30th Jul 2012 07:00
Embargoed until 0700 30 July 2012
Ultra Electronics Holdings plc.
("Ultra" or "the Group")
Interim Results for the six months to 30 June 2012
FINANCIAL HIGHLIGHTS
| Six months to 30 June 2012 | Six months to 1 July 2011 | Change |
Revenue | £370.2m | £343.5m | +8% |
Underlying operating profit(1) | £57.5m | £55.8m | +3% |
Underlying profit before tax(2) | £54.5m | £52.1m | +5% |
IFRS profit before tax | £39.1m | £43.9m | -11% |
Underlying earnings per share(2) | 58.1p | 54.6p | +6% |
Interim dividend per share | 12.2p | 11.7p | +4% |
(1) before amortisation of intangibles arising on acquisition and adjustments to deferred consideration net of acquisition costs. IFRS operating profit £41.5m (2011: £44.0m). See Note 4 for reconciliation.
(2) before amortisation of intangibles arising on acquisition, fair value movements on derivatives and adjustments to deferred consideration net of acquisition costs. Basic EPS 41.9p (2011: 46.4p). See Note 9 for reconciliation.
·; Steady performance in difficult market conditions delivering 8% revenue growth
·; Continuing re-investment to drive future growth
- over 6% of revenue reinvested in new business and products
- three acquisitions announced in the period
·; Underlying operating margin(1) of 15.5%
·; 12 month rolling cash conversion of 106%
·; Robust balance sheet
- interest cover of over 24 times
- headroom for further acquisitions
Rakesh Sharma, Chief Executive, commented:
"These interim results reflect a steady performance in difficult conditions within Ultra's core defence markets. In the US, the forthcoming presidential election and the threat of sequestration combine to fuel funding uncertainties that will probably continue into 2013. In the UK, the prolonged effort to balance the defence budget has led to uncertainty in the procurement process, with contract officers unwilling to commit funds and delaying programmes. Within Ultra's non-defence markets there were good performances across the Group. Furthermore, investment has increased in new products and business development which, together with the acquisition of three companies, will underpin future growth.
The Board remains confident in the Group's strategies which are constantly to broaden Ultra's portfolio of products and services that are positioned on a large number of international platforms and programmes in the defence, security, transport and energy markets. Further, the Group looks to broaden its customer base with sales outside the UK now representing over 70% of Group revenue, while growing sales in the security and cyber, transport and energy markets account for about 45%. Ultra continues to be cash generative and has the balance sheet strength to maintain its investment, both in acquisitions and internally, in market sectors where customers will prioritise and protect expenditure. While recognising slower end markets and lower than normal visibility in the defence sector, the Group has a resilient business model and this underpins the Board's confidence of continued progress in 2012 and beyond.
INTERIM MANAGEMENT REPORT
This Interim Management Report ("IMR") has been prepared solely to provide additional information to enable shareholders to assess Ultra's strategies and the potential for those strategies to be fulfilled. It should not be relied upon by any other party or for any other purpose.
This IMR contains certain forward-looking statements. Such statements are made by the Directors in good faith based on the information available to them at the time of their approval of this report, and they should be treated with caution due to the inherent uncertainties underlying such forward-looking information.
This IMR has been prepared for the Group as a whole and therefore gives greatest emphasis to those matters which are significant to Ultra when viewed as a complete entity
FINANCIAL RESULTS
Six months ended 30 June 2012 £m | Six months ended 1 July 2011 £m | Growth | |
Order book | |||
- Aircraft & Vehicle Systems | 171.7 | 214.7 | -20.0% |
- Information & Power Systems | 425.4 | 449.6 | -5.4% |
- Tactical & Sonar Systems | 346.6 | 368.2 | -5.9% |
Total order book | 943.7 | 1,032.5 | -8.6% |
Revenue | |||
- Aircraft & Vehicle Systems | 71.5 | 80.6 | -11.3% |
- Information & Power Systems | 155.2 | 114.6 | +35.4% |
- Tactical & Sonar Systems | 143.5 | 148.3 | -3.2% |
Total revenue | 370.2 | 343.5 | +7.8% |
Organic underlying revenue growth at constant currencies | -1.4% | ||
Underlying operating profit | |||
- Aircraft & Vehicle Systems | 14.1 | 13.4 | +5.2% |
- Information & Power Systems | 20.3 | 12.8 | +58.6% |
- Tactical & Sonar Systems | 23.1 | 29.6 | -22.0% |
Total underlying operating profit | 57.5 | 55.8 | +3.0% |
Organic underlying operating profit growth at constant currencies | -4.8% | ||
Underlying operating margin | |||
- Aircraft & Vehicle Systems | 19.7% | 16.6% | |
- Information & Power Systems | 13.1% | 11.2% | |
- Tactical & Sonar Systems | 16.1% | 20.0% | |
Total underlying operating margin | 15.5% | 16.2% | |
Finance charges* | (3.0) | (3.7) | -18.9% |
Underlying profit before tax | 54.5 | 52.1 | +4.6% |
Operating cash flow* | 35.4 | 37.6 | |
Operating cash conversion* | 62% | 67% | |
Net debt* at period-end | 67.6 | 10.1 | |
Bank interest cover* | 24.7x | 21.3x | |
Underlying earnings per share | 58.1p | 54.6p | +6.4% |
Notes
operating cash flow* is cash generated by operations, less net capital expenditure, R&D, LTIP share purchases and acquisition costs.
operating cash conversion* is cash generated by operations, less net capital expenditure, R&D, LTIP share purchases and acquisition costs as % of operating profit before the costs of acquisitions and amortisation of intangibles arising on acquisition.
net debt* comprises loans and overdrafts less cash and cash equivalents.
finance charges* exclude fair value movements on derivatives.
organic growth* (of revenue or profit) is the annual rate of increase in revenue or profit that was achieved, assuming that acquisitions made during the prior period were only included for the same proportion of the current period.
bank interest cover* is the ratio of underlying operating profit to finance costs associated with borrowings.
Revenue in the period was 8% higher at £370.2m (2011: £343.5m) with the strongest performance coming from the Group's Information & Power Systems division, held back by a poor performance from the Tactical & Sonar Systems division, primarily due to reduced US demand for tactical radios. Of the increase, acquisitions contributed about 8% while exchange rate movements increased revenue by over 1%; organic revenue at constant currencies declined by 1%.
Underlying operating profit increased 3% to £57.5m (2011: £55.8m). Foreign exchange increased profit by 2% and acquisitions contributed 6%. Internal investment in the development of new business and products in the period was increased to £22.6m (2011: £18.7m), which represented over 6% of revenue. This resulted in a decline in organic growth at constant currencies of 5%. The underlying operating margin was 15.5% (2011: 16.2%).
Underlying profit before tax increased by 5% to £54.5m (2011: £52.1m), after net financing charges of £3.0m (2011: £3.7m).
The Group's underlying tax rate in the period was 26.0% (2011: 28.0%) and the increase in underlying earnings per share was 6% to 58.1p (2011: 54.6p).
Reported (IFRS) profit before tax was £39.1m (2011: £43.9m) and reflected the combined effects of the elements detailed below:
All £m | 2012 | 2011 |
Underlying profit before tax | 54.5 | 52.1 |
Amortisation of intangibles arising on acquisition | (15.1) | (10.9) |
Profit on fair value movements on derivatives | 0.5 | 3.5 |
Acquisition-related costs and adjustments | (0.8) | (0.8) |
Reported profit before tax | 39.1 | 43.9 |
The Group's balance sheet remains strong, with net interest payable on borrowings covered over 24 times by underlying operating profit. Operating cash flow in the period was £35.4m (2011: £37.6m), after the £1.2m increase in deficit-reduction payments for the UK pension scheme. Ultra had net debt at the end of the period of £67.6m (2011: £10.1m). Net cash expenditure on acquisitions in the period was £25m (2011: £32.2m) including the payment of deferred consideration in respect of acquisitions made in prior years. A payment of £8m will be made when the anticipated acquisition of RFI is completed.
The proposed interim dividend is 12.2p, an increase of 4%, with the dividend being covered 4.8 times(2011: 4.7 times) by underlying earnings per share. If approved, the dividend will be paid on 21 September 2012 to shareholders on the register at 17 August 2012.
The order book at the end of the period was £943.7 compared to £950.3m at the end of 2011. Order book cover against expected sales for the remainder of 2012 remains strong.
REINVESTING FOR GROWTH
Ultra continues to invest in new product and business development and plans to sustain spending at our customary levels.
An example of this investment is the development of a new tactical communications pod (TACPOD) suitable for fitting to existing and new manned and unmanned aircraft. This equipment was developed to meet a rapidly emerging operational need and initial systems have been delivered to the customer. Flight testing and airworthiness trials will continue through the remainder of the year, leading to operational deployment in 2013. Follow on contracts for further development and integrated logistic support are being planned.
In the Group's nuclear businesses, investment has been made to achieve French certification for Ultra's specialist nuclear sensors, opening up opportunities with French-designed reactor builds in new regional markets. In addition, a strategically important contract has been won for a civil reactor safety system life-extension programme in the USA.
Over the period the Group announced three acquisitions and retains the headroom to pursue further opportunities.
In May, the Group acquired Giga Communications, to be known as Ultra Electronics GigaSat. The business develops, manufactures and supports fixed, mobile and transportable satellite terminals for a variety of users. These include deployable packages for military forces, news-gathering and vehicle-mounted applications. It operates from locations in the UK, USA and Australia. GigaSat has been integrated into Ultra's Tactical & Sonar Systems division.
In June, Ultra announced the acquisition of RFI, an established manufacturer of proprietary, high-voltage power conversion subsystems designed for industrial, medical, military and other commercial applications. It will be integrated into the Group's EMS business with which it has strong synergies and will sit within the Information & Power Systems division. The enlarged business will continue to be located on Long Island, New York. It is anticipated the acquisition will be completed by September 2012.
Barron McCann Technology and Barron McCann Payments (also known as BeMac) were also acquired in June. BeMac provides baseline crypto and key management services to the UK government, military, law enforcement agencies and the financial sector. The acquisition provides access to the attractive financial services market and deepens Ultra's crypto portfolio that now extends from the highest government security classification through to the commercial domain. BeMac will be consolidated into the Group's recently acquired AEP business in the Tactical & Sonar Systems division.
BOARD CHANGES
Ian Griffiths stood down from the Board on 3 July 2012, having made a valuable contribution over nine years as a Non-Executive Director. As previously announced, he has been replaced by Martin Broadhurst OBE, who was Chief Executive of Marshall Aerospace for 15 years until his retirement in 2011.
OPERATIONAL REVIEW
Aircraft & Vehicle Systems
Revenue in Aircraft & Vehicle Systems reduced by 11% to £71.5m (2011: £80.6m) while underlying operating profit increased by 5% to £14.1m (2011: £13.4m). The division's order book reduced to £171.7m (2011: £214.7m).
Sales in the period reflected delays in some existing programmes, as well as a hiatus between recently completed aircraft programme sales and the higher production phases of new aircraft programmes, such as F-35 JSF and Boeing 787, expected to benefit Ultra in the medium term. The operating margin improved to 19.7% (2011: 16.6%) reflecting lower engineering costs and an improvement in the business mix. The order book was impacted by the cancellation of a contract to supply systems for a European military aircraft, previously reported at the end of 2011 and delays in other orders.
Highlights of activities in the period that will underpin the division's future performance included:
·; electrical power distribution and other design work on the Lockheed Martin led, Warrior Capability Sustainment Programme (WCSP);
·; a contract from Lockheed Martin to supply Ultra's innovative fuel cells to power Stalker UAVs, significantly enhancing their endurance;
·; an order to supply tactical robotic controllers for QinetiQ's unmanned ground vehicle programme in the USA.
Information & Power Systems
Revenue in Information & Power Systems grew by 35% to £155.2m (2011: £114.6m), of which acquisitions provided 16%. Underlying operating profit increased by59% to £20.3m (2011: £12.8m). These results include a substantial half-year contribution from SOTECH and Zu, acquired late in 2011. The order book at the end of the period was £425.4m (2011: £449.6m).
Performance in the period was underpinned by sales of electrical power management and specialist control equipment for both UK and US nuclear submarine programmes and initial sales of TACPOD. These sales offset the impact of delays in some other programmes while Ultra's Oman airport IT project is progressing as anticipated. The operating margin improved to 13.1% (2011: 11.2%) largely driven by the impact of higher margin acquisitions made in 2011.
Features of the division's performance in the period that will underpin future growth included:
·; working closely on a key electrical power design and development programme for the Royal Navy's next generation nuclear deterrent submarines with BAE Systems;
·; a contract to supply additional specialist communication surveillance systems to agencies of the US Government
·; an order for the first phase of a 20 year life extension programme for replacement reactor safety systems at a nuclear power station in the mid-west USA
Tactical & Sonar Systems
Revenue in Tactical & Sonar Systems reduced by 3% to £143.5m (2011: £148.3m) despite contributions from 2011 acquisitions (3eTI and AEP) and GigaSat. Underlying operating profit declined by 22% to £23.1m (2011: £29.6m) and the closing order book was £346.6m (2011: £368.2m).
US ground force reductions, planned phasing of programmes and delays in the procurement of the next generation army communication equipment has reduced demand for Ultra's tactical radios. The number of radios sold to the US DoD has fallen from a peak in 2010 back to levels previously experienced in 2005. TCS has moved quickly to reduce costs, while continuing to invest in the development of IP-enabled radios to meet emerging user needs in several markets. This reduction in US radio sales was partly offset by strong sales of Ultra's crypto and surveillance products. Ultra enjoyed continuing success in Anti-Submarine Warfare (ASW) systems in the USA, as well as in the provision of sonar and torpedo defence systems in Australia, the Netherlands and Turkey. The resulting operating margin across the division was 16.1% (2011: 20.0%) and the reduction was primarily due to lower overhead recovery on reduced volumes at TCS.
Future performance will be underpinned by the following developments in the period:
·; a multi-year, IDIQ contract to supply acoustic transducer arrays for US Navy submarines;
·; an initial contract to install Ultra's secure wireless perimeter protection and energy management systems at a number of US Air Force stations in addition to US Naval bases;
·; gaining a position to deliver high-capacity radios to the Indian consortium selected to provide the next generation of tactical communication systems to the Indian Army, including an agreement to satisfy indigenous content.
MARKET CONDITIONS
Many countries worldwide are still in the process of addressing the economic and political consequences of high budget deficits and this is exerting downward pressure on government spending. Overall, however, budgets addressable by Ultra remain sufficiently large to give headroom for further growth as the Group maintains its focus on innovation in market niches that command preferential spend by customers.
Defence
A shift resulting from greater military tensions in the Asia-Pacific region is now mirrored in US defence policy and plays strongly to Ultra's well-established strengths in anti-submarine warfare. Elsewhere, terrorism, political unrest and regional disputes continue to drive defence and security concerns. Focus is moving from the enduring counter-insurgency campaigns in Iraq and Afghanistan back to the stand-off, reactive capabilities more associated with maritime and air forces. Ultra has strong positions in these capabilities that require information superiority, command and control, long-life sensors and secure communications.
In Ultra's US market, programme uncertainty is driven by the presidential election year and the threat of budget sequestration. In 2011 the US Budget Control Act established a Joint Select Committee of Congress to propose a national deficit solution by 23 November that year. When the "super committee" failed it triggered a process called sequestration that would take effect in January 2013. Sequestration would apply across all programmes and could add another $500bn of non-discretionary cuts to the $487bn defence funding reduction over the next 10 years already announced in the Fiscal Year 2013 (FY13) budget. Politicians of both parties may seek to avoid sequestration but their opportunity to do so is narrow, while the continuing national deficit will maintain pressure on the defence budget. As a result, contract officers are acting now to protect priority programmes, while avoiding commitment or delaying programmes elsewhere and reducing internal costs. In the UK, it was announced in May 2012 that the budget was "balanced". A core programme of funded projects has now been established, with a contingency margin. This leaves most other previously endorsed projects waiting for funding to be allocated. Meanwhile, a far-reaching reorganisation of UK defence acquisition continues.
For these reasons, the defence market continues to experience programme delays in new procurements and incremental funding of established programmes. In both the UK and US this is compounded by organisational churn and resource reduction in contract offices. Ultra's agility, diversity and inclusion on a large number of platforms, together with a focus on niche, preferential capabilities will reduce the impact on the Group.
Ultra continues to position in new regional markets in the Middle East, Far East and Australasia. While the Australian government has recently announced defence cuts, key programmes, such as the submarine capability, continue to attract funding. In India the defence budget is expected to grow strongly, with an emphasis on maritime and air forces, and improved high-technology intelligence, surveillance and reconnaissance capabilities. In Turkey, Ultra has established a strong and well-regarded position in torpedo defence systems, supported by rapidly growing investment in defence. Each of these markets offers valuable opportunities for Ultra's capabilities.
Security & Cyber
The security market now represents over 20% of Group revenue, targeting the preferential customer spend arising from terrorism, organised crime and border protection. Globally, there is an increasing understanding of the scale and potential threat from individual and state-sponsored cyber-attacks on critical national and commercial infrastructures. As a result, increased demand and prioritised funding is evident in Ultra's core markets of the US, UK and the Middle East as well as new opportunities such as Australia. Ultra's wide portfolio of specialist capabilities in the security and cyber areas allow it to combine and tailor solutions to meet customer needs, or to contribute winning components within larger teaming arrangements. The Group has developed a comprehensive range of crypto capability that now spans from the highest levels of government security through to commercial and transaction-protection applications. These augment Ultra's unique key management and remote keying capabilities. The Group now has a wide range of lawful intercept and data analysis products to offer, together with the secure communications, networks and command & control systems to enable their use. In the wider security market, Ultra has developed a number of strong positions in the delivery of both perimeter and national border surveillance systems.
Transport & Energy
Population growth, shifts in global trade and the proliferation of low-cost airlines worldwide is driving demand for civil aircraft and infrastructure investment in mass passenger transport systems. Passenger traffic figures continue to exceed capacity growth, underpinning long order books in passenger aircraft manufacture by the main primes. Whilst investment decisions in some countries may be slowed by economic concerns, demand remains strong in the world's high-growth economies and Ultra continues to win business in these areas, which now represent 23% of Group revenue.
The long-term, worldwide increase in air travel drives investment in infrastructure, including airport IT systems where Ultra has a strong capability. Congestion of airspace will require enhanced technology to improve efficiency through better analysis of operational data. Elsewhere there is significant investment in airport upgrade and expansion. Ultra's ability to secure and deliver as a master systems integrator, for the Muscat and Salalah airports in Oman, clearly demonstrates the Group's capability in this market.
The investment in ground transport systems and specifically rail infrastructure is predicted to exceed airport investment over the next decade; an opportunity which should benefit Ultra with its established and specialist trackside power capability.
The report on the Fukashima disaster underwrote the need for high integrity safety systems in civil nuclear power. Despite some nations turning away from nuclear power, the imperative to deliver low-carbon energy remains high. During the period, the US approved four new-build Westinghouse reactors, each of which uses Ultra's specialist sensors, while the Group's involvement continues in China's civil nuclear reactor build programme, by far the largest in the world. Elsewhere, there has been a growing emphasis on reactor plant life extension as new builds are delayed; this plays well to the Group's safety system experience.
RISKS AND UNCERTAINTIES
A number of potential risks and uncertainties exist which could have a material impact on the Group's performance in 2012 and beyond and which could cause actual results to differ materially from expected and historical levels. The directors do not consider that the principal risks and uncertainties have changed substantially since the publication of the Group's annual report for 2011. An explanation of the risks detailed below, and the robust business strategies that Ultra uses to manage and mitigate those risks and uncertainties, can be found on pages 35 to 39 of the annual report which is available for download at www.ultra-electronics.com/investors.
Excluding the Group's activities in the security and cyber fields, in which demand continues to grow, the defence sector contributes around 55% of Ultra's revenue and there is pressure on defence budgets. In the US, planning for the possible effects of sequestration is in train and the political acceptability of widespread cuts is not yet clear. In the UK, ministerial commitment to balancing the defence budget is putting pressure on previous procurement ambitions that fall outside the core programme. Nevertheless, the overall size of defence budgets worldwide, relative to the Group's revenue, provides sufficient headroom to support Ultra's continuing growth. In 2012 the normal defence procurement processes in the US and UK have been disrupted and it is likely that this impact will continue into 2013.
There is a risk of programme delays or cancellations but this has always been a feature of the Group's markets. Excluding the Oman Airport IT project, individual programmes typically represents less than 5% of Ultra's revenue in any year, so that the cancellation or curtailment of any single programme is unlikely to have a material impact on the Group.
Movements in foreign currency exchange rates result in both transaction and translation effects on the Group's results. Ultra's projected net transaction exposure is mitigated by the use of forward hedging contracts. By their nature, currency translation risks cannot be mitigated.
CONFIRMATION OF GOING CONCERN
The Directors have considered the guidance issued by the Financial Reporting Council and hereby confirm that the Group continues to adopt the 'going concern' basis in preparing its accounts.
The Board has made appropriate enquiries to support this view, looking forward for a period of at least twelve months. Salient points taken into consideration were:
- the Group's record of delivering high quality profits growth
- the adequacy of Ultra's financing facilities
- Ultra's positions in growth sectors of its markets
- the long-term nature of Ultra's markets and contracts
- the Group's forecasting processes
- the Group's minimal exposure to trading denominated in the euro
- the risks as discussed above
STRATEGIES FOR GROWTH
Ultra continues to pursue strategies to mitigate risk in uncertain markets and provide a solid base on which to grow. Investment in the Group's wide portfolio of highly differentiated offerings, together with a good understanding of customer needs, allows Ultra to bring forward tailored, innovative proposals that secure positions on an increasing list of international, multi-year platforms and programmes. Ultra is adept at teaming in a leading or supporting position within the supply chain and has a broad customer base that includes governments and most of the world's major prime contractors. The Group constantly positions and repositions itself in its markets to maintain its focus on areas of preferential customer spend at a time of more general resource constraint; Ultra specialises in electronics and integrated solutions, which are attracting an increasing proportion of customer budgets, even in periods of market uncertainty. These enduring customer relationships and long-term programme positions give resilience to Ultra's business model and maintain momentum in the Group's continuing progress, despite market fluctuations.
PROSPECTS
The Board remains confident in the Group's strategies which are constantly to broaden Ultra's portfolio of products and services that are positioned on a large number of international platforms and programmes in the defence, security, transport and energy markets. Further, the Group looks to broaden its customer base with sales outside the UK now representing over 70% of Group revenue, while growing sales in the security and cyber, transport and energy markets account for about 45%. Ultra continues to be cash generative and has the balance sheet strength to maintain its investment, both in acquisitions and internally, in market sectors where customers will prioritise and protect expenditure. While recognising slower end markets and lower than normal visibility in the defence sector, the Group has a resilient business model and this underpins the Board's confidence of continued progress in 2012 and beyond.
- End -
Enquiries:
Rakesh Sharma, Chief Executive | 020 8813 4307 |
Paul Dean, Group Finance Director
| |
Susan Ellis, Corporate Affairs Adviser | 07836 522722 |
James White, MHP Communications | 020 3128 8756 |
www.ultra-electronics.com
Further information about Ultra:
Ultra Electronics is an internationally successful defence, security, transport and energy company with a long, consistent track record of development and growth. Ultra businesses constantly innovate to create solutions to customer requirements that are different from and better than those of the Group's competitors. The Group has about one hundred and fifty distinct market or technology niches within its twenty nine businesses. The diversity of niches enables Ultra to contribute to a large number of platforms and programmes and provides resilience to the Group's financial performance.
Ultra has world-leading positions in many of its niches and, as an independent, non-threatening partner, is able to support all of the main prime contractors with specialist capabilities and solutions. As a result of such positioning, Ultra's systems, equipment or services are often mission-critical to the successful operation of the platform to which they contribute. In turn, this mission-criticality secures Ultra's positions for the long term which underpin the superior financial performance of the Group.
Ultra offers support to its customers through the design, delivery and support phases of a programme. Ultra businesses have a high degree of operational autonomy where the local management teams are empowered to devise and implement competitive strategies that reflect their expertise in their specific niches. The Group has a small head office and executive team that provide to the individual businesses the same agile, responsive support that they provide to customers as well as formulating Ultra's overarching, corporate strategy.
Across the Group's three divisions, the major market sectors in which Ultra operates are:
Defence: Ultra supplies advanced electronic and electrical systems and equipment to coalition defence forces around the world. The Group innovates to provide specialist capabilities that are superior to those available to the enemy. By focusing on delivering comparative military advantage, Ultra can gain market share and exploit the headroom for growth that is available in defence budgets worldwide.
Security and cyber: Ultra provides highly differentiated systems and capabilities to the broad security, intelligence and cyber market. Driven by the actions of rogue states, terrorist groups and organised crime, governments worldwide are focusing expenditure preferentially on addressing these threats. Ultra has highly specialised capabilities in secure communications, networks and high grade cryptographic equipment, key management systems and surveillance and intelligence gathering systems.
Transport: Ultra provides specialist software, systems and equipment for use in mass passenger transport systems. This includes high integrity real-time controls for civil aircraft, advanced IT solutions for modern airports and trackside power equipment for transit rail systems. Demand in all areas is driven by rising populations in affluent and developing regions of the world.
Energy: Countries around the world are addressing the strategic need to have secure access to increasing amounts of low carbon energy. Ultra has a range of safety critical sensors and controls used in existing and new build nuclear reactors. The Group has innovative portable energy sources powered by readily available propane gas. Ultra also has specialist sensors, derived from defence applications, which are highly effective in the underwater environment at hydrocarbon mapping.
Ultra Electronics Holdings plc
Group highlights
For the half-year ended 30 June 2012
Six months | Six months | Year to | ||||
to 30 June | to 1 July | 31 December | ||||
2012 | 2011 | 2011 | ||||
£'000 | £'000 | £'000 | ||||
Revenue | 370,164 | 343,455 | 731,733 | |||
Underlying operating profit | 57,523 | 55,760 | 122,116 | |||
Operating profit | 41,520 | 44,018 | 99,215 | |||
Underlying profit before tax | 54,525 | 52,144 | 114,901 | |||
Profit before tax | 39,057 | 43,937 | 91,179 | |||
Underlying earnings per share (pence) | 58.1 | 54.6 | 120.2 | |||
Basic earnings per share (pence) | 41.9 | 46.4 | 96.2 | |||
Dividend per share (pence) | 12.2 | 11.7 | 38.5 | |||
Ultra Electronics Holdings plc
Condensed Consolidated Income Statement
For the half-year ended 30 June 2012
Six months | Six months | Year to | ||||
to 30 June | to 1 July | 31 December | ||||
2012 | 2011 | 2011 | ||||
Note | £'000 | £'000 | £'000 | |||
Continuing operations | ||||||
Revenue | 3 | 370,164 | 343,455 | 731,733 | ||
Cost of sales | (264,100) | (239,425) | (514,944) | |||
Gross profit | 106,064 | 104,030 | 216,789 | |||
Other operating income | 1,117 | 9 | 2,037 | |||
Distribution costs | (293) | (340) | (1,141) | |||
Administrative expenses | (66,324) | (59,838) | (116,653) | |||
Share of profit from associate | 1,375 | 1,629 | 2,793 | |||
Other operating expenses | (419) | (1,472) | (4,610) | |||
Operating Profit | 3 | 41,520 | 44,018 | 99,215 | ||
Investment revenue | 5 | 711 | 3,624 | 296 | ||
Finance costs | 6 | (3,174) | (3,705) | (8,332) | ||
Profit before tax | 39,057 | 43,937 | 91,179 | |||
Tax | 7 | (9,915) | (11,995) | (25,015) | ||
Profit for the period from continuing operations Attributable to: | 29,142
| 31,942 | 66,164 | |||
Owners of the Company | 28,975 | 31,942 | 65,884 | |||
Non-controlling interests | 167 | - | 280 | |||
Earnings per ordinary share (pence) | ||||||
From continuing operations | ||||||
Basic | 9 | 41.9 | 46.4 | 96.2 | ||
Diluted | 9 | 41.8 | 46.2 | 95.8 |
Ultra Electronics Holdings plc
Condensed Consolidated Statement of Comprehensive Income
for the half-year ended 30 June 2012
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Profit for the period | 29,142 | 31,942 | 66,164 | ||
Exchange differences on translation of foreign operations | (4,297) | (3,468) | 2,719 | ||
Gain on net investment hedges | 1,417 | 838 | 289 | ||
Actuarial loss on defined benefit pension schemes | - | - | (8,312) | ||
Loss on cash flow hedges | - | (73) | (84) | ||
Transfer from profit and loss on cash flow hedges | - | 861 | 1,702 | ||
Tax relating to components of other comprehensive income | - | - |
98 | ||
Other comprehensive income for the period | (2,880) | (1,842) | (3,588) | ||
Total comprehensive income for the period | 26,262 | 30,100 | 62,576 | ||
Attributable to: | |||||
Owners of the Company | 26,095 | 30,100 | 62,296 | ||
Non-controlling interests | 167 | - | 280 |
Ultra Electronics Holdings plc
Condensed Consolidated Balance Sheet
as at 30 June 2012
|
At 30 June |
At 1 July | At 31 December | |||
2012 | 2011 | 2011 | ||||
Note | £'000 | £'000 | £'000 | |||
Non-current assets | ||||||
Goodwill | 297,933 | 227,438 | 278,125 | |||
Other intangible assets | 147,116 | 83,858 | 140,333 | |||
Property, plant and equipment | 10 | 51,999 | 44,720 | 48,587 | ||
Interest in associate | 7,901 | 5,219 | 6,610 | |||
Deferred tax assets | 9,358 | 17,195 | 11,911 | |||
Derivative financial instruments | 2,263 | 4,556 | 1,948 | |||
516,570 | 382,986 | 487,514 | ||||
Current assets | ||||||
Inventories | 50,158 | 45,482 | 47,672 | |||
Trade and other receivables | 11 | 187,898 | 178,668 | 197,071 | ||
Cash and cash equivalents | 65,628 | 38,969 | 41,051 | |||
Derivative financial instruments | 2,521 | 4,450 | 2,746 | |||
306,205 | 267,569 | 288,540 | ||||
Total assets | 3 | 822,775 | 650,555 | 766,054 | ||
Current liabilities | ||||||
Trade and other payables | 12 | (221,990) | (197,476) | (235,709) | ||
Tax liabilities | (18,740) | (14,546) | (19,721) | |||
Derivative financial instruments | (422) | (1,413) | (263) | |||
Obligations under finance leases | (44) | (98) | (63) | |||
Borrowings | (86,236) | - | (78,912) | |||
Short-term provisions | 13 | (26,231) | (16,904) | (14,457) | ||
(353,663) | (230,437) | (349,125) | ||||
Non-current liabilities | ||||||
Retirement benefit obligations | (80,207) | (77,390) | (82,871) | |||
Other payables | 12 | (20,083) | (15,107) | (27,861) | ||
Deferred tax liabilities | (10,456) | (11,520) | (11,942) | |||
Derivative financial instruments | (200) | (440) | (804) | |||
Obligations under finance leases | (50) | (179) | (76) | |||
Borrowings | (46,928) | (48,794) | (8,148) | |||
Long-term provisions | 13 | (14,923) | (8,326) | (10,059) | ||
(172,847) | (161,756) | (141,761) | ||||
Total liabilities | 3 | (526,510) | (392,193) | (490,886) | ||
Net assets | 296,265 | 258,362 | 285,168 | |||
Equity | ||||||
Share capital | 14 | 3,459 | 3,440 | 3,449 | ||
Share premium account | 46,180 | 42,121 | 43,862 | |||
Own shares | (2,581) | (2,581) | (2,581) | |||
Hedging reserve | (12,606) | (14,304) | (14,023) | |||
Translation reserve | 29,601 | 27,711 | 33,898 | |||
Retained earnings | 231,631 | 201,975 | 220,149 | |||
Total equity attributable to equity holders of the parent | 295,684 | 258,362 | 284,754 | |||
Non-controlling interest | 581 | - | 414 | |||
Total equity | 296,265 | 258,362 | 285,168 |
Ultra Electronics Holdings plc
Condensed Consolidated Statement of Changes in Equity
for the half-year ended 30 June 2012
Equity attributable to equity holders of the parent | ||||||||
Share capital £'000 |
Share premium account £'000 | Reserve for own shares £'000 |
Hedging reserve £'000 | Translation reserve £'000 | Retained earnings £'000 |
Non Controlling Interest £'000 |
Total equity £'000 | |
Balance at 1 January 2012 | 3,449 | 43,862 | (2,581) | (14,023) | 33,898 | 220,149 | 414 | 285,168 |
Profit for the period | - | - | - | - | - | 28,975 | 167 | 29,142 |
Other comprehensive income for the period | - | - | - | 1,417 | (4,297) | - | - | (2,880) |
Total comprehensive income for the period | - | - | - | 1,417 | (4,297) | 28,975 | 167 | 26,262 |
Equity-settled employee share schemes | 10 | 2,318 | - | - | - | 973 | - | 3,301 |
Dividend to shareholders | - | - | - | - | - | (18,466) | - | (18,466) |
Balance at 30 June 2012 | 3,459 | 46,180 | (2,581) | (12,606) | 29,601 | 231,631 | 581 | 296,265 |
Equity attributable to equity holders of the parent | |||||||
Share capital £'000 |
Share premium account £'000 | Reserve for own shares £'000 |
Hedging reserve £'000 | Translation reserve £'000 | Retained earnings £'000 | Total equity £'000 | |
Balance at 1 January 2011 | 3,436 | 41,134 | (2,653) | (15,930) | 31,179 | 185,969 | 243,135 |
Profit for the period | - | - | - | - | - | 31,942 | 31,942 |
Other comprehensive income for the period | - | - | - |
1,626 | (3,468) | - | (1,842) |
Total comprehensive income for the period | - | - | - |
1,626 | (3,468) | 31,942 | 30,100 |
Own shares acquired | - | - | (422) | - | - | - | (422) |
Disposal of own shares | - | - | 494 | - | - | (494) | - |
Equity-settled employee share schemes | 4 | 987 | - | - | - | 1,004 | 1,995 |
Dividend to shareholders | - | - | - | - | - | (16,446) | (16,446) |
Balance at 1 July 2011 | 3,440 | 42,121 | (2,581) | (14,304) | 27,711 | 201,975 | 258,362 |
| Equity attributable to equity holders of the parent | |||||||
Share capital £'000 |
Share premium account £'000 | Reserve for own shares £'000 |
Hedging reserve £'000 | Translation reserve £'000 | Retained earnings £'000 |
Non-Controlling Interest £'000 | Total equity £'000 | |
Balance at 1 January 2011 | 3,436 | 41,134 | (2,653) | (15,930) | 31,179 | 185,969 | - | 243,135 |
Profit for the year | - | - | - | - | - | 65,884 | 280 | 66,164 |
Other comprehensive income for the year | - | - | - | 1,907 | 2,719 | (8,214) | - | (3,588) |
Total comprehensive income for the year | - | - | - |
1,907 | 2,719 | 57,670 |
280 | 62,576 |
Own shares acquired | - | - | (422) | - | - | - | - | (422) |
Disposal of own shares | - | - | 494 | - | - | (494) | - | - |
Equity-settled employee share schemes | 13 | 2,728 | - | - | - | 1,974 | - | 4,715 |
Non-controlling interest's investment made in subsidiary |
- |
- |
- |
- |
- |
- |
134 |
134 |
Dividend to shareholders | - | - | - | - | - | (24,469) | - | (24,469) |
Tax on share-based payment transactions | - | - | - | - | - | (501) | - | (501) |
Balance at 31 December 2011 | 3,449 | 43,862 | (2,581) | (14,023) | 33,898 | 220,149 | 414 | 285,168 |
Six months | Six months | Year to | ||||
to 30 June | to 1 July | 31 December | ||||
2012 | 2011 | 2011 | ||||
Note | £'000 | £'000 | £'000 | |||
Net cash inflow from operating activities | 15 | 27,729 | 24,497 | 115,413 | ||
Investing activities | ||||||
Interest received | 176 | 89 | 296 | |||
Purchase of property, plant and equipment | (8,327) | (4,366) | (12,099) | |||
Proceeds from disposal of property, plant and equipment | 15 | 20 |
- | |||
Expenditure on product development and other intangibles | (1,287) | (1,596) |
(3,055) | |||
Acquisition of subsidiary undertakings (including acquisition costs) | (30,193) | (32,149) |
(146,180) | |||
Net cash acquired with subsidiary undertakings | 5,437 | - | 4,033 | |||
Net cash used in investing activities | (34,179) | (38,002) | (157,005) | |||
Financing activities | ||||||
Issue of share capital | 2,328 | 991 | 2,741 | |||
Purchase of Long-Term Incentive Plan shares | - | (422) | (422) | |||
Dividends paid | (18,466) | (16,446) | (24,469) | |||
Funding from government loans | 643 | - | 1,621 | |||
Loan syndication costs | - | (755) | (771) | |||
Increase in borrowings | 46,673 | - | 35,776 | |||
Decrease in loan to associate | - | 1,681 | 1,948 | |||
Minority Investment | - | - | 134 | |||
Repayment of obligations under finance leases | (45) | (35) | (173) | |||
Net cash generated from/(used in) financing activities | 31,133 | (14,986) |
16,385 | |||
Net increase/(decrease) in cash and cash equivalents | 24,683 | (28,491) | (25,207) | |||
Cash and cash equivalents at beginning of period | 41,051 | 68,129 | 68,129 | |||
Effect of foreign exchange rate changes | (106) | (669) | (1,871) | |||
Cash and cash equivalents at end of period | 65,628 | 38,969 | 41,051 |
1. General information
The information for the year ended 31 December 2011 does not constitute statutory accounts as defined in section 435 of the Companies Act 2006. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditor's report on those accounts was not qualified, did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying the report and did not contain statements under section 498 (2) or (3) of the Companies Act 2006.
These interim Financial Statements, which were approved by the Board of Directors on 27 July 2012, have not been audited or reviewed by the Auditor.
2. Accounting policies
The annual financial statements of Ultra Electronics Holdings plc are prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. The condensed consolidated financial statements included in this half-yearly financial report have been prepared in accordance with the Disclosure and Transparency Rules of the Financial Services Authority and with International Accounting Standard 34 'Interim Financial Reporting' as adopted by the European Union.
The same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in the Group's latest annual audited financial statements, except as described below.
The following Standards and interpretations were adopted as at 1 January 2012:
·; IAS 12 Income Taxes (amended) - Deferred Tax: Recovery of Underlying Assets
·; IFRS 7 Financial Instruments: Disclosures (amended) - Disclosures: Transfers of Financial Assets
The amendments do not affect the reported results or financial position.
3. Segment information
Six months to 30 June 2012 | Six months to 1 July 2011 | |||||
External revenue £'000 | Internal revenue £'000 |
Total £'000 | External revenue £'000 | Internal revenue £'000 |
Total £'000 | |
Revenue | ||||||
Aircraft & Vehicle Systems | 71,502 | 6,270 | 77,772 | 80,623 | 8,599 | 89,222 |
Information & Power Systems | 155,231 | 6,495 | 161,726 | 114,612 | 3,355 | 117,967 |
Tactical & Sonar Systems | 143,431 | 9,113 | 152,544 | 148,220 | 10,830 | 159,050 |
Eliminations | - | (21,878) | (21,878) | - | (22,784) | (22,784) |
Consolidated revenue | 370,164 | - | 370,164 | 343,455 | - | 343,455 |
Six months to 30 June 2012 | ||||
Aircraft & Vehicle Systems £'000 | Information & Power Systems £'000 | Tactical & Sonar Systems £'000 | Total £'000 | |
Underlying operating profit | 14,070 | 20,339 | 23,114 | 57,523 |
Amortisation of intangibles arising on acquisition | (1,817) | (6,941) | (6,371) | (15,129) |
Adjustments to deferred consideration net of acquisition costs | (22) | (201) | (651) | (874) |
Profit from operations | 12,231 | 13,197 | 16,092 | 41,520 |
Investment revenue | 711 | |||
Finance costs | (3,174) | |||
Profit before tax | 39,057 | |||
Tax | (9,915) | |||
Profit after tax | 29,142 | |||
Six months to 1 July 2011 | ||||
Aircraft & Vehicle Systems £'000 | Information & Power Systems £'000 | Tactical & Sonar Systems £'000 | Total £'000 | |
Underlying operating profit | 13,350 | 12,845 | 29,565 | 55,760 |
Amortisation of intangibles arising on acquisition | (2,156) | (3,906) | (4,880) | (10,942) |
Adjustments to deferred consideration net of acquisition costs | (77) | (104) | (619) | (800) |
Profit from operations | 11,117 | 8,835 | 24,066 | 44,018 |
Investment revenue | 3,624 | |||
Finance costs | (3,705) | |||
Profit before tax | 43,937 | |||
Tax | (11,995) | |||
Profit after tax | 31,942 |
Year to 31 December 2011 | ||||
Aircraft & Vehicle Systems £'000 | Information & Power Systems £'000 | Tactical & Sonar Systems £'000 | Total £'000 | |
Underlying operating profit | 31,140 | 30,517 | 60,459 | 122,116 |
Amortisation of intangibles arising on acquisition | (4,168) | (8,270) | (10,695) | (23,133) |
Adjustments to deferred consideration net of acquisition costs | 1,559 | (371) | (956) | 232 |
Profit from operations | 28,531 | 21,876 | 48,808 | 99,215 |
Investment revenue | 296 | |||
Finance costs | (8,332) | |||
Profit before tax | 91,179 | |||
Tax | (25,015) | |||
Profit after tax | 66,164 |
|
At 30 June 2012 |
At 1 July 2011 | At 31 December 2011 | |||
£'000 | £'000 | £'000 | ||||
Total assets by segment | ||||||
Aircraft & Vehicle Systems | 146,464 | 142,124 | 137,340 | |||
Information & Power Systems | 294,284 | 216,110 | 311,576 | |||
Tactical & Sonar Systems | 302,257 | 227,151 | 269,482 | |||
743,005 | 585,385 | 718,398 | ||||
Unallocated | 79,770 | 65,170 | 57,656 | |||
Total assets | 822,775 | 650,555 | 776,054 |
Unallocated assets represent deferred tax assets, derivatives at fair value and cash and cash equivalents.
At 30 June 2012 |
At 1 July 2011 | At 31 December 2011 | ||||
£'000 | £'000 | £'000 | ||||
Total liabilities by segment | ||||||
Aircraft & Vehicle Systems | 41,872 | 54,386 | 49,572 | |||
Information & Power Systems | 103,272 | 71,864 | 113,620 | |||
Tactical & Sonar Systems | 138,177 | 111,840 | 126,713 | |||
283,321 | 238,090 | 289,905 | ||||
Unallocated | 243,189 | 154,103 | 200,981 | |||
Total liabilities | 526,510 | 392,193 | 490,886 |
Unallocated liabilities represent derivatives at fair value, tax payables, deferred tax liabilities, retirement benefit obligations, bank loans and loan notes.
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Revenue by geographical destination | |||||
United Kingdom | 107,795 | 98,632 | 215,227 | ||
Continental Europe | 26,214 | 26,678 | 67,882 | ||
Canada | 11,472 | 13,259 | 22,123 | ||
USA | 164,673 | 156,759 | 333,266 | ||
Rest of World | 60,010 | 48,127 | 93,235 | ||
370,164 | 343,455 | 731,733 |
During the period to 30 June 2012 there was one direct customer (2011: one) that individually accounted for greater than 10% of the Group's turnover. Sales to this customer during the period were £73m (2011: £88m).
4. Additional performance measures
To present the underlying profitability of the Group on a consistent basis year-on-year, additional performance indicators have been used. These are calculated as follows:
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Operating profit | 41,520 | 44,018 | 99,215 | ||
Amortisation of intangibles arising on acquisition | 15,129 | 10,942 | 23,133 | ||
Adjustments to contingent consideration net of acquisition costs | 874 | 800 | (232) | ||
Underlying operating profit | 57,523 | 55,760 | 122,116 | ||
Profit before tax | 39,057 | 43,937 | 91,179 | ||
Amortisation of intangibles arising on acquisition | 15,129 | 10,942 | 23,133 | ||
Adjustments to contingent consideration net of acquisition costs | 874 | 800 |
(232) | ||
(Profit)/loss on fair value movements on derivatives |
(535) |
(3,535) |
821 | ||
Underlying profit before tax | 54,525 | 52,144 | 114,901 | ||
Cash generated by operations (see note 15) | 44,973 | 43,924 | 149,318 | ||
Purchase of property, plant and equipment | (8,327) | (4,366) | (12,099) | ||
Proceeds on disposal of property, plant and equipment | 15 | 20 | - | ||
Expenditure on product development and other intangibles | (1,287) | (1,596) | (3,055) | ||
Purchase of Long-Term Incentive Plan shares | - | (422) | (422) | ||
Operating cash flow | 35,374 | 37,560 | 133,742 |
Underlying operating profit has been shown before acquisition-related costs and the amortisation of intangible assets arising on acquisitions, which relates to acquired intellectual property, customer relationships and profit in acquired order book. To maintain a consistent presentation of financial performance over the longer term, these charges have been excluded from underlying operating profit. Underlying profit before tax and underlying earnings per share (see note 9) have also been presented before these adjustments.
IAS 39 requires the Group to 'fair value' the derivative instruments used to manage Ultra's foreign exchange exposures. This creates volatility in the valuation of the outstanding instruments as exchange rates move over time. This will have minimal impact on profit over the full term of the instruments, but can cause significant volatility on particular balance sheet dates. Underlying profit before tax and underlying earnings per share (see note 9) are stated before changes in the valuation of foreign currency derivative instruments so that the underlying operating performance of the Group can be seen more clearly.
The Group is cash generative and reinvests funds to support the continuing growth of the business. It seeks to use an accurate and appropriate measure of the funds generated internally while sustaining this growth. For this, Ultra uses operating cash flow, rather than cash generated by operations, as its preferred indicator of cash generated and available to cover non-operating expenses such as tax and interest payments. The Group believes that using cash generated by operations, with the exclusion of net expenditure on property, plant and equipment and outflows for capitalised product development and other intangibles, would result in an under-reporting of the true cash cost of sustaining a growing business.
5. Investment revenue
Six months | Six months | Year to | ||||
to 30 June | to 1 July | 31 December | ||||
| 2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | ||||
Interest income | 176 | 89 | 296 | |||
Fair value movement on derivatives | 535 | 3,535 | - | |||
711 | 3,624 | 296 |
6. Finance costs
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Amortisation of finance costs of debt | 275 | 408 | 670 | ||
Interest payable on bank loans and overdrafts | 2,227 | 1,425 | 3,137 | ||
Interest payable on finance leases | 4 | 10 | 1 | ||
Transfers to equity on cash flow hedges | - | 861 | 1,702 | ||
Total borrowing costs | 2,506 | 2,704 | 5,510 | ||
Retirement benefit scheme finance cost | 668 | 1,001 | 2,001 | ||
Fair value movement on derivatives | - | - | 821 | ||
3,174 | 3,705 | 8,332 |
7. Tax
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Current tax | |||||
United Kingdom | 7,138 | 7,317 | 13,724 | ||
Overseas | 6,106 | 7,779 | 16,590 | ||
13,244 | 15,096 | 30,314 | |||
Deferred tax | |||||
United Kingdom | (793) | (1,319) | (1,469) | ||
Overseas | (2,536) | (1,782) | (3,830) | ||
(3,329) | (3,101) | (5,299) | |||
Total tax charge | 9,915 | 11,995 | 25,015 |
From 1 April 2012 the standard rate of UK corporation tax reduced from 26% to 24% and UK deferred tax balances have been re-measured at this rate as the decrease was substantively enacted on 26 March 2012. The UK government has also announced its intention to reduce the main rate of corporation tax by 1% per annum to 22% by 1 April 2014. These further proposed rate reductions had not been substantively enacted at the balance sheet date and are therefore not reflected in these interim financial statements. The proposed reductions in the rate are expected to be enacted separately each year.
8. Ordinary dividends
Six months | Six months | ||
to 30 June | to 1 July | ||
2012 | 2011 | ||
£'000 | £'000 | ||
Final dividend for the year ended 31 December 2011 of 26.8p (2010: 24.0p) per share | 18,466 | 16,446 | |
| |||
Proposed interim dividend for the year ended 31 December 2012 of 12.2p (2011: 11.7p) per share | 8,411 | 8,022 |
The interim 2012 dividend of 12.2 pence per share will be paid on 21 September 2012 to shareholders on the register at 17 August 2012. It was approved by the Board after 30 June 2012 and has not been included as a liability at 30 June 2012.
9. Earnings per share
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
Pence | Pence | pence | |||
From continuing operations | |||||
Basic underlying (see below) | 58.1 | 54.6 | 120.2 | ||
Diluted underlying (see below) | 57.9 | 54.3 | 119.8 | ||
Basic | 41.9 | 46.4 | 96.2 | ||
Diluted | 41.8 | 46.2 | 95.8 |
The calculation of the basic, underlying and diluted earnings per share is based on the following data:
Six months | Six months | Year to | |||
To 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Earnings | |||||
Earnings for the purposes of earnings per share being profit for the period from continuing operations | 28,975 | 31,942 | 66,164 | ||
| |||||
Underlying earnings | |||||
Profit for the period from continuing operations | 28,975 | 31,942 | 66,164 | ||
(Profit)/loss on fair value movements on derivatives (net of tax) | (407) | (2,581) | 524 | ||
Amortisation of intangibles arising on acquisition (net of tax) | 10,948 | 7,605 | 15,896 | ||
Acquisition related costs net of contingent consideration (net of tax) | 663 | 582 | 129 | ||
Earnings for the purposes of underlying earnings per share | 40,179 | 37,548 | 82,713 |
The weighted average number of shares is given below:
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
Number of shares used for basic earnings per share | 69,131,515 | 68,777,674 | 68,809,084 | ||
Number of shares deemed to be issued at nil consideration following exercise of share options | 254,225 | 388,101 | 261,857 | ||
Number of shares used for fully diluted earnings per share | 69,385,740 | 69,165,775 | 69,070,941 |
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
Underlying profit before tax | 54,525 | 52,144 | 114,901 | ||
Taxation charge on underlying profit | (14,179) | (14,596) | (32,188) | ||
Non-controlling interest | (167) | - | - | ||
Underlying profit after tax attributable to equity shareholders |
40,179 |
37,548 |
82,713 | ||
Tax rate applied for the purposes of underlying earnings per share | 26.0% | 28.0% | 28.0% |
10. Property, plant and equipment
During the period, the Group spent £8.3m on the acquisition of property, plant and equipment. The Group did not make any significant disposals during the period.
11. Trade and other receivables
At 30 June |
At 1 July | At 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Trade receivables | 97,109 | 88,740 | 124,654 | ||
Provisions against receivables | (1,935) | (2,270) | (1,743) | ||
Net trade receivables | 95,174 | 86,470 | 122,911 | ||
Amounts due from contract customers | 63,819 | 62,548 | 53,027 | ||
Prepayments & other receivables | 28,905 | 29,650 | 21,133 | ||
187,898 | 178,668 | 197,071 |
12. Trade and other payables
At 30 June |
At 1 July | At 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Amounts included in current liabilities: | |||||
Trade payables | 63,427 | 60,151 | 76,565 | ||
Amounts due to contract customers | 85,270 | 62,589 | 82,656 | ||
Other payables | 73,293 | 74,736 | 76,488 | ||
221,990 | 197,476 | 235,709 | |||
Amounts included in non-current liabilities: | |||||
Amounts due to contract customers | 15,450 | 4,889 | 19,414 | ||
Other payables | 4,633 | 10,218 | 8,447 | ||
20,083 | 15,107 | 27,861 | |||
13. Provisions
Warranty |
Contractual |
Total | |||
£'000 | £'000 | £'000 | |||
At 1 July 2011 | 8,274 | 16,956 | 25,230 | ||
At 31 December 2011 | 8,650 | 15,866 | 24,516 | ||
At 30 June 2012 | 6,770 | 34,384 | 41,154 | ||
Included in current liabilities | 4,224 | 22,007 | 26,231 | ||
Included in non-current liabilities | 2,546 | 12,377 | 14,923 | ||
6,770 | 34,384 | 41,154 | |||
Provisions for warranty costs are based on an assessment of future claims with reference to past experience; such costs are generally incurred within two years after delivery. Contractual provisions for dilapidations will be payable at the end of the contracted life which is up to fifteen years, and contractual provisions relating to contingent consideration will be payable in up to two years (see note 17).
14. Share capital
199,767 shares, with a nominal value of £9,988 have been allotted in the first six months of 2012 under the terms of the Group's various share option schemes. The aggregate consideration received by the Company was £2,328,000.
15. Cash flow information
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Operating profit | 41,520 | 44,018 | 99,215 | ||
Adjustments for: | |||||
Depreciation of property, plant and equipment | 5,548 | 4,711 | 9,140 | ||
Amortisation of intangible assets | 15,767 | 12,155 | 29,431 | ||
Acquisition costs and adjustments | 874 | 800 | (232) | ||
Cost of equity-settled employee share schemes | 973 | 1,004 | 1,974 | ||
Adjustment for pension funding | (3,332) | (2,075) | (5,968) | ||
(Profit)/loss on disposal of property, plant and equipment | (5) | (5) | 61 | ||
Share of profit of associate | (1,375) | (1,629) | (2,793) | ||
Increase in provisions | 1,685 | 3,858 | 2,701 | ||
Operating cash flow before movements in working capital | 61,655 | 62,837 | 133,529 | ||
(Increase)/decrease in inventories | (503) | 4,505 | 5,382 | ||
Decrease/(increase) in receivables | 13,109 | (21,388) | (26,488) | ||
(Decrease)/increase in payables | (29,288) | (2,030) | 36,895 | ||
Cash generated by operations | 44,973 | 43,924 | 149,318 | ||
Income taxes paid | (15,566) | (17,190) | (29,134) | ||
Interest paid | (1,678) | (2,237) | (4,771) | ||
Net cash inflow from operating activities | 27,729 | 24,497 | 115,413 | ||
Reconciliation of net movement in cash and cash equivalents to movement in net debt
Six months | Six months | Year to | |||
to 30 June | to 1 July | 31 December | |||
2012 | 2011 | 2011 | |||
£'000 | £'000 | £'000 | |||
Net increase/(decrease) in cash and cash equivalents | 24,683
| (28,491) | (25,207) | ||
Cash (inflow)/outflow from (increase)/decrease in debt and finance leasing |
(47,271) |
35 | (37,224) | ||
Change in net debt arising from cash flows | (22,588) | (28,456) | (62,431) | ||
Loan syndication costs | - | 755 | 771 | ||
Amortisation of finance costs of debt | (275) | (408) | (670) | ||
Translation differences | 1,381 | 182 | (1,643) | ||
Movement in net debt in the period | (21,482) | (27,927) | (63,973) | ||
Net (debt)/cash at start of period | (46,148) | 17,825 | 17,825 | ||
Net debt at end of period | (67,630) | (10,102) | (46,148) | ||
Net debt comprised the following: | |||||
At 30 June 2012 |
At 1 July 2011 | At 31 December 2011 | |||
£'000 | £'000 | £'000 | |||
Cash and cash equivalents | 65,628 | 38,969 | 41,051 | ||
Borrowings | (133,164) | (48,794) | (87,060) | ||
Obligations under finance leases | (94) | (277) | (139) | ||
(67,630) | (10,102) | (46,148) |
16. Going Concern
On 25 January 2012 the Group issued a further $60 million of fixed interest loan notes with a maturity date of January 2019. The proceeds were used to reduce the borrowings under the Group's revolving credit facilities by $60 million.
After making due enquiries, and in accordance with the FRC's "Going Concern and Liquidity Risk: Guidance for Directors of UK Companies 2009", the Directors view is that the Group has adequate resources to continue in operational existence for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing these condensed consolidated half year financial statements.
17. Acquisitions
GigaSat
On 30 May 2012, the Group acquired the entire share capital of certain Giga Group companies (GigaSat) for initial cash consideration of £12.4m. A purchase price adjustment of £1.2m was paid in July 2012. A further sum, estimated at the time of acquisition as £15.2m (discounted), is payable if certain earnings targets are met for the years ending 30 June 2013 and 30 June 2014. This contingent consideration has been recorded against goodwill in accordance with IFRS 3.
GigaSat develops, manufactures, sells and supports fixed, mobile and transportable satellite earth stations, or satcom terminals, offered in several forms that operate in the most commonly used frequency bands for satellite communications. Its range of products adds to Ultra's strategy of being able to offer both terrestrial and satellite communication links.
The provisional fair values of the net assets acquired are stated below:
Book value | Revaluations | Provisional fair value | |
£'000 | £'000 | £'000 | |
Intangible assets | 250 | 22,257 | 22,507 |
Property, plant and equipment | 556 | - | 556 |
Cash and cash equivalents | 1,176 | - | 1,176 |
Inventories | 1,652 | - | 1,652 |
Receivables | 3,679 | - | 3,679 |
Payables | (4,386) | (5,402) | (9,788) |
Net assets acquired | 2,927 | 16,855 | 19,782 |
Goodwill arising on acquisition | 8,991 | ||
Purchase consideration | 28,773 |
The revenue and profit contributions from GigaSat were approximately £1.2m and £0.3m respectively in the period from the date of acquisition to 30 June 2012.
The goodwill arising on the acquisition is attributable to the assembled workforce of GigaSat, the strategic premium to gain access to GigaSat's market niche relative to an organic entry and opportunities to develop new technologies and acquire new customers in the market.
Acquisition costs of £0.5m were charged to the income statement during the half year.
The total goodwill on this acquisition expected to be deductible for tax is £nil.
Barron McCann Technology & Payments
On 26 June 2012, the Group acquired the entire share capital of Barron McCann Technology Limited and Barron McCann Payments Limited (BeMac) for initial cash consideration of £14.9m. A further £1.4m purchase price adjustment is payable in 2012. BeMac provides baseline grade crypto and key management services to the UK government, military, law enforcement agencies and the finance sector. BeMac will broaden Ultra's crypto portfolio beyond the high-grade domain and also provide access to the lucrative financial services market.
The fair values of the net assets acquired are currently being calculated and have not been finalised due to the proximity of the acquisition to the period end. A provisional assessment of the opening balance sheet is as follows:
Provisional fair value | ||
£'000
| ||
Intangible assets | - | |
Property, plant and equipment | 387 | |
Cash and cash equivalents | 4,261 | |
Inventories | 662 | |
Receivables | 1,642 | |
Payables | (3,146) | |
Net assets acquired | 3,806 | |
Goodwill and other intangible assets arising on acquisition | 12,489 | |
Purchase consideration | 16,295 |
The accounting exercise for calculating the fair value of acquired intangibles and deferred tax has not yet been completed. Acquisition costs of £0.2m were charged to the income statement during the half year.
The total goodwill on this acquisition expected to be deductible for tax is £nil.
If the BeMac and GigaSat acquisitions had been completed on the first day of the financial year the Group revenues for the period would have been £380.8m and the Group would have reported a profit of £41.5m.
RFI Corporation
On 7 June 2012, the Group agreed to acquire the power conversion business operated by RFI Corporation ("RFI"), a wholly-owned subsidiary of DGT Holdings Corp ("DGT") for a cash consideration of $12.5m (subject to a potential working capital adjustment).
The transaction is subject to the approval of at least two-thirds of the outstanding shares of common stock of DGT. Assuming satisfaction of all closing conditions and approval by DGT's shareholders, the transaction is expected to close in the third quarter of 2012.
RFI is an established manufacturer of proprietary, high-voltage, power conversion subsystems including electronic filters, high voltage capacitors, pulse modulators, transformers and reactors, and a variety of other products designed for industrial, medical, military and other commercial applications. It is located on Long Island, New York, USA, close to Ultra's EMS Development Corp., part of the Group's Airport & Power Systems division, and will be integrated into the EMS business in 2012.
17. Other matters
Seasonality
The Group's financial results have not historically been subject to significant seasonal trends.
Related party transactions
At 30 June 2012, a loan of £1,271,000 (1 July 2011: £1,496,000) was due from Al Shaheen Adventure LLC (ASA), the Group's 49% equity accounted investment. During the period repayments of £nil were received in respect of this loan. A small amount of trading also occurs with ASA, in the normal course of business and on an arm's length basis. Balances are settled on normal trade terms and the amounts outstanding at 30 June 2012 were insignificant.
There were no other significant related party transactions, other than the remuneration of key management personnel during the period.
RESPONSIBILITY STATEMENT
We confirm that to the best of our knowledge:
(a) these condensed financial statements have been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting";
(b) this half year report includes a fair review of the information required by Disclosure and Transparency Rule (DTR) 4.2.7R (indication of important events during the period and description of principal risks and uncertainties for the remainder of the financial year); and
(c) this half year report includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein).
By order of the Board
Rakesh Sharma Chief Executive | Paul Dean Group Finance Director |
27 July 2012 |
Related Shares:
ULE.L