We would love to hear your thoughts about our site and services, please take our survey 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

7 Mar 2023 07:00

RNS Number : 0763S
Origin Enterprises Plc
07 March 2023
 

Origin Enterprises plc

INTERIM RESULTS STATEMENT

Strong first half performance driven by LATAM contribution and favourable planting profile

 

7 March 2023: 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 2023 ('H1 2023').

 

Results Summary

 

31 Jan 2023

€'m

 

31 Jan 2022

€'m

 

Change

€'m

Constant

Currency

€'m

 

Group revenue

 

1,180.0

 

877.1

 

302.9

 

311.5

Operating profit1

20.3

11.1

9.2

6.1

Associates and joint venture2

1.6

1.3

0.3

0.3

Total Group operating profit1

21.9

12.4

9.5

6.4

Finance cost, net

(8.6)

(4.8)

(3.8)

(3.9)

Profit before tax1

13.3

7.6

5.7

2.5

Adjusted diluted earnings per share (cent)3

8.70

4.99

3.71

1.67

Group net bank debt4

(130.9)

(53.7)

(77.2)

 

Interim dividend per ordinary share (cent)

3.15

3.15

-

 

Financial Highlights

· Revenue growth of 34.5% to €1,180.0 million (H1 2022: €877.1 million) primarily reflects the impact of commodity led price inflation of 40.2% combined with strong volume growth in LATAM and satisfactory early season seed and crop protection volumes

· Underlying business volumes, excluding crop marketing, reduced by 4.6% primarily as a result of reduced fertiliser demand and significantly lower activity in Ukraine

· Operating profit increase to €20.3 million (H1 2022: €11.1 million) driven by a strong contribution from LATAM and improved contribution from Continental Europe, offset by a lower contribution from Ireland/UK

· Adjusted diluted earnings per share of 8.70 cent (H1 2022: 4.99 cent)

· Net bank debt4 of €130.9 million delivering Net Debt/EBITDA ratio of 1.03x (H1 2022: 0.61x)

· Increase in net finance costs to €8.6 million, attributable to increased interest rates and a commodity inflation led increase in working capital

· €20.0 million FY23 share buyback programme 80% complete

· Interim dividend of 3.15 cent per share (H1 2022: 3.15 cent per share)

 

Strategic and Operational Highlights

· Integration of Keystone Environmental progressing to plan

· Announcement of acquisition of Agrigem Limited, the largest independent specialist supplier and advisor of ground care products throughout the UK and Ireland

· CDP rating upgrade to B, MSCI rating upgrade to A and emissions targets (Scope 1 - Scope 3) submitted to SBTi for validation

· Reasonable on-farm sentiment, with a favourable planting profile, solid early season winter crop establishment and global grain prices well above the longer-term average

· Ongoing investment in strategic capital expenditure for organic growth

 

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

"The Group delivered a positive revenue, operating profit and EPS performance in the first half of the year, with improved performances in LATAM and Continental Europe offsetting a reduction in operating profit in Ireland and the UK. LATAM achieved a strong volume led result, delivering a 63.7% constant currency increase in operating profit to €14.2 million.

 

Group revenue was €1,180.0 million for the first half, an increase of 34.5% on a reported basis and 35.5% at constant currency. Operating profit in H1 2023 was €20.3 million compared to €11.1 million in the same period last year, helped by favourable currency movements. On an underlying basis, the increase in operating profit year-on-year was €6.2 million. 

 

In Ireland and the UK, a favourable planting profile resulted in solid early season volumes across our seed portfolio, while overall fertiliser demand reduced due to higher global raw material prices. In Continental Europe, Poland and Romania saw strong demand in the crop protection and seed portfolios, with an element of forward buying by growers, while LATAM delivered a strong underlying performance across its product portfolio.

 

Net debt increased to €130.9 million (31 January 2022: €53.7 million) reflecting a commodity inflation led increase in working capital, cumulative share buyback spend of €53.1 million and acquisition investment of €12.7 million in the 12 month period. Net debt is 1.03 times EBITDA for the twelve months to 31 January 2023, well within our key covenant of 3.5 times. 

 

During the period, we progressed our M&A strategy with the acquisition of Keystone Environmental, the integration of which is progressing to plan. Today we also announce the acquisition of Agrigem Limited, the largest independent specialist supplier and advisor of ground care products throughout the UK and Ireland, which extends our product range and broadens our offering in the Amenity sector.

 

We continue to accelerate our sustainability agenda, and progress on the delivery of our environmental objectives was recognised with upgrades of our CDP rating to B in December 2022 and more recently, an upgrade of our MSCI rating to A in February this year. During the period, we also formalised our climate transition plan to 2032, measured our Scope 3 emissions and submitted Scope 1 to Scope 3 emissions targets for validation by the Science Based Targets initiative.

 

Outlook

In the seasonally quieter H1 FY23, the Group delivered a strong start to the year, with good autumn/winter planting levels, generally favourable weather conditions experienced to date and a strong H1 contribution from LATAM, setting a solid foundation for the rest of the financial year. Origin is well positioned to deliver on the financial and strategic targets outlined in our Capital Markets Day in May 2022, and we will provide an update on full year guidance at the time of the Q3 Trading Update on 15 June 2023."

 

 

ENDS

 

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 (2023: €4.7 million, 2022: €4.6 million) and exceptional items, net of tax (2023: charge of €1.4 million, 2022: gain of €2.8 million)

4  Net bank debt excludes IFRS16 Lease liabilities

 

Conference Call and Webcast details:

The management team will host a live conference call and webcast, for analysts and institutional investors today, 7 March 2023, 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 / Jack White

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, Romania and Ukraine. 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 2023

€'m

6 months ended

31 Jan 2022

€'m

Group revenue

1,180.0

877.1

Operating profit1

20.3

11.1

Associates and joint venture, net2

1.6

1.3

Adjusted Group operating profit1

21.9

12.4

Finance cost, net

(8.6)

(4.8)

Pre-tax profit

13.3

7.6

Income tax charge

(3.0)

(1.2)

Adjusted net profit

10.3

6.4

 

 

 

Adjusted diluted earnings per share (cent)3

8.70

4.99

Adjusted net profit reconciliation

Reported net profit

4.2

4.6

Amortisation of non-ERP intangible assets

5.5

5.4

Tax on amortisation of non-ERP related intangible assets

(0.8)

(0.8)

Exceptional items, net of tax

1.4

(2.8)

Adjusted net profit

10.3

6.4

 

 

 

Adjusted diluted earnings per share (cent)3

8.70

4.99

 

 

Origin delivered an adjusted diluted earnings per share3 in H1 2023 of 8.70 cent compared to 4.99 cent in H1 2022. On a like-for-like basis (excluding the impact of currency movements and acquisitions) the underlying increase in adjusted diluted earnings per share3 was 1.75 cent. 

 

 

Group revenue

 

Group revenue was €1,180.0 million in H1 2023 compared to €877.1 million in the corresponding period last year, an increase of 34.5%. On a constant currency basis, revenues increased by €311.5 million (35.5%).

 

The decrease in underlying business volumes, excluding crop marketing, was 4.6% in H1 2023 compared to H1 2022 (and 4.5% including crop marketing).  

 

 

Operating profit1

 

Operating profit1 in H1 2023 was €20.3 million compared to €11.1 million in H1 2022. On an underlying basis, the increase in operating profit year-on-year was €6.2 million. 

 

Associates and joint venture2

 

Origin's share of the profit after interest and taxation from associates and joint venture amounted to €1.6 million, a €0.3 million increase on H1 2022. 

 

 

Net bank debt and financing costs

 

Net bank debt5 at 31 January 2023 was €130.9 million compared to €53.7 million at 31 January 2022 and is 1.03 times EBITDA4 for the twelve months to 31 January 2023.

 

The increase in net bank debt, for the 12 month period ended 31 January 2023, reflects a commodity inflation led increase in working capital, cumulative share buyback spend of €53.1 million and acquisition investment of €12.7 million. Net finance costs amounted to €8.6 million compared to €4.8 million in the corresponding period last year. The increase in net finance costs in the period was driven by a higher average net debt level combined with 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 2023

Times

H1 2022

Times

FY 2022

Times

 

 

 

Net debt to EBITDA

Maximum 3.5

1.03

0.61

-

 

EBITDA to net interest

Minimum 3.0

9.91

11.10

13.83

 

 

Working capital

 

Following the seasonal investment in working capital in the period, the net cash outflow from operating activities was €131.5 million (H1 2022: €41.5 million) and there was an increase in working capital at period end to €138.3 million (H1 2022: €58.9 million). The year-on-year net working capital movement primarily reflects commodity price inflation and targeted growth investment. 

 

The period end working capital position includes the 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

 

The Group continues to accelerate its sustainability agenda through our 'Nurturing Growth' framework and to implement our Environmental Management System across our business units. Progress on the delivery of our environmental objectives was recognised with upgrades of Origin's CDP rating from C to B in December 2022 and more recently, an upgrade of our MSCI rating to A in February this year. During the period, the Group also formalised its climate transition plan to 2032, measured its Scope 3 emissions and submitted Scope 1 to Scope 3 emissions targets for validation by the Science Based Targets initiative.

 

The Group continues to evaluate climate related risks and opportunities within our business model in line with Taskforce on Climate-related Financial Disclosures. In addition to ongoing work to reduce Origin's environmental footprint, management remains focused on developing a model for sustainable land use that underpins food security, tackles climate change, and restores biodiversity and ecosystems.

 

 

Dividend

 

We are pleased to announce that an interim dividend of 3.15 cent per share (H1 2022: 3.15 cent per share) will be paid on 23 June 2023 to shareholders on the register on 2 June 2023. 

 

 

Share Buyback Programme

 

On 28 September 2022 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 80% complete.

 

 

Corporate Development

 

During H1 2023, the Group announced the acquisition of Keystone Environmental Limited ('Keystone'), a leading UK-based ecology solutions provider specialising in the design, planning and delivery of complete ecological solutions. The integration of Keystone is progressing to plan and the Keystone business is performing in line with expectations.

 

Today we are announcing the acquisition of Agrigem Limited ('Agrigem'), the largest independent specialist supplier and advisor of ground care products throughout the UK and Ireland. Agrigem is an excellent strategic fit for Origin and extends our Amenity offering in a segment we expect will grow further in the coming years.

 

 

 

 

 

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 (2023: €4.7 million, 2022: €4.6 million) and exceptional items, net of tax (2023: charge of €1.4 million, 2022: gain of €2.8 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 2023

€'m

 

H1 2022

€'m

 

Change

€'m

 

Underlying4

€'m

Constant Currency5

€'m

 

 

Revenue

1,180.0

877.1

302.9

308.8

311.5

Operating profit1

20.3

11.1

9.2

6.2

6.1

 

Associates and joint venture2

1.6

1.3

0.3

0.3

0.3

 

Adjusted diluted EPS (cent)3

8.70

4.99

3.71

1.75

1.67

 

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 (2023: €4.7 million, 2022: €4.6 million) and exceptional items, net of tax (2023: charge of €1.4 million, 2022: gain of €2.8 million)

4 Excluding currency movements and the impact of acquisitions

5 Excluding currency movements

 

Origin delivered a strong financial performance in H1 with improved performances in LATAM and Continental Europe set against a reduction in operating profit in Ireland and the UK. Group revenue increased by 34.5% to €1,180.0 million on a reported basis and by 35.5% on a constant currency basis. Operating profit and adjusted fully diluted earnings per share grew to €20.3 million and 8.70 cent, respectively. 

 

The reduction in underlying business volumes, excluding crop marketing, was 4.6% in H1 2023 compared to H1 2022 (and 4.5% including crop marketing).

 

 

Ireland and the United Kingdom

 

 

Change on prior period

 

H1 2023

€'m

 

H1 2022

€'m

 

Change

€'m

 

Underlying3

€'m

Constant Currency4

€'m

 

 

Revenue

754.0

561.7

192.3

204.5

207.1

Operating profit1

2.9

3.2

(0.3)

-

(0.1)

 

Associates and joint venture2

1.6

1.3

0.3

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 an increase in revenues of €192.3 million in the period. Operating profit reduced from €3.2 million to €2.9 million on a reported basis, and on an underlying basis operating profit was marginally lower than the prior period. A favourable planting profile resulted in good early season volumes across our seed portfolio, set against a reduction in overall fertiliser demand as a result of higher prices globally. There was a reduction in underlying business volumes of 4.5% in the period.

 

 

Integrated On-Farm Agronomy Services

 

Integrated On-Farm Agronomy Services recorded increased revenues and contribution in the period, supported by favourable in-field conditions and an encouraging level of winter plantings.

 

On-farm sentiment is reasonable, with a favourable planting profile, good early season winter crop establishment and global grain prices well above the longer-term average.

 

Total autumn and winter plantings for principal crops are estimated to be 0.6% ahead of last year at 2.6 million hectares. The expected area of winter wheat remains broadly unchanged at 1.8 million hectares. Planting conditions for oil seed rape have been largely favourable, with the expected planted area up 11.1% to 0.4 million hectares compared to FY22.

 

Combined autumn/winter and spring plantings for the 2023 crop production year are expected to be in line with last year at 4.4 million hectares.

 

 

Business-to-Business Agri-Inputs

 

Our Business-to-Business Agri-Inputs division had a steady start to the financial year despite overall reduced demand as the global raw material price volatility encountered in FY22 continues into FY23.

 

 

Fertiliser

 

Although fertiliser market pricing volatility persists, on-farm affordability has improved relative to the period in the immediate aftermath of the war in Ukraine, when markets were significantly impacted by scarcity of supply and raw material led price inflation.

 

While fertiliser had a satisfactory result in H1 2023, reductions in gas prices and softening grain markets are contributing to low levels of fertiliser trading activity over recent weeks. Consequently, as the application windows open, supply chain challenges are likely to persist into H2 2023. In addition to focusing on growing its speciality and bespoke nutrition product ranges, the Group continues to focus on navigating these complex and volatile supply chain challenges and pricing uncertainties into H2 2023.

 

 

Amenity

 

The Group's Amenity business had a good start to the year, recording increased revenues and contribution. The integration of Keystone Environmental Limited, a leading UK-based ecology solutions provider specialising in the design, planning and delivery of complete ecological solutions, is progressing to plan and performing in line with expectations.

 

 

Feed Ingredients

 

Feed Ingredients achieved a satisfactory performance in H1 2023, in line with expectation.

 

The Group's animal feed manufacturing associate, John Thompson & Sons Limited, in which the Group has a 50% shareholding, delivered a satisfactory performance in the period. Lower fodder stocks as a result of dry weather and reduced fertiliser usage supported animal feed volumes in H1 2023.

 

Continental Europe1

 

 

Change on prior period

 

H1 2023

€'m

 

H1 2022

€'m

 

Change

€'m

 

Underlying3

€'m

Constant Currency4

€'m

 

 

Revenue

222.9

182.1

40.8

44.9

44.9

Operating profit2

2.6

1.1

1.5

1.3

1.3

 

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 recorded a €1.3 million increase in underlying operating profit in the seasonally quieter first half. Excluding crop marketing volumes and Ukraine, underlying business volumes decreased by 3.8% in H1 2023, compared to H1 2022, primarily due to the impact of global fertiliser prices on overall volumes set against the effect of forward buying by growers. 

 

There was a good start to the year in Poland and Romania, with positive cropping profiles and favourable in-field conditions reported. Overall, across Poland and Romania, the autumn and winter planted area is expected to increase, however this is expected to be offset by a corresponding reduction in spring plantings.

 

 

Poland

 

Poland had a good start to the year with increased volumes and contribution across the business.

 

The business continues to focus on working capital optimisation and margin enhancement initiatives. During the period the Group commenced construction of an expanded facility to enhance production capabilities of Agrii Poland's proprietary own-brand of liquid foliar fertiliser, 'Foliq'.

 

Autumn and winter plantings are forecasted to be 0.9% ahead of FY22 at 5.5 million hectares. Crop establishment to date is generally good across Poland, with the total cropping area for the 2023 growing season expected to be broadly equivalent to last year at 8.9 million hectares. 

 

 

Romania

 

Romania had a good start to the year, recording increased revenues and overall contribution compared to the prior period.

 

Dry and mild weather across most of Romania resulted in good winter crop establishment and encouraging on-farm investment decisions, particularly in relation to seed and crop protection requirements.

 

Autumn and winter plantings are expected to be 10.7% ahead of the prior year at 3.5 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.

 

Ukraine

 

In Ukraine, activity levels have further reduced as a result of the war with the planted area also likely to be significantly reduced on prior years.

 

We continue to support limited localised operations where appropriate and are maintaining a reduced exposure, following the de-risking of the balance sheet through a sustained focus on working capital reduction and restricted trading to a back-to-back/cash basis.

 

The Group's top priority continues to be the safety and wellbeing of our colleagues in the region and we are actively monitoring the situation on the ground, overseen by the local team.

 

 

Latin America

 

 

 

Change on prior period

 

H1 2023

€'m

 

H1 2022

€'m

 

Change

€'m

 

Underlying2

€'m

Constant Currency3

€'m

 

 

Revenue

 

89.6

44.5

45.1

31.7

31.7

Operating profit1

 

14.2

6.7

7.5

4.3

4.3

 

 

 

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 an excellent performance in the period, recording an increase in underlying business volumes of 35.2%. The volume development and underlying growth is driven by increases across our product range. During the period, the business continued to expand its own product capability with the establishment of First Agbiotech, a dedicated biological business unit supporting research and development of bio-solutions. In the coming months we will invest in increased capacity to facilitate organic growth in our liquid, dry and Controlled Release Fertiliser businesses.

 

Operating profit increased to €14.2 million from €6.7 million in the comparative period last year, with an underlying increase of €4.3 million.

 

The total cropping area dedicated to soya, Brazil's principal crop, is expected to increase by 4.4% on the prior year to 43.4 million hectares, with the expected soya harvest increasing to 151.0 million tonnes from the 125.5 million tonnes in the prior year. 

 

 

ENDS

 

Origin Enterprises plc

 

Condensed Interim Consolidated Income Statement

for the six months ended 31 January 2023

 

 

 

 

 

 

 

Six months

 

Six months

 

Six months

 

Six months

Year

ended

 

ended

 

ended

 

ended

ended

January

 

January

 

January

 

January

 July

2023

 

2023

 

2023

 

2022

2022

Pre-exceptional

 

Exceptional

 

Total

 

Total

Total

€'000

 

€'000

 

€'000

 

€'000

€'000

 

Notes

 

 

Note 6

 

 

 

Note 8

Note 8

 

 

 

 

 

 

 

Revenue

5

1,180,042

 

-

 

1,180,042

 

877,112

2,342,102

 

 

 

 

 

 

Cost of sales

(1,030,438)

 

-

 

(1,030,438)

 

(748,886)

(1,972,937)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

149,604

 

-

 

149,604

 

128,226

369,165

 

 

 

 

 

 

Operating costs

 

(134,845)

 

(1,454)

 

(136,299)

 

(118,722)

(260,742)

 

 

 

Share of profit of associates and joint venture

1,615

 

-

 

1,615

1,300

6,845

 

 

 

 

 

 

 

 

Operating profit/(loss)

5

16,374

 

(1,454)

 

14,920

 

10,804

115,268

 

 

 

 

 

Finance income

1,544

 

-

 

1,544

 

664

1,127

 

 

 

 

 

Finance expense

(10,171)

 

-

 

(10,171)

 

(5,443)

(12,184)

 

 

 

 

 

 

 

 

 

 

 

 

Profit/(loss) before income tax

7,747

 

(1,454)

 

6,293

 

6,025

104,211

 

 

 

 

 

 

Income tax (expense)/credit

(2,135)

 

26

 

(2,109)

 

(1,400)

(24,312)

 

 

 

 

 

 

 

 

 

 

 

 

Profit/(loss) attributable to equity shareholders

5,612

 

(1,428)

 

4,184

 

4,625

79,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months

 

Six months

Year

 

 

 

 

ended

 

ended

ended

 

 

 

 

January

 

January

 July

 

 

 

 

2023

 

2022

2022

 

 

 

 

 

 

Basic earnings per share

7

 

 

 

 

3.65c

 

3.68c

65.40c

 

 

 

 

 

 

 

Diluted earnings per share

7

 

 

 

 

3.52c

 

3.57c

63.49c

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Comprehensive Income

for the six months ended 31 January 2023

 

 

 Six months

 Six months

Year

ended

ended

ended

January

January

July

2023

2022

2022

€'000

€'000

€'000

 

Profit for the period

4,184

4,625

79,899

 

 

Other comprehensive income/(expense)

 

 

 

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

(4,334)

3,790

909

- deferred tax effect of remeasurements

1,075

(961)

(176)

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

-

-

(2,386)

- share of deferred tax effect of remeasurements - associates

-

-

596

 

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

 

Group foreign exchange translation details

 

- exchange difference on translation of foreign operations

(12,349)

4,335

9,588

Group/Associate cash flow hedges

 

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

7,570

3,125

9,186

- fair value of cash flow hedges transferred to operating costs

(7,989)

(200)

(3,751)

- deferred tax effect of cash flow hedges

455

(332)

(840)

- share of associates and joint venture cash flow hedges

(2,193)

1,619

2,134

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

273

(202)

(267)

 

Other comprehensive (expense)/income for the period, net of tax

(17,492)

 

11,174

14,993

 

Total comprehensive income for the period attributable to equity shareholders

13,308

15,799

 

94,892

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Financial Position

as at 31 January 2023

 

 

January

January

July

 

2023

2022

2022

Notes

 

€'000

€'000

€'000

 

 

ASSETS

 

 

Non-current assets

 

 

Property, plant and equipment

9

 

111,116

109,350

107,906

Right of use asset

 

 

46,040

46,403

47,705

Investment properties

 

 

2,270

2,270

2,270

Goodwill and intangible assets

10

 

256,735

251,216

251,999

Investments in associates and joint venture

11

 

45,296

43,141

47,053

Other financial assets

 

 

534

566

561

Derivative financial instruments

 

6,579

1,440

4,241

Deferred tax assets

 

6,407

6,010

6,363

Post employment benefit surplus

 

3,688

10,088

7,767

 

 

 

 

Total non-current assets

 

478,665

470,484

475,865

 

 

Current assets

 

Properties held for sale

 

5,800

5,800

5,800

Inventory

 

431,355

366,441

380,412

Trade and other receivables

 

360,658

347,196

455,110

Derivative financial instruments

 

325

2,195

2,162

Cash and cash equivalents

14

 

77,033

143,278

193,059

 

 

 

Total current assets

 

875,171

864,910

1,036,543

 

 

 

 

TOTAL ASSETS

 

1,353,836

1,335,394

1,512,408

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Financial Position (continued)

as at 31 January 2023

 

 

January

January

July

 

2023

2022

2022

Notes

 

€'000

€'000

€'000

 

 

EQUITY

 

 

Called up share capital presented as equity

15

 

1,253

1,264

1,253

Share premium

 

 

160,526

160,521

160,521

Retained earnings and other reserves

 

 

201,696

206,420

241,003

 

 

 

 

 

 

TOTAL EQUITY

 

 

363,475

368,205

402,777

 

 

 

LIABILITIES

 

 

 

Non-current liabilities

 

 

Interest-bearing borrowings

14

 

199,340

185,506

132,936

Lease liability

14

 

35,044

34,487

38,753

Deferred tax liabilities

 

18,516

22,315

20,854

Put option liability

 

-

25,286

-

Provision for liabilities

12

6,225

1,479

4,002

Derivative financial instruments

 

-

2

-

 

 

 

 

Total non-current liabilities

 

259,125

269,075

196,545

 

 

Current liabilities

 

 

 

Interest-bearing borrowings

14

 

8,638

11,511

16,689

Lease liability

14

 

11,735

12,859

9,803

Trade and other payables

 

653,737

654,712

841,085

Corporation tax payable

 

7,031

5,256

12,290

Provision for liabilities

12

 

4,217

2,540

1,610

Put option liability

 

 

29,235

-

29,695

Dividend payable to shareholders

16

 

14,506

9,860

-

Derivative financial instruments

 

2,137

1,376

1,914

 

 

Total current liabilities

731,236

698,114

913,086

 

 

TOTAL LIABILITIES

990,361

967,189

1,109,631

 

 

TOTAL EQUITY AND LIABILITIES

1,353,836

1,335,394

1,512,408

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Changes in Equity

for the six months ended 31 January 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Changes in Equity

for the six months ended 31 January 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

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 2021

1,264

160,498

(8)

134

(1,858)

12,843

2,147

(196,884)

(53,336)

436,205

361,005

Profit for the period

-

-

-

-

-

-

-

-

-

4,625

4,625

Other comprehensive income for the period

-

-

-

-

4,010

-

-

-

4,335

2,829

11,174

Share-based payment charge

-

-

-

-

-

-

2,143

-

-

-

2,143

Change in fair value of put option

-

-

-

-

-

-

-

-

-

(905)

(905)

Shares issued

-

23

-

-

-

-

-

-

-

-

23

Dividend payable to shareholders

-

-

-

-

-

-

-

-

-

(9,860)

(9,860)

 

At 31 January 2022

 

1,264

 

 

160,521

 

 

(8)

 

 

134

 

 

2,152

 

 

12,843

 

 

4,290

 

 

(196,884)

 

 

(49,001)

 

 

432,894

 

 

368,205

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Cash Flows

for the six months ended 31 January 2023

 

 

 Six months

 Six months

Year

 

ended

ended

ended

 

January 2023

January 2022

July

2022

 

€'000

€'000

€'000

 

 

Cash flows from operating activities

 

 

Profit before tax

 

6,293

6,025

104,211

Exceptional items

 

1,454

(3,794)

(3,919)

Finance income

 

(1,544)

(664)

(1,127)

Finance expense

 

10,171

5,443

12,184

Profit on disposal of property, plant and equipment

 

(69)

(140)

650

Share of profit of associates and joint venture

 

(1,615)

(1,300)

(6,845)

Depreciation of property, plant and equipment

 

4,425

4,474

10,696

Depreciation of right of use assets

 

5,738

5,305

11,482

Amortisation of intangible assets

 

5,922

6,085

17,112

Employee share-based payment charge

 

2,597

2,143

2,285

Pension contributions in excess of service costs

 

(301)

(224)

(762)

Payment of exceptional Ukraine related costs

 

(1,189)

-

-

Payment of exceptional disposal costs

 

-

-

(206)

Payment of exceptional acquisition costs

 

(265)

-

-

 

 

 

 

Operating cash flow before changes in working capital

 

31,617

 

23,353

145,761

 

 

(Increase) in inventory

 

(62,330)

(147,745)

(161,914)

Decrease/(increase) in trade and other receivables

 

81,692

90,311

(18,464)

(Decrease)/increase in trade and other payables

 

(169,012)

4,294

196,531

 

 

 

 

Cash (absorbed)/generated from operating activities

 

(118,033)

(29,787)

161,914

 

 

 

Interest paid

 

(4,578)

(2,995)

(8,040)

Income tax paid

 

(8,870)

(8,690)

(26,213)

 

 

 

 

Cash (outflow)/inflow from operating activities

 

(131,481)

(41,472)

127,661

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Cash Flows (continued)

for the six months ended 31 January 2023

 

 

 Six months

 Six months

Year

 

ended

ended

ended

 

January 2023

January 2022

July 

2022

 

€'000

€'000

€'000

 

 

Cash flows from investing activities

 

 

Proceeds from sale of investment property

 

-

19,500

19,500

Proceeds from sale of property, plant and equipment

 

164

209

1,083

Purchase of property, plant and equipment

 

(10,190)

(8,031)

(13,128)

Additions to intangible assets

 

(5,470)

(4,804)

(10,998)

Consideration relating to acquisition

 

(11,162)

-

(1,457)

Payment of contingent acquisition consideration

 

(10)

-

(106)

Repayment of loans

 

-

2,700

2,898

Dividends received from associates

 

260

2,918

3,042

 

 

 

 

Cash (outflow)/inflow from investing activities

 

(26,408)

12,492

834

 

 

 

 

 

Cash flows from financing activities

 

 

Drawdown of bank loans

 

256,020

171,493

295,365

Repayment of bank loans

 

(185,639)

(161,187)

(334,465)

Lease liability payments

 

(6,569)

(5,882)

(13,499)

Share issued

 

5

23

-

Share buyback

 

(13,135)

-

(39,997)

Payment of dividends to equity shareholders

 

-

-

(13,449)

 

 

 

 

Cash inflow/(outflow) from financing activities

 

50,682

4,447

(106,045)

 

 

 

 

Net (decrease)/ increase in cash and cash equivalents

 

(107,207)

(24,533)

22,450

 

 

Translation adjustment

 

(768)

522

(1,858)

 

 

Cash and cash equivalents at start of period

 

176,370

155,778

155,778

 

 

 

 

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

 

68,395

131,767

176,370

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements

for the six months ended 31 January 2023

 

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 2022, which have been prepared in accordance with IFRSs. The financial statements for the year ended 31 July 2022 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 2023 and the comparative figures for the six months ended 31 January 2022 are unaudited and have not been reviewed by the Auditors. The summary financial statements for the year ended 31 July 2022 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 2023 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 111 to 119 of the Group's Annual Report for the year ended 31 July 2022.

 

There are a number of new standards which are also effective from 1 August 2022. 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:

 

· Amendments to IAS 37: 'Provisions, Contingent Liabilities and Contingent Assets': Onerous Contracts - Cost of Fulfilling a Contract

· Amendments to IAS 16: 'Property, plant and equipment': Proceeds before intended use

· Amendments to IFRS 3: 'Business Combinations': Reference to the Conceptual Framework

· Annual Improvements to IFRS Standards 2018-2020

 

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 2023

 

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 2023

Jan 2022

July 2022

 

Jan 2023

Jan 2022

July 2022

EUR €1=

EUR €1=

EUR €1=

 

EUR €1=

EUR €1=

EUR €1=

Brazilian Real

5.35014

6.28886

5.85728

5.56463

5.99755

5.30634

British Pound Sterling

0.86810

0.84837

0.84661

0.88030

0.83140

0.83830

Polish Zloty

4.71946

4.59089

4.63031

4.71120

4.59630

4.74490

Romanian Leu

4.91117

4.94416

4.94529

4.92350

4.94910

4.93670

Ukrainian Hryvnia

37.74349

31.13084

31.62064

40.02843

31.91121

37.80297

 

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, Ecology Services, Integrated Agronomy and On-Farm Services operations and Digital Agricultural Services business. In addition, this segment includes the Group's associate 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

This segment includes the Group's 65 per cent controlling interest in the Brazilian based speciality nutrition and crop inputs business, Fortgreen Commercial Agricola Ltda.

 

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 2023

 

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 2023

Jan 2022

Jan 2023

Jan 2022

Jan 2023

Jan 2022

Jan 2023

Jan 2022

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

 

 

 

 

Total revenue

1,011,059

764,083

336,506

270,900

89,560

44,492

1,437,125

1,079,475

Less revenue from associates and joint venture

(257,083)

(202,363)

-

-

-

-

(257,083)

(202,363)

Revenue

753,976

 

561,720

 

336,506

 

270,900

 

89,560

 

44,492

 

1,180,042

 

877,112

 

 

 

 

Segment result

2,900

3,205

3,157

1,145

14,243

6,747

20,300

11,097

Profit from associates and joint venture

1,615

1,300

-

-

-

-

1,615

1,300

Amortisation of non-ERP intangible assets

(3,787)

(3,742)

(706)

(753)

(1,048)

(892)

(5,541)

(5,387)

Operating profit before exceptional items

728

763

2,451

392

13,195

5,855

16,374

7,010

Exceptional items

(265)

 

3,794

(1,189)

-

-

-

(1,454)

3,794

Operating profit

463

4,557

1,262

392

13,195

5,855

14,920

10,804

 

 

 

 

 

 

 

Segment earnings before financing and tax

 

 

 

 

 

 

 

 

14,920

10,804

Finance income

 

 

 

 

 

 

 

 

1,544

664

Finance expense

 

 

 

 

 

 

 

 

(10,171)

(5,443)

Reported profit before tax

 

 

 

 

 

 

 

 

6,293

6,025

Income tax expense

 

 

 

 

 

 

 

 

(2,109)

 

(1,400)

Reported profit after tax

 

 

 

 

 

 

 

 

4,184

 

4,625

 

 

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

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 2023

Jan 2022

Jan 2023

Jan 2022

Jan 2023

Jan 2022

 

Jan 2023

Jan 2022

€'000

€'000

€'000

€'000

€'000

€'000

 

€'000

€'000

Assets excluding investment in associates and joint venture

788,441

738,766

286,316

286,399

142,905

113,599

 

1,217,662

1,138,764

Investment in associates and joint venture

(including other financial assets)

45,830

43,707

-

-

-

-

 

45,830

43,707

Segment assets

834,271

782,473

286,316

286,399

142,905

113,599

 

1,263,492

1,182,471

 

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

Cash and cash equivalents

 

77,033

143,278

Derivative financial instruments

 

6,904

3,635

Deferred tax assets

 

6,407

6,010

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

 

1,353,836

1,335,394

 

 

 

 

 

(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 2023

Jan 2022

Jan 2023

Jan 2022

Jan 2023

Jan 2022

Jan 2023

Jan 2022

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

Segment liabilities

472,112

470,583

206,202

212,276

61,879

48,504

740,193

731,363

 

 

 

 

 

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

Interest-bearing loans

207,978

197,017

Derivative financial instruments

2,137

1,378

Dividend payable to shareholders

14,506

9,860

Current and deferred tax liabilities

25,547

27,571

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

990,361

967,189

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

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

2023

2022

€'000

€'000

Acquisition and property related costs (i)

(265)

-

Ukraine related costs (ii)

(1,189)

-

Gain on disposal of held for sale properties (iii)

-

3,794

Total exceptional (charge) / credit before tax

(1,454)

3,794

Tax credit / (charge) on exceptional items

26

(1,041)

Total exceptional (charge) / credit after tax

(1,428)

2,753

 

 

 

(i) Acquisition and property 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 expense of €33,000.

 

(ii) Ukraine related costs

Ukraine related costs comprise of rationalisation costs related to termination payments from restructuring programmes 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 €59,000.

 

(iii) Gain on disposal of held for sale properties

Following the disposal of held for sale properties held by the Group in the prior year, a pre-tax disposal gain of €3.8 million was recorded.

€'000

 

Carrying value of investment properties

18,400

Disposal costs

306

18,706

Consideration received

(19,500)

Deposits received in advance

(3,000)

Gain on disposal of held for sale properties

(3,794)

 

 

The tax impact of this exceptional item in the prior year was a tax charge of €1,041,000.

 

 

  

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

7 Earnings per share

 

Basic earnings per share

Six months

Six months

ended

ended

January

January

2023

2022

€'000

€'000

 

 

Profit for the financial period attributable to equity shareholders

4,184

4,625

 

'000

'000

 

Weighted average number of ordinary shares for the period

114,485

125,602

 

Cent

Cent

 

 

Basic earnings per share

3.65

3.68

 

Diluted earnings per share

 

Six months

Six months

ended

ended

January

January

2023

2022

€'000

€'000

 

 

Profit for the financial period attributable to equity shareholders

4,184

4,625

 

'000

'000

 

Weighted average number of ordinary shares used in basic calculation

114,485

125,602

Potential impact of shares with dilutive effect

2,463

2,000

Potential impact of SAYE scheme with dilutive effect 

1,759

1,929

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

118,707

129,531

 

Cent

Cent

 

 

 

Diluted earnings per share

3.52

3.57

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

7 Earnings per share (continued)

 

Adjusted basic earnings per share

Six months

 

Six months

ended

 

ended

January

 

January

2023

 

2022

€'000

 

€'000

 

 

 

Profit for the financial period attributable to equity shareholders

4,184

 

4,625

Amortisation of non-ERP related intangible assets

5,541

 

5,387

Tax on amortisation of non-ERP related intangible assets

(824)

 

(794)

Exceptional items, net of tax

1,428

 

(2,753)

Adjusted basic profit

10,329

 

6,465

 

 

 

 

Cent

 

Cent

Adjusted basic earnings per share

 

9.02

 

5.15

 

 

Total adjusted basic earnings - as above

10,329

 

6,465

 

 

 

 

 

 

Cent

 

Cent

Total adjusted diluted earnings per share

 

8.70

 

4.99

 

 

 

 

The calculation of basic adjusted earnings per share is based on the weighted average number of shares in issue during the period of 114,484,781 (31 January 2022: 125,602,332). The weighted average number of shares used in the calculation of adjusted diluted earnings per share is 118,707,841 (31 January 2022: 129,530,824).

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

8 Condensed Interim Consolidated Income Statements for the six months ended 31 January 2022 and year ended 31 July 2022

 

An analysis of the Condensed Interim Consolidated Income Statement (including exceptional items) for the six months ended 31 January 2022 and year ended 31 July 2022 is set out below.

 

Six months ended 31 January 2022

 

 

 

 

Six months

 

Six months

 

Six months

 

ended

 

ended

 

ended

Jan 2022

 

Jan 2022

 

Jan 2022

Pre-Exceptional

 

Exceptional

 

Total

€'000

 

€'000

 

€'000

Revenue

877,112

-

877,112

Cost of sales

(748,886)

-

(748,886)

 

Gross profit

 

128,226

-

128,226

Operating costs

(122,516)

3,794

(118,722)

Share of profit of associates and joint venture

1,300

-

1,300

 

Operating profit

 

7,010

3,794

10,804

Finance income

664

-

664

Finance expense

(5,443)

-

(5,443)

 

Profit before income tax

 

2,231

3,794

6,025

Income tax expense

(359)

(1,041)

(1,400)

 

Profit attributable to equity shareholders

1,872

2,753

4,625

 

 

Year ended 31 July 2022

Year ended

Year ended

 

Year ended

July 2022

July 2022

 

July 2022

Pre-Exceptional

Exceptional

 

Total

€'000

€'000

 

€'000

Revenue

2,342,102

-

2,342,102

Cost of sales

(1,972,937)

-

(1,972,937)

Gross profit

 

369,165

 

-

 

369,165

 

Operating costs

(264,661)

3,919

(260,742)

Share of profit of associates and joint venture

6,845

-

6,845

Operating profit

 

111,349

 

3,919

115,268

 

Finance income

1,127

-

1,127

Finance expense

(12,184)

-

(12,184)

Profit before income tax

 

100,292

 

3,919

104,211

 

Income tax expense

(23,240)

(1,072)

(24,312)

 

Profit for the year

 

77,052

 

2,847

79,899

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

9 Property, plant and equipment

January

 

July

2023

 

2022

€'000

€'000

Net book value

 

 

At beginning of period

107,906

 

104,528

Arising on acquisition (Note 13)

188

874

Additions

10,319

13,477

Disposals

(95)

(1,733)

Depreciation charge

(4,425)

(10,696)

Translation adjustments

(2,777)

1,456

 

 

At end of period

111,116

107,906

 

 

10 Goodwill and intangible assets

January

 

July

2023

 

2022

€'000

€'000

Net book value

At beginning of period

251,999

 

248,445

Arising on acquisition (Note 13)

14,703

2,314

Purchase adjustment

(41)

-

Additions

5,470

10,998

Disposals

-

(848)

Amortisation of non-ERP intangible assets

(5,541)

(15,236)

ERP intangible amortisation

(381)

(1,876)

Translation adjustments

(9,474)

8,202

 

 

At end of period

256,735

251,999

 

Included in the total goodwill and intangible assets above is goodwill of €182,386,000 (July 2022: €178,320,000). 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 2023

 

11 Investments in associates and joint venture

January

 

July

2023

 

2022

€'000

 

€'000

At beginning of period

47,053

 

42,774

Share of profits after tax, before exceptional items

1,615

6,845

Dividends received

(260)

(3,042)

Share of other comprehensive income

(1,920)

77

Translation adjustments

(1,192)

399

 

 

At end of period

45,296

47,053

 

 

 

 

 

 

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

2023

 

2022

€'000

 

€'000

 

At beginning of period

5,612

3,459

Arising on acquisition (Note 13)

Provided in period

2,995

2,132

1,460

1,045

Released in period

(106)

-

Paid in period

(10)

(384)

Translation adjustments

(181)

32

 

 

At end of period

10,442

5,612

 

 

 

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

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

13 Acquisition of subsidiary undertakings

 

On 6 October 2022, the Group acquired 100% of the share capital of Keystone Environmental Limited ('Keystone'). Keystone is a UK-based independent ecology solutions provider specialising in the design, planning and delivery of complete ecological solutions.

 

Details of the net assets acquired and provisional goodwill arising from the business combinations are as follows:

 

 

Fair

 

Value (1)

 

 

€'000

Assets

 

 

Non-current

Property, plant & equipment

188

Intangible assets

3,821

Total non-current assets

 

4,009

Current assets

Inventory

38

Trade receivables

1,203

Other receivables

77

Total current assets

 

1,318

Liabilities

Trade and other payables

(895)

Corporation tax

(156)

Deferred tax liability

(1,001)

Total liabilities

 

(2,052)

 

Total identifiable net assets at fair value (excluding cash acquired)

 

3,275

Goodwill arising on acquisition

10,882

Total net assets acquired (excluding cash acquired)

 

14,157

Consideration satisfied by:

Cash consideration

12,555

Cash acquired

(1,393)

Net cash outflow

11,162

Contingent consideration arising from acquisition

2,995

Total consideration related to acquisitions

 

14,157

 

 

 

 

(1) The fair values presented in this note are based on provisional valuations due to the close proximity of the transactions to the end of the half year period. 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

14 Analysis of net cash / (debt)

31 July

 

 

 

Non-cash

 

Translation

 

31 January

2022

 

Cashflow

 

movements

 

adjustment

 

2023

€'000

 

€'000

 

€'000

 

€'000

 

€'000

Cash

193,059

(114,794)

-

(1,232)

77,033

Overdraft

(16,689)

7,587

-

464

(8,638)

 

Cash and cash equivalents

176,370

 

(107,207)

 

-

 

(768)

 

68,395

 

Loans

(132,936)

(70,381)

(417)

4,394

(199,340)

 

 

 

 

 

 

 

 

 

 

 

 

Net cash / (debt)

43,434

 

(177,588)

 

(417)

 

3,626

 

(130,945)

Lease liabilities

(48,556)

6,569

(6,793)

2,001

(46,779)

 

Net debt including lease liabilities

(5,122)

 

(171,019)

 

(7,210)

 

5,627

 

(177,724)

 

 

 

 

As at 31 January 2023, the Group had unsecured committed banking facilities of €400.0 million (July 2022: €400.0 million), of which €33.8m will expire in June 2024 and €366.2 million will expire in June 2026.

 

As at 31 January 2023, the Group has an outstanding lease liability of €46,779,000 (July 2022: €48,556,000) and a corresponding right-of-use leased asset €46,040,000 (July 2022: €47,705,000) has been recognised.

 

 

15 Share capital

 

 

January

 

July

2023

 

2022

€'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 (2022: 125,317,865) ordinary shares of €0.01 each (i)

1,253

1,253

 

 

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

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2023

 

16 Dividends

 

On 6 February 2023 a dividend of 12.85 cent per ordinary share was paid in respect of the year ended 31 July 2022. The dividend was approved by shareholders at the Annual General Meeting on 22 November 2022.

 

An interim dividend of 3.15 cent per share will be paid on 12 June 2023 to shareholders on the register on 2 June 2023. 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 2022.

 

 

19 Financial commitments

 

The Group has a financial commitment of €2.4million attributable to a strategic partnership with University College Dublin ('UCD'). The commitment was originally over a five year period and was extended to July 2023.

 

 

20 Related party transactions

 

Related party transactions occurring in the period were similar in nature to those described in the 2022 Annual Report.

 

 

21 Subsequent events

 

Subsequent to 31 January 2023, the Group announced the acquisition of Agrigem Limited ('Agrigem'), the largest independent specialist supplier and advisor of ground care products throughout the UK and Ireland.

 

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

 

 

22 Release of half yearly condensed interim consolidated financial statements

 

The Group condensed interim consolidated financial information was approved for release by the Board on 6 March 2023.

 

 

23 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 SSIEFMEDSELD
Date   Source Headline
29th Apr 20247:00 amRNSTransaction in Own Shares
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

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.