30 Mar 2009 07:00
ο»Ώ
30 March 2009
Preliminary Results for the Year EndedΒ 31 December 2008
Headlam Group plc ("Headlam"),Β Europe's leading floorcoverings distributor, announces itsΒ finalΒ results for theΒ yearΒ endedΒ 31Β DecemberΒ 2008.
Financial highlights
|
2008 Β£000 |
2007 Β£000 |
Change |
|
|
Revenue |
557,296 |
544,718 |
+2.3% |
|
Operating profit |
41,722 |
46,013 |
-9.3% |
|
Profit before tax |
40,120 |
45,172 |
-11.2% |
|
Basic earnings per share |
34.5p |
37.1p |
-7.0% |
|
Dividend per share |
19.7p |
23.1p |
-14.7% |
Key points
Group revenues increase byΒ 2.3%Β
UKΒ like for like revenuesΒ decrease by 2.5%
Continental EuropeanΒ like for likeΒ revenues increase byΒ 3.2%
Profit before tax declinesΒ by 11.2%
Continued investment in facilities
DividendΒ reduced byΒ 14.7% fromΒ 23.1p toΒ 19.7p
Tony Brewer,Β Headlam's GroupΒ Chief Executive,Β said:
"During the financial and operating plan process for 2009, we considered very carefully the market conditions before us. Whilst the trading environment continues to be challenging, the group's performance in the first quarter of 2009 has been in line with our planned expectations.
The autonomous management teams in theΒ UKΒ and Continental Europe are clearly focused on their individual targets and measurements, which we consider are positioned at realistic levels. Assuming no further significant deteriorationΒ in marketΒ conditions, the group believes it is structured to achieve its operating objectives for the year."
Enquiries:
Β
Headlam Group plc
Tony Brewer,Β GroupΒ Chief ExecutiveΒ Tel: 01675 433000
Stephen Wilson,Β GroupΒ Finance Director
Chairman's Statement
I am pleasedΒ to report that,Β whilstΒ theΒ UKΒ marketΒ proved to be particularly challengingΒ during 2008, each of our business sectors and product categories outperformed market indicators and increased their market share. Our businesses in Continental EuropeΒ benefited fromΒ moreΒ stableΒ conditionsΒ and were able to continue their improvement.Β Β
Compared with last year, revenue from the group's activitiesΒ increased by 2.3%Β toΒ Β£557.3 million.Β Β Profit before tax declined by 11.2% to Β£40.1 million.
Earnings and dividend
Shareholders will be aware that during the last two years, the board hasΒ progressively increased dividends with the intention of achieving a payout ratio of 67% by the end of 2009. The board remains committed to this objective, but whilst difficult trading conditions persist, hasΒ decided toΒ delay the full implementation ofΒ this policy. We intend to resume our commitment to enhancing shareholder returns through increasing dividends as soon as it is evident that the economies in the regions in which we trade have returned to normal conditions.Β
The board is therefore recommending a final dividend of 14.1p per share. Total dividend for the year will decrease by 14.7% from 23.1p to 19.7p per share.
Strategy
The performance of our 50 businesses in theΒ UKΒ and three businesses in Continental EuropeΒ confirms thatΒ our fundamental strategy,Β ofΒ operatingΒ these businesses autonomouslyΒ whilst complyingΒ withΒ strict operational and financial disciplines, isΒ delivering sustainable results.
ThisΒ strategyΒ allows the highly motivatedΒ and incentivisedΒ individual management teams to focus on their specific business objectives withinΒ eitherΒ the geographical areas or specific product sectorsΒ in which they operate.
TheΒ key objectivesΒ forΒ the group andΒ withinΒ eachΒ individual businessΒ areΒ toΒ maintain andΒ continueΒ to expandΒ our position as the leading floorcoveringsΒ distributor inΒ Europe.
TheΒ development ofΒ the groupΒ will beΒ achieved throughΒ a combination ofΒ organic growth,Β as market conditions allow,Β andΒ continuedΒ investment inΒ newΒ freeholdΒ distributionΒ facilities, whichΒ will incorporate the latest material handling equipment.Β Β This will be supplemented by theΒ strategic acquisition of floorcovering distributors to enlarge our position in theΒ UKΒ and Continental Europe.
Operations
Through the complementary effortsΒ of theΒ seniorΒ and individualΒ businessΒ management,Β weΒ continue to work closely with the leading worldwide flooring manufacturers to develop residential and commercial products in order to enhance our market position.
ThisΒ relationship with our suppliers has resulted in our 50 businesses in the UK, located in 19 distribution centres and 12 service centres, launching 3,725 new productsΒ throughΒ ourΒ 361Β external sales peopleΒ whoΒ positionedΒ 732,000Β new point of sale items and sample booksΒ into independent flooring retailers and contractors.
Products are developed and launched in an ongoing timely manner, to ensure that our customers are at the forefront of all new products coming into their respective markets.
Our three businesses in Continental Europe continue to prosper and the ongoing developmentΒ will beΒ enhanced by the construction of a new freehold purpose built distribution centre forΒ our Dutch operations.
Employees
The benefit of a group structure, combined with encouraging the autonomy of individual business operations,Β providesΒ all employeesΒ withΒ the opportunity for career progressionΒ inΒ bothΒ specificΒ businessesΒ andΒ the group as a whole. This was particularly evident during 2008Β and early 2009Β whenΒ a number of our employeesΒ continuedΒ their careerΒ developmentΒ through internal promotion.Β
We wish to thank all of our management and employees for their contribution to the group's performance in 2008.
Outlook
During the last 16 years, our floorcovering distribution business has delivered continual growth in sales revenue, profitability and dividend payment. This growth has been interrupted in 2008 due to the wider economic conditions.
In light of these conditions, the group hasΒ undertakenΒ certainΒ restructuringΒ and reduced costs during 2008 and the first quarter of 2009.Β Β WithΒ unpredictable markets,Β we will continue to carefully monitor and reduce overheads where possible whilst retaining our high level of service to customers.
Notwithstanding this, we are committed to pursuing our fundamental strategy and maintaining the autonomous structure of the group, providing a platform to maximise our market position and achieve our core objective of sustainable future growth.
Graham Waldron, Chairman
Β Β Chief Executive's Review
During 2008, the combined performance of our 50Β UKΒ businesses resulted in aΒ marginalΒ decrease in sales revenue ofΒ 1.1%,Β whichΒ on a like for like basisΒ wasΒ a decrease ofΒ 2.5%. With the benefit of a strong first quarter, first half like for like sales revenue in theΒ UKΒ increased by 2.8%. However,Β withΒ market conditions deterioratingΒ in the secondΒ half,Β like for like sales revenue declined by 7.2%.
We believe that the performance of theΒ UKΒ businesses is particularly robust in what were extremely challenging market conditions and undoubtedly,Β our collective businesses were able to increase their market share.
This was achieved throughΒ a group strategyΒ based onΒ autonomous businesses, withΒ focusedΒ and motivatedΒ management teams and sales representatives,Β developing their individual markets in both residential and commercial floorcoveringΒ with independent flooring retailers and contractors.
Our businesses in Continental Europe continue to prosper, where revenue from our businesses located inΒ France,Β SwitzerlandΒ and theΒ NetherlandsΒ increased on a like for like basis byΒ 3.2% in local currency.
FacilitiesΒ investment
During 2008,Β we completed the construction of a new purpose built freehold 42,000Β square feetΒ (sq ft)Β distribution facility for MCD Wales in Bridgend. This became operational in the spring of 2008, enabling MCD Wales toΒ increaseΒ theirΒ residential and commercial business inΒ South Wales and the south west ofΒ England.
The two additional service centres located in Dartford, 5,000 sq ft, and Walthamstow, 9,000 sq ft, became operational at the beginning of 2008, enabling Faithfulls to enlarge significantly its commercial presence inΒ London.
During May 2008,Β weΒ opened ourΒ 6,000 sq ftΒ freehold service centreΒ in Southampton,Β which providesΒ RichardsΒ with an enlargedΒ commercial presence in the south ofΒ England.
We have completed theΒ 6,000Β sq ftΒ extension to theΒ freeholdΒ distribution facility of Baileys Plymouth, which will allow Baileys to develop commercial activities with flooring contractors in the south west ofΒ England, to complement what has principally been a residential business to date.
In theΒ Netherlands, theΒ construction of aΒ new purpose built freehold 65,000Β sq ftΒ distribution centre is nowΒ complete. This will allow Lethem Vergeer and the recently acquired SilvesterΒ toΒ enhanceΒ their product offering and increase service levels to customers.
We are in the process of applying for planning permission and in final negotiations to purchase land to relocate the FaithfullsΒ and GarrodsΒ businessesΒ in Hadleigh,Β nearΒ Ipswich. This newΒ 120,000Β sq ftΒ freehold distribution centre,Β anticipatedΒ to be complete by the end of 2010,Β willΒ considerablyΒ increase the two businessesΒ profile in the south east ofΒ EnglandΒ inΒ bothΒ residential and commercial flooring.
Restructuring
OnΒ 23 September 2008, a fire completely destroyed our distribution centre inΒ Northampton, from which the Garrard Waters business operated. With the benefit of disaster managementΒ proceduresΒ andΒ utilisingΒ information technology, the Garrard Waters business was operational the following day fromΒ ourΒ Coleshill distribution centre.
We have established a local presence for Garrard Waters'Β management and sales representatives in aΒ 10,000Β sq ftΒ service centre inΒ NorthamptonΒ to maintain and enhance their customer relationships. TheΒ principalΒ logisticsΒ serviceΒ continuesΒ to operate from Coleshill.
In the late autumn,Β weΒ decided to relocate the logistics of Baileys Bristol and SolmereΒ Β Bishop Auckland toΒ ourΒ existingΒ larger distribution centresΒ in Thatcham and Gildersome Leeds respectively. ByΒ maintaining theirΒ independentΒ management and salesΒ activityΒ with both suppliers and customers, this restructuringΒ providesΒ BaileysΒ and SolmereΒ withΒ extendedΒ product rangesΒ andΒ aΒ comprehensive logistics service to benefit their customers.
With the particularly challenging markets we are operating in, the group has also been prudent with the recruitment of replacement employees.Β Β In conjunctionΒ with the restructuringΒ at Garrard Waters, Baileys and Solmere,Β we reduced the number of employeesΒ during 2008Β by 9%, from 1,892 to 1,720.
UKΒ operations
Our 50 businesses in theΒ UKΒ continue to operate within five defined business sectors. This allows the autonomous businesses to optimise their market presence, working to clearlyΒ definedΒ strategies and objectives.
Regional multi-product:Β Β TheΒ 20 businessesΒ sell both residential and commercial floorcovering, operating regionally, in total giving a comprehensive geographical coverage throughout theΒ UK. Whilst sales revenue declined by 5.6%, market indications would substantiate this outperformed theΒ UKΒ floorcovering market andΒ consequentlyΒ these businesses increased their market share.
National multi-product: The Mercado network of businesses,Β operating nationally throughoutΒ England,Β WalesΒ andΒ Northern Ireland,Β also outperformed the market in residential and commercial floorcoveringΒ notwithstanding itsΒ modest decline in sales revenue of 2.4%.
Regional commercial:Β Β The 15Β operationsΒ in this sector, four of whichΒ areΒ benefiting from an investment in new facilities, wereΒ able to increase sales revenue by 7.4%. It is our intention in coming years to increase theΒ number of service centres,Β in orderΒ to enlarge the geographical presence of theseΒ operationsΒ for the regional distribution of commercial floorcovering.
Residential specialist:Β Β Through a continuing process of product development and marketing, particularly the medium to high price carpet products, these 13 businesses were able to outperform significantly theΒ UKΒ carpet market and increased sales revenue by 13.9%.
Commercial specialist: Our four commercial specialist businessesΒ enjoyed a more positive commercial market and were able to increase sales revenue by 1.2%.
yourfloors.co.uk
In July 2008, we launched the consumer internet gateway, yourfloors.co.uk. TheΒ yourfloorsΒ facilityΒ creates anΒ opportunity for independent flooring retailers to take advantage of the increasing trend for consumers to purchase online. Each individual retail customer participating enjoys the benefit of their own website created by yourfloors.
Performance criteria measured by daily activity on the website, sample requests and ultimately orders, are showing an increasing daily trend. Since its launch, we have recordedΒ 252,512Β visits to the website and satisfiedΒ 12,865Β requests for samples. With further enhancements currently being undertaken, we expect yourfloors to provide a benefit in coming years to our customer base and ultimately, to the group as a whole.
Suppliers
The business relationship and partnership with our principal suppliers is particularly important to the ongoingΒ growthΒ ofΒ the group's activities.Β Β ThisΒ consistent approach, bothΒ from a group strategicΒ involvementΒ and theΒ product developmentΒ of ourΒ individualΒ management teams, enables theΒ continual launch of new productsΒ throughΒ our external sales teams into independent flooring retailers and contractors.
Products
The product developmentΒ activity withΒ ourΒ suppliers has resulted in anΒ increasedΒ market presence throughoutΒ theΒ principal floorcoveringΒ productsΒ in theΒ UK.
CarpetΒ continues to be our largest product category, accounting for 45% ofΒ UKΒ sales revenue. During 2008, we launched 2,224Β newΒ ranges, placing 491,000 new point of sale items into our customersΒ and,Β whilst sales declined 4.7% in the year, market indicators would again suggest this significantly outperforms the market as a whole.
Residential vinylΒ sales revenue increased by 2.2% supported byΒ the placement ofΒ 170,000 new point of sale itemsΒ toΒ launch 956 new ranges with independent flooring retailers and contractors.
Wood and laminateΒ benefited from a number of innovative product launchesΒ in laminate flooring andΒ anΒ increasing presence in engineered and solid wood,Β whichΒ enabledΒ theΒ sales revenue decrease to be managed to 1.2%.
RugsΒ have continued to enlarge their profile in the group, principally through the activities of National Carpets, Crucial Trading and Plantation Rug Company. This has resulted in the sales revenue of rugs increasing byΒ 46%Β and theΒ productΒ now accountsΒ for 2.5% ofΒ UKΒ sales revenue.
Commercial FlooringΒ produced an increase in sales revenue of 5.2%Β benefiting fromΒ stronger demand for commercial flooring and theΒ developing presence of ourΒ regional commercial businesses.Β Β Commercial flooring now accountsΒ for 31% ofΒ UKΒ sales revenue.
funonthefloor.com
During 2008, the group contributed to a generic advertising campaign,Β funonthefloor.com,Β to increase the profile and consumer awareness of carpets in theΒ UK. Given theΒ existence ofΒ particularly challenging market conditionsΒ whenΒ this initiative was launched, the results are very difficult to measure. The participants in theΒ campaignΒ have agreed to aΒ reducedΒ level of contributionΒ to continue the initiative during 2009.
Customers
The number of active accounts increased from 39,033 in 2007 to 41,539 in 2008. ThisΒ clearly demonstrates the market strength and financial stability of independent flooring retailers and contractors. During the year,Β our customersΒ placedΒ 4,576,574Β orders, compared with 4,624,489 in 2007Β andΒ although credit taken by customers increased from 42 days in 2007 to 44 days in 2008, thisΒ wasΒ primarily due to an increase in the proportion of business with flooring contractors.
Acquisitions
The group has continued to evaluate acquisitions in both theΒ UKΒ and Continental Europe and whilst only one acquisition was completed during the year, it is our intention to enlarge our market position where a potential acquisition is a strategic benefit to the group.
Europe
OurΒ businessesΒ inΒ France,Β SwitzerlandΒ and theΒ NetherlandsΒ continued the positive performance of previous years, increasing sales revenues by 3.2% in local currency.
InΒ France, LMS enjoyed aΒ solidΒ marketΒ in both residential and commercial floorcovering. With theΒ salesΒ activities of its 20 service centres, supported by two principal distribution centres,Β LMSΒ increasedΒ sales revenue by 3.0%.
Belcolor inΒ SwitzerlandΒ continued to enlarge its presence in commercial flooring andΒ parquet,Β complementing itsΒ presence inΒ residentialΒ floorcovering,Β andΒ increased sales revenue by 3.7%.
In theΒ Netherlands, Lethem Vergeer continued to enlarge its business, principally in residential floorcovering,Β increasing sales revenue by 2.0%.
In October 2008, we acquired theΒ residential distributionΒ business of Silvester in theΒ Netherlands. This business was immediately relocated following completion, to ourΒ originalΒ distribution centre. During March 2009,Β Lethem Vergeer and SilvesterΒ commencedΒ operationsΒ fromΒ theΒ new purpose built distributionΒ centre.
Outlook
During the financial and operating plan process for 2009, we considered very carefully the market conditions before us. Whilst the trading environment continues to be challenging, the group's performance in the first quarter of 2009 has been in line with our planned expectations.
The autonomous management teams in theΒ UKΒ and Continental Europe are clearly focused on their individualΒ targetsΒ and measurements, which we consider are positioned at realistic levels. Assuming no further significant deteriorationΒ in marketΒ conditions, the group believes it is structured to achieve its operatingΒ objectives for the year.
Tony Brewer, Group Chief Executive
Β
Β
FinancialΒ Review
Trading
Revenue
Group revenues increased during the year by 2.3% from Β£544.7 million to Β£557.3 million.
In theΒ UK, like for like sales decreased by 2.5%. However, businesses acquired during 2007 contributed an incremental Β£4.3 million during the year reducing the declineΒ in revenueΒ to 1.1%Β from Β£463.7 million to Β£458.6 million.Β
On the Continent, our three businesses collectively achieved a like for like improvement ofΒ 3.2% withΒ overallΒ revenues, including currency effects,Β increasingΒ by 21.9%Β from Β£81.0 million to Β£98.70 million.
Gross margin
A substantial proportion of product purchased by the group originates from suppliers located in Continental Europe. The purchases by ourΒ UKΒ businesses are predominatelyΒ SterlingΒ based. However, due toΒ Sterling's continued decline against the Euro over the course of 2008, coupled with high raw material price inflation on oil related products during the first half of 2008, imported product was subjected to a number of price increases. These increases were passed into the market in full enabling gross margins to be retained.
Although inflationary pressures on oil-based raw materials have eased,Β SterlingΒ remainsΒ at historically weak levels compared with the Euro. Notwithstanding the existence of forecasts, that predict thatΒ SterlingΒ will recover some of its losses against the Euro during 2009, the pricing environment has potential to remain volatile and it is difficult to be certain about improvements in gross margin whilst these conditions persist.
Expenses
Distribution and administration expenses, collectively representing 23.9% of revenue, increased by 8.3% compared with the previous year.
Distribution expenses amounting to Β£98.5 million increased by 12.3% compared with last year mainly due to fuel price rises, the full year impact of sales and marketing investment either implemented or initiated during 2007 in combination with the cost of launching yourfloors.co.ukΒ and funding the first year of funonthefloor.com.
Administration expenses decreased by 1.8% from Β£35.0 million to Β£34.4 million due to the lower level of intangible amortisation in 2008, Β£0.3 million compared with 2007 when it amounted to Β£1.5Β million.
As mentioned in the Chief Executive'sΒ Review, during the second half of last year we introduced a restructuring plan in connection with the businesses located in Bishop Auckland,Β BristolΒ andΒ Northampton. The cost of restructuring amounted to Β£0.8Β million and we expect the full year benefit to amount to Β£2.2Β million.
We have already received substantial payments on account in connection with the fire at ourΒ NorthamptonΒ facility and discussions with our insurers are nearing conclusion. WeΒ are not presently aware of any reasons why this claim will not be settledΒ equitably.
Β
Financing costs
The movement in finance costs from Β£0.8 million to Β£1.6 million was due to the increase in bank funding used to finance the share buyback programme during 2007 and 2008 andΒ a requirement for additionalΒ working capital investment during the second half of 2008.
Taxation
As previously anticipated, the effective rate of taxationΒ decreased to 28.5% during the year down from last year's rate of 30.0%. We expect the rate to fall to 28.0% for 2009.
Last year we highlighted the potential forΒ theΒ group'sΒ deferred tax liabilityΒ toΒ increase by Β£7.8Β millionΒ because of the abolition ofΒ capital allowances in respect of Industrial Buildings. On further examination, we have reconsidered the accounting implications and determined that this adjustment was not necessary. Therefore,Β consistent with our interpretation of IAS 12: Deferred Tax, no adjustment has been reflected in these accounts.
Dividends
As already highlighted in the Chairman'sΒ Statement, the board hasΒ proposed aΒ reduction to the final dividendΒ for 2008,Β which will result in total dividends for the year decreasingΒ by 14.7% to 19.7p per share. ThisΒ representsΒ a cautious responseΒ by the boardΒ to challenging markets and desire to retain a measure of flexibility in uncertain times.
Cash flows and net funds
Cash generated from operations
Cash flows from operating activitiesΒ declinedΒ byΒ 10.6% during the year from Β£52.7Β million to Β£47.1Β million.
Investment in net working capital increased during the year by Β£9.7Β million from Β£10.0Β million to Β£19.7 millionΒ leading to cash generated from operations reducing by Β£15.3 million from Β£42.7 million to Β£27.4 million.
Compared with last year,Β we reduced ourΒ investment in tradeΒ and otherΒ receivables and inventory by Β£7.7Β million and Β£3.3 millionΒ respectively. The movement in tradeΒ and otherΒ payablesΒ required us to utilise additional bank funding amounting toΒ Β£20.7 millionΒ compared with 2007Β because theΒ decline inΒ revenues during the second half of 2008Β led to a significant curtailment in buyingΒ activity.
Subject toΒ no material adverse change inΒ 2009 sales revenue,Β we expect our working capital investment to be substantially lower.
Cash flows from investing and financing activities
Net cash outflows from investing activities totalled Β£7.1Β million compared with Β£11.3Β million during 2007. Investment in property, plant and equipment amounted to Β£10.7Β million compared with Β£11.0Β million for 2007. In common with 2007 andΒ as already highlighted in theΒ Chief Executive'sΒ Review,Β expenditure related toΒ a number of relatively small projects.
Expenditure in 2009 will cover the purchase of the freehold interest in theΒ KidderminsterΒ property, which was formerly occupied on a leasehold basis, completion of the facility forΒ our Dutch businessΒ andΒ purchase of the land forΒ theΒ distribution facility for Faithfulls. These projects in conjunction withΒ regular recurring investment willΒ result inΒ expenditureΒ being broadly the same asΒ 2008.
Within our freehold property portfolio, weΒ hold fiveΒ vacantΒ properties. TheseΒ propertiesΒ areΒ currentlyΒ being marketed for disposal,Β butΒ weΒ recognise thatΒ the prospect of sale in the immediate future is remote given current economic circumstances. Furthermore,Β ourΒ preference isΒ toΒ hold the properties andΒ realiseΒ aΒ fair valueΒ rather than sell atΒ a discountedΒ price.
Net cash flow from investing activitiesΒ moved from a cash out flow of Β£39.7 million during 2007 to a cash inflow ofΒ Β£13.1Β millionΒ in 2008. TheΒ 2007 expenditure was principally due to theΒ share buy-back programmeΒ whilst the cash inflow in 2008 results from the draw down ofΒ loan facilities.
Changes in net funds
Group net fundsΒ decreased from Β£16.7 million to Β£0.7 million during the year as detailed in the table below.
|
At 1 January 2008 Β£000 |
Cash flows Β£000 |
Translation differences Β£000 |
At 31 December 2008 Β£000 |
|
|
Cash at bank and in hand |
16,805 |
16,600 |
1,788 |
35,193 |
|
Bank overdraft |
(103) |
112 |
(9) |
- |
|
16,702 |
16,712 |
1,779 |
35,193 |
|
|
Debt due within one year |
- |
(3,726) |
(780) |
(4,506) |
|
Debt due after one year |
- |
(30,000) |
- |
(30,000) |
|
16,702 |
(17,014) |
999 |
687 |
Employee benefits
During the year, theΒ employee benefitsΒ net deficit,Β as measured under IAS 19Β increasedΒ by Β£3.3Β million from Β£11.3Β million to Β£14.6Β million. The adverse movement on theΒ UKΒ defined benefit pension plan was the principal cause with the deficit increasing from Β£10.9 million to Β£12.9 million because of plan obligations risingΒ mainlyΒ due to the adoption ofΒ the moreΒ up-to-dateΒ mortalityΒ assumptions that were used for the triennial actuarial valuation atΒ 31 March 2008.
The group operatesΒ bothΒ UKΒ and Swiss defined benefit plans. TheΒ UKΒ plan, which is theΒ group'sΒ largestΒ plan, is subject to aΒ triennial actuarial valuationΒ thatΒ determines theΒ plan'sΒ funding requirement. TheΒ UKΒ plan actuary hasΒ nowΒ issued the results of the triennial actuarial valuation following a period of consultation between the trustee and company. The results conclude that the net deficit has increased from Β£13.1 million atΒ 31 March 2005Β toΒ Β£22.4 million atΒ 31 March 2008. The twoΒ mainΒ factors contributing to this deterioration, which arises because of an increase in the plan's obligations, are changesΒ in the mortality assumptionsΒ and an increase inΒ theΒ inflationΒ assumption. TheΒ mortality assumptions have been derived to take account of the characteristics of the plan members and include a greater allowance for future increases in longevity compared with the assumptions previously adopted. The annual contributions forΒ providing future service benefitsΒ haveΒ increasedΒ by Β£0.2Β million andΒ annualΒ contributions required to fund the past service deficitΒ have increased byΒ Β£1.2Β million. This results in totalΒ annualΒ contributions increasingΒ by Β£1.4 million from Β£2.6 million to Β£4.0 million.
FacilitiesΒ and going concern
The group's total bank facilities amount to Β£89.5Β million. OurΒ UKΒ facilities totalΒ Β£75.0 million of which Β£30.0 million,Β a five-year term loan that was drawn in full during the year,Β lapses in July 2012. The remaining Β£45.0 million are on demand facilities of which Β£20.0 million is due for renewal byΒ 31 May 2009Β and Β£25.0 million due byΒ 31 July 2009. Both ourΒ UKΒ banks have in principal, communicated theirΒ intention to renew these facilities for a further twelve months.
Our banking partners on the Continent have also signalled their intent to provide continued support.
Having reviewed the group's resources and a range of likely trading out-turns, the directors believe they have reasonable grounds for stating that the group has adequate resources to continue in operational existence for the foreseeable future and that it is appropriate to adopt the going concern basis in preparingΒ the group'sΒ financial statements.
Β Β Consolidated income statement
for the year endedΒ 31 December 2008
|
Note |
2008 Β£000 |
2007 Β£000 |
|
|
Revenue |
1 |
557,296 |
544,718 |
|
Cost of sales |
(382,670) |
(375,990) |
|
|
Gross profit |
174,626 |
168,728 |
|
|
Distribution expenses |
(98,517) |
(87,711) |
|
|
Administrative expenses |
(34,387) |
(35,004) |
|
|
Operating profit |
1 |
41,722 |
46,013 |
|
Finance income |
7,016 |
6,321 |
|
|
Finance expenses |
(8,618) |
(7,162) |
|
|
Net finance costs |
(1,602) |
(841) |
|
|
Profit before tax |
40,120 |
45,172 |
|
|
Taxation |
(11,433) |
(13,534) |
|
|
Profit for the year attributable to the equity shareholders |
28,687 |
31,638 |
|
|
Dividend paid per share |
3 |
23.10p |
20.15p |
|
Earnings per share |
|||
|
Basic |
2 |
34.5p |
37.1p |
|
Diluted |
2 |
34.5p |
36.8p |
All group operations during the financial years were continuing operations.
Β Β ConsolidatedΒ statement of recognised income and expense
for the year endedΒ 31 December 2008
|
2008 Β£000 |
2007 Β£000 |
||
|
Foreign exchange translation differences arising on translation of overseas operations |
6,631 |
1,090 |
|
|
Actuarial gains and losses on defined benefit plans |
(4,245) |
5,000 |
|
|
Effective portion of change in fair values of cash flow hedges |
(848) |
- |
|
|
Tax recognised on income and expenses recognised directly in equity |
1,304 |
(1,660) |
|
|
Net income recognised directly in equity |
2,842 |
4,430 |
|
|
Profit attributable to the equity shareholders |
28,687 |
31,638 |
|
|
Total recognised income and expense attributable to the equity shareholders |
31,529 |
36,068 |
|
Β Β ConsolidatedΒ balance sheet
atΒ 31 December 2008
|
Β
|
Note
|
2008
Β£000
|
2007
Β£000
|
|
Non-current assets
|
Β
|
Β
|
Β
|
|
Property, plant and equipment
|
Β
|
99,741
|
92,097
|
|
Intangible assets
|
Β
|
13,210
|
13,210
|
|
Deferred tax assets
|
Β
|
5,372
|
5,942
|
|
Β
|
Β
|
118,323
|
111,249
|
|
Β
|
Β
|
Β
|
Β
|
|
Current assets
|
Β
|
Β
|
Β
|
|
Inventories
|
Β
|
107,597
|
101,491
|
|
Trade and other receivables
|
Β
|
105,942
|
100,830
|
|
Cash and cash equivalents
|
Β
|
35,193
|
16,805
|
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β
|
248,732
|
219,126
|
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Total assets
|
1
|
367,055
|
330,375
|
|
Β
|
Β
|
Β
|
Β
|
|
Current liabilities
|
Β
|
Β
|
Β
|
|
Bank overdraft
|
Β
|
-
|
(103)
|
|
Other interest-bearing loans and borrowings
|
Β
|
(4,506)
|
-
|
|
Trade and other payables
|
Β
|
(143,369)
|
(154,320)
|
|
Employee benefits
|
Β
|
(2,428)
|
(1,491)
|
|
Income tax payable
|
Β
|
(9,546)
|
(10,747)
|
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β
|
(159,849)
|
(166,661)
|
|
Β
|
Β
|
Β
|
Β
|
|
Non-current liabilities
|
Β
|
Β
|
Β
|
|
Other interest-bearing loans and borrowings
|
Β
|
(30,000)
|
-
|
|
Employee benefits
|
Β
|
(12,216)
|
(9,837)
|
|
Deferred tax liabilities
|
Β
|
(3,856)
|
(3,836)
|
|
Β
|
Β
|
(46,072)
|
(13,673)
|
|
Total liabilities
|
1
|
(205,921)
|
(180,334)
|
|
Β
|
Β
|
Β
|
Β
|
|
Net assets
|
Β
|
161,134
|
150,041
|
|
Β
|
Β
|
Β
|
Β
|
|
Equity attributable to equity holders
|
Β
|
Β
|
Β
|
|
of the parent
|
Β
|
Β
|
Β
|
|
Share capital
|
4
|
4,268
|
4,268
|
|
Share premium
|
4
|
53,512
|
53,512
|
|
Other reserves
|
4
|
(6,712)
|
(11,042)
|
|
Retained earnings
|
4
|
110,066
|
103,303
|
|
Β
|
Β
|
Β
|
Β
|
|
Total equity
|
Β
|
161,134
|
150,041
|
Consolidated cash flow statement
for the year endedΒ 31 December 2008
|
2008 Β£000 |
2007 Β£000 |
||
|
Cash flows from operating activities |
|||
|
Profit before tax for the year |
40,120 |
45,172 |
|
|
Adjustments for: |
|||
|
Depreciation, amortisation and impairment |
5,305 |
6,227 |
|
|
Finance income |
(7,016) |
(6,321) |
|
|
Finance expense |
8,618 |
7,162 |
|
|
Profit on sale of property, plant and equipment |
(337) |
(18) |
|
|
Share-based payments |
426 |
501 |
|
|
Operating profit before changes in working capital and provisions |
47,116 |
52,723 |
|
|
Change in inventories |
(1,480) |
(4,781) |
|
|
Change in trade and other receivables |
876 |
(6,849) |
|
|
Change in trade and other payables |
(19,096) |
1,587 |
|
|
Cash generated from the operations |
27,416 |
42,680 |
|
|
Interest paid |
(4,552) |
(3,325) |
|
|
Tax paid |
(11,012) |
(11,729) |
|
|
Additional contributions to defined benefit plan |
(1,147) |
(1,098) |
|
|
Net cash from operating activities |
10,705 |
26,528 |
|
|
Cash flows from investing activities |
|||
|
Proceeds from sale of property, plant and equipment |
1,309 |
159 |
|
|
Interest received |
2,997 |
2,757 |
|
|
Acquisition of subsidiaries, net of cash acquired |
(726) |
(3,190) |
|
|
Acquisition of property, plant and equipment |
(10,664) |
(10,980) |
|
|
Net cash from investing activities |
(7,084) |
(11,254) |
|
|
Cash flows from financing activities |
|||
|
Proceeds from the issue of share capital |
- |
86 |
|
|
Proceeds from the issue of treasury shares |
751 |
10 |
|
|
Proceeds from borrowings |
33,726 |
- |
|
|
Payment to acquire own shares |
(2,204) |
(21,687) |
|
|
Repayment of borrowings |
- |
(246) |
|
|
Payment of finance lease liabilities |
- |
(363) |
|
|
Dividends paid |
(19,182) |
(17,455) |
|
|
Net cash from financing activities |
13,091 |
(39,655) |
|
|
Net increase/(decrease) in cash and cash equivalents |
16,712 |
(24,381) |
|
|
Cash and cash equivalents at 1 January |
16,702 |
40,851 |
|
|
Effect of exchange rate fluctuations of cash held |
1,779 |
232 |
|
|
Cash and cash equivalents at 31 December |
35,193 |
16,702 |
Β Β Notes
1. Segment reporting
The group's activities are wholly aligned to the sales, marketing, supply and distribution of floorcovering products. These activities are carried out from business centres located in both theΒ UKΒ and Continental Europe. The group's internal management structure and financial reporting systems treat theΒ UKΒ and Continental Europe as two separate segments because of the difference in reward arising from these two markets and this forms the basis for the geographical presentation of the primary segment information given below.
|
UK |
ContinentalΒ Europe |
Total |
||||
|
2008 Β£000 |
2007 Β£000 |
2008 Β£000 |
2007 Β£000 |
2008 Β£000 |
2007 Β£000 |
|
|
Revenue |
||||||
|
External sales |
458,572 |
463,671 |
98,724 |
81,047 |
557,296 |
544,718 |
|
Result |
||||||
|
Segment result |
39,164 |
46,092 |
3,324 |
2,916 |
42,488 |
49,008 |
|
Unallocated corporate expenses |
(766) |
(2,995) |
||||
|
Operating profit |
41,722 |
46,013 |
||||
|
Finance income |
7,016 |
6,321 |
||||
|
Finance expense |
(8,618) |
(7,162) |
||||
|
Taxation |
(11,433) |
(13,534) |
||||
|
Profit for the year |
28,687 |
31,638 |
||||
|
Other information |
||||||
|
Segment assetsΒ |
302,805 |
287,552 |
58,878 |
36,881 |
361,683 |
324,433 |
|
Unallocated assets |
5,372 |
5,942 |
||||
|
Consolidated total assets |
367,055 |
330,375 |
||||
|
Segment liabilitiesΒ |
(146,327) |
(135,868) |
(31,548) |
(18,555) |
(177,875) |
(154,423) |
|
Unallocated liabilities |
(28,046) |
(25,911) |
||||
|
Consolidated total liabilities |
(205,921) |
(180,334) |
||||
|
Capital expenditure |
5,949 |
10,617 |
4,715 |
663 |
10,664 |
11,280 |
|
Depreciation |
4,218 |
4,044 |
786 |
666 |
5,004 |
4,710 |
|
Amortisation |
44 |
1,517 |
257 |
- |
301 |
1,517 |
Each segment is a continuing operation.
Unallocated assets comprise deferred tax assets. Unallocated liabilities comprise income tax, deferred tax liabilities and employee benefits.
Management has access to information that provides details on sales and gross margin by principal product group and across the five principal business sectors,Β which comprise Regional multi-product, National multi-product, Regional commercial, Residential specialist and Commercial specialist. However, this information is not provided as a secondary segment since the group's operations are not managed by reference to these sub classifications and the presentation would require an arbitrary allocation of overheads, assets and liabilities undermining the presentations validity and usefulness.
NotesΒ (continued)
2. Earnings per share
The calculation of the basic and diluted earnings per share is based on the following data:
|
2008 Β£000 |
2007 Β£000 |
|
|
Earnings |
||
|
Earnings for the purposes of basic and diluted earnings per share being profit attributable to equity holders of the parent |
28,687 |
31,638 |
|
2008 |
2007 |
|
|
Number of shares |
||
|
Issued ordinary shares at 1 January |
85,363,743 |
87,079,521 |
|
Effect of share movement during the period |
(2,223,206) |
(1,709,414) |
|
Weighted average number of ordinary shares for the purposes of basic earnings per share |
83,140,537 |
85,370,107 |
|
Effect of diluted potential ordinary shares: |
||
|
Weighted average number of ordinary shares at 31 December |
83,140,537 |
85,370,107 |
|
Share options |
433,308 |
2,114,930 |
|
Number of shares that would have been issued at fair value |
(401,137) |
(1,471,286) |
|
Weighted average number of ordinary shares for the purposes of diluted earnings per share |
83,172,708 |
86,013,751 |
During the year,Β the company purchased 169,694 shares,Β which are held in treasury and excluded from the calculation of earnings per share.
3. Dividends
|
2008 Β£000 |
2007 Β£000 |
|
|
Interim dividend for 2007 of 5.35p paid 2 January 2008 |
4,454 |
- |
|
Final dividend for 2007 of 17.75p paid 1 July 2008 |
14,728 |
- |
|
Interim dividend for 2006 of 4.85p paid 3 January 2007 |
- |
4,218 |
|
Final dividend for 2006 of 15.30p paid 3 July 2007 |
- |
13,237 |
|
19,182 |
17,455 |
The final proposed dividend of 14.10p per share (2007: 17.75p per share) will not be provided for until authorised by shareholders at the forthcoming AGM.
Interim dividends of 5.60p per share (2007: 5.35p per share) are provided for when the dividend is paid.
The total value of dividends proposed but not recognised atΒ 31 December 2008Β is Β£16,354,000Β
(2007: Β£19,182,000).
Β
Β
NotesΒ (continued)
4. Capital and reserves
Β
|
Β
|
Β
Share
capital
Β£000
|
Β
Share
premium
Β£000
|
Capital
redemption
reserve
Β£000
|
Cash flow hedging reserve
Β£000
|
Β
Translation
reserve
Β£000
|
Β
Treasury
reserve
Β£000
|
Β
Retained
earnings
Β£000
|
Β
Total
equity
Β£000
|
|
Balance at
1 January 2007
|
Β
4,354
|
Β
53,428
|
Β
-
|
Β
-
|
Β
(616)
|
Β
-
|
Β
95,846
|
Β
153,012
|
|
Total recognised income and expense
|
Β
-
|
Β
-
|
Β
-
|
Β
-
|
Β
1,090
|
Β
-
|
Β
34,978
|
Β
36,068
|
|
Share based payments
|
-
|
-
|
-
|
-
|
-
|
-
|
501
|
501
|
|
Share options exercised by employees
|
Β
2
|
Β
84
|
Β
-
|
Β
-
|
Β
-
|
Β
10
|
Β
-
|
Β
96
|
|
Cancellation of own shares
|
Β
(88)
|
Β
-
|
Β
88
|
Β
-
|
Β
-
|
Β
-
|
Β
(10,073)
|
Β
(10,073)
|
|
Consideration for purchase of own shares
|
Β
-
|
Β
-
|
Β
-
|
Β
-
|
Β
-
|
Β
(11,614)
|
Β
-
|
Β
(11,614)
|
|
Deferred tax on Schedule 23 share options
(pre Nov 2002)
|
Β
Β
-
|
Β
Β
-
|
Β
Β
-
|
Β
Β
-
|
Β
Β
-
|
Β
Β
-
|
Β
Β
(494)
|
Β
Β
(494)
|
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(17,455)
|
(17,455)
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Balance at
31 December 2007
|
Β
4,268
|
Β
53,512
|
Β
88
|
Β
-
|
Β
474
|
Β
(11,604)
|
Β
103,303
|
Β
150,041
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Balance at
1 January 2008
|
Β
4,268
|
Β
53,512
|
Β
88
|
Β
-
|
Β
474
|
Β
(11,604)
|
Β
103,303
|
Β
150,041
|
|
Total recognised income and expense
|
Β
-
|
Β
-
|
Β
-
|
Β
(848)
|
Β
6,631
|
Β
-
|
Β
25,746
|
Β
31,529
|
|
Share based payments
|
-
|
-
|
-
|
-
|
-
|
-
|
426
|
426
|
|
Share options exercised by employees
|
Β
-
|
Β
-
|
Β
-
|
Β
-
|
Β
-
|
Β
751
|
Β
-
|
Β
751
|
|
Consideration for purchase of own shares
|
Β
-
|
Β
-
|
Β
-
|
Β
-
|
Β
-
|
Β
(2,204)
|
Β
-
|
Β
(2,204)
|
|
Deferred tax on Schedule 23 share options
(pre Nov 2002)
|
Β
Β
Β
-
|
Β
Β
Β
-
|
Β
Β
Β
-
|
Β
Β
Β
-
|
Β
Β
Β
-
|
Β
Β
Β
-
|
Β
Β
Β
(227)
|
Β
Β
Β
(227)
|
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(19,182)
|
(19,182)
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Balance at
31 December 2008
|
Β
4,268
|
Β
53,512
|
Β
88
|
Β
(848)
|
Β
7,105
|
Β
(13,057)
|
Β
110,066
|
Β
161,134
|
Β
5. Additional information
The financial information set out above does not constitute the company's statutory accounts for the years ended 31 December 2008 or 2007.Β Β Statutory accounts for 2007 have been delivered to the registrar of companies, and those for 2008 will be delivered in due course. The auditor hasΒ reported on those accounts; their reports were (i) unqualified, (ii) did not include references to any matters to which the auditor drew attention by way of emphasis without qualifying their reports, and (iii) did not contain statements under section 237(2) or (3) of the Companies Act 1985.
We anticipate that theΒ company's statutory accounts will be posted to shareholders on 19 May 2009 and will be displayed on the company's website at www.headlam.com from 30 AprilΒ 2009. Copies of the statutory accounts will also be available from theΒ company'sΒ registered office atΒ Headlam Group plc,Β PO BoxΒ 1,Β Gorsey Lane, Coleshill,Β Birmingham,Β B46 1LW
This preliminary announcement of results for the year ended 31 December 2008 was approved by the board on 30 March 2009.
Follow the stocks