on-year, with the base revenue for the prior year including revenue from the newly acquired Model Solution as if Laird had owned Model Solution for the same period in the prior year.

Segmental revenue is also disclosed in note 3.

Revenue from the largest customer, including revenue invoiced indirectly through its suppliers, amounted to 18% of revenue (2013: 18%). The top five customers accounted for 35% of revenue (including revenue invoiced indirectly through their suppliers) in 2014 (2014: 34%).

Underlying operating profit/operating margin

The table that follows shows underlying operating profit for the business segments in US$ for 2014 and the comparative data for 2013. The net operating margin was 12.6% (2013: 12.5%).

Revenue

Performance Materials

$m

Wireless Systems

$m

Unallocated

Total

$m

2013

Operating profit

80.5

35.5

(11.0)

105.0

Operating margin

15.0%

11.7%

(1.3%)

12.5%

2014

Operating profit

89.2

40.5

(12.3)

117.4

Operating margin

14.8%

12.3%

(1.3%)

12.6%

 

Operating margin for Performance Materials was slightly lower at 14.8% in 2014 (2013: 15.0%) largely due to changes in product mix with strong growth in revenue for smartphones and a reduction in revenue for gaming following the product launches in 2013. For Wireless Systems, operating margin was up year-on-year to 12.3% (2013: 11.7%).

The table below provides further analysis in US$ of the underlying operating profit. The gross profit percentage of 40.3% is 0.5% lower than in 2013, largely due to changes in product mix in Performance Materials.

Performance Materials and Wireless Systems

 

2014

$m

2013

$m

Revenue

932.0

839.8

Cost of sales

(556.7)

(496.9)

Gross profit

375.3

342.9

Gross margin %

40.3%

40.8%

SG&A

(189.3)

(176.0)

Gross R&D

(81.9)

(74.4)

Net capitalised development

13.3

12.5

Operating profit

117.4

105.0

 

R&D expenditure has increased by 10% to $81.9m. Much of the increase in R&D is in Wireless Systems which typically has design cycles beyond one year and longer product lives than Performance Materials. A proportion of this investment has been capitalised and typically will be amortised over a three to four year period and matched against the revenue benefit.

Model Solution was acquired in 2014. $0.2m of the R&D increase and $3.6m of the indirect overhead increase is due to the inclusion of a part year of this acquisition.

Underlying operating profit increased by 12% in 2014. The bar chart below is a high level profit bridge of the change in underlying operating profit change from 2013 to 2014. The impact of the Model Solution acquisition has been broken out in order to provide a better understanding of the changes in the base business.

The increase in gross margin of $24.9m arises from the volume benefit from the organic revenue increase offset in part by a reduction in average gross margins largely due to changes in product mix. The margin increase has been partly offset by the $6.5m increased investment in net R&D (gross R&D less net capitalised development) and the $9.7m increase in indirect overheads. The acquisition of Model Solution contributed $3.7m to the result.

Statutory profit

Profit before tax from continuing operations was £48.1m (2013: £43.2m). Statutory profit after tax increased by 63% to £50.2m in 2014 from £30.8m in 2013. £14.7m of the improvement comes from moving from a tax charge of £12.6m in 2013 to a tax credit of £2.1m in 2014. 2014 includes an exceptional deferred tax credit of £20.1m as a result of the recognition of US tax losses.

Underlying profit and taxation

Underlying profit before tax in the year was £63.2m (2013: £60.1m). Underlying profit is defined as profit before tax, exceptional items, amortisation of acquired intangible assets, goodwill and US capitalised development costs, the gain or loss on sale of businesses, the impact arising from the fair valuing of financial instruments, and acquisition transaction costs, as set out in note 14.

 

The underlying tax charge on total underlying profit before tax is equivalent to an average tax rate of 18.4% (2013: 17.5%). Profits in the USA continue to be sheltered by amortised goodwill deductions resulting from acquisitions and profits in the Czech Republic are sheltered by incentives. Laird's tax payable largely arises in China and Germany. During the year certainty was achieved over the future availability of tax losses in the US. This exceptional US loss recognition has resulted in a deferred tax credit of £20.1m. 

 

Exceptional items

There was a net exceptional credit of £0.7m in the year. There was an exceptional credit of £5.4m in respect of the Nextreme development project largely arising from a reassessment of the potential earnout. This was offset in part by a £3.6m provision for patents litigation costs and also offset in part by acquisition transaction costs.

 

Finance costs

Finance costs, excluding a loss on the fair valuing of financial instruments of £2.5m (2013: £1.3m profit) were £8.0m, compared to £7.1m in 2013.

 

Underlying earnings

Continuing underlying basic earnings per share were 19.1p (2013: 18.6p). Underlying earnings are based on underlying profit less underlying tax and exclude deferred tax on acquired intangible assets, goodwill and US capitalised development costs. The average number of shares in issue throughout 2014 was 266.9m (2013: 266.0m).

Cash flow

The table below provides a further analysis of cash flow to complement the notes to the financial statements.

Analysis of cash flow

2014

£m

2014

£m

2013

£m

Vietnam* investment

Base

business

Continuing operations

Operating profit

-

71.2

67.2

Depreciation

-

16.1

14.9

Amortisation of capitalised development costs

-

4.8

3.6

Share based payments

-

1.8

1.4

-

93.9

87.1

Increase in working capital

-

(9.8)

(19.0)

Capitalised development costs

-

(12.9)

(11.6)

Capital expenditure less disposals

(4.0)

(18.5)

(12.8)

Operating cash flow

(4.0)

52.7

43.7

Total operating cash flow

48.7

43.7

Finance costs (net)

(7.6)

(7.1)

Taxation

(13.0)

(13.0)

Trading cash flow surplus

28.1

23.6

Dividends

(32.6)

(28.6)

Trading cash flow after dividends

(4.5)

(5.0)

Acquisitions/disposals

(27.0)

2.6

Exceptional costs

(9.1)

(3.2)

Share issues

0.5

0.3

Purchase of treasury shares

(1.1)

-

Movement in current financial assets

(1.7)

-

Exchange translation movement

(7.1)

2.6

Increase in net borrowings

(50.0)

(2.7)

*includes South Korean design centre investment.

Cash conversion (operating cash flow as a proportion of operating profit) for continuing operations in 2014 was 74% (excluding a £4m investment in the new business in Vietnam and in the South Korean design centre) compared to 65% in 2013.

Including the investment in a new production facility in Vietnam, capital expenditure increased by 76% in 2014. Other major projects completed during the year included the transfer of Telematics/M2M Shanghai plant to new and expanded facility to be able to meet its order commitments going forward and the transfer of the WACS operation in North America to a new and expanded facility.

During the year, £26.7m was incurred on acquisitions, including £6.2m of net debt acquired. Much of the exceptional cash outflow was in respect for costs committed and provided for in 2013 but incurred in 2014.

Treasury policies

Laird has a centralised Treasury function, the objectives of which are to monitor and manage the financial risks of the Group and to ensure that sufficient liquidity is available to meet the requirements of the business. Group Treasury is not intended to be a profit centre and operates within a framework of policies and procedures.

Laird's Treasury uses derivative financial instruments to assist in the management of foreign exchange and interest rate risk, principally forward foreign exchange contracts and interest rate swaps. All hedging is carried out centrally and speculative trading is specifically prohibited by Group Treasury policy.

Interest rate risk

Laird is exposed to interest rate risk as it holds borrowings on both a fixed and floating basis. Our policy for this risk is to optimise the mix of fixed and floating rate borrowings using interest rate swaps and forward rate agreements to manage Laird's finance costs.

Credit and counterparty risk

Our policy on counterparty risk management is to place cash deposits and other financial instruments with its relationship banks, all of which also provide credit facilities to Laird. The level of exposure to each bank is continually monitored. As at 31 December 2014, all cash and short-term deposits had a maturity of less than three months.

 

Foreign exchange management

We aim to minimise our exposures to US$ transactional currency exposures by matching local currency income with local currency costs. Laird aims to forward cover at least 75% of the unmatched cash flows on a quarterly basis. Foreign currency borrowings are used partially to hedge the currencies of the Group's principal assets and cash flows. Where foreign currency borrowings are in the same currency as investment in overseas assets they are treated as a hedge of the net investment.

Net borrowings and debt facilities

Net borrowings were £159.5m (2013: £109.5m). A cornerstone of our financial planning is to ensure that it maintains committed loan finance which provides sufficient headroom above expected borrowing requirements and has a significant proportion with terms that exceed one year. In 2014, we extended and increased our committed bilateral revolving credit facilities to £250m. These will not expire until 2019. In addition, we have $43m (£28m) of US Dollar Private Placement loan notes outstanding, which have remaining terms of two years and which were issued in 2004. In 2014, we entered into a further Private Placement note agreement comprising $13m of six year notes and $92m and €15m of seven year notes.

Covenants

A key consideration for financial planning is to maintain sufficient headroom between borrowings and the ceiling set by the covenants. Our bank facilities and US Private Placement loan notes contain two principal financial covenants; net debt/EBITDA (earnings before exceptional items, interest, tax, depreciation and amortisation), and interest cover. For the year ended 31 December 2014, net borrowings were 1.6 times EBITDA, 46% of the maximum permitted of 3.5 times. Interest cover was 9.7 times against the minimum requirement of 3.0 times. Thus, there was considerable financial headroom. The expected headroom is routinely estimated against the covenants and the sensitivity to a number of alternative scenarios is tested to ensure ongoing compliance. The Group does not anticipate approaching its covenant limits in the foreseeable future.

Currencies in 2014

Local currency exposures are balanced where possible but the Group operates a global business and this creates currency imbalances where operating and procurement costs may not be able to be matched with revenues in local currencies.

In 2014, over 70% of revenues were negotiated in US$. With under 50% of the cost base in US$, there was a large US$ surplus. Over 10% of revenues were negotiated in both Renminbi and in Euros. In most currencies (other than US$ and Euro), costs exceed revenues, the most significant being the Renminbi (RMB) which accounts for over 30% of our cost base. This imbalance can lead to an adverse impact, in so far as the strengthening of the RMB may not be fully recovered in US$ selling prices.

In addition, there is a translation impact in converting profits into the Group's reporting currency (Sterling); each US$0.01 appreciation against Sterling approximates to an annual increase in operating profit of £0.45m. In 2014, on average through the year the US$ was weaker against Sterling than in 2013 and this reduced profits on translation by £4m. The majority of the Group's assets are held overseas and these are hedged in part by foreign currency loans.

Pensions

There are approximately 250 employees who are active members of defined benefit plans and approximately 1,400 deferred and current pensioners. There is an overall defined benefit pension scheme deficit under IAS 19 (Revised 2011) of £1.7m at 31 December 2014 which is more than accounted for by the unfunded schemes of £6.9m as the funded schemes are in surplus. At 31 December 2013, there was an overall deficit of £3.7m. The principal driver of the year-on-year reduction in the deficit was an increase in the asset values which was offset in part by a decrease in the discount rate used at December 2014 from 4.4% in 2013 to 3.6%.

Shareholders' funds

Equity attributable to owners of the parent company at the 2014 year end were £441.4m (2013: £436.1m). The reconciliation is set out in the Group statement of changes in equity.

Return on capital employed

Return on capital employed (underlying profit before interest and tax as a proportion of average shareholders' funds plus net borrowings during the year) was 12.7% in 2014 compared to 12.0% in 2013.

 

 

Statement of directors' responsibilities

 

The following statements are extracted from the Annual Report and Accounts 2014 and are repeated here for the purposes of compliance with DTR 6.3.5. These statements relate solely to the Annual Report and Accounts 2014 and are not connected to the extracted information set out in this announcement or the Preliminary Announcement.

 

Statement of directors' responsibilities in relation to the consolidated financial statements

 

Each of the directors, whose names and functions are listed in the Annual Report and Accounts 2014, confirm that, to the best of each person's knowledge and belief:

 

· the Annual Report and Accounts, taken as a whole, are fair, balanced and understandable and that it provides the information necessary for shareholders to assess the Group's and the Company's performance, business model and strategy;

 

· the financial statements, prepared in accordance with IFRSs as adopted by the European Union, give a true and fair view of the assets, liabilities, financial position and profit of the Group; and

 

· the Strategic Report and the Directors' Report contained in the Annual Report include a fair review of the development and performance of the business and the position of the Group, together with a description of the principal risks and uncertainties that they face.

 

Statement of the directors' responsibilities in relation to the Company's financial statements

 

Each of the directors, whose names and functions are listed in the Annual Report and Accounts 2014, confirm that, to the best of each person's knowledge and belief:

 

· the financial statements, prepared in accordance with United Kingdom Generally Accepted Accounting Practice, give a true and fair view of the assets, liabilities, financial position and profit of the Company; and

 

· the Strategic Report and the Directors' Report contained in the Annual Report include a fair review of the development and performance of the business and the position of the Company, together with a description of the principal risks and uncertainties that they face.

 

 

By order of the Board

 

David Lockwood, OBE Jonathan Silver

Chief Executive Chief Financial Officer

 

2 March 2015

 

 

 

 

 

 

 

Group income statement

for the year ended 31 December 2014

 

2014

2013

£m

£m

Note

Continuing operations

3

Revenue

Performance Materials

366.1

342.8

Wireless Systems

198.8

194.2

564.9

537.0

Operating profit before amortisation of acquired intangible assets and exceptional items

 

71.2

 

67.2

Amortisation of acquired intangible assets

(13.3)

(13.6)

5

Exceptional items

0.7

(4.6)

4

Operating profit

58.6

49.0

Finance revenue

0.5

0.8

Finance costs

(8.5)

(8.0)

Financial instruments - fair value adjustments

(2.5)

1.3

Other net finance revenue - pension

-

0.1

Profit before tax from continuing operations

48.1

43.2

Taxation

2.1

(12.6)

Profit from continuing operations

50.2

30.6

Discontinued operations

6

Profit from discontinued operations

-

0.2

Profit for the year

50.2

30.8

Attributable to:

Equity shareholders of the parent company

50.1

30.8

Non-controlling interests

0.1

-

50.2

30.8

7

Basic on profit for the year from continuing operations*

18.8p

11.5p

7

Diluted on profit for the year from continuing operations*

18.6p

11.4p

7

Basic on profit for the year*

18.8p

11.6p

7

Diluted on profit for the year*

18.6p

11.5p

 

8

Underlying profit before tax**

Continuing*

63.2

60.1

Underlying basic earnings per share**

Basic from continuing operations*

19.1p

18.6p

Diluted from continuing operations*

18.9p

18.4p

 

 

* attributable to equity shareholders of the parent company

** before amortisation of acquired intangible assets, exceptional items, deferred tax on the amortisation of acquired intangible assets, goodwill and US capitalised development costs, the gain or loss on disposal of businesses, the impact arising from the fair valuing of financial instruments and acquisition transaction costs

 

 

 

 

 

Group statement of comprehensive income

for the year ended 31 December 2014

 

2014

2013

£m

£m

Note

Profit for the year

50.2

30.8

Items that will not be reclassified subsequently to

profit or loss:

12

Net re-measurement gains / (losses) on retirement benefit obligations

 

2.8

(2.5)

Items that may be reclassified subsequently to

profit or loss:

Exchange differences on retranslation of overseas net investments

26.0

(8.7)

Exchange differences on net investment hedges

(8.7)

2.5

17.3

(6.2)

Other comprehensive income / (loss) for the year

20.1

(8.7)

 

Total comprehensive income for the year

70.3

22.1

 

Attributable to:

Equity shareholders of the parent company

70.0

22.1

Non-controlling interests

0.3

-

 70.3

22.1

 

 

 

 

Group statement of changes in equity

for the year ended 31 December 2014

 

Attributable to equity shareholders of the parent company

Equity

Non-

share

Share

Retained

Translation

Treasury

Other

Controlling

capital

premium

earnings

reserve

shares

Reserve

Total

Interests

Total

Note

£m

£m

£m

£m

£m

£m

£m

£m

£m

for the year ended 31 December 2013

At 1 January 2013

75.2

271.0

8.1

90.9

(4.3)

-

440.9

-

440.9

Profit for the year

-

-

30.8

-

-

-

30.8

-

30.8

Other comprehensive loss

-

-

(2.5)

(6.2)

-

-

(8.7)

-

(8.7)

Total comprehensive income/(loss)

-

-

28.3

(6.2)

-

-

22.1

-

22.1

Exercise of share options

0.1

0.2

-

-

-

-

0.3

-

0.3

Share based payments

-

-

1.4

-

-

-

1.4

-

1.4

Vesting of LTIPs/Restricted shares

-

-

(1.9)

-

1.9

-

-

-

-

9

Dividends paid

-

-

(28.6)

-

-

-

(28.6)

-

(28.6)

At 31 December 2013

75.3

271.2

7.3

84.7

(2.4)

-

436.1

-

436.1

 

for the year ended 31 December 2014

At 1 January 2014

75.3

271.2

7.3

84.7

(2.4)

-

436.1

-

436.1

Profit for the year

-

-

50.1

-

-

-

50.1

0.1

50.2

Other comprehensive income

-

-

2.9

17.0

-

-

19.9

0.2

20.1

Total comprehensive income

-

-

53.0

17.0

-

-

70.0

0.3

70.3

Exercise of share options

-

0.5

-

-

-

-

0.5

-

0.5

Share based payments

-

-

1.8

-

-

-

1.8

-

1.8

Treasury shares

-

-

-

-

(1.1)

-

(1.1)

-

(1.1)

Vesting of LTIPs/Restricted shares

-

-

(1.8)

-

1.8

-

-

-

-

Fair value of put option on acquisition

 

-

 

-

 

-

 

-

 

-

 

(33.3)

 

(33.3)

 

-

 

(33.3)

Non-controlling interests on acquisition

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

8.4

 

8.4

9

Dividends paid

-

-

(32.6)

-

-

-

(32.6)

-

(32.6)

At 31 December 2014

75.3

271.7

27.7

101.7

(1.7)

(33.3)

441.4

8.7

450.1

Group statement of financial position

as at 31 December 2014

 

2014

2013

Note

£m

£m

Assets

Non-current assets

Property, plant and equipment

91.9

69.0

Intangible assets

556.2

513.9

Deferred tax assets

4.1

6.3

Derivative financial instruments

1.1

-

12

Retirement benefit assets

8.9

4.8

Other non-current assets

1.0

0.6

663.2

594.6

Current assets

Inventories

60.2

53.8

Trade and other receivables

146.2

123.7

Income tax receivable

1.0

0.5

Derivative financial instruments

-

1.9

Assets held for sale

0.5

-

Cash and cash equivalents

64.0

51.5

271.9

231.4

Liabilities

Current liabilities

Borrowings

(0.8)

(58.6)

Derivative financial instruments

(0.6)

-

Trade and other payables

(111.5)

(101.7)

Current tax liabilities

(2.6)

(6.9)

Provisions

(1.8)

(1.5)

(117.3)

(168.7)

Net current assets

154.6

62.7

Non-current liabilities

Borrowings

(222.7)

(102.4)

Derivative financial instruments

(32.6)

-

Income tax payable

(23.6)

(20.3)

Deferred tax liabilities

(69.6)

(76.5)

12

Retirement benefit obligations

(10.6)

(8.5)

Other non-current liabilities

(1.6)

(8.3)

Provisions

(7.0)

(5.2)

(367.7)

(221.2)

Net assets

450.1

436.1

Capital and reserves

Equity share capital

75.3

75.3

Share premium

271.7

271.2

Retained earnings

27.7

7.3

Translation reserve

101.7

84.7

Treasury shares

(1.7)

(2.4)

Other reserves

(33.3)

-

Equity attributable to owners of the parent company

441.4

436.1

Non-controlling interests

8.7

-

Equity

450.1

436.1

 

The accounts were approved by the Board of Directors on 2 March 2015 and were signed on its behalf by:

D C LOCKWOOD

J C SILVER

Directors

 

Group cash flow statement

for the year ended 31 December 2014

 

2014

2013

Note

£m

£m

11

Cash flows from operating activities

Cash generated from operations

73.3

64.9

Tax paid

(13.0)

(13.0)

Net cash flows from operating activities

60.3

51.9

Cash flow from investing activities

Interest received

0.5

0.8

11

Acquisition of businesses (net of cash acquired)

(19.0)

0.1

Purchase of property, plant and equipment

(22.5)

(13.1)

Purchase of intangible assets (internally developed)

(12.9)

(11.6)

11

Net (outflow) / inflow from sale of businesses

(0.3)

2.8

Proceeds from sales of property, plant and equipment

-

0.3

Decrease in current financial assets

1.7

-

Net cash flows from investing activities

(52.5)

(20.7)

Cash flows from financing activities

Interest and other finance costs paid

(8.1)

(7.9)

Net proceeds from issue of ordinary share capital

0.5

0.3

Purchase of treasury shares

(1.1)

-

Increase / (decrease) in borrowings

44.2

(12.3)

Dividends paid to equity shareholders of parent

(32.6)

(28.6)

Net cash flows from financing activities

2.9

(48.5)

Effects of movements in foreign exchange rates

1.8

0.1

Increase / (decrease) in cash and cash equivalents for the year

12.5

(17.2)

11

Cash and cash equivalents at 1 January

51.5

68.7

11

Cash and cash equivalents at 31 December

64.0

51.5

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

 

1. Corporate information

Laird PLC (the Company) is a limited company incorporated and domiciled in the United Kingdom whose shares are publicly traded. The principle activities of the Company and its subsidiaries (the Group) are described in note 3.

 

The consolidated financial statements of the Group for the year ended 31 December 2014 were authorised for issue in accordance with a resolution of the directors on 2 March 2015.

 

2. Basis of preparation

 

(a) The directors consider that the Group has adequate resources to continue in operational existence for the foreseeable future and that it is therefore appropriate to adopt the going concern basis in preparing its financial statements.

 

(b) The consolidated financial statements of the Group have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union. The consolidated financial statements have been prepared in accordance with the accounting policies followed in the preparation of the Group's annual consolidated financial statements for the year ended 31 December 2014.

 

The financial information set out in this document does not constitute the Group's statutory accounts for the year ended 31 December 2014 or 31 December 2013. The annual report and financial statements for the year ended 31 December 2014 were approved by the Board of Directors on 2 March 2015 along with this preliminary announcement, but have not yet been delivered to the Registrar of Companies. The auditor's report on the statutory accounts for the year ended 31 December 2014 was unqualified and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006. Statutory accounts for the year ended 31 December 2013 have been delivered to the Registrar of Companies. The auditor's report on the statutory accounts for the year ended 31 December 2013 was unqualified and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

The 2014 annual report and financial statements, together with details of the Annual General Meeting, will be despatched to shareholders on 26 March 2015. The Annual General Meeting will take place at 8 May 2015.

 

Jurisdictions and judgements are applied in deciding the level of provisions for income taxes. To the extent that the final outcome differs from the tax that has been provided, adjustments will be made to provisions held in the period the determination is made. Put and call options in respect of non-controlling interests in subsidiaries are stated at their fair value at each balance sheet date with changes being taken through the income statement.

 

The Directors continue to adopt the going concern basis for accounting in preparing the annual financial statements. The Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future.

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

3 Segmental analysis

 

The reportable segments for continuing operations (as defined by IFRS 8) are as follows:

 

· Performance Materials - designs and supplies a range of EMI shielding materials, thermal management

Solutions, signal integrity products to a wide variety of electronic devices and prototypes; and

 

· Wireless Systems - designs and supplies a range of high specification wireless antennae, and machine-

to-machine ("M2M") wireless modules for a number of markets including infrastructure and automotive

markets.

 

 

Performance

Wireless

Materials

Systems

Total

 

2014

2013

2014

2013

2014

2013

£m

£m

£m

£m

£m

£m

Continuing operations

Revenue from customers

366.1

342.8

198.8

194.2

564.9

537.0

Segment profit before:

54.1

51.5

24.5

22.7

78.6

74.2

Amortisation of acquired intangible assets

(5.5)

(4.9)

(7.8)

(8.7)

(13.3)

(13.6)

Exceptional items

(1.5)

(0.6)

(3.6)

(5.4)

(5.1)

(6.0)

47.1

46.0

13.1

8.6

60.2

54.6

Unallocated costs

(7.4)

(7.0)

Unallocated exceptional items

5.8

1.4

Operating profit

58.6

49.0

Finance revenue

0.5

0.8

Finance costs

(8.5)

(8.0)

Financial instruments - fair value adjustments

(2.5)

1.3

Other net finance revenue - pension

-

0.1

Profit before tax

48.1

43.2

Taxation

2.1

(12.6)

 

Profit from continuing operations

 

50.2

 

30.6

Discontinued operations

Exceptional items

-

0.2

Operating profit

-

0.2

Taxation

-

(0.4)

Loss from discontinued operations

-

(0.2)

Profit before tax on disposal of businesses:

Profit before tax on prior year disposals*

-

0.4

 

Profit from discontinued operations

 

 

 

-

 

0.2

 

Profit for the year

 

50.2

 

30.8

 

 

The Group did not have any inter-segment revenue in 2014 and 2013.

 

Revenue from one customer of the Performance Materials division and Wireless Systems division represents approximately £83.3m (2013, £84.9m) of the Group's total revenues.

 

Unallocated costs are central costs related to managing the parent company.

 

\* These relate to other business segments disposed of in years before 2013

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

3 Segmental analysis (continued)

 

 

Performance

Wireless

Materials

Systems

Total

2014

2013

2014

2013

2014

2013

£m

£m

£m

£m

£m

£m

Segment assets

547.5

478.5

358.2

324.5

905.7

803.0

Unallocated assets

-

-

-

-

29.4

23.0

Total assets

547.5

478.5

358.2

324.5

935.1

826.0

Segment liabilities

75.5

71.7

36.0

34.1

111.5

105.8

Unallocated liabilities

 - borrowings

-

-

-

-

223.5

161.0

 - other (see below)

-

-

-

-

150.1

123.1

Total liabilities

75.5

71.7

36.0

34.1

485.1

389.9

Other segment items

Capital additions

17.0

12.0

18.6

12.4

35.6

24.4

Acquisition of businesses

41.7

13.0

-

-

41.7

13.0

Total additions

58.7

25.0

18.6

12.4

77.3

37.4

Depreciation

13.4

12.3

2.7

2.6

16.1

14.9

Amortisation / write downs

of intangible assets

 

6.6

 

6.4

 

11.5

 

11.0

 

18.1

 

17.4

 

 

Unallocated assets in the above table include cash and cash equivalents, retirement benefits and other debtors.

 

Unallocated liabilities - other in the above table include liabilities for current tax, deferred tax, retirement benefits, dividends, provisions and other creditors.

 

 

4 Operating profit before finance costs and tax  

2014

2013

£m

£m

Continuing operations

Revenue

564.9

537.0

Cost of sales

(337.4)

(317.8)

Gross profit

227.5

219.2

Selling, administration and other expenses

(127.3)

(130.6)

Research and development expenditure (net)

(41.6)

(39.6)

Operating profit before finance costs and tax

58.6

49.0

 

Note

(a) Included in selling, administration and other expenses are £0.7m (2013, £4.6m) of exceptional items as described in note 7 to the financial statements and £13.3m (2013, £13.6m) of amortisation relating to acquired intangible assets.

 (b) Included in research and development expenditure is £4.8m (2013, £3.6m) of amortisation in respect of capitalised development costs.

 (c) Cost of inventories recognised as an expense within cost of sales was £226.4m (2013, £215.2m).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

4 Operating profit before finance costs and tax  (continued)

 

 

 

2014

2014

2013

2013

Continuing

operations

Discontinued operations

Continuing

operations

Discontinued operations

£m

£m

£m

£m

Operating profit for the year is stated after charging the following items:

Staff costs

124.1

-

117.1

-

Exceptional items

Patents litigation

3.6

-

-

-

Business acquisition transaction costs

1.7

-

0.6

-

Capitalised development costs write downs

1.2

-

0.2

-

Buyout of Manufacturing Representative agreement

-

-

5.0

-

Restructuring costs

-

-

0.6

-

Other restructuring costs / (credits)

0.5

-

2.9

(0.2)

Acquisition contingent consideration reduction

(6.9)

-

(4.7)

-

Change in valuation of put and call options in respect of Model Solution

 

(0.8)

 

-

 

-

 

-

(0.7)

-

4.6

(0.2)

Research and development expenditure

Incurred

49.7

-

47.6

-

Capitalised

(12.9)

-

(11.6)

-

Depreciation and amortisation

Property, plant and equipment

16.1

-

14.9

-

Capitalised development costs

4.8

-

3.6

-

Acquired intangible assets

13.3

-

13.6

-

Operating lease rentals

Hire of plant and machinery

1.4

-

0.8

-

Other

8.1

-

7.2

-

Auditor's remuneration *

Audit fees

- Audit of financial statements

0.4

-

0.4

-

- Audit of subsidiaries

0.7

-

0.7

-

Total audit fees

1.1

-

1.1

-

Tax fees

- Compliance services

0.2

-

0.5

-

- Bilateral Advance Pricing Agreement US-China

0.6

-

0.4

-

- Advisory services

0.3

-

0.2

-

Total non-audit services

1.1

-

1.1

-

 

* Total fees paid to the auditor were £2.2m (2013, £2.2m).

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

5 Exceptional items

 

2014

2013

£m

£m

Continuing operations:

Performance Materials

Capitalised development costs write downs

(1.2)

-

Other restructuring costs

(0.3)

(0.6)

(1.5)

(0.6)

Wireless Systems

Patents litigation

(3.6)

-

Buyout of a Manufacturing Representative agreement

-

(5.0)

Capitalised development costs write downs

-

(0.2)

Other restructuring costs

-

(0.2)

(3.6)

(5.4)

Unallocated (costs) / credits

Business acquisition transaction costs

(1.7)

(0.6)

Change in valuation of put and call options in respect of Model Solution

0.8

-

Acquisition contingent consideration reduction

6.9

4.7

Other restructuring costs

(0.2)

(2.7)

5.8

1.4

0.7

(4.6)

Discontinued operations:

Other restructuring credits

-

0.2

Net credit / (charge)

0.7

(4.4)

 

 Note

 

(a) The write down of capitalised development costs of £1.2m in 2014 to their recoverable amount is as a result of a reduction in future expected revenues from the Nextreme development project which was acquired in 2013.

(b) A patent lawsuit has been filed against Laird in 2014 which is being defended vigorously. Legal costs of £3.6m have been charged in 2014 (2013, £nil) to cover the estimated total defence costs.

(c) The total cash outlay for exceptional costs in 2014 was £9.1m (2013, £3.2m).

(d) The tax effect on exceptional items in 2014 is a £2.6m tax charge (2013, £0.7m tax credit).

(e) Restructuring costs include redundancy costs of £0.4m (2013, £1.7m) and site rationalisation and closure costs of £0.1m (2013, £1.6m).

(f) Discontinued operations in 2013 comprise the Handset Antennae business.

(g) The changes in valuation of put and call options in respect of Model Solution included a £0.7m gain (2013, £nil) on a put option and a £0.1m gain (2013, £nil) on a call option.

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

 

6 Discontinued operations

2014

2013

£m

£m

Results from discontinued operations:

Revenue from customers

-

-

Operating profit before:

-

-

Exceptional items (see note 5)

-

0.2

Taxation

-

(0.4)

Loss after tax from discontinued operations

-

(0.2)

 

Profit on disposal of businesses:

Profit before transfer from translation reserve

-

-

Transfer from translation reserve

-

-

Profit on current year disposals

-

-

Profit on prior year disposals

-

0.4

Taxation

-

-

Profit after tax on disposals

-

0.4

 

Profit from discontinued operations

-

0.2

 

Discontinued operations in 2013 comprise the Handset Antennae business. 

 

7  Earnings per share

 

The calculation of basic and diluted earnings per share is based on the profit for the year divided by the daily average of the number of shares in issue during the year. Diluted earnings per share is based on the same profit but with the number of shares increased to reflect the daily average effect of relevant share options granted but not yet exercised where performance conditions have been met and shares contingently issuable.

 

2014

2013

£m

£m

Profit

Profit after tax from continuing operations

50.2

30.6

Profit from discontinued operations

-

0.2

Profit for the year

50.2

30.8

Number

Number

of shares

of shares

 (m)

 (m)

Weighted average shares

Basic weighted average shares

266.9

266.0

Options

2.6

2.8

Diluted weighted average shares

269.5

268.8

Pence

Pence

Earnings per share*

Basic from continuing operations

18.8

11.5

Diluted from continuing operations

18.6

11.4

Basic from discontinued operations

-

0.1

Diluted from discontinued operations

-

0.1

Basic on profit for the year

18.8

11.6

Diluted on profit for the year

18.6

11.5

 

* attributable to equity shareholders of the parent company

 

Notes to the financial statements

for the year ended 31 December 2014

 

8 Underlying results

 

Underlying profit and earnings per share are shown as the Board considers them to be relevant guides to the performance of the Group. The tax charge for the year is equivalent to 18.4% (2013, 17.5%) of underlying profit before tax.

 

Underlying tax is stated before exceptional items, deferred tax on the amortisation of acquired intangible assets, goodwill and US capitalised development costs, the gain or loss on disposal of businesses, the impact arising from

the fair valuing of financial instruments and acquisition costs. The deferred tax impact of short-term losses and current tax on the amortisation of acquired intangible assets and goodwill are included in the calculation of underlying tax.

 

2014

2013

£m

£m

Profit

Continuing profit before amortisation of acquired intangible assets and exceptional items

71.2

67.2

Finance revenue

0.5

0.8

Finance costs

(8.5)

(8.0)

Other finance revenue - pension

-

0.1

Continuing underlying profit before tax

63.2

60.1

Tax

The underlying tax charge is calculated as follows:

Underlying tax on continuing operations

11.6

10.5

Continuing underlying tax rate

18.4%

17.5%

Tax charge on discontinued operations

-

0.4

Tax charge / (credit) on exceptional items

2.6

(0.7)

Deferred tax on goodwill, acquired intangible assets

 and US capitalised development costs

 

3.8

 

2.8

Exceptional US tax loss recognition*

(20.1)

-

Total tax charge /(credit)

(2.1)

13.0

Analysis of tax charge:

Tax on profit from continuing operations

(2.1)

12.6

Tax on discontinued operations

-

0.4

(2.1)

13.0

 

* the exceptional US tax loss recognition has resulted in a deferred tax credit of £20.1m

Earnings per share**

Pence

Pence

Continuing underlying earnings per share - basic

19.1

18.6

Continuing underlying earnings per share - diluted

18.9

18.4

 

** attributable to equity shareholders of the parent company

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

 

9 Dividends paid and proposed

 

On 2 March 2015 the Board declared, subject to approval from shareholders, a final dividend of 8.23p per share (2013, 7.9p). The final dividend will be paid on 3 July 2015 to shareholders registered on 5 June 2015. Dividends paid are charged to retained earnings on the earlier of the date of payment or the date on which they become a legal liability of the Company.

 

Dividends paid

Dividends declared /

proposed*

Total Dividends

2014

2013

2014

2013

£m

£m

£m

£m

Final 2012

-

17.6

-

-

Interim 2013

-

11.0

-

11.0

Final 2013

21.2

-

-

21.1

Interim 2014

11.4

-

11.4

-

Final 2014

-

-

22.0

-

32.6

28.6

33.4

32.1

 

 

 

Dividends per share

Dividends paid

Dividends declared /

proposed*

2014

2013

2014

2013

Pence

Pence

Pence

Pence

Final 2012

-

6.6

-

-

Interim 2013

-

4.1

-

4.1

Final 2013

7.90

-

-

7.9

Interim 2014

4.27

-

4.27

-

Final 2014

-

-

8.23

-

12.17

10.7

12.50

12.0

 

* attributable to the year

 

 

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

10 Business combinations

 

Acquisition of businesses in 2014

 

On 17 April 2014, the Group acquired 51% of Model Solution Co., Ltd ("Model Solution"), an unlisted South Korean company specialising in prototype design and manufacturing. The acquisition is in line with the strategy of diversifying both the Group geographic reach and customer base. An initial cash consideration of £20.5m was paid and a share of borrowings less cash and cash equivalents were acquired of £7.9m. This purchase has been accounted for as an acquisition and all intangible assets were recognised at their respective fair values. The fair values are provisional. The residual excess over the net assets acquired is recognised as goodwill in the financial statements.

 

The Group has elected to measure the non-controlling interest in Model Solution as the proportionate fair value of net assets acquired.

 

Book and fair values of the identifiable assets and liabilities of Model Solution stated at rates of exchange at the date of acquisition, were as follows:

 

Provisional

Book values

fair values to the Group

£m

£m

Property, plant and equipment

13.4

13.4

Intangible assets

-

16.1

Deferred tax assets

0.1

0.1

Inventories

1.9

1.9

Trade and other receivables

0.9

0.9

Other current financial assets

1.7

1.7

Other non-current assets

0.9

0.9

Trade and other payables

(3.0)

(3.0)

Income tax payable

(0.3)

(1.4)

Deferred tax liabilities

-

(3.5)

Retirement benefit obligations

(1.3)

(1.3)

Other non-current liabilities

-

(0.4)

Provisions

(0.3)

(0.3)

14.0

25.1

Cash and cash equivalents

1.5

1.5

Borrowings

(9.4)

(9.4)

Net assets acquired

6.1

17.2

Non-controlling interests (49%)

(8.4)

Goodwill arising on acquisition

10.7

Net consideration

19.5

Consideration satisfied by:

Cash consideration paid

 

20.5

Less: Call option at initial fair value

(1.0)

19.5

 

In the period following acquisition, revenue for Model Solution was £17.6m, there was a profit after tax of £0.5m and underlying profit before tax was £1.8m. If the acquisition had been held for the full year, Group revenues would have been £571.3m and the profit before tax would have been £0.5m lower at £47.6m. Included in the £10.7m of goodwill recognised above are certain assets that cannot be individually separated and reliably measured due to their nature. These items include the expected value of synergies. None of the goodwill recognised is expected to be deductible for income tax purposes.

 

In accordance with the Shareholders' agreement entered into between the Group and Skylake Consortium ("Skylake") to acquire Model Solution the Group and Skylake are respectively granted call and put options which entitle the Group to purchase from Skylake and Skylake to sell to the Group Skylake's 49% interest in Model Solution. The call options can be exercised by the Group on 17 April 2017, 2018 or 2019, and the put option can be exercised by Skylake on 17 April 2019 and if none of these options are exercised then the Group is committed to acquire the 49% interest in Model Solution on 17 April 2020. The exercise price for the call and put options will be determined in accordance with the Shareholders' agreement and will be between KRW 34.3bn (£20.1m) and KRW 92.7bn (£54.2m).

 

Notes to the financial statements

for the year ended 31 December 2014

 

10 Business combinations (continued)

 

Financial liability - put option

 

The financial liability that may become payable under the put option was initially recognised at a fair value of £33.3m within non-current liabilities with a corresponding charge directly to other reserves, as a put option written on non-controlling interest. The put option liability shall be re-measured at its fair value resulting from the change in the expected performance of Model Solution at each balance sheet date, with any resulting gain or loss recognised in the consolidated income statement as an exceptional acquisition consideration related item. At 31 December 2014 the fair value was re-measured as £32.6m with a £0.7m credit recognised in the income statement. In the event that the put option lapses unexercised, the liability will be derecognised with a corresponding adjustment to equity.

 

Financial asset - the call option

 

There was a financial asset initially recognised of £1.0m within non-current assets in respect of the call option that the Group has over the non-controlling interests with a corresponding credit taken to goodwill. The call option asset will be re-measured at its fair value resulting from the change in the expected performance of Model Solution at each balance sheet date, with any resulting gain or loss recognised in the consolidated income statement as an exceptional acquisition consideration related item. At 31 December 2014 the fair value was re-measured as £1.1m with a £0.1m credit recognised in the income statement.

 

 

11 Additional cash flow information

 

Cash generation from operations

 

Continuing operations

2014

2013

£m

£m

Profit after taxation

50.2

30.6

Depreciation and other non-cash items

Depreciation

16.1

14.9

Gain on disposal of property, plant and equipment

-

-

Amortisation of capitalised development costs

4.8

3.6

Amortisation of acquired intangible assets

13.3

13.6

Exceptional capitalised development costs write downs

1.2

0.1

Exceptional acquisition contingent consideration reduction

(6.9)

(4.7)

Exceptional change in valuation of put and call options

(0.8)

-

Share based payments

1.8

1.4

Financial instruments - fair value adjustments

2.5

(1.3)

Pension charges

0.6

0.3

Other net finance costs

8.0

7.1

Taxation

(2.1)

12.6

Net pension contributions

(0.6)

(0.3)

Changes in working capital

Inventories

(2.7)

(3.9)

Trade and other receivables

(16.5)

(11.0)

Trade, other payables and provisions

4.7

1.4

(14.5)

(13.5)

Cash generated from continuing operations

73.6

64.4

Note

 

 (a)

Changes in working capital from continuing operations are after creditor decreases of £2.9m (2013, £5.5m increases) in respect of exceptional costs.

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

11 Additional cash flow information (continued)

 

Discontinued operations

2014

2013

£m

£m

Profit after taxation

-

0.2

Profit on disposal of businesses before taxation

-

(0.4)

Taxation

-

0.4

Changes in working capital

Trade, other payables and provisions

(0.3)

0.3

(0.3)

0.3

Cash generated from discontinued operations

(0.3)

0.5

Cash generated from operations

73.3

64.9

 

 

Note

 

 (a)

Changes in working capital from discontinued operations are after creditor decreases of £0.3m (2013, £0.3m increases) in respect of exceptional costs.

 

Net cash outflow on acquisitions and disposals

 

2014

2013

£m

£m

Acquisition of businesses

Consideration:

Cash consideration

(20.5)

-

Net cash acquired

1.5

0.1

Net cash (outflow) / inflow on acquisition of businesses

(19.0)

0.1

Borrowings acquired

(9.4)

(0.3)

Disposal of businesses

Consideration:

Net cash (outflow) / inflow on disposal of businesses

(0.3)

2.8

 

 

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

11 Additional cash flow information (continued)

 

Analysis of movements in net borrowings

 

At 1

At 31

 

January

Cash

Non-cash

Exchange

December

 

Year to 31 December 2014

2014

flow

Acquisitions

changes

differences

2014

 

£m

£m

£m

£m

£m

£m

 

 

Cash and cash equivalents

51.5

10.7

-

-

1.8

64.0

 

Current financial assets

-

(1.7)

1.7

-

-

-

 

Loans due within one year

(58.6)

60.0

(2.2)

-

-

(0.8)

 

Loans due after more than one year

(102.4)

(104.2)

(7.2)

-

(8.9)

(222.7)

 

Total

(109.5)

(35.2)

(7.7)

-

(7.1)

(159.5)

 

 

At 1

At 31

January

Cash

Non-cash

Exchange

December

Year to 31 December 2013

2013

flow

Acquisitions

changes

differences

2013

£m

£m

£m

£m

£m

£m

Cash and cash equivalents

68.7

(17.3)

-

-

0.1

51.5

Loans due within one year

(0.3)

0.6

(0.3)

(62.0)

3.4

(58.6)

Loans due after more than one year

(175.2)

11.7

-

62.0

(0.9)

(102.4)

Total

(106.8)

(5.0)

(0.3)

-

2.6

(109.5)

 

The current financial assets are cash deposits which have a deposit term of greater than 3 months and so cannot be classified as cash or cash equivalents.

 

 

 

12 Post employment benefit obligations

 

Pension and severance schemes

The Group operates a number of schemes of both the defined benefit and defined contribution types.

 

Approximately 250 employees (2013, 29) are members of five different defined benefit schemes and these schemes have approximately 1,400 (2013, 1,600) deferred and current pensioners. The employer contributions made to these schemes during the year were £0.6m (2013, £0.3m).

 

The total assessed value of the schemes' assets at 31 December 2014, at their market value, is estimated at £118.5m (2013, £103.3m) and the liabilities estimated at £115.4m (2013, £104.4m).

 

The Group has adopted IFRIC 14 which, depending on the rules of individual schemes, allows the Group to recognise pensions surpluses on the statement of financial position where there is an unconditional right to a refund or benefit available in the form of reduced contributions. The resultant aggregate net pension liability under IAS 19 is £1.7m (2013, £3.7m liability).

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

12 Post employment benefit obligations (continued)

Description of the schemes

 

UK

 

In the UK the Group supports the Laird Pension Scheme which is a funded arrangement providing defined benefits on a final salary basis. The Group also operates an unapproved arrangement which provides unfunded defined benefits on a final salary basis to certain members who were previously subject to the HMRC pension schemes earnings cap. Both of the UK arrangements are closed to new entrants.

 

The Laird Pension Scheme makes up approximately 88% of the defined benefit liabilities of the Group.

The Laird Pension Scheme operates under trust law and is managed and administered by the Trustee on behalf of the members in accordance with the terms of the Trust Deed and Rules and relevant legislation. The scheme is subject to the scheme specific funding requirements as outlined in UK legislation. The most recent scheme specific funding valuation was at 1 January 2012.

 

The Laird Pension Scheme's investment strategy is to invest 25% in return-seeking assets and 75% in bonds and annuities. This strategy reflects the scheme's liability profile whilst aiming to minimise long term costs by maximising return. The scheme's assets are held separately from those of the Group.

 

Belgium

 

In Belgium the Group operates the Emerson and Cuming Pension Plan which is a funded, insured lump sum defined benefit scheme and the Emerson and Cuming Pre-Pension Plan which is an unfunded plan where the employer pays a monthly indemnity until the retirement date on top of the unemployment allowances paid by the social security.

 

Germany

 

In Germany the Group operates the Cattron-Theimeg Europe GmbH & Co. KG Pension Plan. This is a funded defined benefit scheme currently providing pension benefits to 7 pensioners (2013, 7).

 

Sweden

 

Within Sweden, the Group operates a scheme, included within a multiemployer plan, for its employees which is insured with Alecta. This scheme is a defined benefit scheme, but Alecta is currently unable to provide sufficient information to report the Group's proportional share of the defined benefit commitments and the assets under management and expenses associated with the scheme. Consequently, Alecta cannot provide the information regarding the Group's proportional share of the surplus or deficit in the scheme. As a result the scheme is accounted for as if it were a defined contribution scheme, although it is actually a defined benefit scheme.

 

Korea

 

Within Korea, the Group operates the Model Solution severance scheme under Korean Labour law. This provides a payment to an employee in the event their service is terminated, if they resign or if they retire. The lump sum payment is linked to years of service.

 

 

 

 

Notes to the financial statements

for the year ended 31 December 2014

 

 

12 Retirement benefit obligations (continued)

 

 

The benefits provided, the approach to funding and the legal basis of the non UK plans reflect their local environments. IAS19 requires that the discount rate is set according to the level of market yields on either corporate or government bonds in the relevant markets.

 

The market value of the schemes' assets, the present value of the schemes' liabilities and the net pension assets and liability under IAS 19 at 31 December were as follows:

 

Schemes

In surplus

with a

right to a

 refund

 

 

 

 

Other schemes

 

 

 

 

 

Total

Schemes in surplus with a right to a refund

 

 

 

 

 

 

Other schemes

 

 

 

 

 

Total

2014

2014

2014

2013

2013

2013

£m

£m

£m

£m

£m

£m

Annuities

7.0

-

7.0

7.0

-

7.0

Equities

- UK

2.4

-

2.4

2.7

-

2.7

- Overseas

26.7

-

26.7

24.5

-

24.5

Gilts and bonds

- Government backed

61.0

-

61.0

52.2

-

52.2

- Investment grade corporate bonds

17.3

-

17.3

14.5

-

14.5

Other including cash

0.5

3.6

4.1

0.5

1.9

2.4

Total market value of assets

114.9

3.6

118.5

101.4

1.9

103.3

Present value of scheme liabilities

(101.2)

(14.2)

(115.4)

(94.0)

(10.4)

(104.4)

Funded status

13.7

(10.6)

3.1

7.4

(8.5)

(1.1)

Disallowed assets

(4.8)

-

(4.8)

(2.6)

-

(2.6)

Surplus / (deficit) in the schemes

8.9

(10.6)

(1.7)

4.8

(8.5)

(3.7)

 

 

The mortality assumption used at the 2014 year end (and 2013 year end) is based on the SAPS all lives tables with a 90% multiplier for Executives and Directors and 110% for all other members, appropriate for each member's year of birth. Allowance is made for improvements in line with CMI (2011) projections with a 1.5% pa long term trend from 2002. The expected lifetime of a participant at 31 December 2014 who is age 65 and the expected lifetime of a participant who will be age 65 in 15 years are shown in years below based on these mortality tables:

 

 

Other members

Executive and director members

Age

Males

Females

Males

Females

65

22.1

24.4

23.9

26.1

65 in 15 years

23.7

26.2

25.5

27.9

 

For IAS 19 the schemes' liabilities have been calculated under the projected unit method and the main financial assumptions were inflation of 3.2% per annum (2013, 3.6%), salary increases of 4.2% - 5.2% per annum (2013, 4.6% - 5.6%) and a discount rate for liabilities of 3.6% per annum (2013, 4.4%).

 

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

Related Shares:

Laird
FTSE 100 Latest
Value8,275.66
Change0.00