George Frangeskides, Chairman at ALBA, explains why the Pilbara Lithium option ‘was too good to miss’. Watch the video here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksOrigin Regulatory News (OGN)

Share Price Information for Origin (OGN)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 3.30
Bid: 3.20
Ask: 3.40
Change: 0.00 (0.00%)
Spread: 0.20 (6.25%)
Open: 3.30
High: 3.30
Low: 3.30
Prev. Close: 3.30
OGN Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results Statement

5 Mar 2024 07:00

RNS Number : 5470F
Origin Enterprises Plc
05 March 2024
 

Origin Enterprises plc

INTERIM RESULTS STATEMENT

Solid H1 delivery despite challenging northern hemisphere weather conditions and market dynamics

 

5 March 2024: Origin Enterprises plc ('Origin' or 'the Group'), the international Agri-Services group, providing specialist agronomy advice, crop inputs and digital solutions to promote sustainable land use, today announces its interim results for the half year ended 31 January 2024 ('H1 2024').

 

Results Summary

 

31 Jan 2024 ?'m

 

31 Jan 2023

?'m

 

Change

?'m

 

31 Jan 2022

?'m

 

Group revenue

854.9

 

1,180.0

 

(325.1)

 

877.1

Operating profit1

12.7

20.3

(7.6)

11.1

Associates and joint venture2

1.4

1.6

(0.2)

1.3

Total Group operating profit1

14.1

21.9

(7.8)

12.4

Finance cost, net

(8.8)

(8.6)

(0.2)

(4.8)

Profit before tax1

5.3

13.3

(8.0)

7.6

Adjusted diluted earnings per share (cent)3

3.75

8.70

(4.95)

4.99

Group net bank debt4

(215.8)

(130.9)

(84.9)

 

Interim dividend per ordinary share (cent)

3.15

3.15

-

 

 

Highlights

· Underlying business volumes, excluding crop marketing, reduced by 2.6% due to adverse weather conditions impacting autumn/winter planting activity in the northern hemisphere

· Expected correction in global feed and fertiliser raw materials pricing contributed to the decrease in H1 2024 Group revenues to ?854.9 million and operating profit of ?12.7 million, set in the context of a very strong H1 2023 performance driven by rising commodity markets and strong on-farm demand

· Diversification of profit drivers, geographic and sectoral, continues to reduce the impact of adverse weather events in our core UK and Ireland market on our overall profitability

· Acquisition of Groundtrax Systems Limited further enhances our product capability in the Amenity, Environmental and Ecology portfolio

· Cumulative acquisition spend of ?54.2 million in last 12 months, including the completion of put/call option for the residual 35% interest in Fortgreen in Latin America, bringing it under 100% control

· In addition, there was a partial payment of suspended amounts owing in compliance with international sanctions of ?34.3 million, contributing to an increase in net bank debt4 to ?215.8 million

· Higher interest rates in the period increased finance costs to ?8.8 million

· Adjusted diluted earnings per share of 3.75 cent (H1 2023: 8.70 cent)

· Interim dividend of 3.15 cent per share (H1 2023: 3.15 cent per share)

· ?20.0 million FY24 share buyback programme approximately 27% complete

· Appointment of TJ Kelly as Divisional Managing Director of Amenity, Environment and Ecology from 1 August 2024 and a search process to recruit a new CFO is well advanced. TJ will continue as an Executive Director of the Board

Before amortisation of non-ERP intangible assets and exceptional items

Profit after interest and tax

3  Before amortisation of non-ERP intangible assets, net of related deferred tax (2024: ?5.2 million, 2023: ?4.7 million) and exceptional items, net of tax (2024: charge of ?2.7 million, 2023: charge of ?1.4 million)

4  Net bank debt excludes IFRS16 Lease liabilities

Commenting on the results, Origin Chief Executive Officer, Sean Coyle said:

 

"The Group delivered a solid operating profit in H1 2024 compared to a very strong H1 2023 performance. The H1 result was achieved despite challenging planting and weaker in-field conditions across our markets. This performance has been underpinned by the Group's continued focus on the strategic diversification of its earnings base.

 

A challenging planting profile and a downward-moving price environment resulted in reduced early season volumes across our portfolio, with Ireland and the UK, and Continental Europe experiencing more challenging conditions. Latin America and our Amenity, Environmental and Ecology businesses delivered solid results despite also being impacted by fertiliser price dynamics.

 

The integration of recent complementary acquisitions in the Amenity, Environmental, and Ecology division continues to progress, including our most recent acquisition, Groundtrax Systems Limited, which extends our product range and offering in the sustainable urban drainage systems sector. Our ambition is for this division to represent 30% of Group operating profit by the end of FY26 and on 1 August 2024 TJ Kelly will move from the CFO role to take up a role as Divisional MD reflecting this ambition.

 

Outlook

 

On-farm sentiment remains cautious, as growers shift towards spring planting and seek to optimise yields from a reduced autumn/winter planted area. Whilst progress in spring planting and the main application period in the months through to the end of May will be key to full year results, we now anticipate full year earnings in the range of 44c to 49c, reflecting the effects of adverse weather conditions. We continue to invest in broadening our product portfolio and diversifying our earnings. Further guidance will be provided with our Q3 Trading Update on 13 June 2024."

 

 

 

ENDS

 

This announcement contains inside information. The person responsible for arranging release of this announcement on behalf of Origin is Barbara Keane, General Counsel & Company Secretary.

 

 

 

Conference Call and Webcast details:

The management team will host a live conference call and webcast, for analysts and institutional investors today, 5 March 2024, at 08:30 (Irish/UK time). Registration details for the Conference Call and Webcast can be accessed at: www.originenterprises.com

 

Alternatively, please contact FTI Consulting by email at originenterprises@fticonsulting.com

 

Participants are requested to dial in 5 to 10 minutes prior to the scheduled start time.

 

Enquiries

Origin Enterprises plc

TJ Kelly

Chief Financial Officer

Tel:

+353 (0)1 563 4900

Brendan Corcoran

Head of Investor Relations and Group Planning

Tel:

+353 (0)1 563 4900

Goodbody (Euronext Growth (Dublin) Adviser)

Joe Gill

Tel:

+353 (0)1 641 9278

Davy (Nominated Adviser)

Anthony Farrell

Tel:

+353 (0)1 614 9993

Numis Securities (Stockbroker)

Stuart Skinner

Tel:

+44 (0)20 7260 1314

FTI Consulting (Financial Communications Advisers)

Jonathan Neilan / Patrick Berkery / Niamh O'Brien

Tel:

+353 (0)86 602 5988

 

 

 

About Origin Enterprises plc

 

Origin Enterprises plc is an international Agronomy-Services group, providing specialist advice, inputs, services and digital solutions to promote sustainable land use. The Group has leading market positions in Ireland, the United Kingdom, Brazil, Poland and Romania. Origin is listed on the Euronext Growth (Dublin) and AIM markets of the Irish and London Stock Exchanges.

 

Euronext Growth (Dublin) ticker symbol: OIZ

AIM ticker symbol: OGN

Website: www.originenterprises.com

INTERIM RESULTS STATEMENT

 

Financial Review - Summary

 

6 months ended

31 Jan 2024

?'m

6 months ended

31 Jan 2023

?'m

Group revenue

854.9

1,180.0

Operating profit1

12.7

20.3

Associates and joint venture, net2

1.4

1.6

Adjusted Group operating profit1

14.1

21.9

Finance cost, net

(8.8)

(8.6)

Pre-tax profit

5.3

13.3

Income tax charge

(0.9)

(3.0)

Adjusted net profit

4.4

10.3

 

 

 

Adjusted diluted earnings per share (cent)3

3.75

8.70

Adjusted net profit reconciliation

Reported net (loss)/profit

(3.5)

4.2

Amortisation of non-ERP intangible assets

6.5

5.5

Tax on amortisation of non-ERP related intangible assets

(1.3)

(0.8)

Exceptional items, net of tax

2.7

1.4

Adjusted net profit

4.4

10.3

 

 

 

Adjusted diluted earnings per share (cent)3

3.75

8.70

 

 

Origin delivered an adjusted diluted earnings per share3 in H1 2024 of 3.75 cent compared to 8.70 cent in H1 2023. On a like-for-like basis (excluding the impact of currency movements and acquisitions) the underlying decrease in adjusted diluted earnings per share3 was 6.08 cent. 

 

 

Group revenue

 

Group revenue was ?854.9 million in H1 2024 compared to ?1,180.0 million in the corresponding period last year, a decrease of 27.6%. On a constant currency basis, revenues decreased by ?336.3 million (28.5%).

 

The decrease in underlying business volumes, excluding crop marketing, was 2.6% in H1 2024 compared to H1 2023 (increase of 1.2% including crop marketing).  

 

 

Operating profit1

 

Operating profit1 in H1 2024 was ?12.7 million compared to ?20.3 million in H1 2023. On an underlying basis, the decrease in operating profit year-on-year was ?9.4 million. 

 

Associates and joint venture2

 

Origin's share of profit after interest and taxation from associates and joint venture amounted to ?1.4 million, a ?0.2 million decrease on H1 2023. 

 

 

Net bank debt and financing costs

 

Net bank debt5 at 31 January 2024 was ?215.8 million compared to ?130.9 million at 31 January 2023 and is 2.09 times EBITDA4 for the twelve months to 31 January 2024.

 

The increase in net bank debt, for the 12-month period ended 31 January 2024, reflects an acquisition spend of ?54.2 million, including the settlement of the Fortgreen put/call option, payment of c.50% of outstanding suspended supplier amounts in compliance with sanctions regimes amounting to ?34.3 million and cumulative shareholder returns of ?29.5 million.

 

Net finance costs amounted to ?8.8 million compared to ?8.6 million in H1 2023. The increase in net finance costs in the period was primarily driven by higher interest rates across each of the markets in which the Group operates.

 

At period end, the Group's key banking covenants are as follows:

 

Banking Covenant

H1 2024

Times

H1 2023

Times

FY 2023

Times

 

 

 

Net debt to EBITDA

Maximum 3.5

2.09

1.03

-

 

EBITDA to net interest

Minimum 3.0

9.28

9.91

8.57

 

 

Working capital

 

Following the seasonal investment in working capital in the period, the net cash outflow from operating activities was ?214.3 million (H1 2023: ?131.5 million) and there was an increase in working capital at period end to ?164.4 million (H1 2023: ?138.3 million). The period end working capital position includes the residual net impact of trade payables which have been suspended in accordance with international sanctions imposed by authorities in response to the Russian invasion of Ukraine in 2022. We continue to closely monitor the situation with regard to sanctions and act accordingly.

 

 

Sustainability

 

We are delighted to announce our participation in a £3.3 million Nitrogen Use Efficiency project sponsored by the Department for Environment, Food and Rural Affairs in the UK to optimise UK grassland farming's mineral nitrogen fertiliser use. As the exclusive fertiliser company in this project, we will leverage our expertise in crop nutrition and digital solutions to enhance farm efficiency and environmental enhancement. Progress on the delivery of our environmental objectives was sustained in the period and we maintained our CDP rating at B.

 

 

 

 

 

Dividend

 

We are pleased to announce that an interim dividend of 3.15 cent per share (H1 2023: 3.15 cent per share) will be paid on 21 June 2024 to shareholders on the register on 31 May 2024. 

 

 

Share Buyback Programme

 

On 21 November 2023 the Group commenced a share buyback programme to repurchase up to ?20.0 million of ordinary shares. The programme is progressing to plan and is currently approximately 27% complete.

 

 

Corporate Development

 

Subsequent to the period end, we completed the acquisition of Groundtrax Systems Limited, a leading supplier of ground protection and sustainable urban drainage systems, which extends our product range and offering in the Amenity sector. During the period we completed the Fortgreen put/call option, bringing it under 100% control.

 

 

Appointment of Divisional Managing Director of Amenity, Environmental and Ecology Services

 

We are pleased to announce the appointment of TJ Kelly, Group CFO, to the newly established role of Divisional Managing Director of our Amenity, Environmental and Ecology Services division, effective 1 August, 2024. In line with our strategic objectives, and consistent with recent acquisitions, Origin is committed to accelerating its presence in amenity, environmental and ecology markets. Providing sustainable ecological and environmental solutions in the emerging nature economy, in areas such as forestry, landscaping and habitat conservation, represents a significant growth opportunity in existing and new geographies. Our ambition is for this division to represent 30% of Group operating profit by the end of FY26. TJ's appointment to this position reflects this ambition.

 

The recruitment of a new Group CFO is well advanced and a further update will be provided in due course. To ensure an orderly transition, TJ will continue as Group CFO until the appointment of his successor. In his new role, TJ will continue as an Executive Director of the Board.

 

 

 

 

1 Operating profit and Group operating profit are stated before amortisation of non-ERP intangible assets and exceptional items

2 Profit after interest and tax

3 Before amortisation of non-ERP intangible assets, net of related deferred tax (2024: ?5.2 million, 2023: ?4.7 million) and exceptional items, net of tax (2024: charge of ?2.7 million, 2023: charge of ?1.4 million)

4 Net debt/EBITDA ratio as per the requirements of the Group's syndicated bank loan agreement

5 Net bank debt excludes IFRS16 Lease liabilities

 

 

 

Review of Operations

 

Group Overview

 

 

Change on prior period

 

H1 2024

?'m

 

H1 2023

?'m

 

Change

?'m

 

Underlying4

?'m

Constant Currency5

?'m

 

 

Revenue

854.9

1,180.0

(325.1)

(350.5)

(336.3)

Operating profit1

12.7

20.3

(7.6)

(9.4)

(7.8)

 

Associates and joint venture2

1.4

1.6

(0.2)

(0.3)

(0.3)

 

Adjusted diluted EPS (cent)3

3.75

8.70

(4.95)

(6.08)

(5.07)

 

1 Before amortisation of non-ERP intangible assets and exceptional items

2 Profit after interest and tax

3 Before amortisation of non-ERP intangible assets, net of related deferred tax (2024: ?5.2 million, 2023: ?4.7 million) and exceptional items, net of tax (2024: charge of ?2.7 million, 2023: charge of ?1.4 million)

4 Excluding currency movements and the impact of acquisitions

5 Excluding currency movements

 

Origin delivered a solid operating profit performance in H1, set against an exceptional H1 FY23. Group revenue decreased by 27.6% to ?854.9 million on a reported basis and by 28.5% on a constant currency basis. Operating profit and adjusted fully diluted earnings per share reduced to ?12.7 million and 3.75 cent, respectively. 

 

The reduction in underlying business volumes, excluding crop marketing, was 2.6% in H1 2024 compared to H1 2023 (increase of 1.2% including crop marketing).

 

 

Ireland and the United Kingdom

 

 

Change on prior period

 

H1 2024

?'m

 

H1 2023

?'m

 

Change

?'m

 

Underlying3

?'m

Constant Currency4

?'m

 

 

Revenue

516.1

754.0

(237.9)

(254.8)

(240.6)

Operating (loss)/profit1

(3.1)

2.9

(6.0)

(7.6)

(6.1)

 

Associates and joint venture2

1.4

1.6

(0.2)

(0.3)

(0.3)

 

1 Before amortisation of non-ERP intangible assets and exceptional items

2 Profit after interest and tax

3 Excluding currency movements and the impact of acquisitions

4 Excluding currency movements

 

Ireland and the United Kingdom recorded a decrease in revenues of ?237.9 million in the period. Operating profit reduced from ?2.9 million in H1 2023 to an operating loss of ?3.1 million in H1 2024.

 

The decreased contribution is a result of a reduced winter planting profile impacting early season volumes across the crop protection and fertiliser portfolios, together with the impact of a further correction in global feed and fertiliser raw material pricing. These factors contributed to a reduction in underlying business volumes of 5.7% in the period.

 

 

Integrated On-Farm Agronomy Services

 

Integrated On-Farm Agronomy Services saw reduced revenues and contribution in the period. Persistent wet weather across the period resulted in delayed in-field activity, and combined with a downward moving price market, led to less purchasing on-farm.

 

The challenging weather conditions encountered across the UK to date has impacted the planting profile with a shift to spring planting expected. Total autumn and winter plantings for principal crops are estimated to be 20% behind last year at 2.1 million hectares, with the expected area of winter wheat back 24% to 1.4 million hectares, however on-going rainfall puts the viability of a portion of this crop at risk.

 

At this point in the year, combined autumn/winter and spring plantings for the 2024 crop production year are expected to be 4% behind 2023 at 4.1 million hectares.

 

 

Business-to-Business Agri-Inputs

 

Business-to-Business Agri-Inputs had a steady H1 2024 with reduced revenues, compared to H1 2023 driven by the continued correction in global feed and fertiliser raw material pricing. Volumes have also been impacted by the adverse weather experienced to date.

 

 

Fertiliser

 

Fertiliser delivered a satisfactory result in H1 2024, with reduced volumes set in the context of the continuing global correction in fertiliser raw material pricing. Despite these challenges, the Group continues to execute strongly across the business. 

 

In addition to focusing on growing its speciality and bespoke nutrition product ranges, the Group continues to maintain a focus on sustainable land use and soil health and we will continue to invest in innovative products to meet evolving needs of our customers.

 

 

Feed Ingredients

 

Feed Ingredients delivered a satisfactory performance in H1 2024, in line with expectations.

 

The Group's animal feed manufacturing associate, John Thompson & Sons Limited, in which the Group has a 50% shareholding, also delivered a solid performance in the period.

 

 

Amenity, Environmental and Ecology

 

The Group's Amenity, Environmental and Ecology business delivered a good result in the period, recording increased revenues and operating profit compared to the prior year. The result reflected a positive operating profit from the Group's recent acquisitions in this sector, with integration progressing to plan. 

 

 

Continental Europe1

 

 

Change on prior period

 

H1 2024

?'m

 

H1 2023

?'m

 

Change

?'m

 

Underlying3

?'m

Constant Currency4

?'m

 

 

Revenue

139.0

222.9

(83.9)

(86.0)

(86.0)

Operating profit2

1.5

2.6

(1.1)

(1.2)

(1.2)

 

1 Excluding crop marketing. While crop marketing has a significant impact on revenue, its impact on operating profit is insignificant. An analysis of revenue and profit attributable to agronomy services and inputs more accurately reflects the underlying drivers of business performance

2 Before amortisation of non-ERP intangible assets and exceptional items

3 Excluding currency movements and the impact of acquisitions

4 Excluding currency movements

 

Continental Europe had a satisfactory start to the year in the seasonally quieter first half, delivering an operating profit of ?1.5 million. Cautious farm sentiment and raw material price uncertainty has resulted in delayed on-farm purchasing decisions in the period compared to 2023 which had seen stronger early season demand in anticipation of on-farm price increases. Consequently, excluding crop marketing volumes, underlying business volumes decreased by 6.1% in H1 2024, compared to H1 2023. 

 

 

Poland

 

Poland had a solid start to the year despite reduced volumes and contribution across the business, in the seasonally quiet H1. In 2024 we have experienced more cautious farm sentiment reflecting weather and output price concerns.

 

Autumn and winter plantings are forecasted to be marginally ahead of FY23 at 5.6 million hectares. Crop establishment to date is generally good across Poland, with the total cropping area for the 2024 growing season expected to be broadly equivalent to last year at 9.0 million hectares. 

 

 

Romania

 

Romania had a slow start to the year, recording reduced volumes and earnings compared to the prior period, reflecting cautious farm sentiment from weather and output price concerns.

 

Dry conditions in autumn led to delayed planting and autumn and winter plantings are expected to be 5% behind of the prior year at 3.4 million hectares. Combined winter and spring plantings for the growing season are currently forecasted to be in line with last year at 8.4 million hectares.

 

Latin America

 

 

 

Change on prior period

 

H1 2024

?'m

 

H1 2023

?'m

 

Change

?'m

 

Underlying2

?'m

Constant Currency3

?'m

 

 

Revenue

 

94.7

89.6

5.1

4.8

4.8

Operating profit1

 

13.9

14.2

(0.3)

(0.4)

(0.4)

 

 

 

1 Before amortisation of non-ERP intangible assets and exceptional items

2 Excluding currency movements and the impact of acquisitions

3 Excluding currency movements

 

Latin America delivered a solid performance in the period, recording an increase in underlying business volumes of 32.5%. The Group continues to invest in the sales organisation and operations infrastructure to meet future growth plans, including during the start-up phase of our F1rstAg biologicals business. Volume growth in our lower margin Controlled Release Fertiliser business was stronger than our Physiology and Nutrition business, contributing to a negative mix effect on margin. Market pricing also fell, reflecting the underlying downward movement in global fertiliser raw material prices.

 

As a result, operating profit decreased marginally to ?13.9 million in H1 2024 from ?14.2 million in H1 2023, with an underlying reduction of ?0.4 million.

 

The total cropping area dedicated to soya, Brazil's principal crop, is expected to increase by 4% on the prior year to 45.4 million hectares. The expected soya harvest is currently estimated to be 150.1 million tonnes, down from the 154.6 million tonnes in the prior year.

 

 

ENDS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Income Statement

for the six months ended 31 January 2024

 

 

 

 

 

 

 

Six months

 

Six months

 

Six months

 

Six months

Year

ended

 

ended

 

ended

 

ended

ended

January

 

January

 

January

 

January

 July

2024

 

2024

 

2024

 

2023

2023

Pre-exceptional

 

Exceptional

 

Total

 

Total

Total

?'000

 

?'000

 

?'000

 

?'000

?'000

 

Notes

 

 

Note 6

 

 

 

Note 8

Note 8

 

 

 

 

 

 

 

Revenue

5

854,913

 

-

 

854,913

 

1,180,042

2,456,168

 

 

 

 

 

 

Cost of sales

(716,754)

 

-

 

(716,754)

 

(1,030,438)

(2,122,029)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

138,159

 

-

 

138,159

 

149,604

334,139

 

 

 

 

 

 

Operating costs

 

(131,939)

 

(2,762)

 

(134,701)

 

(136,299)

(261,272)

 

 

 

Share of profit of associates and joint venture

1,366

 

-

 

1,366

1,615

7,732

 

 

 

 

 

 

 

 

Operating profit

5

7,586

 

(2,762)

 

4,824

 

14,920

80,599

 

 

 

 

 

Finance income

3,494

 

-

 

3,494

 

1,544

2,080

 

 

 

 

 

Finance expense

(12,254)

 

-

 

(12,254)

 

(10,171)

(15,043)

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit before income tax

(1,174)

 

(2,762)

 

(3,936)

 

6,293

67,636

 

 

 

 

 

 

Income tax credit/(expense)

388

 

64

 

452

 

(2,109)

(16,604)

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit attributable to equity shareholders

(786)

 

(2,698)

 

(3,484)

 

4,184

51,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months

 

Six months

Year

 

 

 

 

ended

 

ended

ended

 

 

 

 

January

 

January

 July

 

 

 

 

2024

 

2023

2023

 

 

 

 

 

 

Basic (loss)/earnings per share

7

 

 

 

 

(3.12c)

 

3.65c

45.24c

 

 

 

 

 

 

 

Diluted (loss)/earnings per share

7

 

 

 

 

(3.12c)

 

3.52c

43.31c

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Comprehensive Income

for the six months ended 31 January 2024

 

 

 Six months

 Six months

Year

ended

ended

ended

January

January

July

2024

2023

2023

?'000

?'000

?'000

 

(Loss)/profit for the period

(3,484)

4,184

51,032

 

 

Other comprehensive (expense)/income

 

 

 

Items that are not reclassified subsequently to the Group income statement:

 

Group/Associate defined benefit pension obligations

 

- remeasurements of Group's defined benefit pension schemes

(915)

(4,334)

(6,103)

- deferred tax effect of remeasurements

230

1,075

1,506

- share of remeasurements on associate's defined benefit pension schemes

-

-

(53)

- share of deferred tax effect of remeasurements - associates

-

-

13

 

Items that may be reclassified subsequently to the Group income statement:

 

Group foreign exchange translation details

 

- exchange difference on translation of foreign operations

(4,020)

(12,349)

(1,580)

Group/Associate cash flow hedges

 

- effective portion of changes in fair value of cash flow hedges

(2,424)

7,570

7,387

- fair value of cash flow hedges transferred to operating costs

(392)

(7,989)

(7,801)

- deferred tax effect of cash flow hedges

298

455

394

- share of associates and joint venture cash flow hedges

(71)

(2,193)

(1,960)

- deferred tax effect of share of associates and joint venture cash flow hedges

9

273

245

 

Other comprehensive expense for the period, net of tax

(7,285)

 

(17,492)

(7,952)

 

Total comprehensive (expense)/income for the period attributable to equity shareholders

(10,769)

(13,308)

 

43,080

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Financial Position

as at 31 January 2024

 

 

January

January

July

 

2024

2023

2023

Notes

 

?'000

?'000

?'000

 

 

ASSETS

 

 

Non-current assets

 

 

Property, plant and equipment

9

 

124,350

111,116

118,107

Right of use asset

 

 

55,267

46,040

54,037

Investment properties

 

 

2,270

2,270

2,270

Goodwill and intangible assets

10

 

304,228

256,735

299,906

Investments in associates and joint venture

11

 

42,333

45,296

52,387

Other financial assets

 

 

903

534

898

Derivative financial instruments

 

4,373

6,579

6,960

Deferred tax assets

 

7,478

6,407

8,737

Post employment benefit surplus

 

2,007

3,688

2,579

 

 

 

 

Total non-current assets

 

543,209

478,665

545,881

 

 

Current assets

 

Properties held for sale

 

5,800

5,800

5,800

Inventory

 

322,334

431,355

232,167

Trade and other receivables

 

298,655

360,658

440,398

Derivative financial instruments

 

207

325

118

Cash and cash equivalents

14

 

86,552

77,033

151,237

 

 

 

Total current assets

 

713,548

875,171

829,720

 

 

 

 

TOTAL ASSETS

 

1,256,757

1,353,836

1,375,601

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Financial Position (continued)

as at 31 January 2024

 

 

January

January

July

 

2024

2023

2023

Notes

 

?'000

?'000

?'000

 

 

EQUITY

 

 

Called up share capital presented as equity

15

 

1,253

1,253

1,253

Share premium

 

 

160,526

160,526

160,526

Retained earnings and other reserves

 

 

219,282

201,696

248,814

 

 

 

 

 

 

TOTAL EQUITY

 

 

381,061

363,475

410,593

 

 

 

LIABILITIES

 

 

 

Non-current liabilities

 

 

Interest-bearing borrowings

14

 

302,166

199,340

96,964

Lease liability

14

 

43,295

35,044

42,835

Deferred tax liabilities

 

19,342

18,516

20,720

Provision for liabilities

12

8,620

6,225

11,331

Derivative financial instruments

 

711

-

25

 

 

 

 

Total non-current liabilities

 

374,134

259,125

171,875

 

 

Current liabilities

 

 

 

Interest-bearing borrowings

14

 

229

8,638

1,098

Lease liability

14

 

14,471

11,735

12,081

Trade and other payables

 

456,619

653,737

722,605

Corporation tax payable

 

2,374

7,031

11,937

Provision for liabilities

12

 

12,114

4,217

11,987

Put option liability

 

 

-

29,235

32,382

Dividend payable to shareholders

16

 

15,149

14,506

-

Derivative financial instruments

 

606

2,137

1,043

 

 

Total current liabilities

501,562

731,236

793,133

 

 

TOTAL LIABILITIES

875,696

990,361

965,008

 

 

TOTAL EQUITY AND LIABILITIES

1,256,757

1,353,836

1,375,601

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Changes in Equity

for the six months ended 31 January 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-

 

 

 

Foreign

 

 

 

 

 

 

 

 

 

Capital

 

Cashflow

 

 

 

based

 

 

 

currency

 

 

 

Share

 

Share

 

Treasury

 

redemption

 

hedge

 

Revaluation

 

payment

 

Re-organisation

 

translation

 

Retained

 

capital

 

premium

 

shares

 

reserve

 

reserve

 

reserve

 

reserve

 

reserve

 

reserve

 

earnings

 

Total

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

At 1 August 2023

1,253

160,526

(51,689)

145

2,869

12,843

6,226

(196,884)

(45,328)

520,632

410,593

Loss for the period

-

-

-

-

-

-

-

-

-

(3,484)

(3,484)

Other comprehensive expense for the period

-

-

-

-

(2,580)

-

-

-

(4,020)

(685)

(7,285)

Share buyback

-

-

(4,560)

-

-

-

-

-

-

-

(4,560)

Re-issue of treasury shares

-

-

1,772

-

-

-

-

-

-

(826)

946

Transfer of share-based payment reserve

to retained earnings

-

-

-

-

-

-

(214)

-

-

214

-

Dividend payable to shareholders (Note 16)

-

-

-

-

-

-

-

-

-

(15,149)

(15,149)

At 31 January 2024

1,253

 

160,526

 

(54,477)

 

145

 

289

 

12,843

 

6,012

 

(196,884)

 

(49,348)

 

500,702

 

381,061

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Changes in Equity

for the six months ended 31 January 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-

 

 

 

Foreign

 

 

 

 

 

 

 

 

 

Capital

 

Cashflow

 

 

 

based

 

 

 

currency

 

 

 

Share

 

Share

 

Treasury

 

redemption

 

hedge

 

Revaluation

 

payment

 

Re-organisation

 

translation

 

Retained

 

capital

 

premium

 

shares

 

reserve

 

reserve

 

reserve

 

reserve

 

reserve

 

reserve

 

earnings

 

Total

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

 

?'000

At 1 August 2022

1,253

160,521

(36,005)

145

4,604

12,843

4,194

(196,884)

(43,748)

495,854

402,777

Profit for the period

-

-

-

-

-

-

-

-

-

4,184

4,184

Other comprehensive income for the period

-

-

-

-

(1,884)

-

-

-

(12,349)

(3,259)

(17,492)

Share buyback

-

-

(13,135)

-

-

-

-

-

-

-

(13,135)

Share-based payment charge

-

-

-

-

-

-

2,597

-

-

-

2,597

Change in fair value of put option

-

-

-

-

-

-

-

-

-

(955)

(955)

Shares issued

-

5

-

-

-

-

-

-

-

-

5

Dividend payable to shareholders (Note 16)

-

-

-

-

-

-

-

-

-

(14,506)

(14,506)

At 31 January 2023

1,253

 

160,526

 

(49,140)

 

145

 

2,720

 

12,843

 

6,791

 

(196,884)

 

(56,097)

 

481,318

 

363,475

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Cash Flows

for the six months ended 31 January 2024

 

 

 Six months

 Six months

Year

 

ended

ended

ended

 

January 2024

January 2023

July

2023

 

?'000

?'000

?'000

 

 

Cash flows from operating activities

 

 

(Loss)/profit before tax

 

(3,936)

6,293

67,636

Exceptional items

 

2,762

1,454

797

Finance income

 

(3,494)

(1,544)

(2,080)

Finance expense

 

12,254

10,171

15,043

Profit on disposal of property, plant and equipment

 

(204)

(69)

718

Share of profit of associates and joint venture

 

(1,366)

(1,615)

(4,040)

Depreciation of property, plant and equipment

 

4,428

4,425

8,678

Depreciation of right of use assets

 

6,916

5,738

12,810

Amortisation of intangible assets

 

6,640

5,922

14,218

Employee share-based payment charge

 

-

2,597

2,550

Pension contributions in excess of service costs

 

(298)

(301)

(834)

Payment of exceptional Ukraine related costs

 

(2,334)

(1,189)

(1,918)

Payment of exceptional acquisition and disposal related costs

 

(552)

(265)

(1,537)

 

 

 

 

Operating cash flow before changes in working capital

 

20,816

 

31,617

112,041

 

 

(Increase)/decrease in inventory

 

(89,661)

(62,330)

146,884

Decrease in trade and other receivables

 

139,315 

81,692

19,845

Decrease in trade and other payables

 

(270,325)

(169,012)

(122,835)

 

 

 

 

Cash (absorbed)/generated from operating activities

 

(199,855)

(118,033)

155,935

 

 

 

Interest paid

 

(5,654)

(4,578)

(11,526)

Income tax paid

 

(8,769)

(8,870)

(19,631)

 

 

 

 

Cash (outflow)/inflow from operating activities

 

(214,278)

(131,481)

124,778

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Cash Flows (continued)

for the six months ended 31 January 2024

 

 

 Six months

 Six months

Year

 

ended

ended

ended

 

January 2024

January 2023

July 

2023

 

?'000

?'000

?'000

 

 

Cash flows from investing activities

 

 

Proceeds from sale of property, plant and equipment

 

797

164

235

Purchase of property, plant and equipment

 

(9,842)

(10,190)

(18,567)

Additions to intangible assets

 

(10,928)

(5,470)

(17,683)

Consideration relating to acquisition

 

(755)

(11,162)

(30,112)

Payment of contingent acquisition consideration

 

(2,237)

(10)

(115)

Purchase of other financial assets

 

-

-

(345)

Payment of put option liability

 

(31,706)

-

-

Dividends received from associates

 

11,435 

260

144

Net proceeds from disposal of subsidiary

 

-

-

705

 

 

 

 

Cash outflow from investing activities

 

(43,236)

(26,408)

(65,738)

 

 

 

 

 

Cash flows from financing activities

 

 

Drawdown of bank loans

 

265,622

256,020

334,599

Repayment of bank loans

 

(63,308)

(185,639)

(369,244)

Lease liability payments

 

(5,477)

(6,569)

(14,810)

Share issued

 

-

5

5

Share buyback

 

(4,560)

(13,135)

(20,000)

Proceeds from re-issue of treasury shares

 

1,607

-

1,654

Payment of dividends to equity shareholders

 

-

-

(17,990)

 

 

 

 

Cash inflow/(outflow) from financing activities

 

193,884

50,682

(85,786)

 

 

 

 

Net decrease in cash and cash equivalents

 

(63,630)

(107,207)

(26,746)

 

 

Translation adjustment

 

(186)

(768)

515

 

 

Cash and cash equivalents at start of period

 

150,139

176,370

176,370

 

 

 

 

Cash and cash equivalents at end of period (Note 14)

 

86,323

68,395

150,139

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements

for the six months ended 31 January 2024

 

1 Basis of preparation

 

The Group condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting (IAS 34), as endorsed by the EU. The condensed interim consolidated financial statements have been prepared as information for the shareholders and do not include all the information and disclosures required in the annual financial statements. They should be read in conjunction with the Group's annual financial statements in respect of the year ended 31 July 2023, which have been prepared in accordance with IFRSs. The financial statements for the year ended 31 July 2023 are available on the company's website www.originenterprises.com. Those financial statements contained an unqualified audit report.

 

The Group condensed interim consolidated financial statements for the six months ended 31 January 2024 and the comparative figures for the six months ended 31 January 2023 are unaudited and have not been reviewed by the Auditors. The summary financial statements for the year ended 31 July 2023 represent an abbreviated version of the Group's full accounts for that year.

 

A comprehensive review of the Group's performance for the six months ended 31 January 2024 is included in the financial highlights included on pages 4 to 10. The group's business is seasonal and is heavily weighted towards the second half of the financial year.

 

 

2 Going concern

 

The Group condensed interim financial statements have been prepared on the going concern basis of accounting. The Directors have considered the Group's business activities and how it generates value, together with the main trends and factors likely to affect future development, business performance and position of the Group. Having reassessed the principal risks facing the Group, the Directors believe that the Group is well placed to manage these risks successfully. There are no material uncertainties that cast a significant doubt on the Group's ability to continue as a going concern over a period of at least 12 months from the date of these financial statements.

 

The Directors report that they have satisfied themselves that the Group is a going concern, having adequate resources to continue in operational existence for the foreseeable future. In forming this view, the Directors have reviewed the Group's forecast for a period not less than 12 months and the long-term plans, and have taken into account the cash flow implications, including capital expenditure, and compared these with the Group's borrowing facilities.

 

3 Accounting policies

 

The Group condensed interim consolidated financial statements have been prepared on the basis of the accounting policies as set out on pages 127 to 134 of the Group's Annual Report for the year ended 31 July 2023.

 

There are a number of new standards which are also effective from 1 August 2023. The following amendments, issued by the International Accounting Standards Board ('IASB') and the International Financial Reporting Interpretations Committee ('IFRIC'), are effective for the Group for the first time in the current financial period and where relevant have been adopted by the Group:

 

· IFRS 17 Insurance Contracts

· Amendments to IAS 1 'Presentation of Financial Statements': Disclosure of Accounting Policies

· Amendments to IAS 8: 'Accounting Policies, Changes in Accounting Estimates and Errors': Definition of Accounting Estimates

· Amendments to IAS 12: 'Income Taxes': Deferred Tax related to Assets and Liabilities arising from a Single Transaction

· Amendments to IAS 12: 'Income Taxes': International Tax Reform-Pillar Two Model Rules

 

The amendments listed above have had no material impact on the Group condensed interim consolidated financial statements during the period. The Group has not applied early adoption of any standards for which the effective date is not yet required.

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

4 Reporting currency

 

The Group condensed interim consolidated financial statements are presented in euro (denoted by the symbol '?') and rounded to the nearest thousand, which is the functional currency of the parent. Transactions in foreign currencies are translated at the foreign exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the period end date are translated to functional currency at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the Consolidated Income Statement.

 

The principal exchange rates used for translation of results and balance sheets into euro were as follows:

 

Average foreign exchange rate

 

Closing foreign exchange rate

Six months

Six months

 

Six months

Six months

ended

ended

Year ended

 

ended

ended

Year ended

Jan 2024

Jan 2023

July 2023

 

Jan 2024

Jan 2023

July 2023

EUR ?1=

EUR ?1=

EUR ?1=

 

EUR ?1=

EUR ?1=

EUR ?1=

Brazilian Real

5.33018

5.35014

5.39041

5.35209

5.56463

5.21903

British Pound Sterling

0.86309

0.86810

0.87026

0.85310

0.88030

0.8574

Polish Zloty

4.43802

4.71946

4.65058

4.34210

4.71120

4.4110

Romanian Leu

4.96266

4.91117

4.92264

4.97930

4.92350

4.9362

Ukrainian Hryvnia

39.86298

37.74349

38.90247

40.73693

40.02843

40.70899

 

5 Segment information

 

IFRS 8, 'Operating Segments', requires operating segments to be identified on the basis of internal reports that are regularly reviewed by the Chief Operating Decision Maker ('CODM') in order to allocate resources to the segments and to assess their performance. Three operating segments have been identified: (1) Ireland and the United Kingdom, (2) Continental Europe and (3) Latin America.

 

Ireland and the United Kingdom

This segment includes the Group's wholly owned Irish and UK based Business-to-Business Agri-Inputs operations, Integrated Agronomy and On-Farm Services operations and Amenity, Environmental and Ecology operations. In addition, this segment includes the Group's associates and joint venture undertakings.

 

Continental Europe

This segment includes the Group's Business-to-Business Agri-Inputs operations, Integrated Agronomy and On-Farm Services operations in Poland, Romania and Ukraine.

 

Latin America

The Group's presence in Latin America is through Fortgreen Commercial Agricola Ltda, a business which is focused on the development and marketing of value-added crop nutrition and speciality inputs and which is headquartered in Parana State in southern Brazil.

 

Information regarding the results of each reportable segment is included below. Performance is measured based on segment operating profit as included in the internal management reports that are reviewed by the Group's CODM, being the Origin Executive Directors. Segment operating profit is used to measure performance, as this information is the most relevant in evaluating the results of the Group's segments.

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

5 Segment information (continued)

 

Ireland & UK

Continental Europe

Latin America

Total Group

 

Six months

Six months

Six months

Six months

Six months

Six months

Six months

Six months

ended

ended

ended

ended

ended

ended

ended

ended

Jan 2024

Jan 2023

Jan 2024

Jan 2023

Jan 2024

Jan 2023

Jan 2024

Jan 2023

?'000

?'000

?'000

?'000

?'000

?'000

?'000

?'000

 

 

 

 

Revenue

516,126

753,976

244,070

336,506

94,717

89,560

854,913

1,180,042

 

 

 

 

 

Segment result

(3,138)

2,900

1,966

3,157

13,897

14,243

12,725

20,300

Profit from associates and joint venture

1,366

1,615

-

-

-

-

1,366

1,615

Amortisation of non-ERP intangible assets

(5,068)

(3,787)

(583)

(706)

(854)

(1,048)

(6,505)

(5,541)

Operating profit before exceptional items

(6,840)

728

1,383

2,451

13,043

13,195

7,586

16,374

Exceptional items

(1,009)

 

(265)

(1,753)

(1,189)

-

-

(2,762)

(1,454)

Operating profit

(7,849)

463

(370)

1,262

13,043

13,195

4,824

14,920

 

 

 

 

 

 

 

Segment earnings before financing and tax

 

 

 

 

 

 

 

 

4,824

14,920

Finance income

 

 

 

 

 

 

 

 

3,494

1,544

Finance expense

 

 

 

 

 

 

 

 

(12,254)

(10,171)

Reported profit before tax

 

 

 

 

 

 

 

 

(3,936)

6,293

Income tax credit/(expense)

 

 

 

 

 

 

 

 

452

 

(2,109)

Reported profit after tax

 

 

 

 

 

 

 

 

(3,484)

 

4,184

 

 

 

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

5 Segment information (continued)

(ii) Segment assets

Ireland & UK

Continental Europe

Latin America

Total Group

 

Six months

Six months

Six months

Six months

Six months

Six months

 

Six months

Six months

ended

ended

ended

ended

ended

ended

 

ended

ended

Jan 2024

Jan 2023

Jan 2024

Jan 2023

Jan 2024

Jan 2023

 

Jan 2024

Jan 2023

?'000

?'000

?'000

?'000

?'000

?'000

 

?'000

?'000

Assets excluding investment in associates and joint venture

711,381

788,441

251,140

286,316

152,390

142,905

 

1,114,911

1,217,662

Investment in associates and joint venture

(including other financial assets)

43,236

45,830

-

-

-

-

 

43,236

45,830

Segment assets

754,617

834,271

251,140

286,316

152,390

142,905

 

1,158,147

1,263,492

 

Reconciliation to total assets as reported in Condensed Interim Consolidated Statement of Financial Position

Cash and cash equivalents

 

86,552

77,033

Derivative financial instruments

 

4,580

6,904

Deferred tax assets

 

7,478

6,407

Total assets as reported in Condensed Interim Consolidated Statement of Financial Position

 

1,256,757

1,353,836

 

 

 

 

 

(iii) Segment liabilities

Ireland & UK

Continental Europe

Latin America

Total Group

 

Six months

Six months

Six months

Six months

Six months

Six months

Six months

Six months

ended

ended

ended

ended

ended

ended

ended

ended

Jan 2024

Jan 2023

Jan 2024

Jan 2023

Jan 2024

Jan 2023

Jan 2024

Jan 2023

?'000

?'000

?'000

?'000

?'000

?'000

?'000

?'000

Segment liabilities

342,373

472,112

156,874

206,202

35,872

61,879

535,119

740,193

 

 

 

 

 

Reconciliation of total liabilities as reported in Condensed Interim Consolidated Statement of Financial Position

Interest-bearing loans

302,395

207,978

Derivative financial instruments

1,317

2,137

Dividend payable to shareholders

15,149

14,506

Current and deferred tax liabilities

21,716

25,547

Total liabilities as reported in Condensed Interim Consolidated Statement of Financial Position

875,696

990,361

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

6 Exceptional items

 

Exceptional items are those that, in management's judgement, should be separately presented and disclosed by virtue of their nature or amount. Such items are included within the consolidated income statement caption to which they relate. The following exceptional items arose during the year:

Six months

Six months

ended

ended

January

January

2024

2023

?'000

?'000

Acquisition related costs (i)

(553)

(265)

Ukraine related costs (ii)

(2,209)

(1,189)

Total exceptional charge before tax

(2,762)

(1,454)

Tax credit on exceptional items

64

26

Total exceptional charge after tax

(2,698)

(1,428)

 

 

 

(i) Acquisition related costs

These costs principally comprised of costs incurred in relation to the acquisition completed during the period. The tax impact of this exceptional item in the period was a tax credit of ?6,000.

 

(ii) Ukraine related costs

Ukraine related costs comprise of rationalisation costs related to termination payments from cessation of operations in Ukraine along with costs associated with international sanctions imposed by authorities in response to the Russian invasion of Ukraine. The tax impact of this exceptional item in the period was a tax credit of ?58,000.

 

 

 

7 Earnings per share

 

 

Basic earnings per share

Six months

Six months

ended

ended

January

January

2024

2023

?'000

?'000

 

 

(Loss)/profit for the financial period attributable to equity shareholders

(3,484)

4,184

 

'000

'000

 

Weighted average number of ordinary shares for the period

111,666

114,485

 

Cent

Cent

 

 

Basic (loss)/earnings per share

(3.12)

3.65

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

7 Earnings per share (continued)

 

Diluted earnings per share

Six months

Six months

ended

ended

January

January

2024

2023

?'000

?'000

 

 

(Loss)/profit for the financial period attributable to equity shareholders

(3,484)

4,184

 

'000

'000

 

Weighted average number of ordinary shares used in basic calculation

111,666

114,485

Potential impact of shares with dilutive effect

3,840

2,463

Potential impact of SAYE scheme with dilutive effect 

1,067

1,759

Weighted average number of ordinary shares (diluted) for the period

116,573

118,707

 

Cent

Cent

 

 

 

Diluted (loss)/earnings per share

(3.12)

3.52

 

 

The effects of potential ordinary shares are not reflected in the calculation of the diluted loss per share as the impact of these is anti-dilutive.

 

 

Adjusted basic earnings per share

 

 

 

Six months

 

Six months

ended

 

ended

January

 

January

2024

 

2023

?'000

 

?'000

 

 

 

(Loss)/profit for the financial period attributable to equity shareholders

(3,484)

 

4,184

Amortisation of non-ERP related intangible assets

6,505

 

5,541

Tax on amortisation of non-ERP related intangible assets

(1,345)

 

(824)

Exceptional items, net of tax

2,698

 

1,428

Adjusted basic profit

4,374

 

10,329

 

 

 

 

Cent

 

Cent

 

 

 

 

Adjusted basic earnings per share

 

3.92

 

9.02

 

 

 

 

 

 

?'000

 

?'000

 

 

 

Total adjusted basic earnings - as above

4,376

 

10,329

 

 

Cent

 

Cent

 

 

 

 

Total adjusted diluted earnings per share

 

3.75

 

8.70

 

 

 

 

The calculation of basic adjusted earnings per share is based on the weighted average number of shares in issue during the period of 111,666,049 (31 January 2023: 114,484,781). The weighted average number of shares used in the calculation of adjusted diluted earnings per share is 116,572,536 (31 January 2023: 118,707,841).

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

8 Condensed Interim Consolidated Income Statements for the six months ended 31 January 2023 and year ended 31 July 2023

 

An analysis of the Condensed Interim Consolidated Income Statement (including exceptional items) for the six months ended 31 January 2023 and year ended 31 July 2023 is set out below.

 

Six months ended 31 January 2023

 

 

 

 

Six months

 

Six months

 

Six months

 

ended

 

ended

 

ended

Jan 2023

 

Jan 2023

 

Jan 2023

Pre-Exceptional

 

Exceptional

 

Total

?'000

 

?'000

 

?'000

Revenue

1,180,042

-

1,180,042

Cost of sales

(1,030,438)

-

(1,030,438)

 

Gross profit

 

149,604

-

149,604

Operating costs

(134,845)

(1,454)

(136,299)

Share of profit of associates and joint venture

1,615

-

1,615

 

Operating profit

 

16,374

(1,454)

14,920

Finance income

1,544

-

1,544

Finance expense

(10,171)

-

(10,171)

 

Profit before income tax

 

7,747

(1,454)

6,293

Income tax expense

(2,135)

26

(2,109)

 

Profit attributable to equity shareholders

5,612

(1,428)

4,184

 

 

Year ended 31 July 2023

Year ended

Year ended

 

Year ended

July 2023

July 2023

 

July 2023

Pre-Exceptional

Exceptional

 

Total

?'000

?'000

 

?'000

Revenue

2,456,168

-

2,456,168

Cost of sales

(2,122,029)

-

(2,122,029)

Gross profit

 

334,139

 

-

 

334,139

 

Operating costs

(256,783)

(4,489)

(261,272)

Share of profit of associates and joint venture

4,040

3,692

7,732

Operating profit

 

81,396

 

(797)

80,599

 

Finance income

2,080

-

2,080

Finance expense

(15,043)

-

(15,043)

Profit before income tax

 

68,433

 

(797)

67,636

 

Income tax expense

(16,770)

166

(16,604)

 

Profit for the year

 

51,663

 

(631)

51,032

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

 

9 Property, plant and equipment

January

 

July

2024

 

2023

?'000

?'000

Net book value

 

 

At beginning of period

118,107

 

107,906

Arising on acquisition (Note 13)

749

1,459

Additions

10,449

18,891

Disposals

(585)

(1,014)

Depreciation charge

(4,428)

(8,678)

Translation adjustments

58

(457)

 

 

At end of period

124,350

118,107

 

 

10 Goodwill and intangible assets

January

 

July

2024

 

2023

?'000

?'000

Net book value

At beginning of period

299,906

 

251,999

Arising on acquisition (Note 13)

184

46,650

Purchase adjustment

-

(58)

Additions

10,928

17,683

Disposals

-

(886)

Amortisation of non-ERP intangible assets

(6,505)

(13,435)

ERP intangible amortisation

(135)

(783)

Translation adjustments

(150)

(1,264)

 

 

At end of period

304,228

299,906

 

Included in the total goodwill and intangible assets above is goodwill of ?214,147,000 (July 2023: ?214,354,000). There have been no indicators of impairment in the first half of the year therefore a full assessment of the carrying value of goodwill and intangibles will be carried out in the second half of the year.

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

11 Investments in associates and joint venture

January

 

July

2024

 

2023

?'000

 

?'000

At beginning of period

52,387

 

47,053

Share of profits after tax, before exceptional items

1,366

4,040

Share of exceptional items, net of tax

-

3,692

Dividends received

(11,435)

(144)

Share of other comprehensive income

(62)

(1,755)

Translation adjustments

77

(499)

 

 

At end of period

42,333

52,387

 

 

 

 

 

 

12 Provision for liabilities

 

The estimate of provisions is a key judgement in the preparation of the condensed interim consolidated condensed financial statements.

 

January

 

July

2024

 

2023

?'000

 

?'000

 

At beginning of period

23,318

5,612

Arising on acquisition (Note 13)

Provided in period

-

500

15,199

2,738

Utilised in the period

(912)

(290)

Paid in period

(2,237)

(115)

Translation adjustments

65

174

 

 

At end of period

20,734

23,318

 

 

 

Provisions primarily relate to contingent acquisition consideration arising on a number of acquisitions completed during prior years.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

13 Acquisition of subsidiary undertakings

 

In August 2023, the Group acquired the business and operating assets of Suregreen Limited, a UK based landscape and gardening products supplier for trade professionals and DIY customers from its Administrators.

 

Details of the net assets acquired are as follows:

 

 

 

?'000

Assets

 

 

Non-current

Property, plant & equipment

749

Right of use lease assets

187

Intangible assets

184

Total non-current assets

 

1,120

Current assets

Inventory

448

Total current assets

 

448

Liabilities

Trade and other payables

(615)

Lease liabilities

(198)

Total liabilities

 

(813)

 

Total net assets acquired

 

755

Consideration satisfied by:

Cash consideration

755

Total consideration related to acquisitions

 

755

 

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

14 Analysis of net cash / (debt)

 

31 July

 

 

 

Non-cash

 

Translation

 

31 January

2023

 

Cashflow

 

movements

 

adjustment

 

2024

?'000

 

?'000

 

?'000

 

?'000

 

?'000

Cash

151,237

(64,497)

-

(188)

86,552

Overdraft

(1,098)

867

-

2

(229)

 

Cash and cash equivalents

150,139

 

(63,630)

 

-

 

(186)

 

86,323

 

Loans

(96,964)

(202,314)

(313)

(2,575)

(302,166)

 

 

 

 

 

 

 

 

 

 

 

 

Net cash / (debt)

53,175

 

(265,944)

 

(313)

 

(2,761)

 

(215,843)

Lease liabilities

(54,916)

5,477

(8,076)

(251)

(57,766)

 

Net debt including lease liabilities

(1,741)

 

(260,467)

 

(8,389)

 

(3,012)

 

(273,609)

 

 

 

As at 31 January 2024, the Group had unsecured committed banking facilities of ?400.0 million (July 2023: ?400.0 million), which will expire in June 2026.

 

 

15 Share capital

 

 

January

 

July

2024

 

2023

?'000

 

?'000

Authorised

 

 

 

250,000,000 ordinary shares of ?0.01 each (i)

2,500

 

2,500

 

Allotted, called up and fully paid

 

125,320,375 (2023: 125,320,375) ordinary shares of ?0.01 each (i)

1,253

1,253

 

 

 

Number of treasury shares

 

Nominal value of shares

 

Carrying

value of shares

 

 

?'000

 

?'000

Treasury shares in issue

 

 

 

At 1 August 2023

(13,558,484)

(136)

(51,689)

Share buyback (ii)

(1,308,272)

(13)

(4,560)

Re-issue of treasury shares (iii)

468,459

4

1,772

(14,398,297)

 

(145)

 

(54,477)

 

 

 

 

(i) Ordinary shareholders are entitled to dividends as declared and each ordinary share carries equal voting rights at meetings of the Company.

(ii) During the financial period, the Group commenced a share buyback programme. The total number of ordinary shares purchased by the Group was 1,308,272 for a total consideration before expenses of ?4.6 million. The re-purchased shares are held as treasury shares.

 

(iii) During the financial period, the Group re-issued 468,459 treasury shares to satisfy the exercise of share options granted under the Group's UK and ROI Savings Related Share Option Schemes.

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

16 Dividends

 

On 9 February 2024 a dividend of 13.65 cent per ordinary share was paid in respect of the year ended 31 July 2023. The dividend was approved by shareholders at the Annual General Meeting on 16 November 2023.

 

An interim dividend of 3.15 cent per share will be paid on 21 June 2024 to shareholders on the register on 31 May 2024. These condensed interim consolidated financial statements do not reflect this dividend payable.

 

 

17 Taxation

 

The taxation charge for the interim period is an estimate based on the expected full year effective tax rate on full year profits.

 

 

18 Contingent liabilities

 

The Group is not aware of any major changes with regard to contingent liabilities in comparison with the situation as of 31 July 2023.

 

 

19 Related party transactions

 

Related party transactions occurring in the period were similar in nature to those described in the 2023 Annual Report.

 

 

20 Subsequent events

 

Subsequent to 31 January 2024, the Group announced the acquisition of Groundtrax Systems Limited, which is the UK's number one specialist supplier of ground protection and reinforcement systems.

 

There have been no other material events that would require adjustment to or disclosure in this report.

 

 

21 Release of half yearly condensed interim consolidated financial statements

 

The Group condensed interim consolidated financial information was approved for release by the Board on 4 March 2024.

 

 

22 Distribution of Interim Report

 

This interim report is available on the Group's website (www.originenterprises.com). A printed copy is available to the public at the Company's registered office.

 

 

 

 

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR SSDEFLELSEED
Date   Source Headline
26th Apr 20247:00 amRNSTransaction in Own Shares
25th Apr 20247:00 amRNSTransaction in Own Shares
24th Apr 20247:00 amRNSTransaction in Own Shares
23rd Apr 20247:00 amRNSTransaction in Own Shares
22nd Apr 20247:00 amRNSTransaction in Own Shares
19th Apr 20247:00 amRNSTransaction in Own Shares
18th Apr 20242:34 pmRNSHolding(s) in Company
18th Apr 20247:00 amRNSAppointment of new Joint Corporate Broker
18th Apr 20247:00 amRNSTransaction in Own Shares
17th Apr 20247:00 amRNSTransaction in Own Shares
16th Apr 20247:00 amRNSTransaction in Own Shares
15th Apr 20247:00 amRNSTransaction in Own Shares
12th Apr 20247:00 amRNSTransaction in Own Shares
11th Apr 20247:00 amRNSTransaction in Own Shares
10th Apr 20247:00 amRNSTransaction in Own Shares
9th Apr 20247:00 amRNSTransaction in Own Shares
8th Apr 20247:00 amRNSTransaction in Own Shares
5th Apr 20247:00 amRNSTransaction in Own Shares
4th Apr 20247:00 amRNSTransaction in Own Shares
3rd Apr 20247:00 amRNSTransaction in Own Shares
2nd Apr 20247:00 amRNSAppointment of Group Chief Financial Officer
2nd Apr 20247:00 amRNSTransaction in Own Shares
28th Mar 20247:00 amRNSTransaction in Own Shares
27th Mar 20245:43 pmRNSHolding(s) in Company
27th Mar 20247:00 amRNSTransaction in Own Shares
25th Mar 20249:56 amRNSHolding(s) in Company
25th Mar 20247:00 amRNSTransaction in Own Shares
22nd Mar 20247:00 amRNSTransaction in Own Shares
21st Mar 20247:00 amRNSTransaction in Own Shares
20th Mar 20247:00 amRNSTransaction in Own Shares
19th Mar 20244:12 pmRNSHolding(s) in Company
19th Mar 20244:09 pmRNSHolding(s) in Company
19th Mar 20247:00 amRNSTransaction in Own Shares
18th Mar 20247:00 amRNSTransaction in Own Shares
15th Mar 20247:00 amRNSTransaction in Own Shares
14th Mar 20243:20 pmRNSHolding(s) in Company
14th Mar 20247:00 amRNSTransaction in Own Shares
13th Mar 20247:00 amRNSTransaction in Own Shares
12th Mar 20244:33 pmRNSDirector/PDMR Shareholding
11th Mar 20243:00 pmRNSDirector/PDMR Shareholding
11th Mar 20247:00 amRNSTransaction in Own Shares
8th Mar 20247:00 amRNSTransaction in Own Shares
7th Mar 20242:00 pmRNSDirector/PDMR Shareholding
7th Mar 20247:00 amRNSTransaction in Own Shares
6th Mar 20241:23 pmRNSDirector/PDMR Shareholding
6th Mar 20247:00 amRNSTransaction in Own Shares
5th Mar 20247:00 amRNSInterim Results Statement
5th Mar 20247:00 amRNSTransaction in Own Shares
4th Mar 20247:00 amRNSTransaction in Own Shares
1st Mar 20247:00 amRNSTransaction in Own Shares

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.