|
Delaware
|
| |
1-35672
|
| |
20-5234618
|
|
|
(State of incorporation)
|
| |
(Commission File Number)
|
| |
(IRS Employer
Identification No.) |
|
| | ||||||||
Title of each class
|
| | |
Trading Symbol(s)
|
| | |
Name of each exchange on
which registered |
|
Common Stock, $0.01 par value per share | | | |
BERY
|
| | |
New York Stock Exchange
|
|
|
|
Exhibit
Number |
| |
Description
|
|
| 99.1 | | | Press Release dated May 15, 2019. | |
| 99.2 | | | Excerpts from Preliminary Offering Memorandum dated May 15, 2019. | |
| | | |
BERRY GLOBAL GROUP, INC.
(Registrant) |
| ||||||
| Dated: May 15, 2019 | | | By: | | | /s/ Jason K. Greene | | |||
| | | | | | | Name: | | | Jason K. Greene | |
| | | | | | | Title: | | | Executive Vice President, Chief Legal Officer and Secretary | |
| | |
Two Quarterly
Periods ended |
| |
Fiscal Year ended
|
| |
LTM
|
| |
Pro Forma LTM
|
| ||||||||||||||||||||||||||||||||||||
($ in millions)
|
| |
March 30,
2019 |
| |
March 31,
2018 |
| |
September 29,
2018 |
| |
September 30,
2017 |
| |
October 1,
2016 |
| |
March 30,
2019 |
| |
September 29,
2018 |
| |
March 30,
2019 (Berry) & Sept 30, 2018 (RPC) |
| ||||||||||||||||||||||||
Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 3,922 | | | | | $ | 3,743 | | | | | $ | 7,869 | | | | | $ | 7,095 | | | | | $ | 6,489 | | | | | $ | 8,048 | | | | | $ | 12,932 | | | | | $ | 13,111 | | |
Operating costs
|
| | | | 3,561 | | | | | | 3,392 | | | | | | 7,108 | | | | | | 6,363 | | | | | | 5,908 | | | | | | 7,277 | | | | | | 11,842 | | | | | | 12,011 | | |
Operating income
|
| | | | 361 | | | | | | 351 | | | | | | 761 | | | | | | 732 | | | | | | 581 | | | | | | 771 | | | | | | 1,090 | | | | | | 1,100 | | |
Other expenses (income), net
|
| | | | 23 | | | | | | 14 | | | | | | 25 | | | | | | 14 | | | | | | (18) | | | | | | 34 | | | | | | 25 | | | | | | 34 | | |
Interest expense, net
|
| | | | 130 | | | | | | 128 | | | | | | 259 | | | | | | 269 | | | | | | 291 | | | | | | 261 | | | | | | 516 | | | | | | 518 | | |
Income before income taxes
|
| | | | 208 | | | | | | 209 | | | | | | 477 | | | | | | 449 | | | | | | 308 | | | | | | 476 | | | | | | 549 | | | | | | 548 | | |
Income tax expense (benefit)
|
| | | | 46 | | | | | | (44) | | | | | | (19) | | | | | | 109 | | | | | | 72 | | | | | | 71 | | | | | | (21) | | | | | | 69 | | |
Net income from continuing
operations |
| | | | 162 | | | | | | 253 | | | | | | 496 | | | | | | 340 | | | | | | 236 | | | | | | 405 | | | | | | 570 | | | | | | 479 | | |
Discontinued operations
loss |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | 39 | | |
Net income
|
| | | $ | 162 | | | | | $ | 253 | | | | | $ | 496 | | | | | $ | 340 | | | | | $ | 236 | | | | | $ | 405 | | | | | $ | 531 | | | | | $ | 440 | | |
Balance Sheet Data (at
period end): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital(1)
|
| | | $ | 1,140 | | | | | $ | 1,099 | | | | | $ | 1,048 | | | | | $ | 870 | | | | | $ | 761 | | | | | $ | 1,140 | | | | | $ | 1,667 | | | | | $ | 1,759 | | |
Total assets
|
| | | | 8,984 | | | | | | 9,107 | | | | | | 9,131 | | | | | | 8,476 | | | | | | 7,653 | | | | | | 8,984 | | | | | | 17,643 | | | | | | 17,496 | | |
Long-term debt
|
| | | | 5,727 | | | | | | 6,026 | | | | | | 5,844 | | | | | | 5,641 | | | | | | 5,755 | | | | | | 5,727 | | | | | | 12,237 | | | | | | 12,120 | | |
Stockholders’ equity
|
| | | | 1,531 | | | | | | 1,306 | | | | | | 1,434 | | | | | | 1,015 | | | | | | 221 | | | | | | 1,531 | | | | | | 1,360 | | | | | | 1,457 | | |
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures,
net |
| | | $ | 167 | | | | | $ | 181 | | | | | $ | 333 | | | | | $ | 263 | | | | | $ | 283 | | | | | $ | 319 | | | | | $ | 644 | | | | | $ | 630 | | |
Depreciation and amortization
|
| | | | 270 | | | | | | 261 | | | | | | 538 | | | | | | 521 | | | | | | 525 | | | | | | 547 | | | | | | 950 | | | | | | 959 | | |
| | |
Two Quarterly
Periods ended |
| |
Fiscal Year ended
|
| |
LTM
|
| |
Pro Forma LTM
|
| ||||||||||||||||||||||||||||||||||||
($ in millions)
|
| |
March 30,
2019 |
| |
March 31,
2018 |
| |
September 29,
2018 |
| |
September 30,
2017 |
| |
October 1,
2016 |
| |
March 30,
2019 |
| |
September 29,
2018 |
| |
March 30,
2019 (Berry) & Sept 30, 2018 (RPC)(1) |
| ||||||||||||||||||||||||
Adjusted Free Cash Flow: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash from operations
|
| | | $ | 331 | | | | | $ | 285 | | | | | $ | 1,004 | | | | | $ | 975 | | | | | $ | 857 | | | | | $ | 1,050 | | | | | $ | 1,363 | | | | | $ | 1,409 | | |
Less: Capital expenditures,
net |
| | | | 167 | | | | | | 181 | | | | | | 333 | | | | | | 263 | | | | | | 283 | | | | | | 319 | | | | | | 644 | | | | | | 630 | | |
Less: Tax receivable
payments |
| | | | 16 | | | | | | 37 | | | | | | 37 | | | | | | 111 | | | | | | 57 | | | | | | 16 | | | | | | 37 | | | | | | 16 | | |
Adjusted Free Cash Flow
|
| | | $ | 148 | | | | | $ | 67 | | | | | $ | 634 | | | | | $ | 601 | | | | | $ | 517 | | | | | $ | 715 | | | | | $ | 682 | | | | | $ | 763 | | |
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 162 | | | | | $ | 253 | | | | | $ | 496 | | | | | $ | 340 | | | | | $ | 236 | | | | | $ | 405 | | | | | $ | 531 | | | | | $ | 440 | | |
Discontinued operations
loss |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | 39 | | |
Net income from continuing operations
|
| | | | 162 | | | | | | 253 | | | | | | 496 | | | | | | 340 | | | | | | 236 | | | | | | 405 | | | | | | 570 | | | | | | 479 | | |
Income tax expense
(benefit) |
| | | | 46 | | | | | | (44) | | | | | | (19) | | | | | | 109 | | | | | | 72 | | | | | | 71 | | | | | | (21) | | | | | | 69 | | |
Income before income
taxes |
| | | | 208 | | | | | | 209 | | | | | | 477 | | | | | | 449 | | | | | | 308 | | | | | | 476 | | | | | | 549 | | | | | | 548 | | |
Interest expense, net
|
| | | | 130 | | | | | | 128 | | | | | | 259 | | | | | | 269 | | | | | | 291 | | | | | | 261 | | | | | | 516 | | | | | | 518 | | |
Other expenses(income), net
|
| | | | 23 | | | | | | 14 | | | | | | 25 | | | | | | 14 | | | | | | (18) | | | | | | 34 | | | | | | 25 | | | | | | 34 | | |
Operating income
|
| | | $ | 361 | | | | | $ | 351 | | | | | $ | 761 | | | | | $ | 732 | | | | | $ | 581 | | | | | $ | 771 | | | | | $ | 1,090 | | | | | $ | 1,100 | | |
Plus: Depreciation and amortization
|
| | | | 270 | | | | | | 261 | | | | | | 538 | | | | | | 521 | | | | | | 525 | | | | | | 547 | | | | | | 950 | | | | | | 959 | | |
Plus: Other non-cash, net(2)
|
| | | | 19 | | | | | | 20 | | | | | | 28 | | | | | | 34 | | | | | | 41 | | | | | | 27 | | | | | | 43 | | | | | | 42 | | |
Plus: Business optimization costs(3)
|
| | | | 35 | | | | | | 28 | | | | | | 53 | | | | | | 40 | | | | | | 63 | | | | | | 60 | | | | | | 70 | | | | | | 77 | | |
Operating EBITDA
|
| | | $ | 685 | | | | | $ | 660 | | | | | $ | 1,380 | | | | | $ | 1,327 | | | | | $ | 1,210 | | | | | | 1,405 | | | | | | 2,153 | | | | | | 2,178 | | |
Plus: Acquisitions(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9 | | | | | | 43 | | | | | | 15 | | |
Plus: Unrealized cost savings(5)(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12 | | | | | | 189 | | | | | | 168 | | |
Adjusted EBITDA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1,426 | | | | | $ | 2,385 | | | | | $ | 2,361 | | |
Long-term debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,727 | | | | | | 12,237 | | | | | | 12,121 | | |
Less: Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353 | | | | | | 771 | | | | | | 743 | | |
Net Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 5,374 | | | | | $ | 11,466 | | | | | $ | 11,378 | | |
Leverage ratio(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.8x | | | | | | 4.8x | | | | | | 4.8x | | |
| | |
Two Quarterly
Periods ended |
| |
Fiscal Year ended
|
| |
LTM
|
| |||||||||||||||||||||||||||
(GBP in millions)
|
| |
September 30,
2018 |
| |
September 30,
2017 |
| |
March 31,
2018 |
| |
March 31,
2017 |
| |
March 31,
2016 |
| |
September 30,
2018 |
| ||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | £ | 1,892 | | | | | £ | 1,876 | | | | | £ | 3,748 | | | | | £ | 2,747 | | | | | £ | 1,642 | | | | | £ | 3,764 | | |
Operating costs
|
| | | | 1,708 | | | | | | 1,694 | | | | | | 3,392 | | | | | | 2,555 | | | | | | 1,547 | | | | | | 3,406 | | |
Operating profit
|
| | | | 184 | | | | | | 182 | | | | | | 356 | | | | | | 192 | | | | | | 95 | | | | | | 358 | | |
Other expenses
|
| | | | — | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | — | | |
Net financial costs
|
| | | | 30 | | | | | | 17 | | | | | | 40 | | | | | | 38 | | | | | | 20 | | | | | | 53 | | |
Profit before taxation
|
| | | | 154 | | | | | | 166 | | | | | | 317 | | | | | | 155 | | | | | | 76 | | | | | | 305 | | |
Taxation
|
| | | | 35 | | | | | | 44 | | | | | | 63 | | | | | | 23 | | | | | | 21 | | | | | | 54 | | |
Profit after taxation from continuing operations
|
| | | | 119 | | | | | | 122 | | | | | | 254 | | | | | | 132 | | | | | | 55 | | | | | | 251 | | |
Loss/(profit) from discontinued operations
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | |
Profit after taxation
|
| | | £ | 90 | | | | | £ | 122 | | | | | £ | 254 | | | | | £ | 132 | | | | | £ | 55 | | | | | £ | 222 | | |
Balance Sheet Data (at period end):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital(1)
|
| | | £ | 335 | | | | | £ | 301 | | | | | £ | 176 | | | | | £ | 286 | | | | | £ | 61 | | | | | £ | 335 | | |
Total assets
|
| | | | 5,045 | | | | | | 4,865 | | | | | | 4,783 | | | | | | 4,768 | | | | | | 2,796 | | | | | | 5,045 | | |
Stockholders’ equity
|
| | | | 1,984 | | | | | | 1,865 | | | | | | 1,920 | | | | | | 1,823 | | | | | | 894 | | | | | | 1,984 | | |
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures, net
|
| | | £ | 100 | | | | | £ | 107 | | | | | £ | 238 | | | | | £ | 171 | | | | | £ | 98 | | | | | £ | 231 | | |
Depreciation and amortization
|
| | | | 112 | | | | | | 107 | | | | | | 216 | | | | | | 164 | | | | | | 87 | | | | | | 221 | | |
| | |
Two Quarterly
Periods ended |
| |
Fiscal Year ended
|
| |
LTM
|
| |||||||||||||||||||||||||||
(GBP in millions)
|
| |
September 30,
2018 |
| |
September 30,
2017 |
| |
March 31,
2018 |
| |
March 31,
2017 |
| |
March 31,
2016 |
| |
September 30,
2018 |
| ||||||||||||||||||
Adjusted Free Cash Flow: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash from operations
|
| | | £ | 215 | | | | | £ | 245 | | | | | £ | 387 | | | | | £ | 277 | | | | | £ | 151 | | | | | £ | 357 | | |
Less: Capital expenditures, net
|
| | | | 100 | | | | | | 107 | | | | | | 238 | | | | | | 171 | | | | | | 98 | | | | | | 231 | | |
Adjusted Free Cash Flow
|
| | | £ | 115 | | | | | £ | 138 | | | | | £ | 149 | | | | | £ | 106 | | | | | £ | 53 | | | | | £ | 126 | | |
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Profit
|
| | | £ | 184 | | | | | £ | 182 | | | | | £ | 356 | | | | | £ | 192 | | | | | £ | 95 | | | | | £ | 358 | | |
Minus: Non-cash profit(1)
|
| | | | (10) | | | | | | (19) | | | | | | (32) | | | | | | (50) | | | | | | (18) | | | | | | (23) | | |
Plus: Depreciation and amortization
|
| | | | 112 | | | | | | 107 | | | | | | 216 | | | | | | 164 | | | | | | 87 | | | | | | 221 | | |
Minus: Capitalized costs(6)
|
| | | | (2) | | | | | | (2) | | | | | | (5) | | | | | | (5) | | | | | | (5) | | | | | | (5) | | |
Plus: Other non-cash charges(2)
|
| | | | 6 | | | | | | 4 | | | | | | 9 | | | | | | 17 | | | | | | 15 | | | | | | 11 | | |
Plus: Business optimization costs(3)
|
| | | | 6 | | | | | | 6 | | | | | | 13 | | | | | | 72 | | | | | | 56 | | | | | | 13 | | |
Operating EBITDA
|
| | | £ | 296 | | | | | £ | 278 | | | | | £ | 557 | | | | | £ | 390 | | | | | £ | 230 | | | | | £ | 575 | | |
Plus: Acquisitions & Disposals(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5 | | |
Plus: Unrealized cost savings(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4 | | |
Adjusted EBITDA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | £ | 584 | | |
| | |
Two Quarterly
Periods ended |
| |
Fiscal Year ended
|
| |
LTM
|
| |||||||||||||||||||||||||||
| | |
September 30,
2018 |
| |
September 30,
2017 |
| |
March 31,
2018 |
| |
March 31,
2017 |
| |
March 31,
2016 |
| |
September 30,
2018 |
| ||||||||||||||||||
Historical Exchange Rates: | | | | | | | | ||||||||||||||||||||||||||||||
Average daily closing exchange rate for
|
| | | $ | 1.3315/£1 | | | | | $ | 1.2942/£1 | | | | | $ | 1.3267/£1 | | | | | $ | 1.3077/£1 | | | | | $ | 1.5082/£1 | | | | | $ | 1.3451/£1 | | |
Closing exchange rate as of
|
| | | $ | 1.3030/£1 | | | | | $ | 1.3396/£1 | | | | | $ | 1.4036/£1 | | | | | $ | 1.2542/£1 | | | | | $ | 1.4389/£1 | | | | | $ | 1.3030/£1 | | |
| | |
Two Quarterly
Periods ended |
| |
Fiscal Year ended
|
| |
LTM
|
| |||||||||||||||||||||||||||
(USD in millions)
|
| |
September 30,
2018 |
| |
September 30,
2017 |
| |
March 31,
2018 |
| |
March 31,
2017 |
| |
March 31,
2016 |
| |
September 30,
2018 |
| ||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 2,519 | | | | | $ | 2,428 | | | | | $ | 4,972 | | | | | $ | 3,592 | | | | | $ | 2,476 | | | | | $ | 5,063 | | |
Operating costs
|
| | | | 2,274 | | | | | | 2,192 | | | | | | 4,500 | | | | | | 3,341 | | | | | | 2,333 | | | | | | 4,582 | | |
Operating profit
|
| | | | 245 | | | | | | 236 | | | | | | 472 | | | | | | 251 | | | | | | 143 | | | | | | 481 | | |
Other expenses
|
| | | | — | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | (2) | | | | | | — | | |
Net financial costs
|
| | | | 40 | | | | | | 22 | | | | | | 53 | | | | | | 49 | | | | | | 30 | | | | | | 71 | | |
Profit before taxation
|
| | | | 205 | | | | | | 215 | | | | | | 420 | | | | | | 203 | | | | | | 115 | | | | | | 411 | | |
Taxation
|
| | | | 46 | | | | | | 57 | | | | | | 84 | | | | | | 30 | | | | | | 32 | | | | | | 73 | | |
Profit after taxation from continuing operations
|
| | | | 159 | | | | | | 158 | | | | | | 336 | | | | | | 173 | | | | | | 83 | | | | | | 338 | | |
Loss/(profit) from discontinued operations
|
| | | | 39 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | |
Profit after taxation
|
| | | $ | 120 | | | | | $ | 158 | | | | | $ | 336 | | | | | $ | 173 | | | | | $ | 83 | | | | | $ | 299 | | |
Balance Sheet Data (at period end):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital(1)
|
| | | $ | 437 | | | | | $ | 403 | | | | | $ | 247 | | | | | $ | 359 | | | | | $ | 88 | | | | | $ | 437 | | |
Total assets
|
| | | | 6,574 | | | | | | 6,517 | | | | | | 6,713 | | | | | | 5,980 | | | | | | 4,023 | | | | | | 6,574 | | |
Stockholders’ equity
|
| | | | 2,585 | | | | | | 2,498 | | | | | | 2,695 | | | | | | 2,286 | | | | | | 1,286 | | | | | | 2,585 | | |
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures, net
|
| | | $ | 133 | | | | | $ | 138 | | | | | $ | 316 | | | | | $ | 224 | | | | | $ | 148 | | | | | $ | 311 | | |
Depreciation and amortization
|
| | | | 149 | | | | | | 138 | | | | | | 287 | | | | | | 214 | | | | | | 131 | | | | | | 297 | | |
| | |
Two Quarterly
Periods ended |
| |
Fiscal Year ended
|
| |
LTM
|
| |||||||||||||||||||||||||||
(USD in millions)
|
| |
September 30,
2018 |
| |
September 30,
2017 |
| |
March 31,
2018 |
| |
March 31,
2017 |
| |
March 31,
2016 |
| |
September 30,
2018 |
| ||||||||||||||||||
Adjusted Free Cash Flow: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash from operations
|
| | | $ | 286 | | | | | $ | 317 | | | | | $ | 513 | | | | | $ | 362 | | | | | $ | 228 | | | | | $ | 480 | | |
Less: Capital expenditures, net
|
| | | | 133 | | | | | | 138 | | | | | | 316 | | | | | | 224 | | | | | | 148 | | | | | | 311 | | |
Adjusted Free Cash Flow
|
| | | $ | 153 | | | | | $ | 179 | | | | | $ | 197 | | | | | $ | 138 | | | | | $ | 80 | | | | | $ | 169 | | |
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Profit
|
| | | $ | 245 | | | | | $ | 236 | | | | | $ | 472 | | | | | $ | 251 | | | | | $ | 143 | | | | | $ | 482 | | |
Minus: Non-cash profit(1)
|
| | | | (13) | | | | | | (25) | | | | | | (42) | | | | | | (65) | | | | | | (27) | | | | | | (31) | | |
Plus: Depreciation and amortization
|
| | | | 149 | | | | | | 138 | | | | | | 287 | | | | | | 214 | | | | | | 131 | | | | | | 297 | | |
Minus: Capitalized costs(6)
|
| | | | (3) | | | | | | (2) | | | | | | (6) | | | | | | (7) | | | | | | (8) | | | | | | (7) | | |
Plus: Other non-cash charges(2)
|
| | | | 8 | | | | | | 5 | | | | | | 12 | | | | | | 22 | | | | | | 23 | | | | | | 15 | | |
Plus: Business optimization costs(3)
|
| | | | 8 | | | | | | 8 | | | | | | 17 | | | | | | 94 | | | | | | 84 | | | | | | 17 | | |
Operating EBITDA
|
| | | $ | 394 | | | | | $ | 360 | | | | | $ | 740 | | | | | $ | 509 | | | | | $ | 346 | | | | | $ | 773 | | |
Plus: Acquisitions & Disposals(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6 | | |
Plus: Unrealized cost savings(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6 | | |
Adjusted EBITDA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 785 | | |
| | |
As of March 30, 2019 (Unaudited)
|
| |||||||||
($ in millions)
|
| |
Actual
|
| |
Pro Forma, As
Adjusted |
| ||||||
Cash and cash equivalents
|
| | | $ | 353 | | | | | $ | 743 | | |
Term loan maturing February 2020
|
| | | $ | 700 | | | | | $ | — | | |
Term loan maturing January 2021
|
| | | | 814 | | | | | | 814 | | |
Term loan maturing October 2022
|
| | | | 1,545 | | | | | | 1,545 | | |
Term loan maturing January 2024
|
| | | | 490 | | | | | | 490 | | |
Incremental Term Loans(1)
|
| | |
|
—
|
| | | | | 4,200 | | |
Revolving line of credit(2)
|
| | |
|
—
|
| | | |
|
—
|
| |
First Priority Notes offered hereby
|
| | |
|
—
|
| | | | | 2,000 | | |
51∕2% Second Priority Senior Secured Notes due 2022
|
| | | | 500 | | | | | | 500 | | |
6% Second Priority Senior Secured Notes due 2022
|
| | | | 400 | | | | | | 400 | | |
51∕8% Second Priority Senior Secured Notes due 2023
|
| | | | 700 | | | | | | 700 | | |
41∕2% Second Priority Senior Secured Notes February 2026
|
| | | | 500 | | | | | | 500 | | |
Second Priority Notes offered hereby
|
| | |
|
—
|
| | | | | 1,000 | | |
Debt discounts
|
| | | | (38) | | | | | | (164) | | |
Capital leases and other
|
| | | | 116 | | | | | | 136 | | |
Total long-term debt
|
| | | | 5,727 | | | | | | 12,121 | | |
Total stockholders’ equity
|
| | | | 1,531 | | | | | | 1,457 | | |
Total Capitalization
|
| | | $ | 7,258 | | | | | $ | 13,578 | | |
|
| | | | | | | | | | | | | | |
Pro Forma Adjustments(1)
|
| | | | | | | |||||||||
| | |
Berry
Historical |
| |
RPC(4)
U.S. GAAP |
| |
Transaction
Financings |
| |
Pro Forma
|
| ||||||||||||||||||
Cash
|
| | | $ | 353 | | | | | $ | 422 | | | | | $ | (6,332)(a) | | | | | $ | 6,300(i) | | | | | $ | 743 | | |
Accounts receivable, net
|
| | | | 907 | | | | | | 881 | | | | | | — | | | | | | — | | | | | | 1,788 | | |
Inventory
|
| | | | 929 | | | | | | 676 | | | | | | 42(b) | | | | | | — | | | | | | 1,647 | | |
Prepaid expenses and other current assets
|
| | | | 78 | | | | | | 103 | | | | | | (14)(h) | | | | | | — | | | | | | 167 | | |
Total current assets
|
| | | | 2,267 | | | | | | 2,082 | | | | | | (6,304) | | | | | | 6,300 | | | | | | 4,345 | | |
Property, plant and equipment, net
|
| | | | 2,449 | | | | | | 1,801 | | | | | | 230(c) | | | | | | — | | | | | | 4,480 | | |
Goodwill, intangible assets, and deferred costs
|
| | | | 4,201 | | | | | | 2,511 | | | | | | 1,884(d) | | | | | | — | | | | | | 8,596 | | |
Other assets
|
| | | | 67 | | | | | | 30 | | | | | | (23)(h) | | | | | | — | | | | | | 74 | | |
Total assets
|
| | | $ | 8,984 | | | | | $ | 6,424 | | | | | $ | (4,213) | | | | | $ | 6,300 | | | | | $ | 17,495 | | |
Accounts payable
|
| | | $ | 657 | | | | | $ | 1,232 | | | | | $ | — | | | | | $ | — | | | | | | 1,889 | | |
Accrued expenses and other current liabilities
|
| | | | 433 | | | | | | 224 | | | | | | — | | | | | | — | | | | | | 657 | | |
Current portion of long-term debt
|
| | | | 37 | | | | | | 184 | | | | | | (181)(e) | | | | | | — | | | | | | 40 | | |
Total current liabilities
|
| | | | 1,127 | | | | | | 1,640 | | | | | | (181) | | | | | | — | | | | | | 2,586 | | |
Long-term debt
|
| | | | 5,690 | | | | | | 1,810 | | | | | | (1,794)(e) | | | | | | 6,374(e) | | | | | | 12,080 | | |
Deferred income taxes
|
| | | | 346 | | | | | | 141 | | | | | | 347(f) | | | | | | — | | | | | | 834 | | |
Other long-term liabilities
|
| | | | 290 | | | | | | 248 | | | | | | — | | | | | | — | | | | | | 538 | | |
Stockholders’ equity
|
| | | | 1,531 | | | | | | 2,585 | | | | | | (2,585)(g) | | | | | | (74)(i) | | | | | | 1,457 | | |
Total liabilities and equity
|
| | | $ | 8,984 | | | | | $ | 6,424 | | | | | $ | (4,213) | | | | | $ | 6,300 | | | | | $ | 17,495 | | |
|
| | | | | | | | | | | | | | |
Pro Forma Adjustments(1)
|
| | | | | | | |||||||||
| | |
Berry
Historical |
| |
RPC(4)
U.S. GAAP |
| |
Transaction
Financings |
| |
Pro Forma
|
| ||||||||||||||||||
Cash
|
| | | $ | 381 | | | | | $ | 422 | | | | | $ | (6,332)(a) | | | | | $ | 6,300(i) | | | | | $ | 771 | | |
Accounts receivable, net
|
| | | | 941 | | | | | | 881 | | | | | | — | | | | | | — | | | | | | 1,822 | | |
Inventory
|
| | | | 887 | | | | | | 676 | | | | | | 42(b) | | | | | | — | | | | | | 1,605 | | |
Prepaid expenses and other current assets
|
| | | | 76 | | | | | | 103 | | | | | | (14)(h) | | | | | | — | | | | | | 165 | | |
Total current assets
|
| | | | 2,285 | | | | | | 2,082 | | | | | | (6,304) | | | | | | 6,300 | | | | | | 4,363 | | |
Property, plant and equipment, net
|
| | | | 2,488 | | | | | | 1,801 | | | | | | 230(c) | | | | | | — | | | | | | 4,519 | | |
Goodwill, intangible assets, and deferred costs
|
| | | | 4,284 | | | | | | 2,511 | | | | | | 1,884(d) | | | | | | — | | | | | | 8,679 | | |
Other assets
|
| | | | 74 | | | | | | 30 | | | | | | (23)(h) | | | | | | — | | | | | | 81 | | |
Total assets
|
| | | $ | 9,131 | | | | | $ | 6,424 | | | | | $ | (4,213) | | | | | $ | 6,300 | | | | | $ | 17,642 | | |
Accounts payable
|
| | | $ | 783 | | | | | $ | 1,232 | | | | | $ | — | | | | | $ | — | | | | | | 2,015 | | |
Accrued expenses and other current liabilities
|
| | | | 416 | | | | | | 224 | | | | | | — | | | | | | — | | | | | | 640 | | |
Current portion of long-term debt
|
| | | | 38 | | | | | | 184 | | | | | | (181)(e) | | | | | | — | | | | | | 41 | | |
Total current liabilities
|
| | | | 1,237 | | | | | | 1,640 | | | | | | (181) | | | | | | — | | | | | | 2,696 | | |
Long-term debt
|
| | | | 5,806 | | | | | | 1,810 | | | | | | (1,794)(e) | | | | | | 6,374(e) | | | | | | 12,196 | | |
Deferred income taxes
|
| | | | 365 | | | | | | 141 | | | | | | 347(f) | | | | | | — | | | | | | 853 | | |
Other long-term liabilities
|
| | | | 289 | | | | | | 248 | | | | | | — | | | | | | — | | | | | | 537 | | |
Stockholders’ equity
|
| | | | 1,434 | | | | | | 2,585 | | | | | | (2,585)(g) | | | | | | (74)(i) | | | | | | 1,360 | | |
Total liabilities and equity
|
| | | $ | 9,131 | | | | | $ | 6,424 | | | | | $ | (4,213) | | | | | $ | 6,300 | | | | | $ | 17,642 | | |
|
| | | | | | | | | | | | | | |
Pro Forma Adjustments(2)
|
| | | | | | | |||||||||
| | |
Berry
Historical(3) |
| |
RPC U.S.
GAAP(4) |
| |
Transaction
Financings |
| |
Pro Forma
|
| ||||||||||||||||||
Net sales
|
| | | $ | 8,048 | | | | | $ | 5,063 | | | | | $ | — | | | | | $ | — | | | | | $ | 13,111 | | |
Cost of goods sold
|
| | | | 7,277 | | | | | | 4,619 | | | | | | 115(j) | | | | | | — | | | | | | 12,011 | | |
Operating income (loss)
|
| | | | 771 | | | | | | 444 | | | | | | (115) | | | | | | — | | | | | | 1,100 | | |
Interest expense, net
|
| | | | 261 | | | | | | 71 | | | | | | (70)(k) | | | | | | 256(k) | | | | | | 518 | | |
Foreign currency and other, net
|
| | | | 34 | | | | | | — | | | | | | — | | | | | | — | | | | | | 34 | | |
Income (loss) before income taxes
|
| | | | 476 | | | | | | 373 | | | | | | (45) | | | | | | (256) | | | | | | 548 | | |
Income tax expense (benefit)
|
| | | | 71 | | | | | | 73 | | | | | | (11)(l) | | | | | | (64)(l) | | | | | | 69 | | |
Consolidated net income (loss)
|
| | | | 405 | | | | | | 300 | | | | | | (34) | | | | | | (192) | | | | | | 479 | | |
Loss from discontinued operations
|
| | | | — | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 39 | | |
Net income (loss) attributed to the Company
|
| | | $ | 405 | | | | | $ | 261 | | | | | $ | (34) | | | | | $ | (192) | | | | | $ | 440 | | |
|
| | | | | | | | | | | | | | |
Pro Forma Adjustments(2)
|
| | | | | | | |||||||||
| | |
Berry
Historical(3) |
| |
RPC U.S.
GAAP(4) |
| |
Transaction
Financings |
| |
Pro Forma
|
| ||||||||||||||||||
Net sales
|
| | | $ | 7,869 | | | | | $ | 5,063 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,932 | | |
Cost of goods sold
|
| | | | 7,108 | | | | | | 4,619 | | | | | | 115(j) | | | | | | — | | | | | | 11,842 | | |
Operating income (loss)
|
| | | | 761 | | | | | | 444 | | | | | | (115) | | | | | | — | | | | | | 1,090 | | |
Interest expense, net
|
| | | | 259 | | | | | | 71 | | | | | | (70)(k) | | | | | | 256(k) | | | | | | 516 | | |
Foreign currency and other, net
|
| | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | |
Income (loss) before income taxes
|
| | | | 477 | | | | | | 373 | | | | | | (45) | | | | | | (256) | | | | | | 549 | | |
Income tax expense (benefit)
|
| | | | (19) | | | | | | 73 | | | | | | (11)(l) | | | | | | (64)(l) | | | | | | (21) | | |
Consolidated net income (loss)
|
| | | | 496 | | | | | | 300 | | | | | | (34) | | | | | | (192) | | | | | | 570 | | |
Loss from discontinued operations
|
| | | | — | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 39 | | |
Net income (loss) attributed to the Company
|
| | | $ | 496 | | | | | $ | 261 | | | | | $ | (34) | | | | | $ | (192) | | | | | $ | 531 | | |
|
|
Shares outstanding including outstanding options
|
| | | | 421,240,494 | | |
|
Offer share price in GBP
|
| | | £ | 7.93 | | |
|
Equity value in GBP
|
| | | £ | 3,340 | | |
|
Equity value converted to USD @ $1.31/£1
|
| | | $ | 4,375 | | |
|
Plus: Historical debt assumed
|
| | | | 1,994 | | |
|
Less: Settlement of outstanding derivatives
|
| | | | (37) | | |
|
Use of cash
|
| | | $ | 6,332 | | |
|
|
Use of cash
|
| | | $ | 6,332 | | |
|
Plus: liabilities assumed
|
| | | | 1,864 | | |
|
Less: historical basis of assets
|
| | | | (6,424) | | |
|
Plus: net deferred tax impact of pro forma adjustments
|
| | | | 347 | | |
|
Less: inventory, fixed asset and other assets impact of pro forma adjustments
|
| | | | (235) | | |
|
Goodwill and intangible assets adjustment
|
| | | $ | 1,884 | | |
|
|
First Priority Notes offered hereby, net fees
|
| | | $ | 1,965 | | |
|
Second Priority Notes offered hereby, net fees
|
| | | | 983 | | |
|
Term Loan, net discount and fees
|
| | | | 3,426 | | |
|
Net debt incurred to finance RPC Acquisition
|
| | | $ | 6,374 | | |
|
Historical debt including current portion
|
| | | $ | 1,994 | | |
|
Less: Assumed RPC historical capital leases and other
|
| | | | (19) | | |
|
Net debt repaid
|
| | | $ | 1,975 | | |
|
|
Intangible preliminary purchase price allocation
|
| | | $ | 1,430 | | |
|
Less: RPC historical intangible balance
|
| | | | (316) | | |
|
Plus: Estimated inventory step-up
|
| | | | 42 | | |
|
Plus: Estimated write-up of fixed assets
|
| | | | 230 | | |
| | | | | | 1,386 | | |
|
Assumed tax rate
|
| | | | 25% | | |
|
Deferred tax impact from preliminary valuation analysis
|
| | | $ | 347 | | |
|
|
Prepaid expenses and other current assets
|
| | | $ | 14 | | |
|
Other assets
|
| | | | 23 | | |
|
Increase in Cash
|
| | | $ | 37 | | |
|
|
Net debt incurred to finance RPC Acquisition
|
| | | $ | 6,374 | | |
|
Excess cash needed upon the closing of the RPC Acquisition
|
| | | | (74) | | |
|
Source of cash
|
| | | $ | 6,300 | | |
|
|
Eliminate historical interest expense
|
| | | $ | (70) | | |
|
Notes offered hereby and incremental term loans(1)
|
| | | | 232 | | |
|
Amortization of deferred financing fees and discount
|
| | | | 24 | | |
| | | | | $ | 186 | | |
|
| | |
Unaudited
Two Quarterly Periods ended |
| |
Audited
Fiscal Year ended |
| |
Unaudited
Last Twelve Months |
| |||||||||||||||
($ in millions)
|
| |
March 30, 2019
|
| |
March 31, 2018
|
| |
September 29, 2018
|
| |
March 30, 2019
|
| ||||||||||||
| | |
A
|
| |
B
|
| |
C
|
| |
LTM = A+C-B
|
| ||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 3,922 | | | | | $ | 3,743 | | | | | $ | 7,869 | | | | | $ | 8,048 | | |
Operating costs
|
| | | | 3,561 | | | | | | 3,392 | | | | | | 7,108 | | | | | | 7,277 | | |
Operating income
|
| | | | 361 | | | | | | 351 | | | | | | 761 | | | | | | 771 | | |
Other expenses (income), net
|
| | | | 23 | | | | | | 14 | | | | | | 25 | | | | | | 34 | | |
Interest expense, net
|
| | | | 130 | | | | | | 128 | | | | | | 259 | | | | | | 261 | | |
Income before income taxes
|
| | | | 208 | | | | | | 209 | | | | | | 477 | | | | | | 476 | | |
Income tax expense (benefit)
|
| | | | 46 | | | | | | (44) | | | | | | (19) | | | | | | 71 | | |
Net income
|
| | | $ | 162 | | | | | $ | 253 | | | | | $ | 496 | | | | | $ | 405 | | |
| | |
Two Quarterly Periods ended
|
| |
Fiscal Year ended
|
| |
LTM
|
| |||||||||||||||
| | |
September 2018
|
| |
September 2017
|
| |
March 2018
|
| |
September 2018
|
| ||||||||||||
Historical Exchange Rates: | | | | | | | | | | | | | | | | | | | | | | | | | |
Average daily closing exchange rate for
|
| | | $ | 1.3315/£1 | | | | | $ | 1.2942/£1 | | | | | $ | 1.3267/£1 | | | | | $ | 1.3451/£1 | | |
Closing exchange rate as of
|
| | | $ | 1.3030/£1 | | | | | $ | 1.3396/£1 | | | | | $ | 1.4036/£1 | | | | | $ | 1.3030/£1 | | |
| | |
Reclassifications and IFRS to U.S. GAAP Adjustments(1)
|
| |||||||||||||||||||||||||||
| | |
RPC IFRS
Reported |
| |
Reclasses
|
| |
Contract
Provisions |
| |
RPC U.S. GAAP
(in GBP) |
| |
RPC U.S. GAAP
(in USD) |
| |||||||||||||||
(in millions)
|
| | | | | | |||||||||||||||||||||||||
Cash
|
| | | £ | 324 | | | | | £ | — | | | | | £ | — | | | | | £ | 324 | | | | | $ | 422 | | |
Accounts receivable, net
|
| | | | 676 | | | | | | — | | | | | | — | | | | | | 676 | | | | | | 881 | | |
Inventory
|
| | | | 519 | | | | | | — | | | | | | — | | | | | | 519 | | | | | | 676 | | |
Assets held for sale
|
| | | | 61 | | | | | | (61) | | | | | | — | | | | | | — | | | | | | — | | |
Current tax receivable
|
| | | | 7 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | — | | |
Derivative financial instruments
|
| | | | 11 | | | | | | (11) | | | | | | — | | | | | | — | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | — | | | | | | 79 | | | | | | — | | | | | | 79 | | | | | | 103 | | |
Total current assets
|
| | | | 1,598 | | | | | | — | | | | | | — | | | | | | 1,598 | | | | | | 2,082 | | |
Property, plant and equipment, net
|
| | | | 1,382 | | | | | | — | | | | | | — | | | | | | 1,382 | | | | | | 1,801 | | |
Goodwill and intangible assets
|
| | | | 1,935 | | | | | | — | | | | | | (8) | | | | | | 1,927 | | | | | | 2,511 | | |
Equity method investments
|
| | | | 5 | | | | | | (5) | | | | | | — | | | | | | — | | | | | | — | | |
Derivative instruments
|
| | | | 18 | | | | | | (18) | | | | | | — | | | | | | — | | | | | | — | | |
Deferred tax assets
|
| | | | 107 | | | | | | (107) | | | | | | — | | | | | | — | | | | | | — | | |
Other assets
|
| | | | — | | | | | | 23 | | | | | | — | | | | | | 23 | | | | | | 30 | | |
Total assets
|
| | | £ | 5,045 | | | | | £ | (107) | | | | | £ | (8) | | | | | £ | 4,930 | | | | | $ | 6,424 | | |
Accounts payable
|
| | | £ | 946 | | | | | £ | — | | | | | £ | — | | | | | £ | 946 | | | | | $ | 1,232 | | |
Accrued expenses and other current liabilities
|
| | | | 15 | | | | | | 161 | | | | | | (4) | | | | | | 172 | | | | | | 224 | | |
Liabilities held for sale
|
| | | | 34 | | | | | | (34) | | | | | | — | | | | | | — | | | | | | — | | |
Current tax liabilities
|
| | | | 89 | | | | | | (89) | | | | | | — | | | | | | — | | | | | | — | | |
Deferred and contingent consideration
|
| | | | 38 | | | | | | (38) | | | | | | — | | | | | | — | | | | | | — | | |
Derivative financial instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Current portion of long-term debt
|
| | | | 141 | | | | | | — | | | | | | — | | | | | | 141 | | | | | | 184 | | |
Total current liabilities
|
| | | | 1,263 | | | | | | — | | | | | | (4) | | | | | | 1,259 | | | | | | 1,640 | | |
Long-term debt
|
| | | | 1,389 | | | | | | — | | | | | | — | | | | | | 1,389 | | | | | | 1,810 | | |
Employee benefits
|
| | | | 167 | | | | | | (167) | | | | | | — | | | | | | — | | | | | | — | | |
Deferred and contingent consideration
|
| | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| | | | 215 | | | | | | (107) | | | | | | — | | | | | | 108 | | | | | | 141 | | |
Other long-term liabilities
|
| | | | 26 | | | | | | 168 | | | | | | (4) | | | | | | 190 | | | | | | 248 | | |
Stockholders’ equity
|
| | | | — | | | | | | 1,984 | | | | | | — | | | | | | 1,984 | | | | | | 2,585 | | |
Share capital
|
| | | | 20 | | | | | | (20) | | | | | | — | | | | | | — | | | | | | — | | |
Share premium
|
| | | | 693 | | | | | | (693) | | | | | | — | | | | | | — | | | | | | — | | |
Merger reserve
|
| | | | 727 | | | | | | (727) | | | | | | — | | | | | | — | | | | | | — | | |
Capital redemption reserve
|
| | | | 2 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | |
Translation reserve
|
| | | | 179 | | | | | | (179) | | | | | | — | | | | | | — | | | | | | — | | |
Cash flow hedging reserve
|
| | | | (1) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Retained earnings
|
| | | | 354 | | | | | | (354) | | | | | | — | | | | | | — | | | | | | — | | |
Non-controlling interest
|
| | | | 10 | | | | | | (10) | | | | | | — | | | | | | — | | | | | | — | | |
Total liabilities and equity
|
| | | £ | 5,045 | | | | | £ | (107) | | | | | £ | (8) | | | | | £ | 4,930 | | | | | $ | 6,424 | | |
| | | | | | | | |
Reclassifications and IFRS to
U.S. GAAP Adjustments(1) |
| | | | |||||||||||||||||||||||||||
(in millions)
|
| |
RPC IFRS
Reported |
| |
Reclasses
|
| |
Contract
Provisions |
| |
Intangibles
|
| |
RPC U.S. GAAP
(in GBP) |
| |
RPC U.S. GAAP
(in USD) |
| | ||||||||||||||||||||
Net Sales
|
| | | £ | 1,876 | | | | | £ | — | | | | | £ | — | | | | | £ | — | | | | | £ | 1,876 | | | | | $ | 2,428 | | | | ||
Operating costs
|
| | | | 1,668 | | | | | | 26 | | | | | | 19 | | | | | | 2 | | | | | | 1,715 | | | | | | 2,219 | | | | ||
Amortization of intangibles
|
| | | | 26 | | | | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Operating income
|
| | | | 182 | | | | | | — | | | | | | (19) | | | | | | (2) | | | | | | 161 | | | | | | 209 | | | | ||
Other (income) expense, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Interest expense, net
|
| | | | 17 | | | | | | — | | | | | | — | | | | | | — | | | | | | 17 | | | | | | 22 | | | | ||
FX & Other income
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | (1) | | | | ||
Income (loss) before taxes
|
| | | | 166 | | | | | | — | | | | | | (19) | | | | | | (2) | | | | | | 145 | | | | | | 188 | | | | ||
Income tax expense (benefit)
|
| | | | 44 | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | | | | | 57 | | | | ||
Net income (loss) from continuing ops
|
| | | | 122 | | | | | | — | | | | | | (19) | | | | | | (2) | | | | | | 101 | | | | | | 131 | | | | ||
(Gain)/loss from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Consolidated net income (loss)
|
| | | £ | 122 | | | | | £ | — | | | | | (£ | 19) | | | | | £ | (2) | | | | | £ | 101 | | | | | $ | 131 | | | |
| | | | | | | | |
Reclassifications and IFRS to
U.S. GAAP Adjustments(1) |
| | | | | | | | ||||||||||||||||||||
(in millions)
|
| |
RPC IFRS
Reported |
| |
Reclasses
|
| |
Contract
Provisions |
| |
Intangibles
|
| |
RPC U.S. GAAP
(in GBP) |
| |
RPC U.S. GAAP
(in USD) |
| ||||||||||||||||||
Net Sales
|
| | | £ | 1,892 | | | | | £ | — | | | | | £ | — | | | | | £ | — | | | | | £ | 1,892 | | | | | $ | 2,519 | | |
Operating costs
|
| | | | 1,682 | | | | | | 26 | | | | | | 10 | | | | | | 2 | | | | | | 1,720 | | | | | | 2,290 | | |
Amortization of intangibles
|
| | | | 26 | | | | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Operating income
|
| | | | 184 | | | | | | — | | | | | | (10) | | | | | | (2) | | | | | | 172 | | | | | | 229 | | |
Other (income) expense, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense, net
|
| | | | 30 | | | | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | 40 | | |
FX & Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Income (loss) before taxes
|
| | | | 154 | | | | | | — | | | | | | (10) | | | | | | (2) | | | | | | 142 | | | | | | 189 | | |
Income tax expense (benefit)
|
| | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | 47 | | |
Net income (loss) from continuing ops
|
| | | | 119 | | | | | | — | | | | | | (10) | | | | | | (2) | | | | | | 107 | | | | | | 142 | | |
(Gain)/loss from discontinued operations
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | 39 | | |
Consolidated net income (loss)
|
| | | £ | 90 | | | | | £ | — | | | | | (£ | 10) | | | | | £ | (2) | | | | | £ | 78 | | | | | $ | 103 | | |
| | | | | | | | |
Reclassifications and IFRS to
U.S. GAAP Adjustments(1) |
| | | | |||||||||||||||||||||||||||
(in millions)
|
| |
RPC IFRS
|
| |
Reclasses
|
| |
Contract
Provisions |
| |
Intangibles
|
| |
RPC U.S. GAAP
(in GDP) |
| |
RPC U.S. GAAP
(in USD) |
| | ||||||||||||||||||||
Net Sales
|
| | | £ | 3,748 | | | | | £ | — | | | | | £ | — | | | | | £ | — | | | | | £ | 3,748 | | | | | $ | 4,972 | | | | ||
Operating costs
|
| | | | 3,342 | | | | | | 50 | | | | | | 32 | | | | | | 5 | | | | | | 3,429 | | | | | | 4,549 | | | | ||
Amortization of intangibles
|
| | | | 50 | | | | | | (50) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Operating income
|
| | | | 356 | | | | | | — | | | | | | (32) | | | | | | (5) | | | | | | 319 | | | | | | 424 | | | | ||
Other (income) expense, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Interest expense, net
|
| | | | 40 | | | | | | — | | | | | | — | | | | | | — | | | | | | 40 | | | | | | 53 | | | | ||
FX & Other income
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | (1) | | | | ||
Income (loss) before taxes
|
| | | | 317 | | | | | | — | | | | | | (32) | | | | | | (5) | | | | | | 280 | | | | | | 372 | | | | ||
Income tax expense (benefit)
|
| | | | 63 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63 | | | | | | 84 | | | | ||
Net income (loss) from continuing ops
|
| | | | 254 | | | | | | — | | | | | | (32) | | | | | | (5) | | | | | | 217 | | | | | | 288 | | | | ||
(Gain)/loss from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Consolidated net income (loss)
|
| | | £ | 254 | | | | | £ | — | | | | | (£ | 32) | | | | | £ | (5) | | | | | £ | 217 | | | | | $ | 288 | | | |
| | | | | | | | |
Reclassifications and IFRS to
U.S. GAAP Adjustments(1) |
| | | | |||||||||||||||||||||||||||
(in millions)
|
| | | | | | | |
Reclasses
|
| |
Contract
Provisions |
| |
Intangibles
|
| |
RPC U.S. GAAP
(in GBP) |
| |
RPC U.S. GAAP
(in USD) |
| | |||||||||||||||||
Net Sales
|
| | | £ | 3,764 | | | | | £ | — | | | | | £ | — | | | | | £ | — | | | | | £ | 3,764 | | | | | $ | 5,063 | | | | ||
Operating costs
|
| | | | 3,356 | | | | | | 50 | | | | | | 23 | | | | | | 5 | | | | | | 3,434 | | | | | | 4,619 | | | | ||
Amortization of intangibles
|
| | | | 50 | | | | | | (50) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Operating income
|
| | | | 358 | | | | | | — | | | | | | (23) | | | | | | (5) | | | | | | 330 | | | | | | 444 | | | | ||
Other (income) expense, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Interest expense, net
|
| | | | 53 | | | | | | — | | | | | | — | | | | | | — | | | | | | 53 | | | | | | 71 | | | | ||
FX & Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Income (loss) before taxes
|
| | | | 305 | | | | | | — | | | | | | (23) | | | | | | (5) | | | | | | 277 | | | | | | 373 | | | | ||
Income tax expense (benefit)
|
| | | | 54 | | | | | | — | | | | | | — | | | | | | — | | | | | | 54 | | | | | | 73 | | | | ||
Net income (loss) from continuing ops
|
| | | | 251 | | | | | | — | | | | | | (23) | | | | | | (5) | | | | | | 223 | | | | | | 300 | | | | ||
(Gain)/loss from discontinued operations
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | 39 | | | | ||
Consolidated net income (loss)
|
| | | £ | 222 | | | | | £ | — | | | | | (£ | 23) | | | | | £ | (5) | | | | | £ | 194 | | | | | $ | 261 | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-12 | | | |
| | | | F-13 | | | |
| | | | F-14 | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | |
| | | | | F-81 | | | |
| | | | | F-90 | | | |
| | | | | F-91 | | | |
| | | | | F-92 | | | |
| | | | | F-93 | | | |
| | | | | F-94 | | | |
| | | | | F-96 | | | |
| | | | | F-97 | | | |
| | | | | F-98 | | | |
| | | | | F-99 | | |
| | | | | F-150 | | | |
| | | | | F-152 | | | |
| | | | | F-153 | | | |
| | | | | F-154 | | | |
| | | | | F-156 | | | |
| | | | | F-157 | | | |
| | | | | F-159 | | |
Key audit matter
|
| |
How our audit addressed the key audit matter
|
| | ||
Presentation and disclosure of adjusting items (applicable to the group financial statements) Refer to Audit Committee Report on page 74, Principal Accounting Policies on page 109 and to the Adjusting items note on page 121. |
| | | | |||
Adjusting items | | | Adjusting items | | | ||
The financial statements include certain items which are disclosed as ‘adjusting’ in nature. These are classified into the following four areas. | | | We assessed the appropriateness of the Group’s accounting policy and whether those items disclosed as adjusting were consistent with the accounting policy and the approach taken in previous accounting periods. In relation to the four areas set out opposite: | | | ||
1.
Acquisition, integration and related restructuring costs include:
|
| |
1.
For acquisition, integration and related restructuring costs, our testing approach varied depending on the nature of the items.
|
| | ||
•
Major integration programme costs consisting of £23.8m (2017: £56.1m) relating to the ongoing Promens and GCS integration programmes as well as the integration programme for bpi;
|
| |
•
For major integration programme costs, our work confirmed that these costs related to specific integration plans as a result of previous acquisitions. As well as agreeing a sample of these costs to supporting evidence the Group audit team, including the Group Audit Partner visited an RPC site in Denmark which had been significantly impacted by the major integration programme. As part of this visit, the Group audit team were able to see the improvements that had been made to the site as well as meeting with the specific Divisional Finance Directors for RPC M&H and RPC Promens to discuss the detailed plans of the major integration programme in total.
|
| | ||
•
Acquisition costs of £3.9m (2017: £18.9m);
|
| |
•
For acquisition costs we agreed a sample of these costs to supporting evidence to verify that they were one-off in nature and related to specific acquisitions.
|
| | ||
•
A net credit of £11.5m (2017: credit of £11.2m) relating to the reduction in provision for contingent consideration, the majority of which is in relation to the Ace acquisition (see below);
|
| |
•
For our response to the net credit relating to the reduction in provision for contingent consideration, see below.
|
| |
Key audit matter
|
| |
How our audit addressed the key audit matter
|
|
•
Other restructuring costs of £11.2m (2017: £6.4m); and
|
| |
•
For amortisation of acquired intangible assets we recomputed the amortisation charge in line with the group accounting policy.
|
|
•
Amortisation of acquired intangible assets of £50.7m (2017: £31.0m).
|
| | 2. & 3. For other adjusting items within operating costs and in relation to net financing costs, we verified a sample of the items to supporting evidence, including bank statements to verify the receipt of the insurance proceeds, and ensured a consistent application of the accounting policy to prior periods. | |
2.
Other adjusting items include:
|
| |
4.
We recomputed the taxation charges to confirm the impact of the US Tax Reform, and confirm that the tax rate applied to each adjusting item was appropriate.
|
|
•
Insurance proceeds of £11.0m relating to recoveries for a fire at a site in Belgium; and
|
| | As the adjusting items include both costs and income, we have considered other items within the Consolidated Income Statement to confirm completeness of the classification. | |
•
Other adjusting items of £2.2m (2017: £4.3m).
|
| | We found the Group’s accounting policy to be appropriate and the classification of items to be consistent with the accounting policy and the treatment of similar items in prior years. | |
3.
Adjusting items in net financing costs £3.5m (2017: £15.2m).
|
| | | |
4.
The tax impact on the above listed items of £17.0m (2017: £23.2m) and a tax credit for the impact of US Tax Reform of £12.9m.
|
| | | |
We focussed on this area because adjusting items are not defined by IFRS as adopted by the European Union and the directors must therefore apply judgment to identify such items. Incorrect classification of these items could lead to misinterpretation of the financial results. | | | | |
Ace and Letica contingent consideration | | | Ace and Letica contingent consideration | |
The directors have reconsidered their estimate of the contingent consideration that is likely to be payable in relation to the acquisition of Ace. Based on the information currently available to them, they have considered the provision in the light of their current expectations as to the amount of consideration which they believe will be payable based on performance to the end of the earn-out period at December 2017.
The directors have also considered the estimate of contingent consideration that is likely to be payable in relation to the acquisition of Letica. Based on the information currently available to them, they have
|
| |
For the Ace contingent consideration, we reviewed the basis of these calculations and verified the actual performance of the business in the current year to the supporting financial results and understood the nature and rationale of adjusting items.
For Letica, we considered the current performance of the business and the forecast performance as prepared by management and approved by the Board. We understood the sensitivities within the forecasts and agreed the contingent consideration calculation to the agreements.
|
|
Key audit matter
|
| |
How our audit addressed the key audit matter
|
|
considered the provision in light of their current expectations as to the amount of consideration which they believe will be payable based on expected performance to the end of the earn-out period at June 2019.
Accordingly, there has been a release in the provision for contingent consideration in the year of £20.7m, primarily in relation to Ace, to reflect the current view of the final payment to be made.
|
| | In each case we have concluded that the provision at the end of the year is reasonable based on information that is currently available. | |
| | |
Group financial statements
|
| |
Company financial statements
|
|
Overall materiality | | | £19.5m (2017: £14.3m). | | | £15.5m (2017: £17.2m). | |
How we determined it | | | 5% of profit before tax after adding back the adjusting items as set out in note 4. | | | 1% of net assets. | |
Rationale for benchmark applied |
| | We believe that profit before tax, after adding back adjusting items is the primary measure used by the shareholders in assessing the performance of the Group. The exclusion of items classified as adjusting is consistent with previous periods. | | | The entity is a holding company for the rest of the Group and not a trading company. Therefore an asset based measure is considered appropriate. | |
Reporting obligation
|
| |
Outcome
|
|
We are required to report if we have anything material to add or draw attention to in respect of the directors’ statement in the financial statements about whether the directors considered it appropriate to adopt the going concern basis of accounting in preparing the financial statements and the directors’ identification of any material uncertainties to the group’s and the company’s ability to continue as a going concern over a period of at least twelve months from the date of approval of the financial statements. | | | We have nothing material to add or to draw attention to. However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the group’s and company’s ability to continue as a going concern. | |
We are required to report if the directors’ statement relating to Going Concern in accordance with Listing Rule 9.8.6R(3) is materially inconsistent with our knowledge obtained in the audit. | | | We have nothing to report. | |
| | |
Notes
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||
| | |
Before
adjusting items £m |
| |
Adjusting
items (note 4) £m |
| |
Total
£m |
| |
Before
adjusting items £m |
| |
Adjusting
items (note 4) £m |
| |
Total
£m |
| ||||||||||||||||||||||||
Revenue
|
| | | | 2 | | | | |
|
3,747.7
|
| | | |
|
—
|
| | | |
|
3,747.7
|
| | | | | 2,747.2 | | | | | | — | | | | | | 2,747.2 | | |
Operating costs
|
| | | | 3 | | | | |
|
(3,322.7)
|
| | | |
|
(69.3)
|
| | | |
|
(3,392.0)
|
| | | | | (2,439.0) | | | | | | (116.2) | | | | | | (2,555.2) | | |
Operating profit
|
| | | | | | | | | | 425.0 | | | | | | (69.3) | | | | | | 355.7 | | | | |
|
308.2
|
| | | |
|
(116.2)
|
| | | |
|
192.0
|
| |
Financial income
|
| | | | 6 | | | | |
|
11.2
|
| | | |
|
—
|
| | | |
|
11.2
|
| | | | | 12.6 | | | | | | — | | | | | | 12.6 | | |
Financial expenses
|
| | | | 6 | | | | |
|
(47.5)
|
| | | |
|
(3.5)
|
| | | |
|
(51.0)
|
| | | | | (35.4) | | | | | | (15.2) | | | | | | (50.6) | | |
Net financing costs
|
| | | | 6 | | | | |
|
(36.3)
|
| | | |
|
(3.5)
|
| | | |
|
(39.8)
|
| | | | | (22.8) | | | | | | (15.2) | | | | | | (38.0) | | |
Share of profit from investment
accounted for under the equity method |
| | | | 14 | | | | |
|
0.7
|
| | | |
|
—
|
| | | |
|
0.7
|
| | | | | 0.7 | | | | | | — | | | | | | 0.7 | | |
Profit before taxation
|
| | | | | | | | | | 389.4 | | | | | | (72.8) | | | | | | 316.6 | | | | |
|
286.1
|
| | | |
|
(131.4)
|
| | | |
|
154.7
|
| |
Taxation
|
| | | | 7 | | | | |
|
(92.7)
|
| | | |
|
29.9
|
| | | |
|
(62.8)
|
| | | | | (65.1) | | | | | | 42.4 | | | | | | (22.7) | | |
Profit after taxation for the year
|
| | | | | | | | | | 296.7 | | | | | | (42.9) | | | | | | 253.8 | | | | |
|
221.0
|
| | | |
|
(89.0)
|
| | | |
|
132.0
|
| |
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity shareholders
|
| | | | | | | | |
|
296.3
|
| | | |
|
(42.9)
|
| | | |
|
253.4
|
| | | | | 221.0 | | | | | | (89.0) | | | | | | 132.0 | | |
Non-controlling interests
|
| | | | | | | | |
|
0.4
|
| | | |
|
—
|
| | | |
|
0.4
|
| | | | | — | | | | | | — | | | | | | — | | |
Profit after taxation for the year
|
| | | | | | | | | | 296.7 | | | | | | (42.9) | | | | | | 253.8 | | | | |
|
221.0
|
| | | |
|
(89.0)
|
| | | |
|
132.0
|
| |
Earnings per share
|
| | | | | | | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||
Basic
|
| | | | 10 | | | | | | | | | | | | | |
|
61.6p
|
| | | | | | | | | | | | | | 37.1p | | |
Diluted
|
| | | | 10 | | | | | | | | | | | | | |
|
61.3p
|
| | | | | | | | | | | | | | 36.8p | | |
Adjusted basic
|
| | | | 10 | | | | |
|
72.0p
|
| | | | | | | | | | | | | | 62.2p | | | | | | | | | | | |
| | |
Notes
|
| |
2018
£m |
| |
2017
£m |
| |||||||||
Profit after taxation for the year
|
| | | | | | | | | | 253.8 | | | | |
|
132.0
|
| |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that will not subsequently be reclassified to the income statement
|
| | | | | | | | | | | | | | | | | | |
Actuarial re-measurement of defined benefit pension plans
|
| | | | 28 | | | | |
|
54.4
|
| | | | | (7.2) | | |
Deferred tax on actuarial re-measurement of defined benefit pension plans
|
| | | | | | | | |
|
(10.4)
|
| | | | | 1.0 | | |
| | | | | | | | | | | 44.0 | | | | |
|
(6.2)
|
| |
Items that may subsequently be reclassified to the income statement
|
| | | | | | | | | | | | | | | | | | |
Foreign exchange translation differences
|
| | | | | | | | |
|
(19.9)
|
| | | | | 101.3 | | |
Effective portion of movement in fair value of cross currency interest rate swaps
|
| | | | | | | | |
|
(26.7)
|
| | | | | 6.1 | | |
Deferred tax on movement in fair value of cross currency interest rate swaps
|
| | | | | | | | |
|
(0.7)
|
| | | | | 0.7 | | |
Amounts recycled to the income statement
|
| | | | | | | | |
|
31.5
|
| | | | | (8.0) | | |
Amounts recycled to the balance sheet
|
| | | | | | | | |
|
(0.4)
|
| | | | | (1.7) | | |
Changes in fair value of derivative instruments designated as net investment hedges
|
| | | | | | | | |
|
(11.8)
|
| | | | | (3.8) | | |
| | | | | | | | | | | (28.0) | | | | |
|
94.6
|
| |
Other comprehensive income for the year, net of tax
|
| | | | | | | | | | 16.0 | | | | |
|
88.4
|
| |
Total comprehensive income for the year
|
| | | | | | | | | | 269.8 | | | | |
|
220.4
|
| |
| | |
Notes
|
| |
2018
£m |
| |
2017*
£m |
| |||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 11 | | | | |
|
1,575.2
|
| | | | | 1,578.7 | | |
Other intangible assets
|
| | | | 11 | | | | |
|
324.2
|
| | | | | 376.7 | | |
Property, plant and equipment
|
| | | | 12 | | | | |
|
1,357.6
|
| | | | | 1,264.9 | | |
Investment accounted for under the equity method
|
| | | | 14 | | | | |
|
4.4
|
| | | | | 4.2 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
7.2
|
| | | | | 39.0 | | |
Deferred tax assets
|
| | | | 23 | | | | |
|
108.9
|
| | | | | 115.7 | | |
Total non-current assets
|
| | | | | | | | | | 3,377.5 | | | | |
|
3,379.2
|
| |
Current assets | | | | | | | | | | | | | | | | | | | |
Assets held for sale
|
| | | | 17 | | | | |
|
6.3
|
| | | | | 5.6 | | |
Inventories
|
| | | | 15 | | | | |
|
524.9
|
| | | | | 480.2 | | |
Trade and other receivables
|
| | | | 16 | | | | |
|
663.6
|
| | | | | 632.3 | | |
Current tax receivables
|
| | | | | | | | |
|
12.4
|
| | | | | 3.3 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
12.2
|
| | | | | 1.0 | | |
Cash and cash equivalents
|
| | | | | | | | |
|
186.5
|
| | | | | 266.2 | | |
Total current assets
|
| | | | | | | | | | 1,405.9 | | | | |
|
1,388.6
|
| |
Total assets
|
| | | | | | | | | | 4,783.4 | | | | |
|
4,767.8
|
| |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and overdrafts
|
| | | | 18 | | | | |
|
(167.7)
|
| | | | | (93.2) | | |
Trade and other payables
|
| | | | 18 | | | | |
|
(948.8)
|
| | | | | (899.7) | | |
Current tax liabilities
|
| | | | | | | | |
|
(63.3)
|
| | | | | (42.6) | | |
Contingent consideration
|
| | | | 22 | | | | |
|
(30.4)
|
| | | | | (2.8) | | |
Provisions and other liabilities
|
| | | | 23 | | | | |
|
(18.1)
|
| | | | | (62.2) | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
(2.1)
|
| | | | | (2.3) | | |
Total current liabilities
|
| | | | | | | | | | (1,230.4) | | | | |
|
(1,102.8)
|
| |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and other borrowings
|
| | | | 19 | | | | |
|
(1,174.4)
|
| | | | | (1,259.6) | | |
Employee benefits
|
| | | | 28 | | | | |
|
(196.9)
|
| | | | | (256.0) | | |
Deferred tax liabilities
|
| | | | 23 | | | | |
|
(219.1)
|
| | | | | (230.4) | | |
Contingent consideration
|
| | | | 22 | | | | |
|
(6.9)
|
| | | | | (49.4) | | |
Provisions and other liabilities
|
| | | | 23 | | | | |
|
(35.2)
|
| | | | | (46.2) | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
(0.4)
|
| | | | | (0.7) | | |
Total non-current liabilities
|
| | | | | | | | | | (1,632.9) | | | | |
|
(1,842.3)
|
| |
Total liabilities
|
| | | | | | | | | | (2,863.3) | | | | |
|
(2,945.1)
|
| |
Net assets
|
| | | | | | | | | | 1,920.1 | | | | |
|
1,822.7
|
| |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 24 | | | | |
|
20.4
|
| | | | | 20.8 | | |
Share premium account
|
| | | | | | | | |
|
689.9
|
| | | | | 680.6 | | |
Merger reserve
|
| | | | | | | | |
|
727.4
|
| | | | | 727.4 | | |
Capital redemption reserve
|
| | | | | | | | |
|
1.4
|
| | | | | 0.9 | | |
Translation reserve
|
| | | | | | | | |
|
140.0
|
| | | | | 171.7 | | |
Cash flow hedging reserve
|
| | | | | | | | |
|
2.6
|
| | | | | (1.1) | | |
Retained earnings
|
| | | | | | | | |
|
335.4
|
| | | | | 222.1 | | |
Equity attributable to equity shareholders
|
| | | | | | | | | | 1,917.1 | | | | |
|
1,822.4
|
| |
Non-controlling interests
|
| | | | | | | | | | 3.0 | | | | |
|
0.3
|
| |
Total equity
|
| | | | | | | | | | 1,920.1 | | | | |
|
1,822.7
|
| |
| J R P Pike | | | S J Kesterton | |
| Chairman | | | Group Finance Director | |
| | |
Notes
|
| |
2018
£m |
| |
2017
£m |
| |||||||||
Cash generated from operations
|
| | | | 20 | | | | |
|
484.2
|
| | | | | 332.9 | | |
Taxes paid
|
| | | | | | | | |
|
(59.5)
|
| | | | | (33.2) | | |
Interest paid
|
| | | | | | | | |
|
(38.0)
|
| | | | | (23.2) | | |
Net cash flows from operating activities
|
| | | | | | | | | | 386.7 | | | | |
|
276.5
|
| |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Interest received
|
| | | | | | | | |
|
1.3
|
| | | | | 1.5 | | |
Proceeds on disposal of property, plant and equipment and assets held for sale
|
| | | | | | | | |
|
3.8
|
| | | | | 4.5 | | |
Purchase of property, plant and equipment
|
| | | | | | | | |
|
(241.4)
|
| | | | | (175.2) | | |
Purchase of intangible assets
|
| | | | | | | | |
|
(4.6)
|
| | | | | (5.0) | | |
Acquisition of businesses, net of cash acquired
|
| | | | 25 | | | | |
|
(65.2)
|
| | | | | (938.1) | | |
Proceeds from disposal of businesses
|
| | | | 26 | | | | |
|
0.5
|
| | | | | 0.1 | | |
Net cash flows from investing activities
|
| | | | | | | | | | (305.6) | | | | |
|
(1,112.2)
|
| |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Dividends paid to equity shareholders
|
| | | | 8 | | | | |
|
(105.8)
|
| | | | | (62.1) | | |
Purchase of own shares – share buyback programme
|
| | | | 24 | | | | |
|
(83.4)
|
| | | | | — | | |
Purchase of own shares – share-based incentive arrangements
|
| | | | | | | | |
|
(2.6)
|
| | | | | (5.1) | | |
Proceeds from the issue of share capital
|
| | | | | | | | |
|
9.4
|
| | | | | 629.2 | | |
Repayment of borrowings
|
| | | | | | | | |
|
(7.7)
|
| | | | | (85.6) | | |
Proceeds of borrowings
|
| | | | | | | | |
|
54.3
|
| | | | | 444.8 | | |
Net cash flows from financing activities
|
| | | | | | | | | | (135.8) | | | | |
|
921.2
|
| |
Net (decrease)/increase in cash and cash equivalents
|
| | | | | | | | | | (54.7) | | | | |
|
85.5
|
| |
Cash and cash equivalents at beginning of year
|
| | | | | | | | |
|
183.0
|
| | | | | 86.3 | | |
Effect of foreign exchange rate changes
|
| | | | | | | | |
|
(3.4)
|
| | | | | 11.2 | | |
Cash and cash equivalents at end of year
|
| | | | | | | | | | 124.9 | | | | |
|
183.0
|
| |
Cash and cash equivalents comprise: | | | | | | | | | | | | | | | | | | | |
Cash at bank
|
| | | | | | | | |
|
186.5
|
| | | | | 266.2 | | |
Bank overdrafts
|
| | | | | | | | |
|
(61.6)
|
| | | | | (83.2) | | |
| | | | | | | | | | | 124.9 | | | | |
|
183.0
|
| |
| | |
Share
capital £m |
| |
Share
premium account £m |
| |
Merger
reserve £m |
| |
Capital
redemption reserve £m |
| |
Translation
reserve £m |
| |
Cash flow
hedging reserve £m |
| |
Retained
earnings £m |
| |
Non-
controlling interests £m |
| |
Total
equity £m |
| |||||||||||||||||||||||||||
At 1 April 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | 171.7 | | | | | | (1.1) | | | | | | 222.1 | | | | | | 0.3 | | | | | | 1,822.7 | | |
Profit for the year
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
253.4
|
| | | |
|
0.4
|
| | | |
|
253.8
|
| |
Actuarial re-measurement, net of tax
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
44.0
|
| | | |
|
–
|
| | | |
|
44.0
|
| |
Exchange differences
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(19.9)
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(19.9)
|
| |
Hedging movements, net of tax
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(11.8)
|
| | | |
|
3.7
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(8.1)
|
| |
Total comprehensive income for
the year |
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | (31.7) | | | | | | 3.7 | | | | | | 297.4 | | | | | | 0.4 | | | | | | 269.8 | | |
Issue of shares
|
| | |
|
0.1
|
| | | |
|
9.3
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
9.4
|
| |
Non-controlling interest on acquisition
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
2.3
|
| | | |
|
2.3
|
| |
Share-based payments
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
6.8
|
| | | |
|
–
|
| | | |
|
6.8
|
| |
Deferred tax on share-based payments
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(0.9)
|
| | | |
|
–
|
| | | |
|
(0.9)
|
| |
Current tax on share-based payments
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
1.8
|
| | | |
|
–
|
| | | |
|
1.8
|
| |
Purchase of own shares – share buyback
|
| | |
|
(0.5)
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
0.5
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(83.4)
|
| | | |
|
–
|
| | | |
|
(83.4)
|
| |
Purchase of own shares – share-based incentive arrangements
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(2.6)
|
| | | |
|
–
|
| | | |
|
(2.6)
|
| |
Dividends paid to equity shareholders
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(105.8)
|
| | | |
|
–
|
| | | |
|
(105.8)
|
| |
At 31 March 2018
|
| | | | 20.4 | | | | | | 689.9 | | | | | | 727.4 | | | | | | 1.4 | | | | | | 140.0 | | | | | | 2.6 | | | | | | 335.4 | | | | | | 3.0 | | | | | | 1,920.1 | | |
At 1 April 2016
|
| | | | 15.2 | | | | | | 591.4 | | | | | | 52.2 | | | | | | 0.9 | | | | | | 74.2 | | | | | | 1.8 | | | | | | 157.9 | | | | | | 0.3 | | | | | | 893.9 | | |
Profit for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 132.0 | | | | | | — | | | | | | 132.0 | | |
Actuarial re-measurement, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6.2) | | | | | | — | | | | | | (6.2) | | |
Exchange differences
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 101.3 | | |
Hedging movements, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.8) | | | | | | (2.9) | | | | | | — | | | | | | — | | | | | | (6.7) | | |
Total comprehensive income for
the year |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97.5 | | | | | | (2.9) | | | | | | 125.8 | | | | | | — | | | | | | 220.4 | | |
Issue of shares
|
| | | | 5.6 | | | | | | 89.2 | | | | | | 675.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 770.0 | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.5 | | | | | | — | | | | | | 4.5 | | |
Deferred tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | — | | | | | | 0.3 | | |
Current tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | — | | | | | | 0.8 | | |
Purchase of own shares – share-based incentive arrangements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5.1) | | | | | | — | | | | | | (5.1) | | |
Dividends paid to equity shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (62.1) | | | | | | — | | | | | | (62.1) | | |
At 31 March 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | 171.7 | | | | | | (1.1) | | | | | | 222.1 | | | | | | 0.3 | | | | | | 1,822.7 | | |
| | |
Notes
|
| |
2018
£m |
| |
2017
£m |
| |||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | | 13 | | | | |
|
873.1
|
| | | | | 1,346.9 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
6.6
|
| | | | | 39.0 | | |
Deferred tax asset
|
| | | | 23 | | | | |
|
—
|
| | | | | 0.3 | | |
Total non-current assets
|
| | | | | | | | | | 879.7 | | | | |
|
1,386.2
|
| |
Current assets | | | | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| | | | 16 | | | | |
|
2,581.9
|
| | | | | 1,985.8 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
10.0
|
| | | | | 1.0 | | |
Cash and cash equivalents
|
| | | | | | | | |
|
6.5
|
| | | | | 1.4 | | |
Total current assets
|
| | | | | | | | | | 2,598.4 | | | | |
|
1,988.2
|
| |
Total assets
|
| | | | | | | | | | 3,478.1 | | | | |
|
3,374.4
|
| |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and overdrafts
|
| | | | 18 | | | | |
|
(122.5)
|
| | | | | (33.0) | | |
Trade and other payables
|
| | | | 18 | | | | |
|
(663.8)
|
| | | | | (392.6) | | |
Current tax liabilities
|
| | | | | | | | |
|
(1.7)
|
| | | | | — | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
—
|
| | | | | (2.3) | | |
Total current liabilities
|
| | | | | | | | | | (788.0) | | | | |
|
(427.9)
|
| |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and other borrowings
|
| | | | 19 | | | | |
|
(1,138.4)
|
| | | | | (1,229.1) | | |
Deferred tax liabilities
|
| | | | 23 | | | | |
|
(0.6)
|
| | | | | — | | |
Total non-current liabilities
|
| | | | | | | | | | (1,139.0) | | | | |
|
(1,229.1)
|
| |
Total liabilities
|
| | | | | | | | | | (1,927.0) | | | | |
|
(1,657.0)
|
| |
Net assets
|
| | | | | | | | | | 1,551.1 | | | | |
|
1,717.4
|
| |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 24 | | | | |
|
20.4
|
| | | | | 20.8 | | |
Share premium account
|
| | | | | | | | |
|
689.9
|
| | | | | 680.6 | | |
Merger reserve
|
| | | | | | | | |
|
727.4
|
| | | | | 727.4 | | |
Capital redemption reserve
|
| | | | | | | | |
|
1.4
|
| | | | | 0.9 | | |
Cash flow hedging reserve
|
| | | | | | | | |
|
2.6
|
| | | | | (2.0) | | |
Retained earnings
|
| | | | | | | | |
|
109.4
|
| | | | | 289.7 | | |
Equity attributable to equity shareholders
|
| | | | | | | | | | 1,551.1 | | | | |
|
1,717.4
|
| |
| J R P Pike | | | S J Kesterton | | | Registered Number | |
| Chairman | | | Group Finance Director | | | 2578443 | |
| | |
Notes
|
| |
2018
£m |
| |
2017
£m |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Profit after taxation
|
| | | | 9 | | | | |
|
5.6
|
| | | | | 67.5 | | |
Dividends received
|
| | | | 9 | | | | |
|
—
|
| | | | | (89.9) | | |
Tax charge
|
| | | | | | | | |
|
—
|
| | | | | (0.6) | | |
Net financing income
|
| | | | | | | | |
|
(23.6)
|
| | | | | (5.9) | | |
Increase in receivables
|
| | | | | | | | |
|
(22.8)
|
| | | | | (720.3) | | |
Increase in payables
|
| | | | | | | | |
|
258.8
|
| | | | | 116.5 | | |
Cash generated from operations
|
| | | | | | | | | | 218.0 | | | | |
|
(632.7)
|
| |
Interest paid
|
| | | | | | | | |
|
(31.9)
|
| | | | | (21.8) | | |
Net cash flows from operating activities
|
| | | | | | | | | | 186.1 | | | | |
|
(654.5)
|
| |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Investments in subsidiaries
|
| | | | | | | | |
|
—
|
| | | | | (370.6) | | |
Net cash flows from investing activities
|
| | | | | | | | | | — | | | | |
|
(370.6)
|
| |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Dividends paid to equity shareholders
|
| | | | 8 | | | | |
|
(105.8)
|
| | | | | (62.1) | | |
Purchase of own shares – share buyback programme
|
| | | | 24 | | | | |
|
(83.4)
|
| | | | | — | | |
Proceeds from the issue of share capital
|
| | | | 24 | | | | |
|
9.4
|
| | | | | 680.0 | | |
Proceeds from borrowings
|
| | | | | | | | |
|
5.2
|
| | | | | 407.8 | | |
Net cash flows from financing activities
|
| | | | | | | | | | (174.6) | | | | |
|
1,025.7
|
| |
Net increase in cash and cash equivalents
|
| | | | | | | | | | 11.5 | | | | |
|
0.6
|
| |
Cash and cash equivalents at beginning of year
|
| | | | | | | | |
|
(31.6)
|
| | | | | (32.2) | | |
Cash and cash equivalents at end of year
|
| | | | | | | | | | (20.1) | | | | |
|
(31.6)
|
| |
Cash and cash equivalents comprise: | | | | | | | | | | | | | | | | | | | |
Cash at bank
|
| | | | | | | | |
|
6.5
|
| | | | | 1.4 | | |
Bank overdrafts
|
| | | | | | | | |
|
(26.6)
|
| | | | | (33.0) | | |
| | | | | | | | | | | (20.1) | | | | |
|
(31.6)
|
| |
| | |
Share
capital £m |
| |
Share
premium account £m |
| |
Merger
reserve £m |
| |
Capital
redemption reserve £m |
| |
Translation
reserve £m |
| |
Cash flow
hedging reserve £m |
| |
Retained
earnings £m |
| |
Total
equity £m |
| ||||||||||||||||||||||||
At 1 April 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | – | | | | | | (2.0) | | | | | | 289.7 | | | | | | 1,717.4 | | |
Profit for the year
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
5.6
|
| | | |
|
5.6
|
| |
Hedging movements, net
of tax |
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
4.6
|
| | | |
|
–
|
| | | |
|
4.6
|
| |
Total comprehensive income for the year
|
| | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | – | | | | | | 4.6 | | | | | | 5.6 | | | | | | 10.2 | | |
Issue of shares
|
| | |
|
0.1
|
| | | |
|
9.3
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
9.4
|
| |
Share-based payments
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
3.3
|
| | | |
|
3.3
|
| |
Purchase of own shares
|
| | |
|
(0.5)
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
0.5
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
(83.4)
|
| | | |
|
(83.4)
|
| |
Dividends paid to equity shareholders
|
| | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | |
|
–
|
| | | | | – | | | | |
|
–
|
| | | |
|
(105.8)
|
| | | |
|
(105.8)
|
| |
At 31 March 2018
|
| | | | 20.4 | | | | | | 689.9 | | | | | | 727.4 | | | | | | 1.4 | | | | | | – | | | | | | 2.6 | | | | | | 109.4 | | | | | | 1,551.1 | | |
At 1 April 2016
|
| | | | 15.2 | | | | | | 591.4 | | | | | | 52.2 | | | | | | 0.9 | | | | | | (4.3) | | | | | | 1.8 | | | | | | 286.2 | | | | | | 943.4 | | |
Profit for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67.5 | | | | | | 67.5 | | |
Hedging movements, net
of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.8) | | | | | | — | | | | | | (3.8) | | |
Transfer between reserves
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.3 | | | | | | — | | | | | | (4.3) | | | | | | — | | |
Total comprehensive income for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.3 | | | | | | (3.8) | | | | | | 63.2 | | | | | | 63.7 | | |
Issue of shares
|
| | | | 5.6 | | | | | | 89.2 | | | | | | 675.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 770.0 | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.4 | | | | | | 2.4 | | |
Dividends paid to equity shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (62.1) | | | | | | (62.1) | | |
At 31 March 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | — | | | | | | (2.0) | | | | | | 289.7 | | | | | | 1,717.4 | | |
| Freehold buildings | | | 50 years | |
| Long leasehold property | | | 50 years or the length of the lease if lower | |
| Plant and equipment | | | 5 to 12 years | |
| Moulds | | | 3 to 5 years | |
| Motor vehicles | | | 4 years | |
| Freehold land is not depreciated. | | | | |
| Patents | | | remaining life of patent | |
| Product development costs | | | over the shorter of the life of the project or 5 years | |
| Computer software and IT systems development costs | | | 4 to 5 years | |
| Customer contacts and relationships acquired | | | 5 to 10 years | |
| Technology | | | 7 years | |
| Brands | | | 10 years | |
| | |
Packaging
|
| |
Non-packaging
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
2018
£m |
| |
2017*
£m |
| |
2018
£m |
| |
2017*
£m |
| |
2018
£m |
| |
2017*
£m |
| ||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
External sales
|
| | |
|
3,158.6
|
| | | | | 2,365.3 | | | | |
|
589.1
|
| | | | | 381.9 | | | | |
|
3,747.7
|
| | | | | 2,747.2 | | |
Inter-segment sales
|
| | |
|
1.7
|
| | | | | 1.0 | | | | |
|
18.3
|
| | | | | 15.8 | | | | | | | | | | | | | | |
Total revenue
|
| | |
|
3,160.3
|
| | | | | 2,366.3 | | | | |
|
607.4
|
| | | | | 397.7 | | | | | | | | | | | | | | |
Segmental results | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted operating profit
|
| | |
|
349.0
|
| | | | | 246.2 | | | | |
|
76.0
|
| | | | | 62.0 | | | | |
|
425.0
|
| | | | | 308.2 | | |
Adjusting items in operating profit (see note 4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(69.3)
|
| | | | | (116.2) | | |
Net financing costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(39.8)
|
| | | | | (38.0) | | |
Share of profit from investment accounted for under the equity method
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
0.7
|
| | | | | 0.7 | | |
Profit before taxation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
316.6
|
| | | | | 154.7 | | |
Taxation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(62.8)
|
| | | | | (22.7) | | |
Profit after taxation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
253.8
|
| | | | | 132.0 | | |
Segment assets**
|
| | |
|
3,649.4
|
| | | | | 3,614.2 | | | | |
|
963.7
|
| | | | | 947.1 | | | | |
|
4,613.1
|
| | | | | 4,561.3 | | |
Unallocated assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
164.0
|
| | | | | 200.9 | | |
Assets held for sale (note 17)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
6.3
|
| | | | | 5.6 | | |
Total assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4,783.4
|
| | | | | 4,767.8 | | |
Total non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
3,377.5
|
| | | | | 3,379.2 | | |
Total current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,405.9
|
| | | | | 1,388.6 | | |
Total assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4,783.4
|
| | | | | 4,767.8 | | |
Segment net operating assets***
|
| | |
|
1,324.1
|
| | | | | 1,228.6 | | | | |
|
234.9
|
| | | | | 227.6 | | | | |
|
1,559.0
|
| | | | | 1,456.2 | | |
Unallocated net operating assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
38.3
|
| | | | | 21.5 | | |
Total net operating assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,597.3
|
| | | | | 1,477.7 | | |
Property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,357.6
|
| | | | | 1,264.9 | | |
Inventories
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
524.9
|
| | | | | 480.2 | | |
Trade and other receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
663.6
|
| | | | | 632.3 | | |
Trade and other payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(948.8)
|
| | | | | (899.7) | | |
Total net operating assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,597.3
|
| | | | | 1,477.7 | | |
| | |
Packaging
|
| |
Non-packaging
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
2018
£m |
| |
2017
£m |
| |
2018
£m |
| |
2017
£m |
| |
2018
£m |
| |
2017
£m |
| ||||||||||||||||||
Depreciation and amortisation
|
| | |
|
177.8
|
| | | | | 138.8 | | | | |
|
38.2
|
| | | | | 25.4 | | | | |
|
216.0
|
| | | | | 164.2 | | |
Impairment charge
|
| | |
|
—
|
| | | | | 12.3 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 12.3 | | |
| | |
UK
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other
£m |
| |
Mainland
Europe £m |
| |
North
America £m |
| |
Rest of
World £m |
| |
Total
£m |
| ||||||||||||||||||||||||
External sales
|
| | |
|
884.9
|
| | | | | 581.2 | | | | | | 385.6 | | | | | | 1,065.2 | | | | |
|
2,032.0
|
| | | |
|
492.8
|
| | | |
|
338.0
|
| | | |
|
3,747.7
|
| |
Non-current assets
|
| | |
|
638.7
|
| | | | | 284.8 | | | | | | 293.0 | | | | | | 1,101.4 | | | | |
|
1,679.2
|
| | | |
|
471.5
|
| | | |
|
472.0
|
| | | |
|
3,261.4
|
| |
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,575.2
|
| |
Other intangible assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
324.2
|
| |
Property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,357.6
|
| |
Investment accounted for under the equity method
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4.4
|
| |
Non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,261.4 | | |
| | |
UK
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other
£m |
| |
Mainland
Europe £m |
| |
North
America £m |
| |
Rest of
World £m |
| |
Total
£m |
| ||||||||||||||||||||||||
External sales
|
| | | | 736.1 | | | | | | 488.2 | | | | | | 313.9 | | | | | | 825.1 | | | | | | 1,627.2 | | | | | | 165.5 | | | | | | 218.4 | | | | | | 2,747.2 | | |
Non-current assets
|
| | | | 648.0 | | | | | | 273.5 | | | | | | 290.2 | | | | | | 1,075.2 | | | | | | 1,638.9 | | | | | | 510.9 | | | | | | 426.7 | | | | | | 3,224.5 | | |
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,578.7 | | |
Other intangible assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.7 | | |
Property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,264.9 | | |
Investment accounted for under the equity method
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.2 | | |
Non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,224.5 | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Raw material and consumables
|
| | |
|
1,884.6
|
| | | | | 1,359.8 | | |
Own work capitalised
|
| | |
|
(3.1)
|
| | | | | (3.1) | | |
Changes in stock of finished goods and goods for resale
|
| | |
|
(24.3)
|
| | | | | (22.9) | | |
Other external charges
|
| | |
|
348.5
|
| | | | | 289.8 | | |
Carriage
|
| | |
|
156.2
|
| | | | | 107.3 | | |
Staff costs (note 5)
|
| | |
|
816.5
|
| | | | | 650.1 | | |
Depreciation of property, plant and equipment (note 12)
|
| | |
|
161.7
|
| | | | | 129.8 | | |
Amortisation of intangible assets (note 11)
|
| | |
|
54.3
|
| | | | | 34.4 | | |
Impairment losses
|
| | |
|
—
|
| | | | | 12.3 | | |
Other operating income
|
| | |
|
(2.4)
|
| | | | | (2.3) | | |
| | | | | 3,392.0 | | | | |
|
2,555.2
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Other external charges include the following: | | | | | | | | | | | | | |
Operating lease rentals: | | | | | | | | | | | | | |
Hire of plant and machinery
|
| | |
|
15.3
|
| | | | | 10.9 | | |
Other operating leases
|
| | |
|
8.5
|
| | | | | 4.9 | | |
Research and development
|
| | |
|
5.6
|
| | | | | 5.0 | | |
Foreign exchange losses/(gains)
|
| | |
|
0.3
|
| | | | | (1.3) | | |
Other operating income includes: | | | | | | | | | | | | | |
Gain on disposal of property, plant and equipment
|
| | |
|
(0.5)
|
| | | | | — | | |
(Gain)/loss on disposal of business
|
| | |
|
(0.5)
|
| | | | | 1.9 | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Fees payable to the Group’s auditor for the audit of the parent company
|
| | |
|
0.2
|
| | | | | 0.1 | | |
Fees payable to the Group’s auditor and their associates for other services to the Group:
|
| | | | | | | | | | | | |
– audit of the financial statements of subsidiaries
|
| | |
|
2.7
|
| | | | | 3.1 | | |
Total audit fees payable to the Group’s auditor
|
| | | | 2.9 | | | | |
|
3.2
|
| |
– audit related assurance services
|
| | |
|
—
|
| | | | | 0.1 | | |
– corporate finance services
|
| | |
|
0.1
|
| | | | | 0.4 | | |
– other non-audit services
|
| | |
|
0.1
|
| | | | | 0.3 | | |
– other assurance services
|
| | |
|
—
|
| | | | | 0.5 | | |
Total fees for other services
|
| | | | 0.2 | | | | |
|
1.3
|
| |
| | | | | 3.1 | | | | |
|
4.5
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Adjusting items | | | | | | | | | | | | | |
Acquisition costs
|
| | |
|
3.9
|
| | | | | 18.9 | | |
Major integration programme costs
|
| | |
|
23.8
|
| | | | | 56.1 | | |
Integration related impairment loss on property, plant and equipment and assets
held for sale |
| | |
|
—
|
| | | | | 10.7 | | |
Other restructuring costs
|
| | |
|
11.2
|
| | | | | 6.4 | | |
Post-acquisition remuneration charge contingent on earn-out targets (note 22)
|
| | |
|
9.2
|
| | | | | 11.8 | | |
Adjustments to contingent consideration and post-acquisition remuneration (note 22)
|
| | |
|
(20.7)
|
| | | | | (23.0) | | |
Amortisation – acquired intangible assets (note 11)
|
| | |
|
50.7
|
| | | | | 31.0 | | |
Acquisition, integration and related restructuring costs
|
| | | | 78.1 | | | | |
|
111.9
|
| |
Insurance proceeds
|
| | |
|
(11.0)
|
| | | | | — | | |
Other adjusting items
|
| | |
|
2.2
|
| | | | | 4.3 | | |
Total adjusting items in operating costs
|
| | | | 69.3 | | | | |
|
116.2
|
| |
Adjusting items in net financing costs (note 6)
|
| | | | 3.5 | | | | |
|
15.2
|
| |
Adjusting taxation | | | | | | | | | | | | | |
Recognition of losses from previous acquisitions
|
| | |
|
—
|
| | | | | (19.2) | | |
Adjustment in relation to US Tax Reforms
|
| | |
|
(12.9)
|
| | | | | — | | |
Tax effect of adjusting items
|
| | |
|
(17.0)
|
| | | | | (23.2) | | |
Total adjusting items in taxation (note 7)
|
| | | | (29.9) | | | | |
|
(42.4)
|
| |
| | |
2018
Number |
| |
2017
Number |
| ||||||
Production
|
| | |
|
20,257
|
| | | | | 16,826 | | |
Selling
|
| | |
|
1,150
|
| | | | | 938 | | |
Administration
|
| | |
|
2,888
|
| | | | | 2,365 | | |
| | | | | 24,295 | | | | |
|
20,129
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Wages and salaries
|
| | |
|
670.9
|
| | | | | 528.6 | | |
Redundancy costs
|
| | |
|
4.7
|
| | | | | 22.4 | | |
Termination benefits
|
| | |
|
0.3
|
| | | | | 0.4 | | |
Social security costs
|
| | |
|
111.7
|
| | | | | 82.1 | | |
Share-based payments (note 24)
|
| | |
|
6.8
|
| | | | | 4.5 | | |
Pension costs – defined contribution plans
|
| | |
|
16.0
|
| | | | | 8.9 | | |
Pension costs – defined benefit plans (note 28)
|
| | |
|
6.1
|
| | | | | 3.2 | | |
| | | | | 816.5 | | | | |
|
650.1
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Interest receivable on cash at bank
|
| | |
|
(1.3)
|
| | | | | (1.6) | | |
Fair value adjustment to borrowings designated in a fair value hedge relationship
|
| | |
|
—
|
| | | | | (2.2) | | |
Mark-to-market gain on foreign currency hedging instruments
|
| | |
|
(9.9)
|
| | | | | (8.8) | | |
Total financial income
|
| | | | (11.2) | | | | |
|
(12.6)
|
| |
Interest payable on bank loans and overdrafts
|
| | |
|
26.8
|
| | | | | 15.9 | | |
Interest payable on US private placement notes
|
| | |
|
6.8
|
| | | | | 6.8 | | |
Fair value adjustment to borrowings designated in a fair value hedge relationship
|
| | |
|
9.9
|
| | | | | 10.5 | | |
Other interest payable and similar charges
|
| | |
|
4.0
|
| | | | | 2.2 | | |
Total financial expenses
|
| | | | 47.5 | | | | |
|
35.4
|
| |
Defined benefit pension schemes finance expense (note 28)
|
| | |
|
5.7
|
| | | | | 4.9 | | |
(Gain)/loss on unhedged financial instruments
|
| | |
|
(0.1)
|
| | | | | 0.2 | | |
Unwind of discount and foreign exchange movement on contingent consideration
|
| | |
|
(2.1)
|
| | | | | 10.1 | | |
Adjusting financing costs
|
| | | | 3.5 | | | | |
|
15.2
|
| |
Net financing costs
|
| | | | 39.8 | | | | |
|
38.0
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
United Kingdom corporation tax at 19% (2017: 20%): | | | | | | | | | | | | | |
Current year
|
| | |
|
19.3
|
| | | | | 2.0 | | |
Adjustments in respect of prior years
|
| | |
|
4.6
|
| | | | | (3.3) | | |
Overseas taxation: | | | | | | | | | | | | | |
Current year
|
| | |
|
46.1
|
| | | | | 27.2 | | |
Adjustments in respect of prior years
|
| | |
|
1.6
|
| | | | | 2.5 | | |
Total current tax
|
| | | | 71.6 | | | | |
|
28.4
|
| |
Deferred tax (note 23): | | | | | | | | | | | | | |
United Kingdom: | | | | | | | | | | | | | |
Current year
|
| | |
|
1.3
|
| | | | | 3.4 | | |
Adjustments in respect of prior years
|
| | |
|
(2.3)
|
| | | | | (0.8) | | |
Overseas: | | | | | | | | | | | | | |
Current year
|
| | |
|
9.7
|
| | | | | 13.3 | | |
Recognition of losses from previous acquisitions
|
| | |
|
—
|
| | | | | (19.2) | | |
Adjustment in relation to US Tax Reforms rate change
|
| | |
|
(12.9)
|
| | | | | — | | |
Adjustments in respect of prior years
|
| | |
|
(4.6)
|
| | | | | (2.4) | | |
Total deferred tax
|
| | | | (8.8) | | | | |
|
(5.7)
|
| |
Total tax expense in the Consolidated income statement
|
| | | | 62.8 | | | | |
|
22.7
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Profit before taxation
|
| | |
|
316.6
|
| | | | | 154.7 | | |
Current tax at 19% (2017: 20%)
|
| | |
|
60.2
|
| | | | | 31.0 | | |
Non-deductible items for tax purposes
|
| | |
|
1.6
|
| | | | | 7.6 | | |
Local tax incentives
|
| | |
|
(1.8)
|
| | | | | (1.2) | | |
Net losses not utilised/provided
|
| | |
|
(0.4)
|
| | | | | 3.5 | | |
Adjustments to contingent consideration
|
| | |
|
(2.2)
|
| | | | | (3.3) | | |
Tax rate differential
|
| | |
|
19.0
|
| | | | | 8.3 | | |
Adjustment in relation to US Tax Reforms
|
| | |
|
(12.9)
|
| | | | | — | | |
Recognition of losses from previous acquisitions
|
| | |
|
—
|
| | | | | (19.2) | | |
Adjustments in respect of prior years
|
| | |
|
(0.7)
|
| | | | | (4.0) | | |
Total tax expense in the Consolidated income statement
|
| | | | 62.8 | | | | |
|
22.7
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Dividends on ordinary shares: | | | | | | | | | | | | | |
Final for 2015/16 paid of 11.5p per share
|
| | |
|
—
|
| | | | | 40.6 | | |
Interim for 2016/17 paid of 6.1p per share
|
| | |
|
—
|
| | | | | 21.5 | | |
Final for 2016/17 paid of 17.9p per share
|
| | |
|
73.9
|
| | | | | — | | |
Interim for 2017/18 paid of 7.8p per share
|
| | |
|
31.9
|
| | | | | — | | |
| | | | | 105.8 | | | | |
|
62.1
|
| |
| | |
2018
|
| |
2017
|
| ||||||
Profit after taxation attributable to equity shareholders (£m)
|
| | |
|
253.4
|
| | | | | 132.0 | | |
Total adjusting items (note 4) (£m)
|
| | |
|
42.9
|
| | | | | 89.0 | | |
Profit used in adjusted basic earnings per share (£m)
|
| | |
|
296.3
|
| | | | | 221.0 | | |
Weighted average number of shares
|
| | |
|
411,526,669
|
| | | | | 355,501,884 | | |
Basic earnings per share
|
| | |
|
61.6p
|
| | | | | 37.1p | | |
Adjusted basic earnings per share
|
| | |
|
72.0p
|
| | | | | 62.2p | | |
| | |
2018
|
| |
2017
|
| ||||||
Weighted average number of shares (basic)
|
| | |
|
411,526,669
|
| | | | | 355,501,884 | | |
Effect of share options in issue
|
| | |
|
2,066,687
|
| | | | | 3,180,775 | | |
Weighted average number of shares (diluted)
|
| | | | 413,593,356 | | | | |
|
358,682,659
|
| |
Diluted earnings per share
|
| | |
|
61.3p
|
| | | | | 36.8p | | |
| | |
2018
£m |
| |
2017
restated £m |
| ||||||
Cost and net book value | | | | | | | | | | | | | |
At 1 April
|
| | | | 1,578.7 | | | | |
|
825.1
|
| |
Acquisitions | | | | | 26.6 | | | | |
|
683.2
|
| |
Write-back of acquired negative goodwill
|
| | | | — | | | | |
|
0.6
|
| |
Exchange differences
|
| | | | (30.1) | | | | |
|
69.8
|
| |
At 31 March
|
| | | | 1,575.2 | | | | |
|
1,578.7
|
| |
| | |
2018
£m |
| |
2017
restated £m |
| ||||||
Bramlage
|
| | |
|
460.3
|
| | | | | 552.7 | | |
Bebo
|
| | |
|
17.3
|
| | | | | 16.8 | | |
Superfos
|
| | |
|
357.5
|
| | | | | 354.1 | | |
Ace
|
| | |
|
172.1
|
| | | | | 196.8 | | |
Promens
|
| | |
|
253.3
|
| | | | | 255.2 | | |
bpi
|
| | |
|
206.1
|
| | | | | 203.1 | | |
M&H
|
| | |
|
108.6
|
| | | | | — | | |
| | | | | 1,575.2 | | | | |
|
1,578.7
|
| |
| | |
Acquired
intangible assets £m |
| |
Other
intangible assets £m |
| |
Total
£m |
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
At 1 April 2016
|
| | | | 174.0 | | | | | | 19.6 | | | | | | 193.6 | | |
Additions internally developed
|
| | | | — | | | | | | 5.0 | | | | | | 5.0 | | |
Acquisitions (restated)
|
| | | | 229.7 | | | | | | — | | | | | | 229.7 | | |
Exchange differences
|
| | | | 15.2 | | | | | | 3.2 | | | | | | 18.4 | | |
At 31 March 2017
|
| | | | 418.9 | | | | | | 27.8 | | | | | | 446.7 | | |
At 1 April 2017
|
| | | | 418.9 | | | | | | 27.8 | | | | | | 446.7 | | |
Additions internally developed
|
| | | | — | | | | | | 4.6 | | | | | | 4.6 | | |
Acquisitions | | | | | 1.4 | | | | | | — | | | | | | 1.4 | | |
Disposals | | | | | — | | | | | | (0.5) | | | | | | (0.5) | | |
Exchange differences
|
| | | | (5.2) | | | | | | (3.0) | | | | | | (8.2) | | |
At 31 March 2018
|
| | | | 415.1 | | | | | | 28.9 | | | | | | 444.0 | | |
Amortisation | | | | | | | | | | | | | | | | | | | |
At 1 April 2016
|
| | | | 18.1 | | | | | | 10.0 | | | | | | 28.1 | | |
Charge for the year
|
| | | | 31.0 | | | | | | 3.4 | | | | | | 34.4 | | |
Impairment charge
|
| | | | — | | | | | | 0.2 | | | | | | 0.2 | | |
Exchange differences
|
| | | | 2.4 | | | | | | 4.9 | | | | | | 7.3 | | |
At 31 March 2017
|
| | | | 51.5 | | | | | | 18.5 | | | | | | 70.0 | | |
At 1 April 2017
|
| | | | 51.5 | | | | | | 18.5 | | | | | | 70.0 | | |
Charge for the year
|
| | | | 50.7 | | | | | | 3.6 | | | | | | 54.3 | | |
Disposals | | | | | — | | | | | | (0.3) | | | | | | (0.3) | | |
Exchange differences
|
| | | | (1.8) | | | | | | (2.4) | | | | | | (4.2) | | |
At 31 March 2018
|
| | | | 100.4 | | | | | | 19.4 | | | | | | 119.8 | | |
Net book value at 31 March 2018
|
| | | | 314.7 | | | | | | 9.5 | | | | | | 324.2 | | |
Net book value at 31 March 2017
|
| | | | 367.4 | | | | | | 9.3 | | | | | | 376.7 | | |
| | |
Freehold
land and buildings £m |
| |
Long
leasehold land and buildings £m |
| |
Plant,
equipment, moulds and vehicles £m |
| |
Total
£m |
| ||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 April 2016
|
| | | | 411.0 | | | | | | 20.9 | | | | | | 919.6 | | | | | | 1,351.5 | | |
Additions
|
| | | | 19.0 | | | | | | 3.8 | | | | | | 161.1 | | | | | | 183.9 | | |
Acquisitions (restated)
|
| | | | 137.8 | | | | | | — | | | | | | 134.5 | | | | | | 272.3 | | |
Reclassifications
|
| | | | 1.2 | | | | | | 1.7 | | | | | | (2.9) | | | | | | — | | |
Transfers to assets held for sale
|
| | | | (5.6) | | | | | | — | | | | | | — | | | | | | (5.6) | | |
Disposals
|
| | | | (3.0) | | | | | | (0.2) | | | | | | (54.3) | | | | | | (57.5) | | |
Exchange differences
|
| | | | 32.8 | | | | | | 1.5 | | | | | | 115.2 | | | | | | 149.5 | | |
At 31 March 2017
|
| | | | 593.2 | | | | | | 27.7 | | | | | | 1,273.2 | | | | | | 1,894.1 | | |
At 1 April 2017
|
| | | | 593.2 | | | | | | 27.7 | | | | | | 1,273.2 | | | | | | 1,894.1 | | |
Additions | | | | | 20.0 | | | | | | 4.5 | | | | | | 218.7 | | | | | | 243.2 | | |
Acquisitions (note 25)
|
| | | | 11.7 | | | | | | 2.9 | | | | | | 31.2 | | | | | | 45.8 | | |
Reclassifications | | | | | 1.6 | | | | | | 1.0 | | | | | | (2.6) | | | | | | — | | |
Transfers to assets held for sale
|
| | | | (6.3) | | | | | | — | | | | | | — | | | | | | (6.3) | | |
Disposals | | | | | (12.4) | | | | | | (1.0) | | | | | | (64.0) | | | | | | (77.4) | | |
Exchange differences
|
| | | | (6.7) | | | | | | (0.5) | | | | | | (23.6) | | | | | | (30.8) | | |
At 31 March 2018
|
| | | | 601.1 | | | | | | 34.6 | | | | | | 1,432.9 | | | | | | 2,068.6 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 April 2016
|
| | | | 57.9 | | | | | | 6.4 | | | | | | 392.1 | | | | | | 456.4 | | |
Charge for the year
|
| | | | 14.3 | | | | | | 2.0 | | | | | | 113.5 | | | | | | 129.8 | | |
Impairment charge
|
| | | | 3.6 | | | | | | — | | | | | | 8.5 | | | | | | 12.1 | | |
Reclassifications
|
| | | | — | | | | | | (0.4) | | | | | | 0.4 | | | | | | — | | |
Disposals
|
| | | | (3.0) | | | | | | (0.2) | | | | | | (52.0) | | | | | | (55.2) | | |
Exchange differences
|
| | | | 10.6 | | | | | | 0.5 | | | | | | 75.0 | | | | | | 86.1 | | |
At 31 March 2017
|
| | | | 83.4 | | | | | | 8.3 | | | | | | 537.5 | | | | | | 629.2 | | |
At 1 April 2017
|
| | | | 83.4 | | | | | | 8.3 | | | | | | 537.5 | | | | | | 629.2 | | |
Charge for the year
|
| | | | 19.1 | | | | | | 2.9 | | | | | | 139.7 | | | | | | 161.7 | | |
Reclassifications | | | | | 0.1 | | | | | | (1.0) | | | | | | 0.9 | | | | | | — | | |
Disposals | | | | | (7.7) | | | | | | (0.3) | | | | | | (59.7) | | | | | | (67.7) | | |
Exchange differences
|
| | | | (0.9) | | | | | | (0.2) | | | | | | (11.1) | | | | | | (12.2) | | |
At 31 March 2018
|
| | | | 94.0 | | | | | | 9.7 | | | | | | 607.3 | | | | | | 711.0 | | |
Net book value at 31 March 2018
|
| | | | 507.1 | | | | | | 24.9 | | | | | | 825.6 | | | | | | 1,357.6 | | |
Net book value at 31 March 2017
|
| | | | 509.8 | | | | | | 19.4 | | | | | | 735.7 | | | | | | 1,264.9 | | |
| | |
Company
|
| |||||||||
| | |
2018
£m |
| |
2017
£m |
| ||||||
At 1 April
|
| | |
|
1,346.9
|
| | | | | 886.3 | | |
Subscription of shares in RPC 2017 Holding Company Limited
|
| | |
|
757.6
|
| | | | | — | | |
Transfer of investment in Rigid Plastic Containers Holdings Limited to fellow
Group company |
| | |
|
(960.2)
|
| | | | | — | | |
Transfer of investment in British Polythene Industries Limited* to fellow Group company
|
| | |
|
(274.5)
|
| | | | | — | | |
Cost of share options (note 24)
|
| | |
|
3.3
|
| | | | | 2.4 | | |
Subscription for additional shares in RPC Packaging Holdings Limited
|
| | |
|
—
|
| | | | | 18.4 | | |
Subscription for additional shares in Rigid Plastic Containers Holdings Limited
|
| | |
|
—
|
| | | | | 165.3 | | |
Acquisition of British Polythene Industries Limited*
|
| | |
|
—
|
| | | | | 274.5 | | |
At 31 March
|
| | | | 873.1 | | | | |
|
1,346.9
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Raw materials and consumables
|
| | |
|
239.8
|
| | | | | 223.1 | | |
Finished goods and goods for resale
|
| | |
|
285.1
|
| | | | | 257.1 | | |
| | | | | 524.9 | | | | |
|
480.2
|
| |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2018
£m |
| |
2017
restated £m |
| |
2018
£m |
| |
2017
£m |
| ||||||||||||
Trade receivables
|
| | |
|
574.9
|
| | | | | 546.6 | | | | |
|
—
|
| | | | | — | | |
Amounts owed by Group undertakings
|
| | |
|
—
|
| | | | | — | | | | |
|
2,570.5
|
| | | | | 1,975.8 | | |
Other receivables
|
| | |
|
50.6
|
| | | | | 51.8 | | | | |
|
11.4
|
| | | | | 10.0 | | |
Prepayments and accrued income
|
| | |
|
38.1
|
| | | | | 33.9 | | | | |
|
—
|
| | | | | — | | |
| | | | | 663.6 | | | | |
|
632.3
|
| | | | | 2,581.9 | | | | |
|
1,985.8
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Euro
|
| | |
|
280.4
|
| | | | | 261.0 | | |
Sterling
|
| | |
|
120.8
|
| | | | | 133.2 | | |
Others
|
| | |
|
173.7
|
| | | | | 152.4 | | |
| | | | | 574.9 | | | | |
|
546.6
|
| |
| | |
2018
£m |
| |
2017
restated £m |
| ||||||
As at 1 April
|
| | |
|
20.9
|
| | | | | 12.6 | | |
Charge for the year
|
| | |
|
4.3
|
| | | | | 6.1 | | |
Amounts written off
|
| | |
|
(4.1)
|
| | | | | (2.5) | | |
Unused amounts reversed
|
| | |
|
(4.7)
|
| | | | | (0.9) | | |
Acquisitions
|
| | |
|
0.3
|
| | | | | 5.5 | | |
Exchange differences
|
| | |
|
0.2
|
| | | | | 0.1 | | |
At 31 March
|
| | | | 16.9 | | | | |
|
20.9
|
| |
| | |
Total
£m |
| |
Neither
past due nor impaired £m |
| |
Less than
30 days £m |
| |
31 – 60 days
£m |
| |
More than
60 days £m |
| |||||||||||||||
31 March 2018
|
| | | | 574.9 | | | | | | 479.3 | | | | | | 58.9 | | | | | | 22.4 | | | | | | 14.3 | | |
31 March 2017 (restated)
|
| | | | 546.6 | | | | | | 456.5 | | | | | | 57.2 | | | | | | 22.8 | | | | | | 10.1 | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Buildings classified as held for sale
|
| | |
|
6.3
|
| | | | | 5.6 | | |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2018
£m |
| |
2017
restated £m |
| |
2018
£m |
| |
2017
£m |
| ||||||||||||
Bank loans (note 20)
|
| | |
|
102.5
|
| | | | | 5.9 | | | | |
|
95.9
|
| | | | | — | | |
Bank overdrafts (note 20)
|
| | |
|
61.6
|
| | | | | 83.2 | | | | |
|
26.6
|
| | | | | 33.0 | | |
Finance leases (note 20)
|
| | |
|
3.6
|
| | | | | 4.1 | | | | |
|
—
|
| | | | | — | | |
| | | | | 167.7 | | | | |
|
93.2
|
| | | | | 122.5 | | | | |
|
33.0
|
| |
Payments received on account
|
| | |
|
44.4
|
| | | | | 41.1 | | | | |
|
—
|
| | | | | — | | |
Trade payables
|
| | |
|
624.7
|
| | | | | 600.5 | | | | |
|
0.2
|
| | | | | 3.6 | | |
Amounts owed to Group undertakings
|
| | |
|
—
|
| | | | | — | | | | |
|
657.7
|
| | | | | 378.9 | | |
Other payables
|
| | |
|
166.7
|
| | | | | 153.5 | | | | |
|
—
|
| | | | | — | | |
Accruals
|
| | |
|
113.0
|
| | | | | 104.6 | | | | |
|
5.9
|
| | | | | 10.1 | | |
| | | | | 948.8 | | | | |
|
899.7
|
| | | | | 663.8 | | | | |
|
392.6
|
| |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2018
£m |
| |
2017
£m |
| |
2018
£m |
| |
2017
£m |
| ||||||||||||
| | | | | | ||||||||||||||||||||
Bank loans and other borrowings (note 20)
|
| | |
|
1,158.4
|
| | | | | 1,249.8 | | | | |
|
1,138.6
|
| | | | | 1,228.4 | | |
Finance leases (note 20)
|
| | |
|
16.2
|
| | | | | 9.1 | | | | |
|
—
|
| | | | | — | | |
Fair value adjustment to borrowings (note 20)
|
| | |
|
(0.2)
|
| | | | | 0.7 | | | | |
|
(0.2)
|
| | | | | 0.7 | | |
| | | | | 1,174.4 | | | | |
|
1,259.6
|
| | | | | 1,138.4 | | | | |
|
1,229.1
|
| |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2018
£m |
| |
2017
£m |
| |
2018
£m |
| |
2017
£m |
| ||||||||||||
Repayable as follows: | | | | | | | | | | | | | | | | | | | | | | | | | |
In one year or less
|
| | |
|
106.1
|
| | | | | 10.0 | | | | |
|
95.9
|
| | | | | — | | |
Between one and two years
|
| | |
|
668.6
|
| | | | | 108.7 | | | | |
|
662.0
|
| | | | | 103.6 | | |
Between two and five years
|
| | |
|
496.8
|
| | | | | 1,137.4 | | | | |
|
476.6
|
| | | | | 1,125.5 | | |
Greater than five years
|
| | |
|
9.2
|
| | | | | 12.8 | | | | |
|
—
|
| | | | | — | | |
| | | | | 1,280.7 | | | | |
|
1,268.9
|
| | | | | 1,234.5 | | | | |
|
1,229.1
|
| |
| | |
Fixed rate
2018 £m |
| |
Floating
rate 2018 £m |
| |
Cash/
overdraft 2018 £m |
| |
Total
2018 £m |
| |
Fixed rate
2017 £m |
| |
Floating rate
2017 £m |
| |
Cash/overdraft
2017 £m |
| |
Total
2017 £m |
| ||||||||||||||||||||||||
Sterling
|
| | |
|
0.8
|
| | | |
|
356.6
|
| | | |
|
(12.7)
|
| | | |
|
344.7
|
| | | | | 1.2 | | | | | | 223.0 | | | | | | (44.6) | | | | | | 179.6 | | |
Euro
|
| | |
|
78.9
|
| | | |
|
140.8
|
| | | |
|
(23.7)
|
| | | |
|
196.0
|
| | | | | 82.2 | | | | | | 166.1 | | | | | | (39.8) | | | | | | 208.5 | | |
US dollar
|
| | |
|
78.6
|
| | | |
|
610.0
|
| | | |
|
(34.6)
|
| | | |
|
654.0
|
| | | | | 92.8 | | | | | | 685.0 | | | | | | (40.7) | | | | | | 737.1 | | |
Other
|
| | |
|
11.4
|
| | | |
|
3.6
|
| | | |
|
(53.9)
|
| | | |
|
(38.9)
|
| | | | | 7.1 | | | | | | 11.5 | | | | | | (57.9) | | | | | | (39.3) | | |
| | | | | 169.7 | | | | | | 1,111.0 | | | | | | (124.9) | | | | | | 1,155.8 | | | | |
|
183.3
|
| | | |
|
1,085.6
|
| | | |
|
(183.0)
|
| | | |
|
1,085.9
|
| |
| | |
Notes
|
| |
2018
£m |
| |
2017
£m |
| |||||||||
(a) Reconciliation of operating profit to cash generated from operations
|
| | | | | | | | | | | | | | | | | | |
Operating profit
|
| | | | | | | | | | 355.7 | | | | |
|
192.0
|
| |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Amortisation of acquired intangible assets
|
| | | | 4 | | | | |
|
50.7
|
| | | | | 31.0 | | |
Amortisation of other intangible assets
|
| | | | 11 | | | | |
|
3.6
|
| | | | | 3.4 | | |
Depreciation of property, plant and equipment
|
| | | | 12 | | | | |
|
161.7
|
| | | | | 129.8 | | |
Charge for other adjusting items in operating profit
|
| | | | 4 | | | | |
|
18.6
|
| | | | | 85.2 | | |
Adjusted EBITDA
|
| | | | | | | | | | 590.3 | | | | |
|
441.4
|
| |
Share-based payment expense
|
| | | | 24 | | | | |
|
6.8
|
| | | | | 4.5 | | |
Gain on disposal of property, plant and equipment
|
| | | | | | | | |
|
(0.5)
|
| | | | | — | | |
Pension deficit payments in excess of income statement charge
|
| | | | | | | | |
|
(6.9)
|
| | | | | (4.8) | | |
Movement in provisions and liabilities*
|
| | | | | | | | |
|
(47.1)
|
| | | | | (55.6) | | |
Movement in inventories
|
| | | | | | | | |
|
(39.3)
|
| | | | | (55.7) | | |
Movement in receivables
|
| | | | | | | | |
|
(29.5)
|
| | | | | 0.7 | | |
Movement in payables
|
| | | | | | | | |
|
46.7
|
| | | | | 83.5 | | |
Adjusted operating cash flows
|
| | | | | | | | | | 520.5 | | | | |
|
414.0
|
| |
Net payment in respect of adjusting items
|
| | | | | | | | |
|
(36.3)
|
| | | | | (81.1) | | |
Cash generated from operations
|
| | | | | | | | | | 484.2 | | | | |
|
332.9
|
| |
(b) Change in net debt | | | | | | | | | | | | | | | | | | | |
Net (decrease)/increase in cash and cash equivalents
|
| | | | | | | | |
|
(54.7)
|
| | | | | 85.5 | | |
Net movement in borrowings
|
| | | | | | | | |
|
(46.6)
|
| | | | | (359.2) | | |
Net debt acquired
|
| | | | | | | | |
|
(15.0)
|
| | | | | (3.5) | | |
Movement in derivative instruments
|
| | | | | | | | |
|
(20.3)
|
| | | | | 8.0 | | |
Exchange differences
|
| | | | | | | | |
|
46.5
|
| | | | | (35.9) | | |
Movement in net debt in the year
|
| | | | | | | | | | (90.1) | | | | |
|
(305.1)
|
| |
| | |
Notes
|
| |
2018
£m |
| |
2017
£m |
| ||||||
Net debt at the beginning of the year
|
| | | | | |
|
(1,049.1)
|
| | | | | (744.0) | | |
Net debt at the end of the year
|
| | | | | | | (1,139.2) | | | | |
|
(1,049.1)
|
| |
(c) Analysis of net debt | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | |
|
186.5
|
| | | | | 266.2 | | |
Overdrafts due within one year
|
| | | | | |
|
(61.6)
|
| | | | | (83.2) | | |
Finance leases due within one year
|
| | | | | |
|
(3.6)
|
| | | | | (4.1) | | |
Bank loans due within one year
|
| | | | | |
|
(102.5)
|
| | | | | (5.9) | | |
Finance leases due greater than one year
|
| | | | | |
|
(16.2)
|
| | | | | (9.1) | | |
Bank loans due greater than one year
|
| | | | | |
|
(1,158.2)
|
| | | | | (1,250.5) | | |
Less: Fair value adjustment to borrowings
|
| | | | | |
|
(0.2)
|
| | | | | 0.7 | | |
Derivative financial instruments: assets
|
| | | | | |
|
18.6
|
| | | | | 39.1 | | |
Derivative financial instruments: liabilities
|
| | | | | |
|
(2.0)
|
| | | | | (2.3) | | |
Net debt at the end of the year
|
| | | | | | | (1,139.2) | | | | |
|
(1,049.1)
|
| |
| | |
Loans and
receivables £m |
| |
Derivatives
used for hedging £m |
| |
Assets at fair
value through profit and loss £m |
| |
Available
for sale £m |
| |
Total
£m |
| |||||||||||||||
March 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
|
186.5
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
186.5
|
| |
Trade and other receivables
|
| | |
|
663.6
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
663.6
|
| |
Investment accounted for under the equity method
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
4.4
|
| | | |
|
—
|
| | | |
|
4.4
|
| |
Assets held for sale
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
6.3
|
| | | |
|
6.3
|
| |
Cross currency interest rate swaps
|
| | |
|
—
|
| | | |
|
17.1
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
17.1
|
| |
Foreign currency forwards
|
| | |
|
—
|
| | | |
|
1.5
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
1.5
|
| |
Other derivatives
|
| | |
|
—
|
| | | |
|
0.8
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
0.8
|
| |
Total financial assets
|
| | | | 850.1 | | | | | | 19.4 | | | | | | 4.4 | | | | | | 6.3 | | | | | | 880.2 | | |
| | |
Derivatives
used for hedging £m |
| |
Other financial
liabilities at amortised cost £m |
| |
Total
£m |
| |||||||||
Financial liabilities | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | |
|
—
|
| | | |
|
948.8
|
| | | |
|
948.8
|
| |
Short-term borrowings and bank overdrafts
|
| | |
|
—
|
| | | |
|
167.7
|
| | | |
|
167.7
|
| |
Medium and long-term borrowings
|
| | |
|
—
|
| | | |
|
1,174.4
|
| | | |
|
1,174.4
|
| |
Cross currency interest rate swaps
|
| | |
|
2.0
|
| | | |
|
—
|
| | | |
|
2.0
|
| |
Other derivatives
|
| | |
|
0.5
|
| | | |
|
—
|
| | | |
|
0.5
|
| |
Total financial liabilities
|
| | | | 2.5 | | | | | | 2,290.9 | | | | | | 2,293.4 | | |
| | |
Loans and
receivables £m |
| |
Derivatives
used for hedging £m |
| |
Assets at fair
value through profit and loss £m |
| |
Available
for sale £m |
| |
Total
£m |
| |||||||||||||||
March 2017 (restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 266.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 266.2 | | |
Trade and other receivables
|
| | | | 632.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 632.3 | | |
Investment accounted for under the equity method
|
| | | | — | | | | | | — | | | | | | 4.2 | | | | | | — | | | | | | 4.2 | | |
Assets held for sale
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5.6 | | | | | | 5.6 | | |
Cross currency interest rate swaps
|
| | | | — | | | | | | 39.0 | | | | | | — | | | | | | — | | | | | | 39.0 | | |
Foreign currency forwards
|
| | | | — | | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | 1.0 | | |
Total financial assets
|
| | | | 898.5 | | | | | | 40.0 | | | | | | 4.2 | | | | | | 5.6 | | | | | | 948.3 | | |
| | |
Liabilities at
fair value through profit and loss £m |
| |
Other financial
liabilities at amortised cost £m |
| |
Total
£m |
| |||||||||
Financial liabilities | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | — | | | | | | 899.7 | | | | | | 899.7 | | |
Short-term borrowings and bank overdrafts
|
| | | | — | | | | | | 93.2 | | | | | | 93.2 | | |
Medium and long-term borrowings
|
| | | | — | | | | | | 1,259.6 | | | | | | 1,259.6 | | |
Other derivatives
|
| | | | 3.0 | | | | | | — | | | | | | 3.0 | | |
Total financial liabilities
|
| | | | 3.0 | | | | | | 2,252.5 | | | | | | 2,255.5 | | |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| ||||||||||||||||||
Cross currency interest rate swaps – cash flow hedge
|
| | |
|
8.4
|
| | | |
|
—
|
| | | |
|
8.4
|
| | | | | 19.3 | | | | | | — | | | | | | 19.3 | | |
Cross currency interest rate swaps – fair value hedge
|
| | |
|
8.7
|
| | | |
|
—
|
| | | |
|
8.7
|
| | | | | 18.6 | | | | | | — | | | | | | 18.6 | | |
Cross currency interest rate swaps – net investment hedge
|
| | |
|
—
|
| | | |
|
(2.0)
|
| | | |
|
(2.0)
|
| | | | | 1.1 | | | | | | — | | | | | | 1.1 | | |
Foreign currency forwards – cash flow hedge
|
| | |
|
0.8
|
| | | |
|
—
|
| | | |
|
0.8
|
| | | | | 1.0 | | | | | | — | | | | | | 1.0 | | |
Foreign currency forwards – net investment hedge
|
| | |
|
0.7
|
| | | |
|
—
|
| | | |
|
0.7
|
| | | | | — | | | | | | (2.3) | | | | | | (2.3) | | |
Other derivatives – not hedge accounted
|
| | |
|
0.8
|
| | | |
|
(0.5)
|
| | | |
|
0.3
|
| | | | | — | | | | | | (0.7) | | | | | | (0.7) | | |
| | | | | 19.4 | | | | | | (2.5) | | | | | | 16.9 | | | | |
|
40.0
|
| | | |
|
(3.0)
|
| | | |
|
37.0
|
| |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| ||||||||||||||||||
Cross currency interest rate swaps – cash flow hedge
|
| | |
|
8.4
|
| | | |
|
—
|
| | | |
|
8.4
|
| | | | | 19.3 | | | | | | — | | | | | | 19.3 | | |
Cross currency interest rate swaps – fair value hedge
|
| | |
|
6.7
|
| | | |
|
—
|
| | | |
|
6.7
|
| | | | | 19.7 | | | | | | — | | | | | | 19.7 | | |
Foreign currency forwards – cash flow hedge
|
| | |
|
0.8
|
| | | |
|
—
|
| | | |
|
0.8
|
| | | | | 1.0 | | | | | | — | | | | | | 1.0 | | |
Foreign currency forwards – fair value hedge
|
| | |
|
0.7
|
| | | |
|
—
|
| | | |
|
0.7
|
| | | | | — | | | | | | (2.3) | | | | | | (2.3) | | |
| | | | | 16.6 | | | | | | — | | | | | | 16.6 | | | | |
|
40.0
|
| | | |
|
(2.3)
|
| | | |
|
37.7
|
| |
| | |
2018
|
| |
2017
|
| ||||||||||||
| | |
Sterling
% |
| |
Euro
% |
| |
US dollar
% |
| |
Sterling
% |
| |
Euro
% |
| |
US dollar
% |
|
Fixed interest rate
|
| |
3.2 – 3.9
|
| |
1.2 – 13.2
|
| |
4.2 – 4.8
|
| |
3.2 – 3.9
|
| |
1.1 – 11.2
|
| |
4.2 – 4.8
|
|
Floating rate interest margin above: | | | | | | | | | | | | | | | | | | | |
– Euribor
|
| |
n/a
|
| |
0.3 – 4.5
|
| |
n/a
|
| |
n/a
|
| |
0.8 – 4.5
|
| |
n/a
|
|
– Libor
|
| |
1.1 – 1.8
|
| |
n/a
|
| |
1.5 – 1.8
|
| |
1.1 – 2.5
|
| |
n/a
|
| |
0.8 – 2.5
|
|
| | |
2018
£m |
| |
2017
£m |
| ||||||
Maturity date | | | | | | | | | | | | | |
Expiring in one year
|
| | |
|
230.8
|
| | | | | 117.6 | | |
Expiring in one to two years
|
| | |
|
262.7
|
| | | | | 601.3 | | |
Expiring in more than two years
|
| | |
|
510.5
|
| | | | | 254.6 | | |
| | | | | 1,004.0 | | | | |
|
973.5
|
| |
| | |
Within 1 year
or on demand £m |
| |
Between
1 and 2 years £m |
| |
Between
2 and 5 years £m |
| |
After
5 years £m |
| |
Total
£m |
| |||||||||||||||
March 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | |
|
(948.8)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(948.8)
|
| |
Borrowings: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of principal
|
| | |
|
(106.1)
|
| | | |
|
(668.6)
|
| | | |
|
(496.8)
|
| | | |
|
(9.2)
|
| | | |
|
(1,280.7)
|
| |
Expected future interest payments
|
| | |
|
(33.5)
|
| | | |
|
(27.3)
|
| | | |
|
(10.5)
|
| | | |
|
(0.1)
|
| | | |
|
(71.4)
|
| |
Total non-derivative financial liabilities
|
| | | | (1,088.4) | | | | | | (695.9) | | | | | | (507.3) | | | | | | (9.3) | | | | | | (2,300.9) | | |
Derivative financial instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cross-currency interest rate swaps
|
| | |
|
14.4
|
| | | |
|
5.5
|
| | | |
|
16.5
|
| | | |
|
—
|
| | | |
|
36.4
|
| |
Other derivatives
|
| | |
|
0.8
|
| | | |
|
—
|
| | | |
|
1.4
|
| | | |
|
—
|
| | | |
|
2.2
|
| |
Total | | | | | (1,073.2) | | | | | | (690.4) | | | | | | (489.4) | | | | | | (9.3) | | | | | | (2,262.3) | | |
| | |
Within 1 year
or on demand £m |
| |
Between
1 and 2 years £m |
| |
Between
2 and 5 years £m |
| |
After
5 years £m |
| |
Total
£m |
| |||||||||||||||
March 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables (restated)
|
| | | | (899.7) | | | | | | — | | | | | | — | | | | | | — | | | | | | (899.7) | | |
Borrowings: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of principal
|
| | | | (10.0) | | | | | | (108.7) | | | | | | (1,137.4) | | | | | | (12.8) | | | | | | (1,268.9) | | |
Expected future interest payments
|
| | | | (28.5) | | | | | | (27.1) | | | | | | (31.9) | | | | | | (1.7) | | | | | | (89.2) | | |
Total non-derivative financial liabilities
|
| | | | (938.2) | | | | | | (135.8) | | | | | | (1,169.3) | | | | | | (14.5) | | | | | | (2,257.8) | | |
Derivative financial instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cross-currency interest rate swaps
|
| | | | 3.9 | | | | | | 21.7 | | | | | | 28.5 | | | | | | — | | | | | | 54.1 | | |
Other derivatives
|
| | | | (2.3) | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | (3.0) | | |
Total
|
| | | | (936.6) | | | | | | (114.8) | | | | | | (1,140.8) | | | | | | (14.5) | | | | | | (2,206.7) | | |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
Carrying
amount £m |
| |
Fair value
£m |
| |
Carrying
amount restated £m |
| |
Fair value
restated £m |
| ||||||||||||
Cash and cash equivalents
|
| | |
|
186.5
|
| | | |
|
186.5
|
| | | | | 266.2 | | | | | | 266.2 | | |
Trade and other receivables
|
| | |
|
663.6
|
| | | |
|
663.6
|
| | | | | 632.3 | | | | | | 632.3 | | |
Bank loans and overdrafts
|
| | |
|
(167.7)
|
| | | |
|
(167.7)
|
| | | | | (93.2) | | | | | | (93.2) | | |
Trade and other payables
|
| | |
|
(948.8)
|
| | | |
|
(948.8)
|
| | | | | (899.7) | | | | | | (899.7) | | |
Primary financial instruments held to finance the Group’s operations:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term borrowings
|
| | |
|
(1,174.4)
|
| | | |
|
(1,180.8)
|
| | | | | (1,259.6) | | | | | | (1,267.9) | | |
Derivative financial instruments
|
| | |
|
16.9
|
| | | |
|
16.9
|
| | | | | 37.0 | | | | | | 37.0 | | |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
Carrying
amount £m |
| |
Fair value
£m |
| |
Carrying
amount £m |
| |
Fair value
£m |
| ||||||||||||
Cash and cash equivalents
|
| | |
|
6.5
|
| | | |
|
6.5
|
| | | | | 1.4 | | | | | | 1.4 | | |
Trade and other receivables
|
| | |
|
2,581.9
|
| | | |
|
2,581.9
|
| | | | | 1,985.8 | | | | | | 1,985.8 | | |
Bank loans and overdrafts
|
| | |
|
(122.5)
|
| | | |
|
(122.5)
|
| | | | | (33.0) | | | | | | (33.0) | | |
Trade and other payables
|
| | |
|
(663.8)
|
| | | |
|
(663.8)
|
| | | | | (392.6) | | | | | | (392.6) | | |
Primary financial instruments held to finance the Group’s operations:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term borrowings
|
| | |
|
(1,138.4)
|
| | | |
|
(1,144.8)
|
| | | | | (1,229.1) | | | | | | (1,237.4) | | |
Derivative financial instruments
|
| | |
|
16.6
|
| | | |
|
16.6
|
| | | | | 37.7 | | | | | | 37.7 | | |
| | |
Contingent
consideration £m |
| |
Post-acquisition
remuneration £m |
| |
Total
£m |
| |||||||||
At 1 April 2017
|
| | | | 34.0 | | | | | | 18.2 | | | | | | 52.2 | | |
Arising in the year
|
| | | | — | | | | | | 9.2 | | | | | | 9.2 | | |
Unwind of discount
|
| | | | 0.8 | | | | | | — | | | | | | 0.8 | | |
Released in the year
|
| | | | (13.7) | | | | | | (7.0) | | | | | | (20.7) | | |
Exchange differences
|
| | | | (2.4) | | | | | | (1.8) | | | | | | (4.2) | | |
At 31 March 2018
|
| | | | 18.7 | | | | | | 18.6 | | | | | | 37.3 | | |
Current at 31 March 2018
|
| | | | 18.7 | | | | | | 11.7 | | | | | | 30.4 | | |
Non-current at 31 March 2018
|
| | | | — | | | | | | 6.9 | | | | | | 6.9 | | |
| | | | | 18.7 | | | | | | 18.6 | | | | | | 37.3 | | |
| | |
Deferred
and contingent consideration £m |
| |
Post-acquisition
remuneration £m |
| |
Total
£m |
| |||||||||
At 1 April 2016
|
| | | | 46.8 | | | | | | 10.6 | | | | | | 57.4 | | |
Arising in the year
|
| | | | — | | | | | | 11.8 | | | | | | 11.8 | | |
Unwind of discount
|
| | | | 1.7 | | | | | | — | | | | | | 1.7 | | |
Utilised in the year
|
| | | | (4.1) | | | | | | — | | | | | | (4.1) | | |
Released in the year
|
| | | | (17.1) | | | | | | (5.9) | | | | | | (23.0) | | |
Exchange differences
|
| | | | 6.7 | | | | | | 1.7 | | | | | | 8.4 | | |
At 31 March 2017
|
| | | | 34.0 | | | | | | 18.2 | | | | | | 52.2 | | |
Current at 31 March 2017
|
| | | | — | | | | | | 2.8 | | | | | | 2.8 | | |
Non-current at 31 March 2017
|
| | | | 34.0 | | | | | | 15.4 | | | | | | 49.4 | | |
| | | | | 34.0 | | | | | | 18.2 | | | | | | 52.2 | | |
| | |
Accelerated
capital allowances £m |
| |
Employee
benefits £m |
| |
Tax
losses £m |
| |
Other
temporary differences £m |
| |
Total
£m |
| |||||||||||||||
At 1 April 2017 (restated)
|
| | | | 123.3 | | | | | | (39.1) | | | | | | (55.6) | | | | | | 86.1 | | | | | | 114.7 | | |
Adjustment in respect of prior years
|
| | | | 2.6 | | | | | | 0.3 | | | | | | (6.0) | | | | | | (3.8) | | | | | | (6.9) | | |
(Credit)/charge to the income statement
|
| | | | (4.2) | | | | | | 1.2 | | | | | | 12.6 | | | | | | (11.5) | | | | | | (1.9) | | |
(Credit)/charge to equity
|
| | | | (1.8) | | | | | | 11.3 | | | | | | — | | | | | | 0.7 | | | | | | 10.2 | | |
Acquisitions | | | | | 6.5 | | | | | | — | | | | | | (5.1) | | | | | | (0.9) | | | | | | 0.5 | | |
Exchange differences
|
| | | | (4.5) | | | | | | 0.6 | | | | | | (1.8) | | | | | | (0.7) | | | | | | (6.4) | | |
At 31 March 2018
|
| | | | 121.9 | | | | | | (25.7) | | | | | | (55.9) | | | | | | 69.9 | | | | | | 110.2 | | |
Deferred tax liabilities
|
| | | | 121.9 | | | | | | — | | | | | | — | | | | | | 97.2 | | | | | | 219.1 | | |
Deferred tax assets
|
| | | | — | | | | | | (25.7) | | | | | | (55.9) | | | | | | (27.3) | | | | | | (108.9) | | |
| | | | | 121.9 | | | | | | (25.7) | | | | | | (55.9) | | | | | | 69.9 | | | | | | 110.2 | | |
| | |
Accelerated
capital allowances £m |
| |
Employee
benefits £m |
| |
Tax
losses £m |
| |
Other
temporary differences £m |
| |
Total
£m |
| |||||||||||||||
At 1 April 2016
|
| | | | 77.5 | | | | | | (24.6) | | | | | | (23.4) | | | | | | 15.9 | | | | | | 45.4 | | |
Adjustment in respect of prior years
|
| | | | 2.2 | | | | | | (0.3) | | | | | | (30.7) | | | | | | 6.4 | | | | | | (22.4) | | |
(Credit)/charge to income
|
| | | | (1.4) | | | | | | 0.9 | | | | | | 9.3 | | | | | | 7.9 | | | | | | 16.7 | | |
Charge to equity
|
| | | | — | | | | | | (1.3) | | | | | | — | | | | | | (0.7) | | | | | | (2.0) | | |
Acquisitions (restated)
|
| | | | 39.0 | | | | | | (13.1) | | | | | | (9.5) | | | | | | 54.4 | | | | | | 70.8 | | |
Exchange differences
|
| | | | 6.0 | | | | | | (0.7) | | | | | | (1.3) | | | | | | 2.2 | | | | | | 6.2 | | |
At 31 March 2017 (restated)
|
| | | | 123.3 | | | | | | (39.1) | | | | | | (55.6) | | | | | | 86.1 | | | | | | 114.7 | | |
Deferred tax liabilities
|
| | | | 123.3 | | | | | | — | | | | | | — | | | | | | 107.1 | | | | | | 230.4 | | |
Deferred tax assets
|
| | | | — | | | | | | (39.1) | | | | | | (55.6) | | | | | | (21.0) | | | | | | (115.7) | | |
| | | | | 123.3 | | | | | | (39.1) | | | | | | (55.6) | | | | | | 86.1 | | | | | | 114.7 | | |
| | |
Other
temporary differences 2018 £m |
| |
Other
temporary differences 2017 £m |
| ||||||
Deferred tax (assets)/liabilities at 1 April
|
| | |
|
(0.3)
|
| | | | | 0.6 | | |
Charge/(credit) to equity
|
| | |
|
0.9
|
| | | | | (0.9) | | |
Deferred tax liabilities/(assets) at 31 March
|
| | | | 0.6 | | | | |
|
(0.3)
|
| |
| | |
Termination and
restructuring provisions £m |
| |
Contract
provisions £m |
| |
Environmental
and Health & Safety £m |
| |
Legal
related £m |
| |
Other
£m |
| |
Total
£m |
| ||||||||||||||||||
At 1 April 2017 (restated)
|
| | | | 23.8 | | | | | | 41.7 | | | | | | 14.9 | | | | | | 15.2 | | | | | | 12.8 | | | | | | 108.4 | | |
Acquired in the year (note 25)
|
| | | | — | | | | | | 4.7 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 0.6 | | | | | | 5.9 | | |
Provided in the year
|
| | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.0 | | | | | | 2.3 | | |
Utilised in the year
|
| | | | (18.1) | | | | | | (32.0) | | | | | | (1.2) | | | | | | (7.2) | | | | | | (4.7) | | | | | | (63.2) | | |
Exchange differences
|
| | | | 0.3 | | | | | | (0.3) | | | | | | (0.4) | | | | | | 0.2 | | | | | | 0.1 | | | | | | (0.1) | | |
At 31 March 2018
|
| | | | 7.3 | | | | | | 14.1 | | | | | | 13.6 | | | | | | 8.5 | | | | | | 9.8 | | | | | | 53.3 | | |
Current at 31 March 2018
|
| | | | 6.5 | | | | | | 6.0 | | | | | | — | | | | | | 0.1 | | | | | | 5.5 | | | | | | 18.1 | | |
Non-current at 31 March 2018
|
| | | | 0.8 | | | | | | 8.1 | | | | | | 13.6 | | | | | | 8.4 | | | | | | 4.3 | | | | | | 35.2 | | |
| | | | | 7.3 | | | | | | 14.1 | | | | | | 13.6 | | | | | | 8.5 | | | | | | 9.8 | | | | | | 53.3 | | |
| | |
Termination and
restructuring provisions £m |
| |
Contract
provisions £m |
| |
Environmental
and Health & Safety £m |
| |
Legal
related £m |
| |
Other
£m |
| |
Total
£m |
| ||||||||||||||||||
At 1 April 2016
|
| | | | 23.8 | | | | | | 49.9 | | | | | | 11.2 | | | | | | 10.8 | | | | | | 6.8 | | | | | | 102.5 | | |
Acquired in the year (restated)
|
| | | | — | | | | | | 37.0 | | | | | | 3.5 | | | | | | 5.4 | | | | | | 1.0 | | | | | | 46.9 | | |
Provided in the year
|
| | | | 9.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.0 | | | | | | 15.0 | | |
Utilised in the year
|
| | | | (7.8) | | | | | | (50.2) | | | | | | (0.6) | | | | | | (1.8) | | | | | | (1.0) | | | | | | (61.4) | | |
Released in the year
|
| | | | (2.9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.9) | | |
Exchange differences
|
| | | | 1.7 | | | | | | 5.0 | | | | | | 0.8 | | | | | | 0.8 | | | | | | — | | | | | | 8.3 | | |
At 31 March 2017
|
| | | | 23.8 | | | | | | 41.7 | | | | | | 14.9 | | | | | | 15.2 | | | | | | 12.8 | | | | | | 108.4 | | |
Current at 31 March 2017
|
| | | | 22.7 | | | | | | 29.7 | | | | | | — | | | | | | 1.2 | | | | | | 8.6 | | | | | | 62.2 | | |
Non-current at 31 March 2017
|
| | | | 1.1 | | | | | | 12.0 | | | | | | 14.9 | | | | | | 14.0 | | | | | | 4.2 | | | | | | 46.2 | | |
| | | | | 23.8 | | | | | | 41.7 | | | | | | 14.9 | | | | | | 15.2 | | | | | | 12.8 | | | | | | 108.4 | | |
| | |
2018
Number |
| |
2017
Number |
| ||||||
In issue at 1 April
|
| | |
|
414,857,469
|
| | | | | 303,612,870 | | |
Exercise of employee share options
|
| | |
|
2,445,473
|
| | | | | 741,456 | | |
Share buyback
|
| | |
|
(9,603,740)
|
| | | | | — | | |
Share placing
|
| | |
|
—
|
| | | | | 11,042,945 | | |
Shares issued as consideration
|
| | |
|
—
|
| | | | | 16,505,511 | | |
Rights issue
|
| | |
|
—
|
| | | | | 82,954,687 | | |
In issue at 31 March
|
| | | | 407,699,202 | | | | |
|
414,857,469
|
| |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
Average
exercise price |
| |
Number
of options |
| |
Average
exercise price |
| |
Number
of options |
| ||||||||||||
Outstanding at 1 April
|
| | |
|
575p
|
| | | |
|
10,892,543
|
| | | | | 450p | | | | | | 5,923,520 | | |
Granted
|
| | |
|
827p
|
| | | |
|
1,273,500
|
| | | | | 741p | | | | | | 5,499,367 | | |
Rights issue adjustment
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 456p | | | | | | 434,668 | | |
Forfeited
|
| | |
|
543p
|
| | | |
|
(284,478)
|
| | | | | 453p | | | | | | (85,913) | | |
Exercised
|
| | |
|
384p
|
| | | |
|
(2,445,473)
|
| | | | | 289p | | | | | | (741,456) | | |
Lapsed
|
| | |
|
607p
|
| | | |
|
(29,107)
|
| | | | | 453p | | | | | | (104,440) | | |
Cancelled
|
| | |
|
696p
|
| | | |
|
(153,715)
|
| | | | | 371p | | | | | | (33,203) | | |
Outstanding at 31 March
|
| | | | 662p | | | | | | 9,253,270 | | | | |
|
575p
|
| | | |
|
10,892,543
|
| |
Exercisable at 31 March
|
| | | | 366p | | | | | | 1,919,801 | | | | |
|
282p
|
| | | |
|
998,689
|
| |
| | |
Number of
options 2018 |
| |
Option
price range 2018 |
| |
Weighted
average remaining contractual life (years) 2018 |
| |
Number
of options 2017 |
| |
Option
price range 2017 |
| |
Weighted
average remaining contractual life (years) 2017 |
| ||||||||||||||||||
RPC Group 2013 Sharesave Scheme
|
| | |
|
4,894,811
|
| | | |
|
371p – 741p
|
| | | |
|
1.7
|
| | | | | 7,287,869 | | | | | | 371p – 741p | | | | | | 2.6 | | |
RPC Group 2013 Executive Share
Option Schemes |
| | |
|
3,688,935
|
| | | |
|
447p – 871p
|
| | | |
|
8.1
|
| | | | | 2,787,028 | | | | | | 304p – 742p | | | | | | 6.8 | | |
RPC Group 2003 Executive Share
Option Schemes |
| | |
|
669,524
|
| | | |
|
180p – 307p
|
| | | |
|
4.5
|
| | | | | 817,646 | | | | | | 180p – 307p | | | | | | 4.6 | | |
Outstanding at 31 March
|
| | | | 9,253,270 | | | | | | | | | | | | | | | | |
|
10,892,543
|
| | | | | | | | | | | | | |
| | |
RPC Group 2013
Sharesave scheme |
| |
RPC Group 2013 Executive Share Option Scheme
|
| ||||||||||||||||||||||||||||||||||||
Date of grant
|
| |
16.01.15
|
| |
31.03.17
|
| |
16.07.14
|
| |
15.07.15
|
| |
13.07.16
|
| |
19.07.17
|
| |
10.08.17
|
| |||||||||||||||||||||
Share price at date of grant
|
| | | | 542p | | | | | | 782p | | | | | | 594p | | | | | | 663p | | | | | | 803p | | | | | | 880p | | | | | | 857p | | |
Original exercise price
|
| | | | 430p | | | | | | 741p | | | | | | 584p | | | | | | 654p | | | | | | 791p | | | | | | 825p | | | | | | 871p | | |
Fair value of options
|
| | | | 96p* | | | | | | 121p | | | | | | 126p* | | | | | | 132p* | | | | | | 149p* | | | | | | 154p | | | | | | 124p | | |
Expected volatility
|
| | | | 23% | | | | | | 25% | | | | | | 34% | | | | | | 29% | | | | | | 27% | | | | | | 24% | | | | | | 24% | | |
Dividend yield
|
| | | | 3.0% | | | | | | 2.4% | | | | | | 2.6% | | | | | | 2.4% | | | | | | 2.2% | | | | | | 2.7% | | | | | | 2.8% | | |
Annual risk-free interest rate
|
| | | | 0.7% | | | | | | 0.2% | | | | | | 2.2% | | | | | | 1.7% | | | | | | 0.4% | | | | | | 0.7% | | | | | | 0.5% | | |
Option life
|
| |
3.4 years
|
| |
3.3 years
|
| |
6.4 years
|
| |
6.4 years
|
| |
6.5 years
|
| |
5.7 years
|
| |
5.7 years
|
|
| | |
Number of
shares 2018 |
| |
Number of
shares 2017 |
|
Outstanding at 1 April
|
| |
1,478,445
|
| |
1,435,897
|
|
Granted
|
| |
636,971
|
| |
550,296
|
|
Rights issue adjustment
|
| |
—
|
| |
101,226
|
|
Exercised
|
| |
(446,947)
|
| |
(589,860)
|
|
Lapsed
|
| |
—
|
| |
(19,114)
|
|
Outstanding at 31 March
|
| |
1,668,469
|
| |
1,478,445
|
|
Exercisable at 31 March
|
| |
41,495
|
| |
—
|
|
Weighted average remaining contractual life
|
| |
8.4 years
|
| |
8.6 years
|
|
| | |
RPC Group 2008 Performance Share Plan
|
| |||||||||||||||||||||||||||
Date of grant
|
| |
16.07.14
|
| |
15.07.15
|
| |
13.07.16
|
| |
19.07.17
|
| |
10.08.17
|
| |||||||||||||||
Share price at date of grant
|
| | | | 594p | | | | | | 663p | | | | | | 803p | | | | | | 880p | | | | | | 857p | | |
Fair value of award*
|
| | | | 383p | | | | | | 500p | | | | | | 651p | | | | | | 762p | | | | | | 742p | | |
Expected volatility
|
| | | | 23% | | | | | | 23% | | | | | | 23% | | | | | | 25% | | | | | | 25% | | |
Dividend yield
|
| | | | 2.6% | | | | | | 2.4% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
Annual risk-free interest rate
|
| | | | 1.3% | | | | | | 0.9% | | | | | | 0.1% | | | | | | 0.3% | | | | | | 0.2% | | |
Expected life of award
|
| |
3 years
|
| |
3 years
|
| |
3 years
|
| |
3 years
|
| |
3 years
|
|
| | |
2018
£m |
| |
2017
£m |
| ||||||
RPC Group 2008 Performance Share Plan
|
| | |
|
2.7
|
| | | | | 2.7 | | |
RPC Group 2013 Executive Share Option Schemes
|
| | |
|
1.4
|
| | | | | 1.0 | | |
RPC Group 2013 Sharesave Scheme
|
| | |
|
2.7
|
| | | | | 0.8 | | |
Total included in staff costs (note 5)
|
| | | | 6.8 | | | | |
|
4.5
|
| |
| | |
Provisional
fair value (£m) |
| |||
Intangible assets
|
| | | | 1.4 | | |
Property, plant and equipment
|
| | | | 45.8 | | |
Assets held for sale
|
| | | | 4.3 | | |
Cash and cash equivalents
|
| | | | 2.9 | | |
Inventories
|
| | | | 11.7 | | |
Trade and other receivables
|
| | | | 14.5 | | |
Trade and other payables
|
| | | | (17.5) | | |
Provisions
|
| | | | (5.9) | | |
Deferred tax
|
| | | | (0.5) | | |
Current tax
|
| | | | (0.3) | | |
Debt
|
| | | | (15.0) | | |
Total identifiable assets
|
| | | | 41.4 | | |
Goodwill
|
| | | | 26.6 | | |
Non-controlling interest
|
| | | | (2.3) | | |
Consideration | | | | | 65.7 | | |
| | |
£m
|
| |||
Contribution to adjusted operating profit post-acquisition
|
| | |
|
2.2
|
| |
Contribution to revenue post-acquisition
|
| | |
|
61.3
|
| |
| | |
£m
|
| |||
Adjusted operating profit from 1 April 2017 to 31 March 2018
|
| | |
|
2.4
|
| |
Revenue from 1 April 2017 to 31 March 2018
|
| | |
|
79.3
|
| |
| | |
Reported
2017 £m |
| |
BPI
£m |
| |
ESE World
£m |
| |
Letica
£m |
| |
Restated
2017 £m |
| |||||||||||||||
Other intangible assets
|
| | | | 377.8 | | | | | | (1.1) | | | | | | — | | | | | | — | | | | | | 376.7 | | |
Property, plant and equipment
|
| | | | 1,265.5 | | | | | | — | | | | | | (0.6) | | | | | | — | | | | | | 1,264.9 | | |
Deferred tax asset
|
| | | | 116.1 | | | | | | (0.5) | | | | | | 0.1 | | | | | | — | | | | | | 115.7 | | |
Trade and other receivables
|
| | | | 625.9 | | | | | | 6.4 | | | | | | — | | | | | | — | | | | | | 632.3 | | |
Cash and cash equivalents
|
| | | | 258.1 | | | | | | 8.1 | | | | | | — | | | | | | — | | | | | | 266.2 | | |
Bank loans and overdrafts
|
| | | | (85.1) | | | | | | (8.1) | | | | | | — | | | | | | — | | | | | | (93.2) | | |
Trade and other payables
|
| | | | (885.8) | | | | | | (6.4) | | | | | | (0.9) | | | | | | (6.6) | | | | | | (899.7) | | |
Current provisions
|
| | | | (66.0) | | | | | | (0.7) | | | | | | — | | | | | | 4.5 | | | | | | (62.2) | | |
Deferred tax liability
|
| | | | (233.2) | | | | | | 0.9 | | | | | | — | | | | | | 1.9 | | | | | | (230.4) | | |
Non-current provisions
|
| | | | (45.6) | | | | | | (0.6) | | | | | | — | | | | | | — | | | | | | (46.2) | | |
Total
|
| | | | | | | | | | (2.0) | | | | | | (1.4) | | | | | | (0.2) | | | | | | | | |
Goodwill
|
| | | | 1,575.1 | | | | | | 2.0 | | | | | | 1.4 | | | | | | 0.2 | | | | | | 1,578.7 | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Expenditure contracted for but not provided
|
| | |
|
57.4
|
| | | | | 62.0 | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Within one year
|
| | |
|
24.0
|
| | | | | 21.9 | | |
Between one and five years
|
| | |
|
54.2
|
| | | | | 56.2 | | |
After five years
|
| | |
|
13.8
|
| | | | | 17.9 | | |
| | | | | 92.0 | | | | |
|
96.0
|
| |
| | |
Maximum
Amount guaranteed |
| |
Utilised at
31 March 2018 |
| ||||||
RPC Packaging Europe BV
|
| | | € | 22.0m | | | | | | — | | |
RPC Packaging Europe BV
|
| | | € | 21.0m | | | | | | — | | |
RPC Packaging Europe BV
|
| | | € | 10.0m | | | | | | — | | |
RPC Packaging Europe BV
|
| | | € | 10.0m | | | | | | — | | |
RPC Bramlage Morgantown Inc.
|
| | | $ | 10.0m | | | | | $ | 7.9m | | |
Promens Group AS
|
| | | € | 11.0m | | | | | | — | | |
ESE World BV
|
| | | € | 11.0m | | | | | € | 3.2m | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Retirement benefit obligations
|
| | |
|
192.9
|
| | | | | 251.6 | | |
Termination benefits
|
| | |
|
0.7
|
| | | | | 0.9 | | |
Other long-term employee benefit liabilities
|
| | |
|
3.3
|
| | | | | 3.5 | | |
Employee benefits due after one year
|
| | | | 196.9 | | | | |
|
256.0
|
| |
As at 31 March 2018
|
| |
UK
£m |
| |
Netherlands
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other mainland
Europe £m |
| |
Group
£m |
| ||||||||||||||||||
Present value of funded obligations
|
| | | | 607.3 | | | | | | 23.2 | | | | | | — | | | | | | — | | | | | | 30.6 | | | | | | 661.1 | | |
Fair value of plan assets
|
| | | | (511.5) | | | | | | (22.8) | | | | | | — | | | | | | — | | | | | | (28.1) | | | | | | (562.4) | | |
Net funded obligations
|
| | | | 95.8 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 2.5 | | | | | | 98.7 | | |
Present value of unfunded obligations
|
| | | | — | | | | | | — | | | | | | 69.9 | | | | | | 13.9 | | | | | | 10.4 | | | | | | 94.2 | | |
Liability in the Consolidated balance sheet
|
| | | | 95.8 | | | | | | 0.4 | | | | | | 69.9 | | | | | | 13.9 | | | | | | 12.9 | | | | | | 192.9 | | |
As at 31 March 2017
|
| |
UK
£m |
| |
Netherlands
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other mainland
Europe £m |
| |
Group
£m |
| ||||||||||||||||||
Present value of funded obligations
|
| | | | 657.3 | | | | | | 22.7 | | | | | | — | | | | | | — | | | | | | 28.7 | | | | | | 708.7 | | |
Fair value of plan assets
|
| | | | (500.1) | | | | | | (22.1) | | | | | | — | | | | | | — | | | | | | (25.3) | | | | | | (547.5) | | |
Net funded obligations
|
| | | | 157.2 | | | | | | 0.6 | | | | | | — | | | | | | — | | | | | | 3.4 | | | | | | 161.2 | | |
Present value of unfunded obligations
|
| | | | — | | | | | | — | | | | | | 67.4 | | | | | | 12.6 | | | | | | 10.4 | | | | | | 90.4 | | |
Liability in the Consolidated balance sheet
|
| | | | 157.2 | | | | | | 0.6 | | | | | | 67.4 | | | | | | 12.6 | | | | | | 13.8 | | | | | | 251.6 | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Fair value of plan assets
|
| | |
|
(562.4)
|
| | | | | (547.5) | | |
Present value of defined benefit obligations
|
| | |
|
755.3
|
| | | | | 799.1 | | |
Balance sheet liability
|
| | | | 192.9 | | | | |
|
251.6
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Current service cost
|
| | |
|
4.6
|
| | | | | 3.6 | | |
Pension administration costs
|
| | |
|
1.2
|
| | | | | 1.0 | | |
Past service
|
| | |
|
0.3
|
| | | | | (1.4) | | |
Total included in staff costs (note 5)
|
| | | | 6.1 | | | | |
|
3.2
|
| |
Defined benefit pension schemes finance expense (note 6)
|
| | |
|
5.7
|
| | | | | 4.9 | | |
Total amount recognised in the Consolidated income statement
|
| | | | 11.8 | | | | |
|
8.1
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
At 1 April
|
| | |
|
61.9
|
| | | | | 54.7 | | |
Actuarial re-measurement recognised during the year
|
| | |
|
(54.4)
|
| | | | | 7.2 | | |
At 31 March
|
| | | | 7.5 | | | | |
|
61.9
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Experience gains on plan assets
|
| | |
|
(14.1)
|
| | | | | (54.8) | | |
Experience gains on liabilities
|
| | |
|
(18.0)
|
| | | | | (7.2) | | |
(Gains)/losses on change of financial assumptions
|
| | |
|
(1.9)
|
| | | | | 70.3 | | |
Gain on change of demographic assumptions
|
| | |
|
(20.4)
|
| | | | | (1.1) | | |
| | | | | (54.4) | | | | |
|
7.2
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Defined benefit obligations at 1 April
|
| | |
|
799.1
|
| | | | | 360.9 | | |
Obligations acquired on acquisition
|
| | |
|
—
|
| | | | | 368.2 | | |
Current service cost
|
| | |
|
4.6
|
| | | | | 3.6 | | |
Past service
|
| | |
|
0.3
|
| | | | | (1.4) | | |
Finance expense on scheme obligations
|
| | |
|
19.1
|
| | | | | 15.9 | | |
Contributions by participants
|
| | |
|
0.9
|
| | | | | 1.0 | | |
Actuarial re-measurement of liabilities
|
| | |
|
(40.3)
|
| | | | | 62.0 | | |
Net benefits paid
|
| | |
|
(29.9)
|
| | | | | (20.8) | | |
Settlements
|
| | |
|
(0.2)
|
| | | | | — | | |
Exchange differences
|
| | |
|
1.7
|
| | | | | 9.7 | | |
Defined benefit obligations at 31 March
|
| | | | 755.3 | | | | |
|
799.1
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Fair value of assets at 1 April
|
| | |
|
547.5
|
| | | | | 214.2 | | |
Assets acquired on acquisition
|
| | |
|
—
|
| | | | | 273.0 | | |
Finance income on scheme assets
|
| | |
|
13.4
|
| | | | | 11.0 | | |
Actuarial re-measurement of assets
|
| | |
|
14.1
|
| | | | | 54.8 | | |
Contributions by employer
|
| | |
|
17.8
|
| | | | | 12.7 | | |
Contributions by participants
|
| | |
|
0.9
|
| | | | | 1.0 | | |
Net benefits paid
|
| | |
|
(29.9)
|
| | | | | (20.8) | | |
Settlements
|
| | |
|
(0.2)
|
| | | | | — | | |
Administration expense
|
| | |
|
(1.2)
|
| | | | | (1.0) | | |
Exchange differences
|
| | |
|
—
|
| | | | | 2.6 | | |
Fair value of assets at 31 March
|
| | | | 562.4 | | | | |
|
547.5
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Liability at 1 April
|
| | |
|
251.6
|
| | | | | 146.7 | | |
Net liabilities acquired on acquisition
|
| | |
|
—
|
| | | | | 95.2 | | |
Total expense charged to the Consolidated income statement
|
| | |
|
11.8
|
| | | | | 8.1 | | |
Actuarial re-measurement recognised in the Consolidated statement of comprehensive income
|
| | |
|
(54.4)
|
| | | | | 7.2 | | |
Contributions and benefits paid
|
| | |
|
(17.8)
|
| | | | | (12.7) | | |
Exchange differences
|
| | |
|
1.7
|
| | | | | 7.1 | | |
Liability at 31 March
|
| | | | 192.9 | | | | |
|
251.6
|
| |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
UK
£m |
| |
Mainland
Europe £m |
| |
Group
£m |
| |
UK
£m |
| |
Mainland
Europe £m |
| |
Group
£m |
| ||||||||||||||||||
Equities
|
| | |
|
163.3
|
| | | |
|
2.4
|
| | | |
|
165.7
|
| | | | | 162.3 | | | | | | 5.3 | | | | | | 167.6 | | |
Property
|
| | |
|
72.3
|
| | | |
|
2.6
|
| | | |
|
74.9
|
| | | | | 68.2 | | | | | | 2.8 | | | | | | 71.0 | | |
Government and corporate bonds
|
| | |
|
166.7
|
| | | |
|
0.1
|
| | | |
|
166.8
|
| | | | | 168.1 | | | | | | 0.2 | | | | | | 168.3 | | |
Insurance policies
|
| | |
|
1.1
|
| | | |
|
42.4
|
| | | |
|
43.5
|
| | | | | 1.4 | | | | | | 38.0 | | | | | | 39.4 | | |
Other
|
| | |
|
108.1
|
| | | |
|
3.4
|
| | | |
|
111.5
|
| | | | | 100.1 | | | | | | 1.1 | | | | | | 101.2 | | |
Fair value of assets at 31 March
|
| | | | 511.5 | | | | | | 50.9 | | | | | | 562.4 | | | | |
|
500.1
|
| | | |
|
47.4
|
| | | |
|
547.5
|
| |
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
UK
|
| |
Mainland
Europe |
| |
UK
|
| |
Mainland
Europe |
| ||||||||||||
Discount rate
|
| | |
|
2.6%
|
| | | |
|
1.6%
|
| | | | | 2.6% | | | | | | 1.8% | | |
Inflation rate
|
| | |
|
2.0%
|
| | | |
|
1.8%
|
| | | | | 2.1% | | | | | | 1.7% | | |
Increase in benefits in payment
|
| | |
|
2.5%
|
| | | |
|
1.8%
|
| | | | | 2.2% | | | | | | 1.8% | | |
Salary increases
|
| | |
|
2.8%
|
| | | |
|
2.1%
|
| | | | | 3.0% | | | | | | 2.0% | | |
| | |
2018
UK |
| |
2017
UK |
| ||||||
Current age: | | | | | | | | | | | | | |
Aged 65: | | | | | | | | | | | | | |
Male
|
| | |
|
22
|
| | | | | 22 | | |
Female
|
| | |
|
24
|
| | | | | 24 | | |
Aged 45: | | | | | | | | | | | | | |
Male
|
| | |
|
24
|
| | | | | 24 | | |
Female
|
| | |
|
26
|
| | | | | 26 | | |
| | |
RPC
Containers Limited Pension Scheme £m |
| |
bpi Pension
Scheme £m |
| |
M&H Plastics
Pension Scheme £m |
| |||||||||
0.1% decrease in discount rate
|
| | | | (3.8) | | | | | | (5.5) | | | | | | (2.1) | | |
0.1% increase in inflation
|
| | | | (3.0) | | | | | | (3.8) | | | | | | (0.6) | | |
1 year increase in life expectancy
|
| | | | (8.7) | | | | | | (13.2) | | | | | | (3.2) | | |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Salaries and other short-term employee benefits
|
| | |
|
2.4
|
| | | | | 2.3 | | |
Post-employment benefits
|
| | |
|
0.2
|
| | | | | 0.2 | | |
Share-based benefits and other long-term benefits
|
| | |
|
1.3
|
| | | | | 2.1 | | |
| | | | | 3.9 | | | | |
|
4.6
|
| |
| | |
2018
£m |
| |
2017
£m |
| ||||||
Management charges made to fellow Group undertakings
|
| | |
|
4.0
|
| | | | | 3.3 | | |
Management charges received from fellow Group undertakings
|
| | |
|
(9.8)
|
| | | | | (8.0) | | |
Net interest payable
|
| | |
|
(14.9)
|
| | | | | (7.4) | | |
Net interest receivable
|
| | |
|
70.5
|
| | | | | 35.0 | | |
Area of focus
|
| |
How our audit addressed the area of focus
|
|
Acquisition accounting
Refer to Risk profile on page 27, Audit Committee report on page 64, Principal accounting policies on page 99 and to the Acquisition of subsidiary undertakings note on page 132.
Current year significant acquisitions — fair value of acquired assets and liabilities
The Group made the following significant acquisitions during the year:
•
100% of the share capital of BPI on 1 August 2016 for consideration of £274.5m;
|
| |
Current year significant acquisitions — fair value of acquired assets and liabilities
For each of the four significant acquisitions:
•
We read the sale and purchase agreement in order to understand the nature of the transaction and ensure that relevant clauses that impact the accounting had been considered by the directors;
•
We tested the fair values ascribed to intangible assets by understanding the assumptions adopted in the valuation model, which critically
|
|
Area of focus
|
| |
How our audit addressed the area of focus
|
|
•
100% of the share capital of Plastiape on 24 November 2016 for consideration of £116.7m;
•
100% of the share capital of ESE on 31 January 2017 for consideration of £233.3m; and
•
100% of the share capital of Letica on 9 March 2017 for consideration of £407.6m.
The Group also made five smaller acquisitions during the year, but we have focused our work on the four larger acquisitions due to their relative size and significance to the Group as a whole.
We focused on this area because the accounting treatment for the provisional opening balance sheet is inherently judgemental and requires the directors to exercise many judgements, including in respect of the fair values of intangible assets, property, plant and equipment, provisions and other assets and liabilities, and the calculation of associated goodwill.
GCS hindsight adjustments
A hindsight review was performed during the year in respect of the GCS acquisition, where the provisional fair values recognised on acquisition were reassessed and provisions were increased by £2.3m and assets reduced by £4.7m. A hindsight adjustment of £4.0m has also been made to increase the level of deferred tax assets.
|
| |
include the forecast attrition rate in relation to existing customers, the expected longevity of the relationships and the sales and margin forecasts. We engaged and evaluated the work of our specialists who validated those underlying assumptions and confirmed that the directors had adopted reasonable assumptions in each circumstance;
•
We engaged our property valuation specialists to review the methodologies adopted and key assumptions utilised in valuing the freehold properties. This included benchmarking key assumptions to external market data. The fair values were consistent with the evidence obtained;
•
We tested plant and equipment valuations by considering the reliability of the directors’ experts where used, by using external market information where available and reviewing key assumptions utilised by the directors including the age, condition and useful economic lives of assets. The fair values were consistent with the evidence obtained;
•
We tested the provision for out of market contracts by considering the range of margins used in the underlying calculations to determine whether the contract is out of market. We confirmed that the methodology used by the directors is consistent with that adopted for previous acquisitions in prior years and reasonable in light of available data; and
•
For the remaining fair values of other assets and liabilities, we evaluated the assessment and calculation of material assets and provisions to check that they are accurate and reflect information that was known in relation to events that existed at the transaction dates.
|
|
Ace and Letica deferred and contingent consideration
The directors have reconsidered their estimate of the deferred and contingent consideration that is likely to be payable in relation to the acquisition of Ace. Based on the information currently available to them, they considered the provision in the light of their current expectations as to the amount of consideration which they believe will be payable in May 2018 based on performance to the end of the earn-out period in December 2017 and released £23.0m of the provision.
The directors have also considered the estimate of deferred and contingent consideration that is likely to be payable in relation to the acquisition of Letica at the end of the earn-out period to June 2019.
|
| |
We note that the generated goodwill on the four significant acquisitions of £667.2m is the residual value of the consideration over and above the fair value of acquired net assets. We consider that the directors’ assessment of the provisional fair value of the opening balance sheets of these acquisitions to be supportable.
GCS hindsight adjustments
Due to the GCS fair values having been provisional at the previous year end, a hindsight review was performed by the directors in the current year. Additional provisions of £2.3m were recognised in relation to liabilities that the directors concluded existed at the acquisition date and £4.7m of assets were derecognised where the directors identified
|
|
Area of focus
|
| |
How our audit addressed the area of focus
|
|
| | |
that they did not have a fair value in the opening balance sheet. Deferred tax assets of £4.0m were recognised in relation to assets that were recoverable at the acquisition date. The evidence obtained supported the value of the adjustments made and that these conditions existed at the time of acquisition.
We also reviewed the out of market contract provision with reference to understanding any new information that had been identified in the hindsight period that existed at the time of the acquisition. Our procedures did not identify any required adjustments.
Ace and Letica deferred and contingent consideration
We reviewed the basis of this calculation and verified the expected future performance to the directors’ forecasts and the underlying agreements to conclude that the provisions at the end of the period are reasonable based on information that is currently available.
|
|
Presentation and disclosure of exceptional and non-underlying items
Refer to Risk profile on page 27, Audit Committee report on page 64, Principal accounting policies on page 99 and to the Non-underlying items note on page 109.
The financial statements include certain items which are disclosed as ‘exceptional’ and ‘non-underlying’ in nature. These include exceptional items included in operating costs consisting of £56.1m of integration costs relating to the ongoing Promens and GCS integration programmes as well as the integration programme for BPI. Also included as exceptional items included in operating costs are £18.9m of acquisition costs, an impairment charge on property, plant and equipment of £12.0m, a net release of £11.2m of the provision for deferred and contingent consideration, the majority of which is in relation to the Ace acquisition (as described above) and other costs of £8.4m.
Non-underlying items include amortisation of acquired intangibles of £31.0m, certain financial income and expense items of £15.2m, the tax impact on the above listed items of £23.2m and a tax credit of £19.2m arising on losses previously generated in Promens and GCS that have been accessed during the year.
We focused on this area because non-underlying items are not defined by IFRS as adopted by the European Union and the directors must therefore
|
| |
We assessed the appropriateness of the Group’s accounting policy and whether those items disclosed as exceptional and non-underlying were consistent with the accounting policy and the approach taken in previous accounting periods. In particular:
•
For the £56.1m of integration costs, our work confirmed that these costs were associated with projects of an exceptional nature and related to specific integration plans as a result of previous acquisitions. As well as agreeing a sample of these costs to supporting evidence the Group audit team, including the Group Audit Partner visited an RPC site in Germany which had been significantly impacted by the restructuring and integration programme. As part of this visit, the Group audit team were able to see the improvements that had been made to the site as well as meeting with the RPC Director of Business Improvement and the respective Divisional Finance Directors for RPC Bramlage and RPC Promens to discuss the detailed plans of the integration programmes in total;
•
For acquisition related costs of £18.9m we agreed a sample of these costs to supporting evidence to verify that they were one-off in nature and related to specific acquisitions completed or abandoned in the year;
•
For the impairment charge of £12.0m on property, plant and equipment and assets held for sale we tested the directors’ impairment
|
|
Area of focus
|
| |
How our audit addressed the area of focus
|
|
apply judgement to identify such items. Incorrect classification of these items could lead to misinterpretation of the financial results. | | |
models, ensuring that the carrying value reflected the higher of either the fair value of future cash flows or the expected realisable value of the assets from disposal;
•
For our audit response on the deferred and contingent consideration on the Ace acquisition, see the acquisition accounting area of focus above;
•
For other exceptional and non-underlying items, we verified a sample of the items to supporting evidence and ensured a consistent application of the accounting policy to prior periods; and
•
For the tax credit of £19.2m arising on losses that are now accessible, we engaged our tax specialists to confirm the availability of the losses and the tax rates applied and we confirmed that the recognition of the tax credit was a one-off material event and therefore met the accounting policy definition of non-underlying.
As the non-underlying items include both costs and income, we have considered other items within the Consolidated income statement to confirm completeness of the classification.
We found the Group’s accounting policy to be appropriate and the classification of items to be consistent with the accounting policy and the treatment of similar items in prior years.
|
|
| Overall Group materiality | | |
•
£14.3m (2016: £7.6m).
|
|
| How we determined it | | |
•
5% of profit before tax, after adding back exceptional and non-underlying items as set out in note 4.
|
|
| Rationale for benchmark applied |
| |
•
We believe that profit before tax, after adding back exceptional and non-underlying items is the primary measure used by the shareholders in assessing the performance of the Group. The exclusion of items classified as exceptional and non-underlying is consistent with previous periods.
|
|
| Component materiality | | |
•
For each reporting component in our audit scope, we allocated a materiality that is less than our overall Group materiality. The range of materiality allocated across components was between £170,000 and £4,000,000. Certain components were audited to a local statutory audit materiality that was also less than our overall Group materiality.
|
|
|
•
information in the Annual Report is:
—
materially inconsistent with the information in the audited financial statements; or
—
apparently materially incorrect based on, or materially inconsistent with, our knowledge of the Group and Parent Company acquired in the course of performing our audit; or
—
otherwise misleading.
|
| | We have no exceptions to report. |
|
|
•
the statement given by the directors on page 84, in accordance with provision C.1.1 of the UK Corporate Governance Code (the “Code”), that they consider the Annual Report taken as a whole to be fair, balanced and understandable and provides the information necessary for members to assess the Group’s and Parent Company’s position and performance, business model and strategy is materially inconsistent with our knowledge of the Group and Parent Company acquired in the course of performing our audit.
|
| | We have no exceptions to report. |
|
|
•
the section of the Annual Report on page 66, as required by provision C.3.8 of the Code, describing the work of the Audit Committee does not appropriately address matters communicated by us to the Audit Committee.
|
| | We have no exceptions to report. |
|
|
•
The directors’ confirmation on page 68 of the Annual Report, in accordance with provision C.2.1 of the Code, that they have carried out a robust assessment of the principal risks facing the Group, including those that would threaten its business model, future performance, solvency or liquidity.
|
| | We have nothing material to add or to draw attention to. | |
|
•
The disclosures in the Annual Report that describe those risks and explain how they are being managed or mitigated.
|
| | We have nothing material to add or to draw attention to. | |
|
•
The directors’ explanation on page 30 of the Annual Report, in accordance with provision C.2.2 of the Code, as to how they have assessed the prospects of the Group, over what period they have done so and why they consider that period to be appropriate, and their statement as to whether they have a reasonable expectation that the Group will be able to continue in operation and meet its liabilities as they fall due over the period of their assessment, including any related disclosures drawing attention to any necessary qualifications or assumptions.
|
| | We have nothing material to add or to draw attention to. | |
| Under the Listing Rules we are required to review the Directors’ statement that they have carried out a robust assessment of the principal risks facing the Group and the Directors’ statement in relation to the longer-term viability of the Group. Our review was substantially less in scope than an audit and only consisted of making inquiries and considering the directors’ process supporting their statements; checking that the statements are in alignment with the relevant provisions of the Code; and considering whether the statements are consistent with the knowledge acquired by us in the course of performing our audit. We have nothing to report having performed our review. | |
| | |
Notes
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||
| | |
Adjusted
£m |
| |
Non-
underlying (note 4) £m |
| |
Total
£m |
| |
Adjusted
£m |
| |
Non-
underlying (note 4) £m |
| |
Total
£m |
| ||||||||||||||||||||||||
Revenue
|
| | | | 2 | | | | |
|
2,747.2
|
| | | |
|
—
|
| | | |
|
2,747.2
|
| | | | | 1,642.4 | | | | | | — | | | | | | 1,642.4 | | |
Operating costs
|
| | | | 3 | | | | |
|
(2,439.0)
|
| | | |
|
(116.2)
|
| | | |
|
(2,555.2)
|
| | | | | (1,468.1) | | | | | | (79.1) | | | | | | (1,547.2) | | |
Operating profit
|
| | | | | | | | | | 308.2 | | | | | | (116.2) | | | | | | 192.0 | | | | |
|
174.3
|
| | | |
|
(79.1)
|
| | | |
|
95.2
|
| |
Financial income
|
| | | | 6 | | | | |
|
12.6
|
| | | |
|
—
|
| | | |
|
12.6
|
| | | | | 4.3 | | | | | | 0.8 | | | | | | 5.1 | | |
Financial expenses
|
| | | | 6 | | | | |
|
(35.4)
|
| | | |
|
(15.2)
|
| | | |
|
(50.6)
|
| | | | | (18.6) | | | | | | (6.7) | | | | | | (25.3) | | |
Net financing costs
|
| | | | 6 | | | | |
|
(22.8)
|
| | | |
|
(15.2)
|
| | | |
|
(38.0)
|
| | | | | (14.3) | | | | | | (5.9) | | | | | | (20.2) | | |
Share of investment accounted
for under the equity method |
| | | | 14 | | | | |
|
0.7
|
| | | |
|
—
|
| | | |
|
0.7
|
| | | | | 0.6 | | | | | | — | | | | | | 0.6 | | |
Profit before taxation
|
| | | | 2 | | | | |
|
286.1
|
| | | |
|
(131.4)
|
| | | |
|
154.7
|
| | | | | 160.6 | | | | | | (85.0) | | | | | | 75.6 | | |
Taxation
|
| | | | 7 | | | | |
|
(65.1)
|
| | | |
|
42.4
|
| | | |
|
(22.7)
|
| | | | | (38.5) | | | | | | 17.8 | | | | | | (20.7) | | |
Total profit for the period attributable to equity shareholders
|
| | | | | | | | | | 221.0 | | | | | | (89.0) | | | | | | 132.0 | | | | |
|
122.1
|
| | | |
|
(67.2)
|
| | | |
|
54.9
|
| |
Earnings per share
|
| | | | | | | |
2017
|
| |
2016
restated |
| ||||||||||||||||||
Basic
|
| | | | 10 | | | | | | | | | | |
|
37.1p
|
| | | | | | | | | | | 18.1p | | |
Diluted
|
| | | | 10 | | | | | | | | | | |
|
36.8p
|
| | | | | | | | | | | 18.0p | | |
Adjusted basic
|
| | | | 10 | | | | |
|
62.2p
|
| | | | | | | | | | | 40.4p | | | | | | | | |
Adjusted diluted
|
| | | | 10 | | | | |
|
61.6p
|
| | | | | | | | | | | 40.1p | | | | | | | | |
| | |
Notes
|
| |
2017
£m |
| |
2016
£m |
| |||||||||
Profit for the period
|
| | | | | | | | | | 132.0 | | | | |
|
54.9
|
| |
Items that will not be reclassified subsequently to profit and loss | | | | | | | | | | | | | | | | | | | |
Actuarial (losses)/gains on defined benefit pension plans
|
| | | | 28 | | | | |
|
(7.2)
|
| | | | | 15.1 | | |
Deferred tax on actuarial losses/(gains)
|
| | | | | | | | |
|
1.0
|
| | | | | (2.7) | | |
| | | | | | | | | | | (6.2) | | | | |
|
12.4
|
| |
Items that may be reclassified subsequently to profit and loss | | | | | | | | | | | | | | | | | | | |
Foreign exchange translation differences
|
| | | | | | | | |
|
101.3
|
| | | | | 61.6 | | |
Effective portion of movement in fair value of interest rate swaps
|
| | | | | | | | |
|
6.1
|
| | | | | 11.7 | | |
Deferred tax charge/(credit) on movement in fair value of interest rate swaps
|
| | | | | | | | |
|
0.7
|
| | | | | (2.0) | | |
Amounts recycled to profit and loss
|
| | | | | | | | |
|
(8.0)
|
| | | | | (1.9) | | |
Amounts recycled to balance sheet
|
| | | | | | | | |
|
(1.7)
|
| | | | | (4.0) | | |
Movement in swaps designated as net investment hedges
|
| | | | | | | | |
|
(3.8)
|
| | | | | (10.1) | | |
| | | | | | | | | | | 94.6 | | | | |
|
55.3
|
| |
Other comprehensive income, net of tax
|
| | | | | | | | | | 88.4 | | | | |
|
67.7
|
| |
Total comprehensive income for the period
|
| | | | | | | | | | 220.4 | | | | |
|
122.6
|
| |
| | |
Notes
|
| |
2017
£m |
| |
2016
restated £m |
| |||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 11 | | | | |
|
1,575.1
|
| | | | | 825.1 | | |
Other intangible assets
|
| | | | 11 | | | | |
|
377.8
|
| | | | | 165.5 | | |
Property, plant and equipment
|
| | | | 12 | | | | |
|
1,265.5
|
| | | | | 895.1 | | |
Investments accounted for under the equity method
|
| | | | 14 | | | | |
|
4.2
|
| | | | | 3.2 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
39.0
|
| | | | | 28.7 | | |
Deferred tax assets
|
| | | | 23 | | | | |
|
116.1
|
| | | | | 71.6 | | |
Total non-current assets
|
| | | | | | | | | | 3,377.7 | | | | |
|
1,989.2
|
| |
Current assets | | | | | | | | | | | | | | | | | | | |
Assets held for sale
|
| | | | 17 | | | | |
|
5.6
|
| | | | | 1.6 | | |
Inventories
|
| | | | 15 | | | | |
|
480.2
|
| | | | | 275.1 | | |
Trade and other receivables
|
| | | | 16 | | | | |
|
625.9
|
| | | | | 396.6 | | |
Current tax receivables
|
| | | | | | | | |
|
3.3
|
| | | | | 2.9 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
1.0
|
| | | | | — | | |
Cash and cash equivalents
|
| | | | | | | | |
|
258.1
|
| | | | | 130.2 | | |
Total current assets
|
| | | | | | | | | | 1,374.1 | | | | |
|
806.4
|
| |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and overdrafts
|
| | | | 18 | | | | |
|
(85.1)
|
| | | | | (111.0) | | |
Trade and other payables
|
| | | | 18 | | | | |
|
(885.8)
|
| | | | | (531.5) | | |
Current tax liabilities
|
| | | | | | | | |
|
(42.6)
|
| | | | | (37.3) | | |
Deferred and contingent consideration
|
| | | | 22 | | | | |
|
(2.8)
|
| | | | | (4.2) | | |
Provisions and other liabilities
|
| | | | 23 | | | | |
|
(66.0)
|
| | | | | (60.8) | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
(2.3)
|
| | | | | (0.2) | | |
Total current liabilities
|
| | | | | | | | | | (1,084.6) | | | | |
|
(745.0)
|
| |
Net current assets
|
| | | | | | | | | | 289.5 | | | | |
|
61.4
|
| |
Total assets less current liabilities
|
| | | | | | | | | | 3,667.2 | | | | |
|
2,050.6
|
| |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and other borrowings
|
| | | | 19 | | | | |
|
(1,259.6)
|
| | | | | (794.2) | | |
Employee benefits
|
| | | | 28 | | | | |
|
(256.0)
|
| | | | | (150.3) | | |
Deferred tax liabilities
|
| | | | 23 | | | | |
|
(233.2)
|
| | | | | (117.0) | | |
Deferred and contingent consideration
|
| | | | 22 | | | | |
|
(49.4)
|
| | | | | (53.2) | | |
Provisions and other liabilities
|
| | | | 23 | | | | |
|
(45.6)
|
| | | | | (41.7) | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
(0.7)
|
| | | | | (0.3) | | |
Total non-current liabilities
|
| | | | | | | | | | (1,844.5) | | | | |
|
(1,156.7)
|
| |
Net assets
|
| | | | | | | | | | 1,822.7 | | | | |
|
893.9
|
| |
Equity | | | | | | | | | | | | | | | | | | | |
Called up share capital
|
| | | | 24 | | | | |
|
20.8
|
| | | | | 15.2 | | |
Share premium account
|
| | | | | | | | |
|
680.6
|
| | | | | 591.4 | | |
Merger reserve
|
| | | | | | | | |
|
727.4
|
| | | | | 52.2 | | |
Capital redemption reserve
|
| | | | | | | | |
|
0.9
|
| | | | | 0.9 | | |
Retained earnings
|
| | | | | | | | |
|
222.1
|
| | | | | 157.9 | | |
Cash flow hedging reserve
|
| | | | | | | | |
|
(1.1)
|
| | | | | 1.8 | | |
Cumulative translation differences reserve
|
| | | | | | | | |
|
171.7
|
| | | | | 74.2 | | |
Total equity attributable to equity shareholders
|
| | | | | | | | | | 1,822.4 | | | | |
|
893.6
|
| |
Non-controlling interest
|
| | | | | | | | | | 0.3 | | | | |
|
0.3
|
| |
Total equity
|
| | | | | | | | | | 1,822.7 | | | | |
|
893.9
|
| |
| J R P Pike | | | S J Kesterton | |
| Chairman | | | Group Finance Director | |
| | |
Notes
|
| |
2017
£m |
| |
2016
restated £m |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Adjusted operating profit
|
| | | | | | | | |
|
308.2
|
| | | | | 174.3 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Amortisation of intangible assets
|
| | | | | | | | |
|
3.4
|
| | | | | 2.9 | | |
Depreciation
|
| | | | | | | | |
|
129.8
|
| | | | | 74.0 | | |
Adjusted EBITDA
|
| | | | | | | | | | 441.4 | | | | |
|
251.2
|
| |
Share-based payment expense
|
| | | | | | | | |
|
4.5
|
| | | | | 3.3 | | |
Loss on disposal of property, plant and equipment
|
| | | | | | | | |
|
—
|
| | | | | 0.1 | | |
Pension deficit payments in excess of income statement charge
|
| | | | | | | | |
|
(4.8)
|
| | | | | (2.0) | | |
Movement in provisions and financial liabilities
|
| | | | | | | | |
|
(55.6)
|
| | | | | (20.8) | | |
Movement in working capital
|
| | | | | | | | |
|
28.5
|
| | | | | 0.2 | | |
Adjusted operating cash flows
|
| | | | | | | | | | 414.0 | | | | |
|
232.0
|
| |
Payments in respect of non-underlying items
|
| | | | 4 | | | | |
|
(81.1)
|
| | | | | (50.3) | | |
Cash generated by operations
|
| | | | | | | | | | 332.9 | | | | |
|
181.7
|
| |
Taxes paid
|
| | | | | | | | |
|
(33.2)
|
| | | | | (13.6) | | |
Interest paid
|
| | | | | | | | |
|
(23.2)
|
| | | | | (17.2) | | |
Net cash from operating activities
|
| | | | | | | | | | 276.5 | | | | |
|
150.9
|
| |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Interest received
|
| | | | | | | | |
|
1.5
|
| | | | | 1.7 | | |
Proceeds on disposal of property, plant and equipment and assets held for sale
|
| | | | | | | | |
|
4.5
|
| | | | | 3.4 | | |
Acquisition of property, plant and equipment
|
| | | | | | | | |
|
(175.2)
|
| | | | | (101.1) | | |
Acquisition of intangible assets
|
| | | | | | | | |
|
(5.0)
|
| | | | | (3.4) | | |
Acquisition of businesses
|
| | | | | | | | |
|
(938.1)
|
| | | | | (528.5) | | |
Proceeds on disposal of businesses
|
| | | | | | | | |
|
0.1
|
| | | | | 4.0 | | |
Net cash flows used in investing activities
|
| | | | | | | | | | (1,112.2) | | | | |
|
(623.9)
|
| |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Dividends paid
|
| | | | 8 | | | | |
|
(62.1)
|
| | | | | (40.8) | | |
Purchase of own shares
|
| | | | 24 | | | | |
|
(5.1)
|
| | | | | (3.0) | | |
Proceeds from the issue of share capital
|
| | | | | | | | |
|
629.2
|
| | | | | 230.1 | | |
Repayment of borrowings
|
| | | | | | | | |
|
(85.6)
|
| | | | | — | | |
Proceeds of borrowings
|
| | | | | | | | |
|
444.8
|
| | | | | 321.9 | | |
Net cash flows from financing activities
|
| | | | | | | | | | 921.2 | | | | |
|
508.2
|
| |
Net increase in cash and cash equivalents
|
| | | | | | | | | | 85.5 | | | | |
|
35.2
|
| |
Cash and cash equivalents at beginning of year
|
| | | | | | | | |
|
86.3
|
| | | | | 47.4 | | |
Effect of foreign exchange rate changes
|
| | | | | | | | |
|
11.2
|
| | | | | 3.7 | | |
Cash and cash equivalents at end of year
|
| | | | | | | | | | 183.0 | | | | |
|
86.3
|
| |
Cash and cash equivalents comprise: | | | | | | | | | | | | | | | | | | | |
Cash at bank
|
| | | | | | | | |
|
258.1
|
| | | | | 130.2 | | |
Bank overdrafts
|
| | | | | | | | |
|
(75.1)
|
| | | | | (43.9) | | |
| | | | | | | | | | | 183.0 | | | | |
|
86.3
|
| |
| | |
Share
capital £m |
| |
Share
premium account restated £m |
| |
Merger
reserve restated £m |
| |
Capital
redemption reserve £m |
| |
Translation
reserve £m |
| |
Cash flow
hedging reserve £m |
| |
Retained
earnings £m |
| |
Non-
controlling interest £m |
| |
Total
equity £m |
| |||||||||||||||||||||||||||
At 1 April 2016
|
| | | | 15.2 | | | | | | 591.4 | | | | | | 52.2 | | | | | | 0.9 | | | | | | 74.2 | | | | | | 1.8 | | | | | | 157.9 | | | | | | 0.3 | | | | | | 893.9 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 132.0 | | | | | | — | | | | | | 132.0 | | |
Actuarial loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7.2) | | | | | | — | | | | | | (7.2) | | |
Deferred tax on actuarial loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.0 | | | | | | — | | | | | | 1.0 | | |
Exchange differences on foreign currencies
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 101.3 | | |
Movement in fair value of derivatives
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.1 | | | | | | — | | | | | | — | | | | | | 6.1 | | |
Amounts recycled to profit and loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8.0) | | | | | | — | | | | | | — | | | | | | (8.0) | | |
Amounts recycled to balance sheet
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.7) | | | | | | — | | | | | | — | | | | | | (1.7) | | |
Deferred tax on hedging movements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | — | | | | | | 0.7 | | |
Movement in swaps designated as
net investment hedges |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.8) | | |
Total comprehensive income for
the period |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97.5 | | | | | | (2.9) | | | | | | 125.8 | | | | | | — | | | | | | 220.4 | | |
Issue of shares
|
| | | | 5.6 | | | | | | 89.2 | | | | | | 675.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 770.0 | | |
Equity-settled share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.5 | | | | | | — | | | | | | 4.5 | | |
Deferred tax on equity-settled share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | — | | | | | | 0.3 | | |
Current tax on equity-settled share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | — | | | | | | 0.8 | | |
Purchase of own shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5.1) | | | | | | — | | | | | | (5.1) | | |
Dividends paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (62.1) | | | | | | — | | | | | | (62.1) | | |
Total transactions with owners recorded directly in equity
|
| | | | 5.6 | | | | | | 89.2 | | | | | | 675.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | (61.6) | | | | | | — | | | | | | 708.4 | | |
At 31 March 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | 171.7 | | | | | | (1.1) | | | | | | 222.1 | | | | | | 0.3 | | | | | | 1,822.7 | | |
| | |
Share
capital £m |
| |
Share
premium account restated £m |
| |
Merger
reserve restated £m |
| |
Capital
redemption reserve £m |
| |
Translation
reserve £m |
| |
Cash flow
hedging reserve £m |
| |
Retained
earnings £m |
| |
Non-
controlling interest £m |
| |
Total
equity £m |
| |||||||||||||||||||||||||||
At 1 April 2015
|
| | | | 12.6 | | | | | | 363.9 | | | | | | 52.2 | | | | | | 0.9 | | | | | | 26.3 | | | | | | (5.6) | | | | | | 130.5 | | | | | | 0.3 | | | | | | 581.1 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54.9 | | | | | | — | | | | | | 54.9 | | |
Actuarial gains
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.1 | | | | | | — | | | | | | 15.1 | | |
Deferred tax on actuarial gains
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.7) | | | | | | — | | | | | | (2.7) | | |
Exchange differences on foreign currencies
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 61.6 | | |
Movement in fair value of derivatives
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11.7 | | | | | | — | | | | | | — | | | | | | 11.7 | | |
Amounts recycled to profit and loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.9) | | | | | | — | | | | | | — | | | | | | (1.9) | | |
Amounts recycled to balance
sheet |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | (4.0) | | |
Deferred tax on hedging movements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.0) | | | | | | — | | | | | | — | | | | | | (2.0) | | |
Transfer between reserves
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.6) | | | | | | 3.6 | | | | | | — | | | | | | — | | | | | | — | | |
Movement in swaps designated as net investment hedges
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10.1) | | |
Total comprehensive income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47.9 | | | | | | 7.4 | | | | | | 67.3 | | | | | | — | | | | | | 122.6 | | |
Issue of shares
|
| | | | 2.6 | | | | | | 227.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 230.1 | | |
Equity-settled share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.3 | | | | | | — | | | | | | 3.3 | | |
Deferred tax on equity-settled share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.6 | | | | | | — | | | | | | 0.6 | | |
Purchase of own shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.0) | | | | | | — | | | | | | (3.0) | | |
Dividends paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (40.8) | | | | | | — | | | | | | (40.8) | | |
Total transactions with owners recorded directly in equity
|
| | | | 2.6 | | | | | | 227.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39.9) | | | | | | — | | | | | | 190.2 | | |
At 31 March 2016
|
| | | | 15.2 | | | | | | 591.4 | | | | | | 52.2 | | | | | | 0.9 | | | | | | 74.2 | | | | | | 1.8 | | | | | | 157.9 | | | | | | 0.3 | | | | | | 893.9 | | |
| | |
Notes
|
| |
2017
£m |
| |
2016
restated £m |
| |||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | | 13 | | | | |
|
1,346.9
|
| | | | | 886.3 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
39.0
|
| | | | | 28.7 | | |
Deferred tax asset
|
| | | | 23 | | | | |
|
0.3
|
| | | | | — | | |
Total non-current assets
|
| | | | | | | | | | 1,386.2 | | | | |
|
915.0
|
| |
Current assets | | | | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| | | | 16 | | | | |
|
1,985.8
|
| | | | | 1,149.6 | | |
Derivative financial instruments
|
| | | | 21 | | | | |
|
1.0
|
| | | | | — | | |
Cash and cash equivalents
|
| | | | | | | | |
|
1.4
|
| | | | | — | | |
Total current assets
|
| | | | | | | | | | 1,988.2 | | | | |
|
1,149.6
|
| |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and overdrafts
|
| | | | 18 | | | | |
|
(33.0)
|
| | | | | (92.3) | | |
Trade and other payables
|
| | | | 18 | | | | |
|
(392.6)
|
| | | | | (266.4) | | |
Current tax liabilities
|
| | | | | | | | |
|
—
|
| | | | | (0.6) | | |
Derivative financial instruments
|
| | | | | | | | |
|
(2.3)
|
| | | | | — | | |
Total current liabilities
|
| | | | | | | | | | (427.9) | | | | |
|
(359.3)
|
| |
Net current assets
|
| | | | | | | | | | 1,560.3 | | | | |
|
790.3
|
| |
Total assets less current liabilities
|
| | | | | | | | | | 2,946.5 | | | | |
|
1,705.3
|
| |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Bank loans and other borrowings
|
| | | | 19 | | | | |
|
(1,229.1)
|
| | | | | (761.3) | | |
Deferred tax liabilities
|
| | | | 23 | | | | |
|
—
|
| | | | | (0.6) | | |
Total non-current liabilities
|
| | | | | | | | | | (1,229.1) | | | | |
|
(761.9)
|
| |
Net assets
|
| | | | | | | | | | 1,717.4 | | | | |
|
943.4
|
| |
Equity | | | | | | | | | | | | | | | | | | | |
Called up share capital
|
| | | | 24 | | | | |
|
20.8
|
| | | | | 15.2 | | |
Share premium account
|
| | | | | | | | |
|
680.6
|
| | | | | 591.4 | | |
Merger reserve
|
| | | | | | | | |
|
727.4
|
| | | | | 52.2 | | |
Capital redemption reserve
|
| | | | | | | | |
|
0.9
|
| | | | | 0.9 | | |
Retained earnings
|
| | | | | | | | |
|
289.7
|
| | | | | 286.2 | | |
Cash flow hedging reserve
|
| | | | | | | | |
|
(2.0)
|
| | | | | 1.8 | | |
Cumulative translation differences reserve
|
| | | | | | | | |
|
—
|
| | | | | (4.3) | | |
Total equity attributable to equity shareholders
|
| | | | | | | | | | 1,717.4 | | | | |
|
943.4
|
| |
| J R P Pike | | | S J Kesterton | | | Registered Number | |
| Chairman | | | Group Finance Director | | | 2578443 | |
| | |
Notes
|
| |
2017
£m |
| |
2016
£m |
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Profit before tax
|
| | | | 9 | | | | |
|
66.9
|
| | | | | 78.6 | | |
Dividends received
|
| | | | 9 | | | | |
|
(89.9)
|
| | | | | (90.1) | | |
Net financing costs
|
| | | | | | | | |
|
(5.9)
|
| | | | | (1.1) | | |
Loss from operations
|
| | | | | | | | | | (28.9) | | | | |
|
(12.6)
|
| |
Operating cash flows before movements in working capital
|
| | | | | | | | | | (28.9) | | | | |
|
(12.6)
|
| |
Increase in working capital
|
| | | | | | | | |
|
(603.8)
|
| | | | | (269.5) | | |
Cash used in operations
|
| | | | | | | | | | (632.7) | | | | |
|
(282.1)
|
| |
Interest paid
|
| | | | | | | | |
|
(21.8)
|
| | | | | (13.0) | | |
Net cash used in operating activities
|
| | | | | | | | | | (654.5) | | | | |
|
(295.1)
|
| |
Cash flows used in investing activities | | | | | | | | | | | | | | | | | | | |
Interest received
|
| | | | | | | | |
|
—
|
| | | | | 0.1 | | |
Investments in subsidiaries
|
| | | | | | | | |
|
(370.6)
|
| | | | | (248.4) | | |
Net cash flows used in investing activities
|
| | | | | | | | | | (370.6) | | | | |
|
(248.3)
|
| |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Dividends paid
|
| | | | 8 | | | | |
|
(62.1)
|
| | | | | (40.8) | | |
Proceeds from the issue of share capital
|
| | | | 24 | | | | |
|
680.0
|
| | | | | 230.1 | | |
New bank loans raised
|
| | | | | | | | |
|
407.8
|
| | | | | 347.3 | | |
Net cash flows from financing activities
|
| | | | | | | | | | 1,025.7 | | | | |
|
536.6
|
| |
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | | | | 0.6 | | | | |
|
(6.8)
|
| |
Cash and cash equivalents at beginning of year
|
| | | | | | | | |
|
(32.2)
|
| | | | | (25.4) | | |
Cash and cash equivalents at end of year
|
| | | | | | | | | | (31.6) | | | | |
|
(32.2)
|
| |
Cash and cash equivalents comprise: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | |
|
1.4
|
| | | | | — | | |
Bank overdraft
|
| | | | | | | | |
|
(33.0)
|
| | | | | (32.2) | | |
| | | | | | | | | | | (31.6) | | | | |
|
(32.2)
|
| |
| | |
Share
capital £m |
| |
Share
premium account restated £m |
| |
Merger
reserve restated £m |
| |
Capital
redemption reserve £m |
| |
Translation
reserve £m |
| |
Cash flow
hedging reserve £m |
| |
Retained
earnings £m |
| |
Total
equity £m |
| ||||||||||||||||||||||||
At 1 April 2016
|
| | | | 15.2 | | | | | | 591.4 | | | | | | 52.2 | | | | | | 0.9 | | | | | | (4.3) | | | | | | 1.8 | | | | | | 286.2 | | | | | | 943.4 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67.5 | | | | | | 67.5 | | |
Movement in fair value of derivatives
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.0 | | | | | | — | | | | | | 5.0 | | |
Amounts recycled to profit and loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8.0) | | | | | | — | | | | | | (8.0) | | |
Amounts recycled to balance sheet
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.7) | | | | | | — | | | | | | (1.7) | | |
Deferred tax on hedging movements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | 0.9 | | |
Transfer between reserves
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.3 | | | | | | — | | | | | | (4.3) | | | | | | — | | |
Total comprehensive (expense)/income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.3 | | | | | | (3.8) | | | | | | 63.2 | | | | | | 63.7 | | |
Issue of shares
|
| | | | 5.6 | | | | | | 89.2 | | | | | | 675.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 770.0 | | |
Equity-settled
share-based payments |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.4 | | | | | | 2.4 | | |
Dividends paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (62.1) | | | | | | (62.1) | | |
Total transactions with owners recorded directly in equity
|
| | | | 5.6 | | | | | | 89.2 | | | | | | 675.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | (59.7) | | | | | | 710.3 | | |
At 31 March 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | — | | | | | | (2.0) | | | | | | 289.7 | | | | | | 1,717.4 | | |
At 1 April 2015
|
| | | | 12.6 | | | | | | 363.9 | | | | | | 52.2 | | | | | | 0.9 | | | | | | (0.7) | | | | | | (5.6) | | | | | | 246.7 | | | | | | 670.0 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78.6 | | | | | | 78.6 | | |
Movement in fair value of derivatives
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11.7 | | | | | | — | | | | | | 11.7 | | |
Amounts recycled to profit and loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.9) | | | | | | — | | | | | | (1.9) | | |
Amounts recycled to balance sheet
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4.0) | | | | | | — | | | | | | (4.0) | | |
Deferred tax on hedging movements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.0) | | | | | | — | | | | | | (2.0) | | |
Transfer between reserves
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.6) | | | | | | 3.6 | | | | | | — | | | | | | — | | |
Total comprehensive (expense)/income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.6) | | | | | | 7.4 | | | | | | 78.6 | | | | | | 82.4 | | |
Issue of shares
|
| | | | 2.6 | | | | | | 227.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 230.1 | | |
Equity-settled share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.7 | | | | | | 1.7 | | |
Dividends paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (40.8) | | | | | | (40.8) | | |
Total transactions with owners recorded directly in equity
|
| | | | 2.6 | | | | | | 227.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39.1) | | | | | | 191.0 | | |
At 31 March 2016
|
| | | | 15.2 | | | | | | 591.4 | | | | | | 52.2 | | | | | | 0.9 | | | | | | (4.3) | | | | | | 1.8 | | | | | | 286.2 | | | | | | 943.4 | | |
| Freehold buildings | | | 50 years | |
| Long leasehold property | | | 50 years | |
| Plant and equipment | | | 5 to 12 years | |
| Moulds | | | 3 to 5 years | |
| Motor vehicles | | | 4 years | |
| Freehold land is not depreciated. | | | | |
| Patents | | | remaining life of patent | |
| Product development costs | | | over the life of the project | |
| Computer software and IT systems development costs | | | 4 to 5 years | |
| Customer contacts and relationships acquired | | | 5 to 10 years | |
| Technology | | | 7 years | |
| Brands | | | 10 years | |
| | |
Packaging
|
| |
Non-packaging
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
2017
£m |
| |
2016
restated £m |
| |
2017
£m |
| |
2016
restated £m |
| |
2017
£m |
| |
2016
restated £m |
| ||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
External sales
|
| | |
|
2,365.3
|
| | | | | 1,345.4 | | | | |
|
381.9
|
| | | | | 297.0 | | | | |
|
2,747.2
|
| | | | | 1,642.4 | | |
Inter-segment sales
|
| | |
|
1.0
|
| | | | | 0.2 | | | | |
|
15.8
|
| | | | | 11.2 | | | | | | | | | | | | | | |
Total revenue
|
| | | | 2,366.3 | | | | |
|
1,345.6
|
| | | | | 397.7 | | | | |
|
308.2
|
| | | | | | | | | | | | | |
Segmental results | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Segment adjusted operating profit
|
| | |
|
246.2
|
| | | | | 133.4 | | | | |
|
62.0
|
| | | | | 40.9 | | | | |
|
308.2
|
| | | | | 174.3 | | |
Non-underlying expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(116.2)
|
| | | | | (79.1) | | |
Finance costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(38.0)
|
| | | | | (20.2) | | |
Share of investment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
0.7
|
| | | | | 0.6 | | |
Profit before tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.7 | | | | |
|
75.6
|
| |
Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(22.7)
|
| | | | | (20.7) | | |
Profit after tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.0 | | | | |
|
54.9
|
| |
Segment assets
|
| | | | 3,596.4 | | | | |
|
2,126.5
|
| | | | | 946.1 | | | | |
|
559.5
|
| | | | | 4,542.5 | | | | |
|
2,686.0
|
| |
Unallocated assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
203.7
|
| | | | | 108.0 | | |
Assets for sale
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
5.6
|
| | | | | 1.6 | | |
Total assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,751.8 | | | | |
|
2,795.6
|
| |
Total non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
3,377.7
|
| | | | | 1,989.2 | | |
Total current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,374.1
|
| | | | | 806.4 | | |
Total assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,751.8 | | | | |
|
2,795.6
|
| |
Segment net operating assets
|
| | |
|
1,235.2
|
| | | | | 834.8 | | | | |
|
229.1
|
| | | | | 179.5 | | | | |
|
1,464.3
|
| | | | | 1,014.3 | | |
Unallocated net operating assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
21.5
|
| | | | | 21.0 | | |
Total net operating assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,485.8 | | | | |
|
1,035.3
|
| |
Property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,265.5
|
| | | | | 895.1 | | |
Inventories
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
480.2
|
| | | | | 275.1 | | |
Trade and other receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
625.9
|
| | | | | 396.6 | | |
Trade and other payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(885.8)
|
| | | | | (531.5) | | |
Total net operating assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,485.8 | | | | |
|
1,035.3
|
| |
| | |
Packaging
|
| |
Non-packaging
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
2017
£m |
| |
2016
£m |
| |
2017
£m |
| |
2016
£m |
| |
2017
£m |
| |
2016
£m |
| ||||||||||||||||||
Depreciation and amortisation
|
| | |
|
138.8
|
| | | | | 69.9 | | | | |
|
25.4
|
| | | | | 17.3 | | | | |
|
164.2
|
| | | | | 87.2 | | |
Impairment charge
|
| | |
|
12.3
|
| | | | | 11.9 | | | | |
|
–
|
| | | | | — | | | | |
|
12.3
|
| | | | | 11.9 | | |
| | |
UK
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other
£m |
| |
Mainland
Europe £m |
| |
Rest of
World £m |
| |
Total
£m |
| |||||||||||||||||||||
External sales
|
| | |
|
736.1
|
| | | | | 488.2 | | | | | | 313.9 | | | | | | 825.1 | | | | |
|
1,627.2
|
| | | |
|
383.9
|
| | | |
|
2,747.2
|
| |
Non-current assets
|
| | |
|
647.1
|
| | | | | 273.5 | | | | | | 290.2 | | | | | | 1,074.4 | | | | |
|
1,638.1
|
| | | |
|
937.4
|
| | | |
|
3,222.6
|
| |
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,575.1
|
| |
Intangible assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
377.8
|
| |
Property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1,265.5
|
| |
Investments accounted for under the equity method
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4.2
|
| |
Non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,222.6 | | |
| | |
UK
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other
£m |
| |
Mainland
Europe £m |
| |
Rest of
World £m |
| |
Total
£m |
| |||||||||||||||||||||
External sales
|
| | | | 373.6 | | | | | | 333.0 | | | | | | 210.5 | | | | | | 507.0 | | | | | | 1,050.5 | | | | | | 218.3 | | | | | | 1,642.4 | | |
Non-current assets
|
| | | | 401.2 | | | | | | 237.0 | | | | | | 286.8 | | | | | | 545.5 | | | | | | 1,069.3 | | | | | | 418.4 | | | | | | 1,888.9 | | |
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 825.1 | | |
Intangible assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.5 | | |
Property, plant and equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 895.1 | | |
Investments accounted for under the equity method
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.2 | | |
Non-current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,888.9 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Raw material and consumables
|
| | |
|
1,359.8
|
| | | | | 787.5 | | |
Own work capitalised
|
| | |
|
(3.1)
|
| | | | | (2.8) | | |
Changes in stock of finished goods and work in progress
|
| | |
|
(22.9)
|
| | | | | 0.5 | | |
Other external charges
|
| | |
|
289.8
|
| | | | | 183.4 | | |
Carriage
|
| | |
|
107.3
|
| | | | | 67.5 | | |
Staff costs (note 5)
|
| | |
|
650.1
|
| | | | | 412.8 | | |
Depreciation of property, plant and equipment (note 12)
|
| | |
|
129.8
|
| | | | | 74.0 | | |
Amortisation of intangibles (note 11)
|
| | |
|
34.4
|
| | | | | 13.2 | | |
Impairment losses
|
| | |
|
12.3
|
| | | | | 11.9 | | |
Other operating income
|
| | |
|
(2.3)
|
| | | | | (0.8) | | |
| | | | | 2,555.2 | | | | |
|
1,547.2
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Other external charges include the following: | | | | | | | | | | | | | |
Operating lease rentals: | | | | | | | | | | | | | |
Hire of plant and machinery
|
| | |
|
10.9
|
| | | | | 8.5 | | |
Other operating leases
|
| | |
|
4.9
|
| | | | | 2.6 | | |
Research and development
|
| | |
|
5.0
|
| | | | | 3.5 | | |
Foreign exchange (gains)/losses
|
| | |
|
(1.3)
|
| | | | | 0.7 | | |
Other operating income includes: | | | | | | | | | | | | | |
Loss on disposal of property, plant and equipment
|
| | |
|
—
|
| | | | | 0.1 | | |
Loss on disposal of business
|
| | |
|
1.9
|
| | | | | 0.6 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Fees payable to the Company’s auditor for the audit of the Company’s annual
accounts |
| | |
|
0.1
|
| | | | | 0.1 | | |
Fees payable to the Company’s auditor and their associates for other services to the Group:
|
| | | | | | | | | | | | |
– the audit of the Company’s subsidiaries pursuant to legislation
|
| | |
|
3.1
|
| | | | | 1.4 | | |
– audit related assurance services
|
| | |
|
0.1
|
| | | | | — | | |
– tax compliance services
|
| | |
|
—
|
| | | | | 0.1 | | |
– corporate finance services
|
| | |
|
0.4
|
| | | | | — | | |
– other non-audit services
|
| | |
|
0.3
|
| | | | | — | | |
– other assurance services
|
| | |
|
0.5
|
| | | | | 0.7 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Exceptional items | | | | | | | | | | | | | |
Acquisition costs
|
| | |
|
18.9
|
| | | | | 11.5 | | |
Integration costs
|
| | |
|
56.1
|
| | | | | 49.5 | | |
Integration related impairment loss on property, plant and equipment and assets held for sale
|
| | |
|
10.7
|
| | | | | 11.9 | | |
Other restructuring, closure costs and other losses
|
| | |
|
6.4
|
| | | | | 6.2 | | |
Acquisition, Integration and restructuring related costs
|
| | | | 92.1 | | | | |
|
79.1
|
| |
Insurance proceeds
|
| | |
|
—
|
| | | | | (1.3) | | |
Other impairment losses on property, plant and equipment
|
| | |
|
1.3
|
| | | | | — | | |
Remuneration charge on deferred consideration
|
| | |
|
11.8
|
| | | | | 7.8 | | |
Adjustments to deferred consideration
|
| | |
|
(23.0)
|
| | | | | (18.9) | | |
Other exceptional items
|
| | |
|
2.0
|
| | | | | 1.5 | | |
Total exceptional items included in operating costs
|
| | | | 84.2 | | | | |
|
68.2
|
| |
Other non-underlying items | | | | | | | | | | | | | |
Amortisation – acquired intangibles
|
| | |
|
31.0
|
| | | | | 10.3 | | |
Other non-underlying items
|
| | |
|
1.0
|
| | | | | 0.6 | | |
Total non-underlying items included in operating costs
|
| | | | 116.2 | | | | |
|
79.1
|
| |
Non-underlying finance costs
|
| | | | 15.2 | | | | |
|
5.9
|
| |
Non-underlying taxation | | | | | | | | | | | | | |
Recognition of losses from previous acquisitions
|
| | |
|
(19.2)
|
| | | | | — | | |
Tax effect of non-underlying adjustments
|
| | |
|
(23.2)
|
| | | | | (17.8) | | |
Total non-underlying taxation
|
| | | | (42.4) | | | | |
|
(17.8)
|
| |
| | |
2017
Number |
| |
2016
Number |
| ||||||
Production
|
| | |
|
16,826
|
| | | | | 12,809 | | |
Selling
|
| | |
|
938
|
| | | | | 663 | | |
Administration
|
| | |
|
2,365
|
| | | | | 1,705 | | |
| | | | | 20,129 | | | | |
|
15,177
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Wages and salaries
|
| | |
|
528.6
|
| | | | | 310.6 | | |
Restructuring and closure costs
|
| | |
|
22.4
|
| | | | | 33.7 | | |
Termination benefits
|
| | |
|
0.4
|
| | | | | 1.1 | | |
Social security costs
|
| | |
|
82.1
|
| | | | | 55.3 | | |
Share-based payments (note 24)
|
| | |
|
4.5
|
| | | | | 3.3 | | |
Pension costs – defined contribution plans
|
| | |
|
8.9
|
| | | | | 6.7 | | |
Pension costs – defined benefit plans (note 28)
|
| | |
|
3.2
|
| | | | | 2.1 | | |
| | | | | 650.1 | | | | |
|
412.8
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Interest receivable on cash at bank
|
| | |
|
(1.6)
|
| | | | | (1.4) | | |
Fair value adjustment to borrowings
|
| | |
|
(2.2)
|
| | | | | (0.4) | | |
Mark-to-market gain on foreign currency hedging instruments
|
| | |
|
(8.8)
|
| | | | | (2.5) | | |
Total financial income
|
| | | | (12.6) | | | | |
|
(4.3)
|
| |
Interest payable on bank loans and overdrafts
|
| | |
|
15.9
|
| | | | | 6.8 | | |
Interest payable on bonds and US private placement notes
|
| | |
|
6.8
|
| | | | | 6.0 | | |
Fair value adjustment to borrowings
|
| | |
|
10.5
|
| | | | | 2.5 | | |
Other interest payable and similar charges
|
| | |
|
2.2
|
| | | | | 3.3 | | |
Total financial expenses
|
| | | | 35.4 | | | | |
|
18.6
|
| |
Defined benefit pensions scheme finance expense (note 28)
|
| | |
|
4.9
|
| | | | | 2.7 | | |
Loss/(gain) on unhedged financial instruments
|
| | |
|
0.2
|
| | | | | (0.8) | | |
Finance cost and foreign exchange movement on deferred and contingent consideration
|
| | |
|
10.1
|
| | | | | 4.0 | | |
Total non-underlying
|
| | | | 15.2 | | | | |
|
5.9
|
| |
Net financing costs
|
| | | | 38.0 | | | | |
|
20.2
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
United Kingdom corporation tax at 20% (2016: 20%): | | | | | | | | | | | | | |
Current year
|
| | |
|
2.0
|
| | | | | 3.8 | | |
Adjustments in respect of prior years
|
| | |
|
(3.3)
|
| | | | | (0.7) | | |
Overseas taxation: | | | | | | | | | | | | | |
Current year
|
| | |
|
27.2
|
| | | | | 23.6 | | |
Adjustments in respect of prior years
|
| | |
|
2.5
|
| | | | | 1.0 | | |
Total current tax
|
| | | | 28.4 | | | | |
|
27.7
|
| |
Deferred tax (note 23): | | | | | | | | | | | | | |
United Kingdom:
|
| | | | | | | | | | | | |
Current year
|
| | |
|
3.4
|
| | | | | 1.2 | | |
Adjustments in respect of prior years
|
| | |
|
(0.8)
|
| | | | | (0.9) | | |
Overseas: | | | | | | | | | | | | | |
Current year
|
| | |
|
13.3
|
| | | | | (3.1) | | |
Non-underlying recognition of losses from previous acquisitions
|
| | |
|
(19.2)
|
| | | | | — | | |
Adjustments in respect of prior years
|
| | |
|
(2.4)
|
| | | | | (4.2) | | |
Total tax expense in the Consolidated income statement
|
| | | | 22.7 | | | | |
|
20.7
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Profit before taxation
|
| | |
|
154.7
|
| | | | | 75.6 | | |
Current tax at 20% (2016: 20%)
|
| | |
|
31.0
|
| | | | | 15.1 | | |
Expenses not deductible for tax purposes
|
| | |
|
7.6
|
| | | | | 9.5 | | |
Local tax incentives
|
| | |
|
(1.2)
|
| | | | | (1.6) | | |
Net losses not provided/utilised
|
| | |
|
3.5
|
| | | | | 1.2 | | |
Adjustments to deferred consideration (see note 4)
|
| | |
|
(3.3)
|
| | | | | (2.3) | | |
Tax rate differential
|
| | |
|
8.3
|
| | | | | 3.6 | | |
Non-underlying recognition of losses from previous acquisitions
|
| | |
|
(19.2)
|
| | | | | — | | |
Adjustments in respect of prior years
|
| | |
|
(4.0)
|
| | | | | (4.8) | | |
Total tax expense in the Consolidated income statement
|
| | | | 22.7 | | | | |
|
20.7
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Dividends on ordinary shares: | | | | | | | | | | | | | |
Final for 2014/15 paid of 9.5p per share
|
| | |
|
—
|
| | | | | 27.7 | | |
Interim for 2015/16 paid of 4.5p per share
|
| | |
|
—
|
| | | | | 13.1 | | |
Final for 2015/16 paid of 11.5p per share
|
| | |
|
40.6
|
| | | | | — | | |
Interim for 2016/17 paid of 6.1p per share
|
| | |
|
21.5
|
| | | | | — | | |
| | | | | 62.1 | | | | |
|
40.8
|
| |
| | |
2017
|
| |
2016
restated |
| ||||||
Weighted average number of shares
|
| | |
|
355,501,884
|
| | | | | 302,406,308 | | |
Basic earnings per share
|
| | |
|
37.1p
|
| | | | | 18.1p | | |
Adjusted basic earnings per share
|
| | |
|
62.2p
|
| | | | | 40.4p | | |
| | |
2017
|
| |
2016
restated |
| ||||||
Weighted average number of shares (basic)
|
| | |
|
355,501,884
|
| | | | | 302,406,308 | | |
Effect of share options in issue
|
| | |
|
3,180,775
|
| | | | | 1,781,851 | | |
Weighted average number of shares (diluted)
|
| | | | 358,682,659 | | | | |
|
304,188,159
|
| |
Diluted earnings per share
|
| | |
|
36.8p
|
| | | | | 18.0p | | |
Adjusted diluted earnings per share
|
| | |
|
61.6p
|
| | | | | 40.1p | | |
| | |
Goodwill
restated £m |
| |
Other
intangible assets restated £m |
| |
Total
restated £m |
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
At 1 April 2015
|
| | | | 499.8 | | | | | | 84.6 | | | | | | 584.4 | | |
Additions internally developed
|
| | | | — | | | | | | 3.5 | | | | | | 3.5 | | |
Acquisitions
|
| | | | 298.0 | | | | | | 100.9 | | | | | | 398.9 | | |
Exchange differences
|
| | | | 27.3 | | | | | | 4.6 | | | | | | 31.9 | | |
At 31 March 2016
|
| | | | 825.1 | | | | | | 193.6 | | | | | | 1,018.7 | | |
At 1 April 2016
|
| | | | 825.1 | | | | | | 193.6 | | | | | | 1,018.7 | | |
Additions internally developed
|
| | | | — | | | | | | 5.0 | | | | | | 5.0 | | |
Acquisitions | | | | | 679.6 | | | | | | 230.8 | | | | | | 910.4 | | |
Write-back of acquired negative goodwill
|
| | | | 0.6 | | | | | | — | | | | | | 0.6 | | |
Exchange differences
|
| | | | 69.8 | | | | | | 18.4 | | | | | | 88.2 | | |
At 31 March 2017
|
| | | | 1,575.1 | | | | | | 447.8 | | | | | | 2,022.9 | | |
| | |
Goodwill
restated £m |
| |
Other
intangible assets restated £m |
| |
Total
restated £m |
| |||||||||
Amortisation | | | | | | | | | | | | | | | | | | | |
At 1 April 2015
|
| | | | — | | | | | | 13.2 | | | | | | 13.2 | | |
Charge for the year
|
| | | | — | | | | | | 13.2 | | | | | | 13.2 | | |
Exchange differences
|
| | | | — | | | | | | 1.7 | | | | | | 1.7 | | |
At 31 March 2016
|
| | | | — | | | | | | 28.1 | | | | | | 28.1 | | |
At 1 April 2016
|
| | | | — | | | | | | 28.1 | | | | | | 28.1 | | |
Charge for the year
|
| | | | — | | | | | | 34.4 | | | | | | 34.4 | | |
Impairment | | | | | — | | | | | | 0.2 | | | | | | 0.2 | | |
Exchange differences
|
| | | | — | | | | | | 7.3 | | | | | | 7.3 | | |
At 31 March 2017
|
| | | | — | | | | | | 70.0 | | | | | | 70.0 | | |
Net book value at 31 March 2017
|
| | | | 1,575.1 | | | | | | 377.8 | | | | | | 1,952.9 | | |
Net book value at 31 March 2016 and 1 April 2016
|
| | | | 825.1 | | | | | | 165.5 | | | | | | 990.6 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Bramlage
|
| | |
|
552.7
|
| | | | | 413.6 | | |
Bebo
|
| | |
|
16.8
|
| | | | | 10.7 | | |
Superfos
|
| | |
|
353.9
|
| | | | | 95.8 | | |
Ace
|
| | |
|
196.8
|
| | | | | 175.9 | | |
Promens
|
| | |
|
253.8
|
| | | | | 129.1 | | |
bpi
|
| | |
|
201.1
|
| | | | | — | | |
| | | | | 1,575.1 | | | | |
|
825.1
|
| |
| | |
Freehold
land and buildings restated £m |
| |
Long
leasehold land and buildings £m |
| |
Plant,
equipment, moulds and vehicles £m |
| |
Total
restated £m |
| ||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 April 2015
|
| | | | 281.3 | | | | | | 14.9 | | | | | | 659.0 | | | | | | 955.2 | | |
Additions
|
| | | | 10.7 | | | | | | 0.5 | | | | | | 85.5 | | | | | | 96.7 | | |
Acquisitions
|
| | | | 88.9 | | | | | | — | | | | | | 131.0 | | | | | | 219.9 | | |
Reclassifications
|
| | | | (3.1) | | | | | | 4.5 | | | | | | (1.4) | | | | | | — | | |
Disposals
|
| | | | (4.8) | | | | | | (0.1) | | | | | | (11.9) | | | | | | (16.8) | | |
Exchange differences
|
| | | | 38.0 | | | | | | 1.1 | | | | | | 57.4 | | | | | | 96.5 | | |
At 31 March 2016
|
| | | | 411.0 | | | | | | 20.9 | | | | | | 919.6 | | | | | | 1,351.5 | | |
At 1 April 2016
|
| | | | 411.0 | | | | | | 20.9 | | | | | | 919.6 | | | | | | 1,351.5 | | |
Additions | | | | | 19.0 | | | | | | 3.8 | | | | | | 161.1 | | | | | | 183.9 | | |
Acquisitions | | | | | 138.4 | | | | | | — | | | | | | 134.5 | | | | | | 272.9 | | |
Reclassifications | | | | | 1.2 | | | | | | 1.7 | | | | | | (2.9) | | | | | | — | | |
Transfers to held for sale
|
| | | | (5.6) | | | | | | — | | | | | | — | | | | | | (5.6) | | |
Disposals | | | | | (3.0) | | | | | | (0.2) | | | | | | (54.3) | | | | | | (57.5) | | |
Exchange differences
|
| | | | 32.8 | | | | | | 1.5 | | | | | | 115.2 | | | | | | 149.5 | | |
At 31 March 2017
|
| | | | 593.8 | | | | | | 27.7 | | | | | | 1,273.2 | | | | | | 1,894.7 | | |
| | |
Freehold
land and buildings restated £m |
| |
Long
leasehold land and buildings £m |
| |
Plant,
equipment, moulds and vehicles £m |
| |
Total
restated £m |
| ||||||||||||
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 April 2015
|
| | | | 37.9 | | | | | | 3.3 | | | | | | 285.4 | | | | | | 326.6 | | |
Charge for the year
|
| | | | 7.5 | | | | | | 0.8 | | | | | | 65.7 | | | | | | 74.0 | | |
Impairment charge
|
| | | | 8.7 | | | | | | — | | | | | | 2.2 | | | | | | 10.9 | | |
Reclassifications
|
| | | | (0.1) | | | | | | 1.0 | | | | | | (0.9) | | | | | | — | | |
Disposals
|
| | | | (3.7) | | | | | | (0.1) | | | | | | (11.1) | | | | | | (14.9) | | |
Exchange differences
|
| | | | 7.6 | | | | | | 1.4 | | | | | | 50.8 | | | | | | 59.8 | | |
At 31 March 2016
|
| | | | 57.9 | | | | | | 6.4 | | | | | | 392.1 | | | | | | 456.4 | | |
At 1 April 2016
|
| | | | 57.9 | | | | | | 6.4 | | | | | | 392.1 | | | | | | 456.4 | | |
Charge for the year
|
| | | | 14.3 | | | | | | 2.0 | | | | | | 113.5 | | | | | | 129.8 | | |
Impairment charge
|
| | | | 3.6 | | | | | | — | | | | | | 8.5 | | | | | | 12.1 | | |
Reclassifications | | | | | — | | | | | | (0.4) | | | | | | 0.4 | | | | | | — | | |
Disposals | | | | | (3.0) | | | | | | (0.2) | | | | | | (52.0) | | | | | | (55.2) | | |
Exchange differences
|
| | | | 10.6 | | | | | | 0.5 | | | | | | 75.0 | | | | | | 86.1 | | |
At 31 March 2017
|
| | | | 83.4 | | | | | | 8.3 | | | | | | 537.5 | | | | | | 629.2 | | |
Net book value at 31 March 2017
|
| | | | 510.4 | | | | | | 19.4 | | | | | | 735.7 | | | | | | 1,265.5 | | |
Net book value at 31 March 2016 and 1 April 2016
|
| | | | 353.1 | | | | | | 14.5 | | | | | | 527.5 | | | | | | 895.1 | | |
| | |
Company
|
| |||||||||
| | |
2017
£m |
| |
2016
£m |
| ||||||
At 1 April
|
| | |
|
886.3
|
| | | | | 636.2 | | |
Cost of share options (note 24)
|
| | |
|
2.4
|
| | | | | 1.7 | | |
Subscription for additional shares in RPC Packaging Holdings Limited
|
| | |
|
18.4
|
| | | | | 24.8 | | |
Subscription for additional shares in Rigid Plastic Containers Holdings Limited
|
| | |
|
165.3
|
| | | | | 223.6 | | |
Acquisition of British Polythene Industries Plc
|
| | |
|
274.5
|
| | | | | — | | |
At 31 March
|
| | | | 1,346.9 | | | | |
|
886.3
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Raw materials and consumables
|
| | |
|
223.1
|
| | | | | 130.5 | | |
Finished goods and goods for resale
|
| | |
|
257.1
|
| | | | | 144.6 | | |
| | | | | 480.2 | | | | |
|
275.1
|
| |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2017
£m |
| |
2016
restated £m |
| |
2017
£m |
| |
2016
restated £m |
| ||||||||||||
Trade receivables
|
| | |
|
540.2
|
| | | | | 332.8 | | | | |
|
—
|
| | | | | — | | |
Amounts owed by Group undertakings
|
| | |
|
—
|
| | | | | — | | | | |
|
1,975.8
|
| | | | | 1,143.8 | | |
Other receivables
|
| | |
|
51.8
|
| | | | | 41.4 | | | | |
|
10.0
|
| | | | | 5.8 | | |
Prepayments and accrued income
|
| | |
|
33.9
|
| | | | | 22.4 | | | | |
|
—
|
| | | | | — | | |
| | | | | 625.9 | | | | |
|
396.6
|
| | | | | 1,985.8 | | | | |
|
1,149.6
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Euro
|
| | |
|
261.0
|
| | | | | 178.7 | | |
Sterling
|
| | |
|
126.8
|
| | | | | 69.2 | | |
Others
|
| | |
|
152.4
|
| | | | | 84.9 | | |
| | | | | 540.2 | | | | |
|
332.8
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
As at 1 April
|
| | |
|
12.6
|
| | | | | 8.9 | | |
Charge for the year
|
| | |
|
6.1
|
| | | | | 3.7 | | |
Amounts written off
|
| | |
|
(2.5)
|
| | | | | (1.5) | | |
Unused amounts reversed
|
| | |
|
(0.9)
|
| | | | | (0.6) | | |
Acquired in the period
|
| | |
|
11.9
|
| | | | | 0.9 | | |
Exchange differences
|
| | |
|
0.1
|
| | | | | 1.2 | | |
At 31 March
|
| | | | 27.3 | | | | |
|
12.6
|
| |
| | |
Total
£m |
| |
Neither
past due nor impaired £m |
| |
Less than
30 days £m |
| |
31 – 60
days £m |
| |
More than
60 days £m |
| |||||||||||||||
31 March 2017
|
| | | | 540.2 | | | | | | 450.1 | | | | | | 57.2 | | | | | | 22.8 | | | | | | 10.1 | | |
31 March 2016
|
| | | | 332.8 | | | | | | 273.6 | | | | | | 44.8 | | | | | | 9.3 | | | | | | 5.1 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Buildings classified as held for sale
|
| | |
|
5.6
|
| | | | | 1.6 | | |
| | | | | 5.6 | | | | |
|
1.6
|
| |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2017
£m |
| |
2016
£m |
| |
2017
£m |
| |
2016
£m |
| ||||||||||||
Bank loans, finance leases and overdrafts (note 19)
|
| | |
|
85.1
|
| | | | | 111.0 | | | | |
|
33.0
|
| | | | | 92.3 | | |
Payments received on account
|
| | |
|
41.1
|
| | | | | 28.9 | | | | |
|
—
|
| | | | | — | | |
Trade payables
|
| | |
|
600.5
|
| | | | | 330.1 | | | | |
|
3.6
|
| | | | | 6.7 | | |
Amounts owed to Group undertakings
|
| | |
|
—
|
| | | | | — | | | | |
|
378.9
|
| | | | | 259.7 | | |
Other payables
|
| | |
|
150.5
|
| | | | | 113.8 | | | | |
|
—
|
| | | | | — | | |
Accruals
|
| | |
|
93.7
|
| | | | | 58.7 | | | | |
|
10.1
|
| | | | | — | | |
| | | | | 885.8 | | | | |
|
531.5
|
| | | | | 392.6 | | | | |
|
266.4
|
| |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2017
£m |
| |
2016
£m |
| |
2017
£m |
| |
2016
£m |
| ||||||||||||
Bank loans and other borrowings
|
| | |
|
1,249.8
|
| | | | | 782.0 | | | | |
|
1,228.4
|
| | | | | 759.0 | | |
Finance leases
|
| | |
|
9.1
|
| | | | | 9.9 | | | | |
|
—
|
| | | | | — | | |
Fair value adjustment to borrowings
|
| | |
|
0.7
|
| | | | | 2.3 | | | | |
|
0.7
|
| | | | | 2.3 | | |
| | | | | 1,259.6 | | | | |
|
794.2
|
| | | | | 1,229.1 | | | | |
|
761.3
|
| |
| | |
Group
|
| |
Company
|
| ||||||||||||||||||
| | |
2017
£m |
| |
2016
£m |
| |
2017
£m |
| |
2016
£m |
| ||||||||||||
Repayable as follows: | | | | | | ||||||||||||||||||||
In one year or less
|
| | |
|
10.0
|
| | | | | 67.1 | | | | |
|
—
|
| | | | | 60.0 | | |
Between one and two years
|
| | |
|
108.7
|
| | | | | 6.4 | | | | |
|
103.6
|
| | | | | — | | |
Between two and five years
|
| | |
|
1,137.4
|
| | | | | 665.8 | | | | |
|
1,125.5
|
| | | | | 652.8 | | |
Greater than five years
|
| | |
|
12.8
|
| | | | | 119.7 | | | | |
|
—
|
| | | | | 106.2 | | |
| | | | | 1,268.9 | | | | |
|
859.0
|
| | | | | 1,229.1 | | | | |
|
819.0
|
| |
| | |
Fixed rate
2017 £m |
| |
Floating rate
2017 £m |
| |
Cash/
overdraft 2017 £m |
| |
Total
2017 £m |
| |
Fixed rate
2016 £m |
| |
Floating rate
2016 £m |
| |
Cash/
overdraft 2016 £m |
| |
Total
2016 £m |
| ||||||||||||||||||||||||
Sterling
|
| | |
|
1.2
|
| | | |
|
223.0
|
| | | |
|
(44.6)
|
| | | |
|
179.6
|
| | | | | 1.5 | | | | | | 404.0 | | | | | | (10.2) | | | | | | 395.3 | | |
Euro
|
| | |
|
82.2
|
| | | |
|
166.1
|
| | | |
|
(39.8)
|
| | | |
|
208.5
|
| | | | | 59.7 | | | | | | 226.0 | | | | | | (27.2) | | | | | | 258.5 | | |
US dollar
|
| | |
|
92.8
|
| | | |
|
685.0
|
| | | |
|
(40.7)
|
| | | |
|
737.1
|
| | | | | 80.7 | | | | | | 69.9 | | | | | | (7.7) | | | | | | 142.9 | | |
Other
|
| | |
|
7.1
|
| | | |
|
11.5
|
| | | |
|
(57.9)
|
| | | |
|
(39.3)
|
| | | | | 7.0 | | | | | | 10.2 | | | | | | (41.2) | | | | | | (24.0) | | |
| | | |
|
183.3
|
| | | |
|
1,085.6
|
| | | |
|
(183.0)
|
| | | |
|
1,085.9
|
| | | | | 148.9 | | | | | | 710.1 | | | | | | (86.3) | | | | | | 772.7 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Adjusted EBITDA
|
| | | | 441.4 | | | | |
|
251.2
|
| |
Share-based payment expense
|
| | |
|
4.5
|
| | | | | 3.3 | | |
Movement in working capital
|
| | |
|
28.5
|
| | | | | 0.2 | | |
Net interest paid
|
| | |
|
(21.7)
|
| | | | | (15.5) | | |
Tax paid
|
| | |
|
(33.2)
|
| | | | | (13.6) | | |
Proceeds on disposal of property, plant and equipment
|
| | |
|
4.5
|
| | | | | 3.4 | | |
Acquisition of property, plant and equipment
|
| | |
|
(175.2)
|
| | | | | (101.1) | | |
Acquisition of intangible assets
|
| | |
|
(5.0)
|
| | | | | (3.4) | | |
(Gain)/loss on disposal of property, plant and equipment
|
| | |
|
—
|
| | | | | 0.1 | | |
Pension deficit payments in excess of income statement charge
|
| | |
|
(4.8)
|
| | | | | (2.0) | | |
Free cash flow
|
| | | | 239.0 | | | | |
|
122.6
|
| |
Payment of non-underlying items
|
| | |
|
(81.1)
|
| | | | | (50.3) | | |
Non-underlying cash provision movements
|
| | |
|
(39.4)
|
| | | | | (13.4) | | |
Other movements in provisions and financial liabilities
|
| | |
|
(16.2)
|
| | | | | (7.4) | | |
Acquisition of businesses
|
| | |
|
(938.1)
|
| | | | | (528.5) | | |
Proceeds on disposal of businesses
|
| | |
|
0.1
|
| | | | | 4.0 | | |
Dividends paid
|
| | |
|
(62.1)
|
| | | | | (40.8) | | |
Purchase of own shares
|
| | |
|
(5.1)
|
| | | | | (3.0) | | |
Proceeds from the issue of share capital
|
| | |
|
629.2
|
| | | | | 230.1 | | |
Change in net debt resulting from cash flows
|
| | | | (273.7) | | | | |
|
(286.7)
|
| |
Translation movements
|
| | |
|
(35.9)
|
| | | | | (20.6) | | |
Net debt acquired
|
| | |
|
(3.5)
|
| | | | | — | | |
Movement in derivative instruments
|
| | |
|
8.0
|
| | | | | (5.4) | | |
Movement in net debt in the year
|
| | | | (305.1) | | | | |
|
(312.7)
|
| |
Net debt at the beginning of the year
|
| | |
|
(744.0)
|
| | | | | (431.3) | | |
Net debt at the end of the year
|
| | | | (1,049.1) | | | | |
|
(744.0)
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Analysis of net debt | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
|
258.1
|
| | | | | 130.2 | | |
Overdrafts due within one year
|
| | |
|
(75.1)
|
| | | | | (43.9) | | |
Bank loans due within one year
|
| | |
|
(10.0)
|
| | | | | (67.1) | | |
Bank loans due greater than one year
|
| | |
|
(1,259.6)
|
| | | | | (794.2) | | |
Less: Fair value adjustment to borrowings
|
| | |
|
0.7
|
| | | | | 2.3 | | |
Derivative financial instruments: assets
|
| | |
|
39.1
|
| | | | | 28.7 | | |
Derivative financial instruments: liabilities
|
| | |
|
(2.3)
|
| | | | | — | | |
Net debt at the end of the year
|
| | | | (1,049.1) | | | | |
|
(744.0)
|
| |
| | |
Loans and
receivables £m |
| |
Derivatives
used for hedging £m |
| |
Assets at fair
value through profit and loss £m |
| |
Available
for sale £m |
| |
Total
£m |
| |||||||||||||||
March 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 258.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 258.1 | | |
Trade and other receivables
|
| | | | 625.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 625.9 | | |
Investment accounted for under the equity method
|
| | | | — | | | | | | — | | | | | | 4.2 | | | | | | — | | | | | | 4.2 | | |
Assets held for sale
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5.6 | | | | | | 5.6 | | |
Cross currency interest rate swaps
|
| | | | — | | | | | | 39.0 | | | | | | — | | | | | | — | | | | | | 39.0 | | |
Foreign currency forwards
|
| | | | — | | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | 1.0 | | |
Total financial assets
|
| | | | 884.0 | | | | | | 40.0 | | | | | | 4.2 | | | | | | 5.6 | | | | | | 933.8 | | |
| | |
Derivatives
used for hedging £m |
| |
Other
financial liabilities at amortised cost £m |
| |
Total
£m |
| |||||||||
Financial liabilities | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | — | | | | | | 885.8 | | | | | | 885.8 | | |
Short-term borrowings and bank overdrafts
|
| | | | — | | | | | | 85.1 | | | | | | 85.1 | | |
Medium and long-term borrowings
|
| | | | — | | | | | | 1,259.6 | | | | | | 1,259.6 | | |
Foreign currency forwards
|
| | | | 3.0 | | | | | | — | | | | | | 3.0 | | |
Total financial liabilities
|
| | | | 3.0 | | | | | | 2,230.5 | | | | | | 2,233.5 | | |
| | |
Loans and
receivables £m |
| |
Derivatives
used for hedging £m |
| |
Assets at fair
value through profit and loss £m |
| |
Available
for sale £m |
| |
Total
£m |
| |||||||||||||||
March 2016 (restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 130.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 130.2 | | |
Trade and other receivables
|
| | | | 396.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 396.6 | | |
Investment accounted for under the equity method
|
| | | | — | | | | | | — | | | | | | 3.2 | | | | | | — | | | | | | 3.2 | | |
Assets held for sale
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1.6 | | | | | | 1.6 | | |
Cross currency interest rate swaps
|
| | | | — | | | | | | 28.7 | | | | | | — | | | | | | — | | | | | | 28.7 | | |
Total financial assets
|
| | | | 526.8 | | | | | | 28.7 | | | | | | 3.2 | | | | | | 1.6 | | | | | | 560.3 | | |
| | |
Liabilities at
fair value through profit and loss £m |
| |
Other financial
liabilities at amortised cost £m |
| |
Total
£m |
| |||||||||
Financial liabilities | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | — | | | | | | (531.5) | | | | | | (531.5) | | |
Short-term borrowings and bank overdrafts
|
| | | | — | | | | | | (111.0) | | | | | | (111.0) | | |
Medium and long-term borrowings
|
| | | | — | | | | | | (794.2) | | | | | | (794.2) | | |
Other derivatives
|
| | | | (0.5) | | | | | | — | | | | | | (0.5) | | |
Total financial liabilities
|
| | | | (0.5) | | | | | | (1,436.7) | | | | | | (1,437.2) | | |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| ||||||||||||||||||
Cross currency interest rate swaps – cash flow hedge
|
| | |
|
19.3
|
| | | |
|
—
|
| | | |
|
19.3
|
| | | | | 9.7 | | | | | | — | | | | | | 9.7 | | |
Cross currency interest rate swaps – fair value hedge
|
| | |
|
18.6
|
| | | |
|
—
|
| | | |
|
18.6
|
| | | | | 9.8 | | | | | | — | | | | | | 9.8 | | |
Cross currency interest rate swaps – net investment hedge
|
| | |
|
1.1
|
| | | |
|
—
|
| | | |
|
1.1
|
| | | | | 9.2 | | | | | | — | | | | | | 9.2 | | |
Foreign currency forwards – cash flow hedge
|
| | |
|
1.0
|
| | | |
|
(6.3)
|
| | | |
|
(5.3)
|
| | | | | — | | | | | | — | | | | | | — | | |
Foreign currency forwards – net investment hedge
|
| | |
|
4.0
|
| | | |
|
—
|
| | | |
|
4.0
|
| | | | | — | | | | | | — | | | | | | — | | |
Other derivatives – not hedge accounted
|
| | |
|
—
|
| | | |
|
(0.7)
|
| | | |
|
(0.7)
|
| | | | | — | | | | | | (0.5) | | | | | | (0.5) | | |
| | | | | 44.0 | | | | | | (7.0) | | | | | | 37.0 | | | | |
|
28.7
|
| | | |
|
(0.5)
|
| | | |
|
28.2
|
| |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| |
Assets
£m |
| |
Liabilities
£m |
| |
Net
£m |
| ||||||||||||||||||
Cross currency interest rate swaps – cash flow hedge
|
| | |
|
19.3
|
| | | |
|
—
|
| | | |
|
19.3
|
| | | | | 9.7 | | | | | | — | | | | | | 9.7 | | |
Cross currency interest rate swaps – fair value hedge
|
| | |
|
19.7
|
| | | |
|
—
|
| | | |
|
19.7
|
| | | | | 19.0 | | | | | | — | | | | | | 19.0 | | |
Foreign currency forwards – cash flow hedge
|
| | |
|
1.0
|
| | | |
|
(6.3)
|
| | | |
|
(5.3)
|
| | | | | — | | | | | | — | | | | | | — | | |
Foreign currency forwards – fair value hedge
|
| | |
|
4.0
|
| | | |
|
—
|
| | | |
|
4.0
|
| | | | | — | | | | | | — | | | | | | — | | |
| | | | | 44.0 | | | | | | (6.3) | | | | | | 37.7 | | | | |
|
28.7
|
| | | |
|
—
|
| | | |
|
28.7
|
| |
| | |
2017
|
| |
2016
|
| ||||||||||||
| | |
Sterling
% |
| |
Euro
% |
| |
US dollar
% |
| |
Sterling
% |
| |
Euro
% |
| |
US dollar
% |
|
Fixed interest rate
|
| |
3.2 – 3.9
|
| |
1.1 – 11.2
|
| |
4.2 – 4.8
|
| |
2.5 – 4.4
|
| |
2.0 – 11.2
|
| |
4.2 – 4.8
|
|
Floating rate interest margin above: | | | | | | | | | | | | | | | | | | | |
– Euribor
|
| |
n/a
|
| |
0.8 – 4.5
|
| |
n/a
|
| |
n/a
|
| |
0.8 – 4.5
|
| |
n/a
|
|
– Libor
|
| |
1.1 – 2.5
|
| |
n/a
|
| |
0.8 – 2.5
|
| |
1.1 – 2.5
|
| |
n/a
|
| |
1.2 – 1.8
|
|
| | |
2017
£m |
| |
2016
£m |
| ||||||
Maturity date | | | | | | | | | | | | | |
Expiring in one year
|
| | |
|
117.6
|
| | | | | 0.8 | | |
Expiring in one to two years
|
| | |
|
601.3
|
| | | | | 0.1 | | |
Expiring in more than two years
|
| | |
|
254.6
|
| | | | | 210.9 | | |
| | | | | 973.5 | | | | |
|
211.8
|
| |
| | |
Within 1 year
or on demand £m |
| |
Between
1 and 2 years £m |
| |
Between
2 and 5 years £m |
| |
After
5 years £m |
| |
Total
£m |
| |||||||||||||||
March 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | (885.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | (885.8) | | |
Borrowings: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of principal
|
| | | | (10.0) | | | | | | (108.7) | | | | | | (1,137.4) | | | | | | (12.8) | | | | | | (1,268.9) | | |
Expected future interest payments
|
| | | | (28.5) | | | | | | (27.1) | | | | | | (31.9) | | | | | | (1.7) | | | | | | (89.2) | | |
Total non-derivative financial liabilities
|
| | | | (924.3) | | | | | | (135.8) | | | | | | (1,169.3) | | | | | | (14.5) | | | | | | (2,243.9) | | |
Derivative financial instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cross-currency interest rate swaps
|
| | | | 3.9 | | | | | | 21.7 | | | | | | 28.5 | | | | | | — | | | | | | 54.1 | | |
Other derivative liabilities
|
| | | | (2.3) | | | | | | (0.7) | | | | | | — | | | | | | — | | | | | | (3.0) | | |
Total | | | | | (922.7) | | | | | | (114.8) | | | | | | (1,140.8) | | | | | | (14.5) | | | | | | (2,192.8) | | |
March 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | (531.5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (531.5) | | |
Borrowings: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of principal
|
| | | | (67.1) | | | | | | (6.4) | | | | | | (665.8) | | | | | | (119.7) | | | | | | (859.0) | | |
Expected future interest payments
|
| | | | (19.9) | | | | | | (18.7) | | | | | | (37.5) | | | | | | (6.0) | | | | | | (82.1) | | |
Total non-derivative financial liabilities
|
| | | | (618.5) | | | | | | (25.1) | | | | | | (703.3) | | | | | | (125.7) | | | | | | (1,472.6) | | |
Derivative financial instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cross-currency interest rate swaps
|
| | | | 2.6 | | | | | | 2.6 | | | | | | 18.8 | | | | | | 16.3 | | | | | | 40.3 | | |
Other derivative liabilities
|
| | | | (0.5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.5) | | |
Total
|
| | | | (616.4) | | | | | | (22.5) | | | | | | (684.5) | | | | | | (109.4) | | | | | | (1,432.8) | | |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Carrying
amount £m |
| |
Fair value
£m |
| |
Carrying
amount restated £m |
| |
Fair value
restated £m |
| ||||||||||||
Cash and cash equivalents
|
| | |
|
258.1
|
| | | |
|
258.1
|
| | | | | 130.2 | | | | | | 130.2 | | |
Trade receivables and other debtors
|
| | |
|
625.9
|
| | | |
|
625.9
|
| | | | | 396.6 | | | | | | 396.6 | | |
Bank loans and overdrafts
|
| | |
|
(85.1)
|
| | | |
|
(85.1)
|
| | | | | (111.0) | | | | | | (111.0) | | |
Trade and other payables
|
| | |
|
(885.8)
|
| | | |
|
(885.8)
|
| | | | | (531.5) | | | | | | (531.5) | | |
Primary financial instruments held to finance the Group’s operations:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term borrowings
|
| | |
|
(1,259.6)
|
| | | |
|
(1,267.9)
|
| | | | | (794.2) | | | | | | (804.3) | | |
Derivative financial instruments
|
| | |
|
37.0
|
| | | |
|
37.0
|
| | | | | 28.2 | | | | | | 28.2 | | |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Carrying
amount £m |
| |
Fair value
£m |
| |
Carrying
amount restated £m |
| |
Fair value
restated £m |
| ||||||||||||
Cash and cash equivalents
|
| | |
|
1.4
|
| | | |
|
1.4
|
| | | | | — | | | | | | — | | |
Trade receivables and other debtors
|
| | |
|
1,985.8
|
| | | |
|
1,985.8
|
| | | | | 1,149.6 | | | | | | 1,149.6 | | |
Bank loans and overdrafts
|
| | |
|
(33.0)
|
| | | |
|
(33.0)
|
| | | | | (92.3) | | | | | | (92.3) | | |
Trade and other payables
|
| | |
|
(392.6)
|
| | | |
|
(392.6)
|
| | | | | (266.4) | | | | | | (266.4) | | |
Primary financial instruments held to finance the Group’s operations:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Long-term borrowings
|
| | |
|
(1,229.1)
|
| | | |
|
(1,237.4)
|
| | | | | (761.3) | | | | | | (771.4) | | |
Derivative financial instruments
|
| | |
|
37.7
|
| | | |
|
37.7
|
| | | | | 28.7 | | | | | | 28.7 | | |
| | |
Deferred
and contingent consideration £m |
| |
Acquisition
remuneration £m |
| |
Total
£m |
| |||||||||
At 1 April 2016
|
| | | | 46.8 | | | | | | 10.6 | | | | | | 57.4 | | |
Arising in the year
|
| | | | — | | | | | | 11.8 | | | | | | 11.8 | | |
Unwinding of discount
|
| | | | 1.7 | | | | | | — | | | | | | 1.7 | | |
Utilised in the year
|
| | | | (4.1) | | | | | | — | | | | | | (4.1) | | |
Released in the year
|
| | | | (17.1) | | | | | | (5.9) | | | | | | (23.0) | | |
Exchange differences
|
| | | | 6.7 | | | | | | 1.7 | | | | | | 8.4 | | |
At 31 March 2017
|
| | | | 34.0 | | | | | | 18.2 | | | | | | 52.2 | | |
Current at 31 March 2017
|
| | | | — | | | | | | 2.8 | | | | | | 2.8 | | |
Non-current at 31 March 2017
|
| | | | 34.0 | | | | | | 15.4 | | | | | | 49.4 | | |
| | | | | 34.0 | | | | | | 18.2 | | | | | | 52.2 | | |
| | |
Deferred
and contingent consideration £m |
| |
Acquisition
remuneration £m |
| |
Total
£m |
| |||||||||
At 1 April 2015
|
| | | | 58.4 | | | | | | 6.3 | | | | | | 64.7 | | |
Arising in the year
|
| | | | 0.6 | | | | | | 7.8 | | | | | | 8.4 | | |
Unwinding of discount
|
| | | | 2.0 | | | | | | — | | | | | | 2.0 | | |
Utilised in the year
|
| | | | (0.5) | | | | | | — | | | | | | (0.5) | | |
Released in the year
|
| | | | (15.5) | | | | | | (3.4) | | | | | | (18.9) | | |
Exchange differences
|
| | | | 1.8 | | | | | | (0.1) | | | | | | 1.7 | | |
At 31 March 2016
|
| | | | 46.8 | | | | | | 10.6 | | | | | | 57.4 | | |
Current at 31 March 2016
|
| | | | 4.2 | | | | | | — | | | | | | 4.2 | | |
Non-current at 31 March 2016
|
| | | | 42.6 | | | | | | 10.6 | | | | | | 53.2 | | |
| | | | | 46.8 | | | | | | 10.6 | | | | | | 57.4 | | |
| | |
Accelerated
capital allowances £m |
| |
Employee
benefits £m |
| |
Tax
losses £m |
| |
Other
temporary differences £m |
| |
Total
£m |
| |||||||||||||||
At 1 April 2016 (restated)
|
| | | | 77.5 | | | | | | (24.6) | | | | | | (23.4) | | | | | | 15.9 | | | | | | 45.4 | | |
Adjustment in respect of prior years
|
| | | | 2.2 | | | | | | (0.3) | | | | | | (30.7) | | | | | | 6.4 | | | | | | (22.4) | | |
(Credit)/charge to income
|
| | | | (1.4) | | | | | | 0.9 | | | | | | 9.3 | | | | | | 7.9 | | | | | | 16.7 | | |
Credit to equity
|
| | | | — | | | | | | (1.3) | | | | | | — | | | | | | (0.7) | | | | | | (2.0) | | |
Acquisitions | | | | | 41.8 | | | | | | (13.1) | | | | | | (9.5) | | | | | | 54.0 | | | | | | 73.2 | | |
Exchange differences
|
| | | | 6.0 | | | | | | (0.7) | | | | | | (1.3) | | | | | | 2.2 | | | | | | 6.2 | | |
At 31 March 2017
|
| | | | 126.1 | | | | | | (39.1) | | | | | | (55.6) | | | | | | 85.7 | | | | | | 117.1 | | |
Deferred tax liabilities
|
| | | | 126.1 | | | | | | — | | | | | | — | | | | | | 107.1 | | | | | | 233.2 | | |
Deferred tax assets
|
| | | | — | | | | | | (39.1) | | | | | | (55.6) | | | | | | (21.4) | | | | | | (116.1) | | |
| | | | | 126.1 | | | | | | (39.1) | | | | | | (55.6) | | | | | | 85.7 | | | | | | 117.1 | | |
| | |
Accelerated
capital allowances £m |
| |
Employee
benefits £m |
| |
Tax
losses £m |
| |
Other
temporary differences £m |
| |
Total
£m |
| |||||||||||||||
At 1 April 2015
|
| | | | 44.5 | | | | | | (17.8) | | | | | | (8.2) | | | | | | (3.5) | | | | | | 15.0 | | |
Adjustment in respect of prior years
|
| | | | — | | | | | | 0.1 | | | | | | (4.3) | | | | | | (0.9) | | | | | | (5.1) | | |
Charge/(credit) to income
|
| | | | 0.2 | | | | | | — | | | | | | 1.7 | | | | | | (3.8) | | | | | | (1.9) | | |
Charge to equity
|
| | | | — | | | | | | 2.1 | | | | | | — | | | | | | 2.0 | | | | | | 4.1 | | |
Acquisitions
|
| | | | 29.7 | | | | | | (9.3) | | | | | | (12.2) | | | | | | 22.1 | | | | | | 30.3 | | |
Exchange differences
|
| | | | 3.1 | | | | | | 0.3 | | | | | | (0.4) | | | | | | — | | | | | | 3.0 | | |
At 31 March 2016 (restated)
|
| | | | 77.5 | | | | | | (24.6) | | | | | | (23.4) | | | | | | 15.9 | | | | | | 45.4 | | |
Deferred tax liabilities
|
| | | | 77.5 | | | | | | — | | | | | | — | | | | | | 39.5 | | | | | | 117.0 | | |
Deferred tax assets
|
| | | | — | | | | | | (24.6) | | | | | | (23.4) | | | | | | (23.6) | | | | | | (71.6) | | |
| | | | | 77.5 | | | | | | (24.6) | | | | | | (23.4) | | | | | | 15.9 | | | | | | 45.4 | | |
| | |
Other
temporary differences 2017 £m |
| |
Other
temporary differences 2016 £m |
| ||||||
Deferred tax liabilities/(assets) at 1 April
|
| | |
|
0.6
|
| | | | | (1.2) | | |
Credit to income
|
| | |
|
—
|
| | | | | (0.2) | | |
(Credit)/charge to equity
|
| | |
|
(0.9)
|
| | | | | 2.0 | | |
Deferred tax (assets)/liabilities at 31 March
|
| | | | (0.3) | | | | |
|
0.6
|
| |
| | |
Termination
and restructuring provisions £m |
| |
Contract
provisions £m |
| |
Other
provisions and liabilities £m |
| |
Total
£m |
| ||||||||||||
At 1 April 2016 (restated)
|
| | | | 23.8 | | | | | | 49.9 | | | | | | 28.8 | | | | | | 102.5 | | |
Acquired in the year
|
| | | | — | | | | | | 37.7 | | | | | | 12.4 | | | | | | 50.1 | | |
Provided in the year
|
| | | | 9.0 | | | | | | — | | | | | | 6.0 | | | | | | 15.0 | | |
Utilised in the year
|
| | | | (7.8) | | | | | | (50.2) | | | | | | (3.4) | | | | | | (61.4) | | |
Released in the year
|
| | | | (2.9) | | | | | | — | | | | | | — | | | | | | (2.9) | | |
Exchange differences
|
| | | | 1.7 | | | | | | 5.0 | | | | | | 1.6 | | | | | | 8.3 | | |
At 31 March 2017
|
| | | | 23.8 | | | | | | 42.4 | | | | | | 45.4 | | | | | | 111.6 | | |
Current at 31 March 2017
|
| | | | 22.7 | | | | | | 30.1 | | | | | | 13.2 | | | | | | 66.0 | | |
Non-current at 31 March 2017
|
| | | | 1.1 | | | | | | 12.3 | | | | | | 32.2 | | | | | | 45.6 | | |
| | | | | 23.8 | | | | | | 42.4 | | | | | | 45.4 | | | | | | 111.6 | | |
Restated
|
| |
Termination
and restructuring provisions £m |
| |
Contract
provisions £m |
| |
Other
provisions and liabilities £m |
| |
Total
£m |
| ||||||||||||
At 1 April 2015
|
| | | | 10.2 | | | | | | 41.8 | | | | | | 23.9 | | | | | | 75.9 | | |
Acquired in the year
|
| | | | 0.6 | | | | | | 25.3 | | | | | | 5.9 | | | | | | 31.8 | | |
Provided in the year
|
| | | | 22.2 | | | | | | — | | | | | | 3.9 | | | | | | 26.1 | | |
Utilised in the year
|
| | | | (9.2) | | | | | | (18.2) | | | | | | (6.4) | | | | | | (33.8) | | |
Exchange differences
|
| | | | — | | | | | | 1.0 | | | | | | 1.5 | | | | | | 2.5 | | |
At 31 March 2016
|
| | | | 23.8 | | | | | | 49.9 | | | | | | 28.8 | | | | | | 102.5 | | |
Current at 31 March 2016
|
| | | | 22.3 | | | | | | 30.6 | | | | | | 7.9 | | | | | | 60.8 | | |
Non-current at 31 March 2016
|
| | | | 1.5 | | | | | | 19.3 | | | | | | 20.9 | | | | | | 41.7 | | |
| | | | | 23.8 | | | | | | 49.9 | | | | | | 28.8 | | | | | | 102.5 | | |
| | |
2017
Number |
| |
2016
Number |
| ||||||
In issue at 1 April
|
| | |
|
303,612,870
|
| | | | | 252,152,276 | | |
Exercise of employee share options
|
| | |
|
741,456
|
| | | | | 878,066 | | |
Share placing
|
| | |
|
11,042,945
|
| | | | | — | | |
Shares issued as consideration
|
| | |
|
16,505,511
|
| | | | | — | | |
Rights issue
|
| | |
|
82,954,687
|
| | | | | 50,582,528 | | |
In issue at 31 March
|
| | | | 414,857,469 | | | | |
|
303,612,870
|
| |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Average
exercise price |
| |
Number
of options |
| |
Average
exercise price |
| |
Number
of options |
| ||||||||||||
Outstanding at 1 April
|
| | |
|
450p
|
| | | |
|
5,923,520
|
| | | | | 398p | | | | | | 5,735,374 | | |
Granted
|
| | |
|
741p
|
| | | |
|
5,499,367
|
| | | | | 654p | | | | | | 851,250 | | |
Rights issue adjustment
|
| | |
|
456p
|
| | | |
|
434,668
|
| | | | | 423p | | | | | | 451,430 | | |
Forfeited
|
| | |
|
453p
|
| | | |
|
(85,913)
|
| | | | | 485p | | | | | | (155,622) | | |
Exercised
|
| | |
|
289p
|
| | | |
|
(741,456)
|
| | | | | 295p | | | | | | (878,066) | | |
Lapsed
|
| | |
|
453p
|
| | | |
|
(104,440)
|
| | | | | 387p | | | | | | (24,320) | | |
Cancelled
|
| | |
|
371p
|
| | | |
|
(33,203)
|
| | | | | 430p | | | | | | (56,526) | | |
Outstanding at 31 March
|
| | | | 575p | | | | | | 10,892,543 | | | | |
|
450p
|
| | | |
|
5,923,520
|
| |
Exercisable at 31 March
|
| | | | 282p | | | | | | 998,689 | | | | |
|
320p
|
| | | |
|
721,653
|
| |
| | |
Number of
options 2017 |
| |
Option
price range 2017 |
| |
Weighted
average remaining contractual life (years) 2017 |
| |
Number
of options 2016 |
| |
Option
price range 2016 |
| |
Weighted
average remaining contractual life (years) 2016 |
| ||||||||||||||||||
RPC Group 2013 Sharesave Scheme
|
| | |
|
7,287,869
|
| | | |
|
371p – 741p
|
| | | |
|
2.6
|
| | | | | 2,755,416 | | | | | | 225p – 399p | | | | | | 3.4 | | |
RPC Group 2013 Executive Share
Option Schemes |
| | |
|
2,787,028
|
| | | |
|
304p – 742p
|
| | | |
|
6.8
|
| | | | | 1,682,299 | | | | | | 327p – 606p | | | | | | 6.5 | | |
RPC Group 2003 Executive Share
Option Schemes |
| | |
|
817,646
|
| | | |
|
180p – 307p
|
| | | |
|
4.6
|
| | | | | 1,485,805 | | | | | | 145p – 328p | | | | | | 5.1 | | |
Outstanding at 31 March
|
| | | | 10,892,543 | | | | | | | | | | | | | | | | |
|
5,923,520
|
| | | | | | | | | | | | | |
| | |
RPC Group 2003
Sharesave scheme |
| |
RPC Group 2013 Executive Share Option Scheme
|
| ||||||||||||||||||||||||||||||
Date of grant
|
| | | | 16.01.15 | | | | | | 31.03.17 | | | | | | 10.07.13 | | | | | | 16.07.14 | | | | | | 15.07.15 | | | | | | 13.07.16 | | |
Share price at date of grant
|
| | | | 542p | | | | | | 782p | | | | | | 414p | | | | | | 594p | | | | | | 663p | | | | | | 803p | | |
Original exercise price
|
| | | | 430p | | | | | | 741p | | | | | | 397p | | | | | | 584p | | | | | | 654p | | | | | | 791p | | |
Fair value of options
|
| | | | 96p* | | | | | | 121p | | | | | | 75p* | | | | | | 126p* | | | | | | 132p* | | | | | | 149p* | | |
Expected volatility
|
| | | | 23% | | | | | | 25% | | | | | | 35% | | | | | | 34% | | | | | | 29% | | | | | | 27% | | |
Dividend yield
|
| | | | 3.0% | | | | | | 2.4% | | | | | | 3.6% | | | | | | 2.6% | | | | | | 2.4% | | | | | | 2.2% | | |
Annual risk-free interest rate
|
| | | | 0.7% | | | | | | 0.2% | | | | | | 1.6% | | | | | | 2.2% | | | | | | 1.7% | | | | | | 0.4% | | |
Option life
|
| |
3.4 years
|
| |
3.3 years
|
| |
6.4 years
|
| |
6.4 years
|
| |
6.4 years
|
| |
6.5 years
|
|
| | |
Number of
shares 2017 |
| |
Number of
shares 2016 |
|
Outstanding at 1 April
|
| |
1,435,897
|
| |
1,300,191
|
|
Granted
|
| |
550,296
|
| |
364,097
|
|
Rights issue adjustment
|
| |
101,226
|
| |
106,288
|
|
Forfeited
|
| |
—
|
| |
(133,299)
|
|
Transferred or exercised
|
| |
(589,860)
|
| |
(200,139)
|
|
Lapsed
|
| |
(19,114)
|
| |
(1,241)
|
|
Outstanding at 31 March
|
| |
1,478,445
|
| |
1,435,897
|
|
Exercisable at 31 March
|
| |
—
|
| |
—
|
|
Weighted average remaining contractual life
|
| |
8.6 years
|
| |
8.4 years
|
|
| | |
RPC Group 2008 Performance Share Plan
|
| ||||||||||||||||||||||||
Date of grant
|
| | | | 10.07.13 | | | | | | 16.07.14 | | | | | | 15.07.15 | | | | | | 13.07.16 | | | | ||
Share price at date of grant
|
| | | | 414p | | | | | | 594p | | | | | | 663p | | | | | | 803p | | | | ||
Fair value of award*
|
| | | | 196p | | | | | | 383p | | | | | | 500p | | | | | | 651p | | | | ||
Expected volatility
|
| | | | 30% | | | | | | 23% | | | | | | 23% | | | | | | 23% | | | | ||
Dividend yield
|
| | | | 3.6% | | | | | | 2.6% | | | | | | 2.4% | | | | | | 0.0% | | | | ||
Annual risk-free interest rate
|
| | | | 0.6% | | | | | | 1.3% | | | | | | 0.9% | | | | | | 0.1% | | | | ||
Expected life of award
|
| |
3 years
|
| |
3 years
|
| |
3 years
|
| |
3 years
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
RPC Group 2008 Performance Share Plan
|
| | |
|
2.7
|
| | | | | 1.5 | | |
RPC Group 2013 Executive Share Option Schemes
|
| | |
|
1.0
|
| | | | | 0.9 | | |
RPC Group 2013 Sharesave Scheme
|
| | |
|
0.8
|
| | | | | 0.9 | | |
Total included in staff costs (note 5)
|
| | |
|
4.5
|
| | | | | 3.3 | | |
Name
|
| |
Date
|
| |
Description
|
|
British Polythene Industries Plc | | | 1 August 2016 | | | Leading manufacturer and supplier of polythene films for a diverse range of end markets. | |
Sanders Polyfilms Limited | | | 3 October 2016 | | | A specialist manufacturer of innovative high yield collation shrink film manufactured from locations in UK and Romania. | |
Jagtenberg Beheer BV | | | 14 October 2016 | | | Large blow moulded products for packaging and selected non-packaging markets. | |
Plastiape S.p.A. | | |
24 November 2016
|
| | A market leader in the design, engineering and manufacture of drug delivery devices. | |
Synergy Packaging Pty Ltd | | | 1 December 2016 | | | Melbourne based manufacturer of PET blow moulded containers. | |
Shenzen Howyecen Automotive Electronic Company Limited | | | 3 January 2017 | | | Chinese specialist in the printing, forming and cutting of foils to the automotive and smart electronics markets. | |
ESE World BV | | | 31 January 2017 | | | European based design and engineering provider of temporary waste solutions. | |
Letica Corporation | | | 9 March 2017 | | | A large family owned business based in Rochester MI USA with robust engineering capabilities in injection moulding and a proprietary in-house design team. | |
Amber Plastics Pty Ltd | | | 31 March 2017 | | | Serving predominately the food and dairy sectors with innovative high quality injection moulded containers with in-mould labelling. | |
| | |
Provisional fair value total (£m)
|
| |||||||||||||||||||||||||||
| | |
BPI
|
| |
Letica
|
| |
ESE
|
| |
Plastiape
|
| |
Others
|
| |||||||||||||||
Intangible assets
|
| | | | 42.2 | | | | | | 65.7 | | | | | | 76.5 | | | | | | 38.2 | | | | | | 8.2 | | |
Property, plant and equipment
|
| | | | 117.7 | | | | | | 107.2 | | | | | | 19.9 | | | | | | 8.0 | | | | | | 20.1 | | |
Inventories
|
| | | | 61.8 | | | | | | 43.2 | | | | | | 13.7 | | | | | | 5.7 | | | | | | 7.4 | | |
Trade and other receivables
|
| | | | 88.5 | | | | | | 52.0 | | | | | | 28.4 | | | | | | 13.0 | | | | | | 12.0 | | |
Trade and other payables
|
| | | | (103.4) | | | | | | (55.2) | | | | | | (30.6) | | | | | | (7.6) | | | | | | (8.0) | | |
Employee benefit obligations
|
| | | | (92.2) | | | | | | — | | | | | | (0.5) | | | | | | (2.9) | | | | | | — | | |
Provisions
|
| | | | (13.5) | | | | | | (17.7) | | | | | | (10.0) | | | | | | (6.3) | | | | | | (2.6) | | |
Taxes
|
| | | | 2.1 | | | | | | (49.5) | | | | | | (19.7) | | | | | | (9.4) | | | | | | (3.7) | | |
Net debt
|
| | | | (29.8) | | | | | | 15.2 | | | | | | 11.1 | | | | | | 3.1 | | | | | | (3.1) | | |
Total identifiable assets
|
| | | | 73.4 | | | | | | 160.9 | | | | | | 88.8 | | | | | | 41.8 | | | | | | 30.3 | | |
Goodwill
|
| | | | 201.1 | | | | | | 246.7 | | | | | | 144.5 | | | | | | 74.9 | | | | | | 12.4 | | |
Consideration | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– payable to shareholders
|
| | | | 133.7 | | | | | | 338.0 | | | | | | 133.2 | | | | | | 83.1 | | | | | | 38.7 | | |
– payable for external debt
|
| | | | — | | | | | | 69.6 | | | | | | 100.1 | | | | | | 33.6 | | | | | | 4.0 | | |
– paid as equity
|
| | | | 140.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total consideration
|
| | | | 274.5 | | | | | | 407.6 | | | | | | 233.3 | | | | | | 116.7 | | | | | | 42.7 | | |
| | |
BPI
|
| |
Letica
|
| |
ESE
|
| |
Plastiape
|
| |
Others
|
| |||||||||||||||
Contribution to adjusted operating profit post-acquisition
|
| | | | 27.0 | | | | | | 3.1 | | | | | | 2.4 | | | | | | 2.1 | | | | | | 1.5 | | |
Contribution to revenue post-acquisition
|
| | | | 325.9 | | | | | | 23.6 | | | | | | 25.2 | | | | | | 14.4 | | | | | | 26.1 | | |
| | |
BPI
|
| |
Letica
|
| |
ESE
|
| |
Plastiape
|
| |
Others
|
| |||||||||||||||
Adjusted operating profit from 1 April 2016
to 31 March 2017 |
| | | | 41.7 | | | | | | 31.8 | | | | | | 21.7 | | | | | | 12.3 | | | | | | 5.7 | | |
Revenue from 1 April 2016 to 31 March 2017
|
| | | | 521.3 | | | | | | 387.7 | | | | | | 173.5 | | | | | | 47.5 | | | | | | 79.1 | | |
| | |
2017 £m
|
| |
2016 £m
|
| ||||||
Expenditure contracted for but not provided
|
| | |
|
62.0
|
| | | | | 37.9 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Within one year
|
| | |
|
16.3
|
| | | | | 13.5 | | |
Between one and five years
|
| | |
|
39.5
|
| | | | | 39.6 | | |
After five years
|
| | |
|
9.7
|
| | | | | 12.0 | | |
| | | | | 65.5 | | | | |
|
65.1
|
| |
| | |
Maximum
amount guaranteed |
| |
Utilised at
31 March 2017 |
|
RPC Containers Limited
|
| |
GBP 10.0m
|
| |
—
|
|
RPC Packaging Europe BV
|
| |
EUR 22.0m
|
| |
EUR 1.2m
|
|
RPC Packaging Europe BV
|
| |
EUR 21.0m
|
| |
EUR 10.2m
|
|
RPC Packaging Europe BV
|
| |
EUR 10.0m
|
| |
EUR 5.4m
|
|
RPC Packaging Europe BV
|
| |
EUR 10.0m
|
| |
—
|
|
RPC Bramlage Morgantown Inc.
|
| |
USD 10.0m
|
| |
—
|
|
Promens Group AS
|
| |
EUR 15.0m
|
| |
EUR 1.9m
|
|
ESE World BV
|
| |
EUR 15.0m
|
| |
—
|
|
| | |
2017
£m |
| |
2016
£m |
| ||||||
Retirement benefit obligations
|
| | |
|
251.6
|
| | | | | 146.7 | | |
Termination benefits
|
| | |
|
0.9
|
| | | | | 0.6 | | |
Other long-term employee benefit liabilities
|
| | |
|
3.5
|
| | | | | 3.0 | | |
Employee benefits due after one year
|
| | | | 256.0 | | | | |
|
150.3
|
| |
As at 31 March 2017
|
| |
UK
£m |
| |
Netherlands
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other mainland
Europe £m |
| |
Group
£m |
| ||||||||||||||||||
Present value of funded obligations
|
| | | | 657.3 | | | | | | 22.7 | | | | | | — | | | | | | — | | | | | | 28.7 | | | | | | 708.7 | | |
Fair value of plan assets
|
| | | | (500.1) | | | | | | (22.1) | | | | | | — | | | | | | — | | | | | | (25.3) | | | | | | (547.5) | | |
Net funded obligations
|
| | | | 157.2 | | | | | | 0.6 | | | | | | — | | | | | | — | | | | | | 3.4 | | | | | | 161.2 | | |
Present value of unfunded
obligations |
| | | | — | | | | | | — | | | | | | 67.4 | | | | | | 12.6 | | | | | | 10.4 | | | | | | 90.4 | | |
Liability in the Consolidated balance sheet
|
| | | | 157.2 | | | | | | 0.6 | | | | | | 67.4 | | | | | | 12.6 | | | | | | 13.8 | | | | | | 251.6 | | |
As at 31 March 2016
|
| |
UK
£m |
| |
Netherlands
£m |
| |
Germany
£m |
| |
France
£m |
| |
Other
mainland Europe £m |
| |
Group
£m |
| ||||||||||||||||||
Present value of funded obligations
|
| | | | 238.5 | | | | | | 25.0 | | | | | | — | | | | | | — | | | | | | 15.6 | | | | | | 279.1 | | |
Fair value of plan assets
|
| | | | (181.3) | | | | | | (23.2) | | | | | | — | | | | | | — | | | | | | (9.7) | | | | | | (214.2) | | |
Net funded obligations
|
| | | | 57.2 | | | | | | 1.8 | | | | | | — | | | | | | — | | | | | | 5.9 | | | | | | 64.9 | | |
Present value of unfunded obligations
|
| | | | — | | | | | | — | | | | | | 62.5 | | | | | | 12.4 | | | | | | 6.9 | | | | | | 81.8 | | |
Liability in the Consolidated balance sheet
|
| | | | 57.2 | | | | | | 1.8 | | | | | | 62.5 | | | | | | 12.4 | | | | | | 12.8 | | | | | | 146.7 | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Fair value of plan assets
|
| | |
|
(547.5)
|
| | | | | (214.2) | | |
Present value of defined benefit obligations
|
| | |
|
799.1
|
| | | | | 360.9 | | |
Balance sheet liability
|
| | | | 251.6 | | | | |
|
146.7
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Current service cost
|
| | |
|
3.6
|
| | | | | 2.1 | | |
Pension administration costs
|
| | |
|
1.0
|
| | | | | 0.6 | | |
Past service cost
|
| | |
|
(1.4)
|
| | | | | (0.6) | | |
Total included in staff costs (note 5)
|
| | | | 3.2 | | | | |
|
2.1
|
| |
Defined benefit pension scheme finance expense (note 6)
|
| | | | 4.9 | | | | |
|
2.7
|
| |
Total amount recognised in the Consolidated income statement
|
| | | | 8.1 | | | | |
|
4.8
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
At 1 April
|
| | |
|
54.7
|
| | | | | 69.8 | | |
Actuarial losses/(gains) recognised during the year
|
| | |
|
7.2
|
| | | | | (15.1) | | |
At 31 March
|
| | | | 61.9 | | | | |
|
54.7
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Experience (gains)/losses on plan assets
|
| | |
|
(54.8)
|
| | | | | 5.9 | | |
Experience gains on liabilities
|
| | |
|
(7.2)
|
| | | | | (2.6) | | |
Losses/(gains) on change of financial assumptions
|
| | |
|
70.3
|
| | | | | (15.5) | | |
Loss on change of demographic assumptions
|
| | |
|
(1.1)
|
| | | | | (2.9) | | |
| | | | | 7.2 | | | | |
|
(15.1)
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Defined benefit obligations at 1 April
|
| | |
|
360.9
|
| | | | | 311.1 | | |
Obligations acquired on acquisition
|
| | |
|
368.2
|
| | | | | 63.9 | | |
Current service cost
|
| | |
|
3.6
|
| | | | | 2.1 | | |
Past service cost
|
| | |
|
(1.4)
|
| | | | | (0.6) | | |
Remeasurement of defined benefit plans
|
| | |
|
15.9
|
| | | | | 9.0 | | |
Contributions by participants
|
| | |
|
1.0
|
| | | | | 0.7 | | |
Actuarial losses/(gains) on liabilities
|
| | |
|
62.0
|
| | | | | (21.0) | | |
Net benefits paid
|
| | |
|
(20.8)
|
| | | | | (9.2) | | |
Exchange differences
|
| | |
|
9.7
|
| | | | | 4.9 | | |
Defined benefit obligations at 31 March
|
| | | | 799.1 | | | | |
|
360.9
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Fair value of assets at 1 April
|
| | |
|
214.2
|
| | | | | 204.8 | | |
Assets acquired on acquisition
|
| | |
|
273.0
|
| | | | | 9.0 | | |
Remeasurement of defined benefit plans
|
| | |
|
11.0
|
| | | | | 6.3 | | |
Actuarial gains/(losses) on assets
|
| | |
|
54.8
|
| | | | | (5.9) | | |
Contributions by employer
|
| | |
|
12.7
|
| | | | | 7.1 | | |
Contributions by participants
|
| | |
|
1.0
|
| | | | | 0.7 | | |
Net benefits paid
|
| | |
|
(20.8)
|
| | | | | (9.2) | | |
Administration expense
|
| | |
|
(1.0)
|
| | | | | (0.6) | | |
Exchange differences
|
| | |
|
2.6
|
| | | | | 2.0 | | |
Fair value of assets at 31 March
|
| | | | 547.5 | | | | |
|
214.2
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Liability at 1 April
|
| | |
|
146.7
|
| | | | | 106.3 | | |
Net liabilities acquired on acquisition
|
| | |
|
95.2
|
| | | | | 54.9 | | |
Total expense charged to the Consolidated income statement
|
| | |
|
8.1
|
| | | | | 4.8 | | |
Actuarial losses/(gains) recognised in the Consolidated statement of comprehensive income
|
| | |
|
7.2
|
| | | | | (15.1) | | |
Contributions and benefits paid
|
| | |
|
(12.7)
|
| | | | | (7.1) | | |
Exchange differences
|
| | |
|
7.1
|
| | | | | 2.9 | | |
Liability at 31 March
|
| | | | 251.6 | | | | |
|
146.7
|
| |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
UK
|
| |
Netherlands
|
| |
Group
|
| |
UK
|
| |
Netherlands
|
| |
Group
|
| ||||||||||||||||||
Equities
|
| | |
|
32%
|
| | | |
|
—
|
| | | |
|
31%
|
| | | | | 38% | | | | | | — | | | | | | 34% | | |
Property
|
| | |
|
14%
|
| | | |
|
—
|
| | | |
|
13%
|
| | | | | 2% | | | | | | — | | | | | | 2% | | |
Government and corporate bonds
|
| | |
|
34%
|
| | | |
|
—
|
| | | |
|
31%
|
| | | | | 48% | | | | | | — | | | | | | 41% | | |
Insurance policies
|
| | |
|
—
|
| | | |
|
98%
|
| | | |
|
7%
|
| | | | | — | | | | | | 98% | | | | | | 11% | | |
Other
|
| | |
|
20%
|
| | | |
|
2%
|
| | | |
|
18%
|
| | | | | 12% | | | | | | 2% | | | | | | 12% | | |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
UK
|
| |
Mainland
Europe |
| |
UK
|
| |
Mainland
Europe |
| ||||||||||||
Discount rate
|
| | |
|
2.6%
|
| | | |
|
1.8%
|
| | | | | 3.5% | | | | | | 1.7% | | |
Inflation rate
|
| | |
|
2.1%
|
| | | |
|
1.7%
|
| | | | | 1.9% | | | | | | 1.4% | | |
Increase in benefits in payment
|
| | |
|
2.2%
|
| | | |
|
1.8%
|
| | | | | 2.9% | | | | | | 1.4% | | |
Salary increases
|
| | |
|
3.0%
|
| | | |
|
2.0%
|
| | | | | 2.6% | | | | | | 2.0% | | |
| | |
2017
UK |
| |
2016
UK |
| ||||||
Current age: | | | | | | | | | | | | | |
Aged 65: | | | | | | | | | | | | | |
Male
|
| | |
|
22
|
| | | | | 22 | | |
Female
|
| | |
|
24
|
| | | | | 24 | | |
Aged 45: | | | | | | | | | | | | | |
Male
|
| | |
|
24
|
| | | | | 24 | | |
Female
|
| | |
|
26
|
| | | | | 26 | | |
| | |
RPC
Containers Limited Pension Scheme £m |
| |
bpi Pension
Scheme £m |
| |
M&H
Plastics Pension Scheme £m |
| |||||||||
0.1% decrease in discount rate
|
| | | | (3.5) | | | | | | (5.8) | | | | | | (2.3) | | |
0.1% increase in inflation
|
| | | | (3.0) | | | | | | (6.3) | | | | | | (1.6) | | |
1 year increase in life expectancy
|
| | | | (6.0) | | | | | | (10.8) | | | | | | (3.4) | | |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Salaries and other short-term employee benefits
|
| | |
|
2.3
|
| | | | | 1.5 | | |
Post-employment benefits
|
| | |
|
0.2
|
| | | | | 0.2 | | |
Share-based benefits and other long-term benefits
|
| | |
|
2.1
|
| | | | | 2.2 | | |
| | | | | 4.6 | | | | |
|
3.9
|
| |
| | |
2017
£m |
| |
2016
£m |
| ||||||
Management charges made to fellow Group undertakings
|
| | |
|
3.3
|
| | | | | 2.7 | | |
Management charges received from fellow Group undertakings
|
| | |
|
(8.0)
|
| | | | | (6.1) | | |
Net interest payable
|
| | |
|
(7.4)
|
| | | | | (0.4) | | |
Net interest receivable
|
| | |
|
35.0
|
| | | | | 14.6 | | |
Continuing operations
|
| |
Notes
|
| |
6 months to
30 September 2018 (unaudited) |
| |
6 months to
30 September 2017 (unaudited, restated) |
| |
12 months to
31 March 2018 (audited, restated) |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Before
adjusting items |
| |
Adjusting
items (note 4) £m |
| |
Total
£m |
| |
Before
adjusting items £m |
| |
Adjusting
items (note 4) £m |
| |
Total
£m |
| |
Before
adjusting items £m |
| |
Adjusting
items (note 4) £m |
| |
Total
£m |
| |||||||||||||||||||||||||||||||||||
Revenue
|
| | | | 3 | | | | |
|
1,892.0
|
| | | |
|
—
|
| | | |
|
1,892.0
|
| | | | | 1,770.0 | | | | | | — | | | | | | 1,770.0 | | | | | | 3,538.4 | | | | | | — | | | | | | 3,538.4 | | |
Operating costs
|
| | | | | | | | |
|
(1,677.7)
|
| | | |
|
(4.5)
|
| | | |
|
(1,682.2)
|
| | | | | (1,561.3) | | | | | | (6.4) | | | | | | (1,567.7) | | | | | | (3,124.1) | | | | | | (15.1) | | | | | | (3,139.2) | | |
Amortisation of acquired
intangibles |
| | | | | | | | |
|
—
|
| | | |
|
(25.5)
|
| | | |
|
(25.5)
|
| | | | | — | | | | | | (24.8) | | | | | | (24.8) | | | | | | — | | | | | | (49.6) | | | | | | (49.6) | | |
Operating profit
|
| | | | 3 | | | | |
|
214.3
|
| | | |
|
(30.0)
|
| | | |
|
184.3
|
| | | | | 208.7 | | | | | | (31.2) | | | | | | 177.5 | | | | | | 414.3 | | | | | | (64.7) | | | | | | 349.6 | | |
Financial income
|
| | | | | | | | |
|
7.1
|
| | | |
|
—
|
| | | |
|
7.1
|
| | | | | 9.7 | | | | | | — | | | | | | 9.7 | | | | | | 11.2 | | | | | | — | | | | | | 11.2 | | |
Financial expenses
|
| | | | | | | | |
|
(32.9)
|
| | | |
|
(4.5)
|
| | | |
|
(37.4)
|
| | | | | (25.4) | | | | | | (0.6) | | | | | | (26.0) | | | | | | (47.1) | | | | | | (3.5) | | | | | | (50.6) | | |
Net financing costs
|
| | | | 6 | | | | |
|
(25.8)
|
| | | |
|
(4.5)
|
| | | |
|
(30.3)
|
| | | | | (15.7) | | | | | | (0.6) | | | | | | (16.3) | | | | | | (35.9) | | | | | | (3.5) | | | | | | (39.4) | | |
Share of profit from investment accounted for under the equity method
|
| | | | | | | | |
|
0.4
|
| | | |
|
—
|
| | | |
|
0.4
|
| | | | | 0.5 | | | | | | — | | | | | | 0.5 | | | | | | 0.7 | | | | | | — | | | | | | 0.7 | | |
Profit before taxation
|
| | | | 3 | | | | |
|
188.9
|
| | | |
|
(34.5)
|
| | | |
|
154.4
|
| | | | | 193.5 | | | | | | (31.8) | | | | | | 161.7 | | | | | | 379.1 | | | | | | (68.2) | | | | | | 310.9 | | |
Taxation
|
| | | | 7 | | | | |
|
(43.4)
|
| | | |
|
8.1
|
| | | |
|
(35.3)
|
| | | | | (48.8) | | | | | | 4.7 | | | | | | (44.1) | | | | | | (91.8) | | | | | | 28.1 | | | | | | (63.7) | | |
Profit after taxation from continuing operations
|
| | | | | | | | |
|
145.5
|
| | | |
|
(26.4)
|
| | | |
|
119.1
|
| | | | | 144.7 | | | | | | (27.1) | | | | | | 117.6 | | | | | | 287.3 | | | | | | (40.1) | | | | | | 247.2 | | |
(Loss)/profit from discontinued operations
|
| | | | 5 | | | | |
|
—
|
| | | |
|
(29.1)
|
| | | |
|
(29.1)
|
| | | | | — | | | | | | 4.5 | | | | | | 4.5 | | | | | | — | | | | | | 6.6 | | | | | | 6.6 | | |
Profit after taxation
|
| | | | | | | | |
|
145.5
|
| | | |
|
(55.5)
|
| | | |
|
90.0
|
| | | | | 144.7 | | | | | | (22.6) | | | | | | 122.1 | | | | | | 287.3 | | | | | | (33.5) | | | | | | 253.8 | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity shareholders
|
| | | | | | | | |
|
145.3
|
| | | |
|
(55.5)
|
| | | |
|
89.8
|
| | | | | 144.7 | | | | | | (22.6) | | | | | | 122.1 | | | | | | 286.9 | | | | | | (33.5) | | | | | | 253.4 | | |
Non-controlling interests
|
| | | | | | | | |
|
0.2
|
| | | |
|
—
|
| | | |
|
0.2
|
| | | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | — | | | | | | 0.4 | | |
Profit after taxation
|
| | | | | | | | |
|
145.5
|
| | | |
|
(55.5)
|
| | | |
|
90.0
|
| | | | | 144.7 | | | | | | (22.6) | | | | | | 122.1 | | | | | | 287.3 | | | | | | (33.5) | | | | | | 253.8 | | |
|
Earnings per share
|
| | | | | | | |
6 months to
30 September 2018 (unaudited) |
| |
6 months to
30 September 2017 (unaudited, restated) |
| |
12 months to
31 March 2018 (audited, restated) |
| |||||||||||||||||||||||||||
| | | | | | |
Adjusted
|
| |
Total
|
| |
Adjusted
|
| |
Total
|
| |
Adjusted
|
| |
Total
|
| ||||||||||||||||||||
Basic
|
| | | | 8 | | | | | | | | | | |
|
21.8p
|
| | | | | | | | | | | 29.5p | | | | | | | | | | | | 61.6p | | |
Diluted
|
| | | | 8 | | | | | | | | | | |
|
21.8p
|
| | | | | | | | | | | 29.4p | | | | | | | | | | | | 61.3p | | |
Adjusted basic
|
| | | | 8 | | | | |
|
35.4p
|
| | | | | | | | | | | 35.0p | | | | | | | | | | | | 69.7p | | | | | | | | |
Basic from continuing operations
|
| | | | 8 | | | | | | | | | | |
|
28.9p
|
| | | | | | | | | | | 28.4p | | | | | | | | | | | | 60.0p | | |
Diluted from continuing operations
|
| | | | 8 | | | | | | | | | | |
|
28.8p
|
| | | | | | | | | | | 28.3p | | | | | | | | | | | | 59.7p | | |
|
| | |
Notes
|
| |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited) £m |
| |
12 months to
31 March 2018 (audited) £m |
| ||||||||||||
Profit after taxation for the period
|
| | | | | | | | |
|
90.0
|
| | | | | 122.1 | | | | | | 253.8 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | |
Items that will not subsequently be reclassified to the income statement
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Actuarial re-measurement of defined benefit pension plans
|
| | | | 12 | | | | |
|
29.2
|
| | | | | 13.6 | | | | | | 54.4 | | |
Deferred tax on actuarial re-measurement of defined benefit pension plans
|
| | | | | | | | |
|
(5.5)
|
| | | | | (2.0) | | | | | | (10.4) | | |
| | | | | | | | | |
|
23.7
|
| | | | | 11.6 | | | | | | 44.0 | | |
Items that may subsequently be reclassified to the income statement
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange translation differences
|
| | | | | | | | |
|
42.5
|
| | | | | (4.5) | | | | | | (19.9) | | |
Effective portion of movement in fair value of cross currency interest rate swaps
|
| | | | | | | | |
|
10.7
|
| | | | | (13.1) | | | | | | (26.7) | | |
Deferred tax on movement in fair value of cross currency interest rate swaps
|
| | | | | | | | |
|
0.8
|
| | | | | (0.9) | | | | | | (0.7) | | |
Amounts recycled to income statement
|
| | | | | | | | |
|
(15.4)
|
| | | | | 18.8 | | | | | | 31.5 | | |
Amounts recycled to balance sheet
|
| | | | | | | | |
|
—
|
| | | | | (0.4) | | | | | | (0.4) | | |
Changes in fair value of derivative instruments designated as net investment hedges
|
| | | | | | | | |
|
(3.8)
|
| | | | | (9.7) | | | | | | (11.8) | | |
| | | | | | | | | |
|
34.8
|
| | | | | (9.8) | | | | | | (28.0) | | |
Other comprehensive income for the period, net of
tax |
| | | | | | | | |
|
58.5
|
| | | | | 1.8 | | | | | | 16.0 | | |
Total comprehensive income for the period
|
| | | | | | | | |
|
148.5
|
| | | | | 123.9 | | | | | | 269.8 | | |
|
| | |
Notes
|
| |
30 September
2018 (unaudited) £m |
| |
30 September
2017 (unaudited, restated) £m |
| |
31 March
2018 (audited, restated) £m |
| ||||||||||||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 10 | | | | |
|
1,618.9
|
| | | | | 1,602.5 | | | | | | 1,575.7 | | |
Other intangible assets
|
| | | | 10 | | | | |
|
316.3
|
| | | | | 347.8 | | | | | | 324.2 | | |
Property, plant and equipment
|
| | | | 10 | | | | |
|
1,382.4
|
| | | | | 1,327.2 | | | | | | 1,357.1 | | |
Investments accounted for under the equity method
|
| | | | | | | | |
|
4.6
|
| | | | | 4.2 | | | | | | 4.4 | | |
Derivative financial instruments
|
| | | | | | | | |
|
17.9
|
| | | | | 26.8 | | | | | | 7.2 | | |
Deferred tax assets
|
| | | | | | | | |
|
106.5
|
| | | | | 114.1 | | | | | | 108.9 | | |
Total non-current assets
|
| | | | | | | | |
|
3,446.6
|
| | | | | 3,422.6 | | | | | | 3,377.5 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets held for sale in a disposal group
|
| | | | 11 | | | | |
|
61.2
|
| | | | | — | | | | | | 6.3 | | |
Inventories
|
| | | | | | | | |
|
518.6
|
| | | | | 481.6 | | | | | | 524.9 | | |
Trade and other receivables
|
| | | | | | | | |
|
676.3
|
| | | | | 635.4 | | | | | | 663.6 | | |
Current tax receivable
|
| | | | | | | | |
|
6.5
|
| | | | | 2.2 | | | | | | 12.4 | | |
Derivative financial instruments
|
| | | | | | | | |
|
11.6
|
| | | | | 3.7 | | | | | | 12.2 | | |
Cash and cash equivalents
|
| | | | | | | | |
|
324.2
|
| | | | | 319.6 | | | | | | 186.5 | | |
Total current assets
|
| | | | | | | | |
|
1,598.4
|
| | | | | 1,442.5 | | | | | | 1,405.9 | | |
Total assets
|
| | | | | | | | |
|
5,045.0
|
| | | | | 4,865.1 | | | | | | 4,783.4 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities held for sale in a disposal group
|
| | | | 11 | | | | |
|
(34.2)
|
| | | | | — | | | | | | — | | |
Bank loans and overdrafts
|
| | | | | | | | |
|
(141.1)
|
| | | | | (95.6) | | | | | | (167.7) | | |
Trade and other payables
|
| | | | | | | | |
|
(946.2)
|
| | | | | (916.8) | | | | | | (948.8) | | |
Current tax liabilities
|
| | | | | | | | |
|
(89.3)
|
| | | | | (56.0) | | | | | | (63.3) | | |
Deferred and contingent consideration
|
| | | | 13 | | | | |
|
(37.6)
|
| | | | | (39.3) | | | | | | (30.4) | | |
Provisions and other liabilities
|
| | | | 14 | | | | |
|
(14.6)
|
| | | | | (34.1) | | | | | | (18.1) | | |
Derivative financial instruments
|
| | | | | | | | |
|
(0.1)
|
| | | | | (0.1) | | | | | | (2.1) | | |
Total current liabilities
|
| | | | | | | | |
|
(1,263.1)
|
| | | | | (1,141.9) | | | | | | (1,230.4) | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank loans and other borrowings
|
| | | | | | | | |
|
(1,389.3)
|
| | | | | (1,324.4) | | | | | | (1,174.4) | | |
Employee benefits
|
| | | | 12 | | | | |
|
(166.6)
|
| | | | | (240.7) | | | | | | (196.9) | | |
Deferred tax liabilities
|
| | | | | | | | |
|
(215.1)
|
| | | | | (235.3) | | | | | | (219.1) | | |
Deferred and contingent consideration
|
| | | | 13 | | | | |
|
(0.8)
|
| | | | | (11.7) | | | | | | (6.9) | | |
Provisions and other liabilities
|
| | | | 14 | | | | |
|
(25.7)
|
| | | | | (45.9) | | | | | | (35.2) | | |
Derivative financial instruments
|
| | | | | | | | |
|
(0.3)
|
| | | | | (0.2) | | | | | | (0.4) | | |
Total non-current liabilities
|
| | | | | | | | |
|
(1,797.8)
|
| | | | | (1,858.2) | | | | | | (1,632.9) | | |
Total liabilities
|
| | | | | | | | |
|
(3,060.9)
|
| | | | | (3,000.1) | | | | | | (2,863.3) | | |
Net assets
|
| | | | | | | | |
|
1,984.1
|
| | | | | 1,865.0 | | | | | | 1,920.1 | | |
|
| | |
Notes
|
| |
30 September
2018 (unaudited) £m |
| |
30 September
2017 (unaudited, restated) £m |
| |
31 March
2018 (audited, restated) £m |
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 16 | | | | |
|
20.3
|
| | | | | 20.7 | | | | | | 20.4 | | |
Share premium account
|
| | | | | | | | |
|
693.3
|
| | | | | 682.7 | | | | | | 689.9 | | |
Merger reserve
|
| | | | | | | | |
|
727.4
|
| | | | | 727.4 | | | | | | 727.4 | | |
Capital redemption reserve
|
| | | | | | | | |
|
1.5
|
| | | | | 1.0 | | | | | | 1.4 | | |
Translation reserve
|
| | | | | | | | |
|
178.7
|
| | | | | 157.5 | | | | | | 140.0 | | |
Cash flow hedging reserve
|
| | | | | | | | |
|
(1.3)
|
| | | | | 3.3 | | | | | | 2.6 | | |
Retained earnings
|
| | | | | | | | |
|
354.0
|
| | | | | 269.8 | | | | | | 335.4 | | |
Total equity attributable to equity shareholders
|
| | | | | | | | |
|
1,973.9
|
| | | | | 1,862.4 | | | | | | 1,917.1 | | |
Non-controlling interest
|
| | | | | | | | |
|
10.2
|
| | | | | 2.6 | | | | | | 3.0 | | |
Total equity
|
| | | | | | | | |
|
1,984.1
|
| | | | | 1,865.0 | | | | | | 1,920.1 | | |
|
| J R P Pike, Chairman |
| | S J Kesterton, Group Finance Director |
|
| | |
Notes
|
| |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited) £m |
| |
12 months to
31 March 2018 (audited) £m |
| ||||||||||||
Cash generated from operations
|
| | | | 17 | | | | |
|
262.8
|
| | | | | 285.9 | | | | | | 484.2 | | |
Taxes paid
|
| | | | | | | | |
|
(22.6)
|
| | | | | (23.1) | | | | | | (59.5) | | |
Interest paid
|
| | | | | | | | |
|
(25.6)
|
| | | | | (17.4) | | | | | | (38.0) | | |
Net cash flows from operating activities
|
| | | | | | | | |
|
214.6
|
| | | | | 245.4 | | | | | | 386.7 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest received
|
| | | | | | | | |
|
0.5
|
| | | | | 0.6 | | | | | | 1.3 | | |
Proceeds on disposal of property, plant and equipment and assets held for sale
|
| | | | | | | | |
|
3.6
|
| | | | | 2.4 | | | | | | 3.8 | | |
Purchase of property, plant and equipment
|
| | | | | | | | |
|
(103.5)
|
| | | | | (109.1) | | | | | | (241.4) | | |
Purchase of intangible assets
|
| | | | | | | | |
|
(2.4)
|
| | | | | (1.6) | | | | | | (4.6) | | |
Acquisition of businesses, net of cash acquired
|
| | | | | | | | |
|
(72.6)
|
| | | | | (65.7) | | | | | | (65.2) | | |
Proceeds on disposal of businesses
|
| | | | | | | | |
|
70.8
|
| | | | | 0.5 | | | | | | 0.5 | | |
Net cash flows from investing activities
|
| | | | | | | | |
|
(103.6)
|
| | | | | (172.9) | | | | | | (305.6) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid to equity shareholders
|
| | | | 9 | | | | |
|
(81.8)
|
| | | | | (73.9) | | | | | | (105.8) | | |
Purchase of own shares – Share-based incentive arrangement
|
| | | | 16 | | | | |
|
(1.8)
|
| | | | | (2.6) | | | | | | (2.6) | | |
Purchase of own shares – Share buyback programme
|
| | | | 16 | | | | |
|
(17.0)
|
| | | | | (12.4) | | | | | | (83.4) | | |
Proceeds from the issue of share capital
|
| | | | | | | | |
|
3.4
|
| | | | | 2.1 | | | | | | 9.4 | | |
Repayment of borrowings
|
| | | | | | | | |
|
(134.3)
|
| | | | | — | | | | | | (7.7) | | |
Proceeds of borrowings
|
| | | | | | | | |
|
287.4
|
| | | | | 64.8 | | | | | | 54.3 | | |
Net cash flows from financing activities
|
| | | | | | | | |
|
55.9
|
| | | | | (22.0) | | | | | | (135.8) | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | | | | 166.9 | | | | |
|
50.5
|
| | | |
|
(54.7)
|
| |
Cash and cash equivalents at beginning of period
|
| | | | | | | | |
|
124.9
|
| | | | | 183.0 | | | | | | 183.0 | | |
Effect of foreign exchange rate changes
|
| | | | | | | | |
|
2.7
|
| | | | | 2.8 | | | | | | (3.4) | | |
Cash and cash equivalents at end of period
|
| | | | | | | | |
|
294.5
|
| | | | | 236.3 | | | | | | 124.9 | | |
Cash and cash equivalents comprise: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash at bank
|
| | | | | | | | |
|
324.2
|
| | | | | 319.6 | | | | | | 186.5 | | |
Bank overdrafts
|
| | | | | | | | |
|
(29.7)
|
| | | | | (83.3) | | | | | | (61.6) | | |
| | | | | | | | | |
|
294.5
|
| | | | | 236.3 | | | | | | 124.9 | | |
|
| | |
Share
capital £m |
| |
Share
premium £m |
| |
Merger
reserve £m |
| |
Capital
redemption reserve £m |
| |
Translation
reserve £m |
| |
Cash flow
hedging reserve £m |
| |
Retained
earnings £m |
| |
Non-
controlling interest £m |
| |
Total
equity £m |
| |||||||||||||||||||||||||||
6 months to 30 September 2018 (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 April 2018
|
| | | | 20.4 | | | | | | 689.9 | | | | | | 727.4 | | | | | | 1.4 | | | | | | 140.0 | | | | | | 2.6 | | | | | | 335.4 | | | | | | 3.0 | | | | | | 1,920.1 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 89.8 | | | | | | 0.2 | | | | | | 90.0 | | |
Actuarial re-measurement, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23.7 | | | | | | — | | | | | | 23.7 | | |
Exchange differences
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42.5 | | |
Hedging movements, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3.8) | | | | | | (3.9) | | | | | | — | | | | | | — | | | | | | (7.7) | | |
Total comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38.7 | | | | | | (3.9) | | | | | | 113.5 | | | | | | 0.2 | | | | | | 148.5 | | |
Issue of shares
|
| | | | — | | | | | | 3.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.4 | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.1 | | | | | | — | | | | | | 5.1 | | |
Current tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
Deferred tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | — | | | | | | 0.4 | | |
Purchase of own shares – share-based incentive arrangements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.8) | | | | | | — | | | | | | (1.8) | | |
Purchase of own shares – share buyback
|
| | | | (0.1) | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | (17.0) | | | | | | — | | | | | | (17.0) | | |
Dividends paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (81.8) | | | | | | — | | | | | | (81.8) | | |
Non-controlling interest on disposal
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.0 | | | | | | 7.0 | | |
At 30 September 2018
|
| | | | 20.3 | | | | | | 693.3 | | | | | | 727.4 | | | | | | 1.5 | | | | | | 178.7 | | | | | | (1.3) | | | | | | 354.0 | | | | | | 10.2 | | | | | | 1,984.1 | | |
6 months to 30 September 2017 (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 April 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | 171.7 | | | | | | (1.1) | | | | | | 222.1 | | | | | | 0.3 | | | | | | 1,822.7 | | |
Profit for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 122.1 | | | | | | — | | | | | | 122.1 | | |
Actuarial re-measurement, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11.6 | | | | | | — | | | | | | 11.6 | | |
Exchange differences
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4.5) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4.5) | | |
Hedging movements, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9.7) | | | | | | 4.4 | | | | | | — | | | | | | — | | | | | | (5.3) | | |
Total comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14.2) | | | | | | 4.4 | | | | | | 133.7 | | | | | | — | | | | | | 123.9 | | |
Issue of shares
|
| | | | — | | | | | | 2.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.1 | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.4 | | | | | | — | | | | | | 3.4 | | |
Current tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | — | | | | | | 0.4 | | |
Deferred tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.9) | | | | | | — | | | | | | (0.9) | | |
Purchase of own shares – share-based incentive arrangements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.6) | | | | | | — | | | | | | (2.6) | | |
Purchase of own shares – share buyback
|
| | | | (0.1) | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | (12.4) | | | | | | — | | | | | | (12.4) | | |
Dividends paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (73.9) | | | | | | — | | | | | | (73.9) | | |
Non-controlling interest on acquisition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.3 | | | | | | 2.3 | | |
At 30 September 2017
|
| | | | 20.7 | | | | | | 682.7 | | | | | | 727.4 | | | | | | 1.0 | | | | | | 157.5 | | | | | | 3.3 | | | | | | 269.8 | | | | | | 2.6 | | | | | | 1,865.0 | | |
|
| | |
Share
capital £m |
| |
Share
premium £m |
| |
Merger
reserve £m |
| |
Capital
redemption reserve £m |
| |
Translation
reserve £m |
| |
Cash flow
hedging reserve £m |
| |
Retained
earnings £m |
| |
Non-
controlling interest £m |
| |
Total
equity £m |
| |||||||||||||||||||||||||||
12 months to 31 March 2018 (audited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 April 2017
|
| | | | 20.8 | | | | | | 680.6 | | | | | | 727.4 | | | | | | 0.9 | | | | | | 171.7 | | | | | | (1.1) | | | | | | 222.1 | | | | | | 0.3 | | | | | | 1,822.7 | | |
Profit for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 253.4 | | | | | | 0.4 | | | | | | 253.8 | | |
Actuarial re-measurement, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44.0 | | | | | | — | | | | | | 44.0 | | |
Exchange differences
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (19.9) | | | | | | — | | | | | | — | | | | | | — | | | | | | (19.9) | | |
Hedging movements, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11.8) | | | | | | 3.7 | | | | | | — | | | | | | — | | | | | | (8.1) | | |
Total comprehensive income for
the year |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31.7) | | | | | | 3.7 | | | | | | 297.4 | | | | | | 0.4 | | | | | | 269.8 | | |
Issue of shares
|
| | | | 0.1 | | | | | | 9.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9.4 | | |
Share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.8 | | | | | | — | | | | | | 6.8 | | |
Deferred tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.9) | | | | | | — | | | | | | (0.9) | | |
Current tax on share-based payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.8 | | | | | | — | | | | | | 1.8 | | |
Purchase of own shares – share-based incentive arrangements
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2.6) | | | | | | — | | | | | | (2.6) | | |
Purchase of own shares – share buyback
|
| | | | (0.5) | | | | | | — | | | | | | — | | | | | | 0.5 | | | | | | — | | | | | | — | | | | | | (83.4) | | | | | | — | | | | | | (83.4) | | |
Dividends paid
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105.8) | | | | | | — | | | | | | (105.8) | | |
Non-controlling interest on acquisition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.3 | | | | | | 2.3 | | |
At 31 March 2018
|
| | | | 20.4 | | | | | | 689.9 | | | | | | 727.4 | | | | | | 1.4 | | | | | | 140.0 | | | | | | 2.6 | | | | | | 335.4 | | | | | | 3.0 | | | | | | 1,920.1 | | |
|
| | |
6 months to
30 September 2018 (unaudited) |
| |
6 months to
30 September 2017 (unaudited, restated) |
| |
12 months to
31 March 2018 (audited, restated) |
| |||||||||||||||||||||||||||
| | |
Inter-
segment £m |
| |
External
£m |
| |
Inter-
segment £m |
| |
External
£m |
| |
Inter-
segment £m |
| |
External
£m |
| ||||||||||||||||||
Revenue from continuing operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Packaging
|
| | |
|
0.8
|
| | | |
|
1,619.7
|
| | | | | 0.4 | | | | | | 1,517.7 | | | | | | 1.7 | | | | | | 3,019.0 | | |
Non-packaging
|
| | |
|
9.7
|
| | | |
|
272.3
|
| | | | | 8.2 | | | | | | 252.3 | | | | | | 18.3 | | | | | | 519.4 | | |
Total
|
| | |
|
10.5
|
| | | |
|
1,892.0
|
| | | | | 8.6 | | | | | | 1,770.0 | | | | | | 20.0 | | | | | | 3,538.4 | | |
Segmental adjusted operating profit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Packaging
|
| | | | | | | | |
|
175.6
|
| | | | | | | | | | | 171.3 | | | | | | | | | | | | 338.1 | | |
Non-packaging
|
| | | | | | | | |
|
38.7
|
| | | | | | | | | | | 37.4 | | | | | | | | | | | | 76.2 | | |
Adjusted operating profit from continuing operations
|
| | | | | | | | | | 214.3 | | | | | | | | | | |
|
208.7
|
| | | | | | | | | |
|
414.3
|
| |
Adjusting items in operating profit
|
| | | | | | | | |
|
(30.0)
|
| | | | | | | | | | | (31.2) | | | | | | | | | | | | (64.7) | | |
Net financing costs
|
| | | | | | | | |
|
(30.3)
|
| | | | | | | | | | | (16.3) | | | | | | | | | | | | (39.4) | | |
Share of profit from investment accounted for
under the equity method |
| | | | | | | | |
|
0.4
|
| | | | | | | | | | | 0.5 | | | | | | | | | | | | 0.7 | | |
Profit before taxation from continuing operations
|
| | | | | | | | | | 154.4 | | | | | | | | | | |
|
161.7
|
| | | | | | | | | |
|
310.9
|
| |
Taxation
|
| | | | | | | | |
|
(35.3)
|
| | | | | | | | | | | (44.1) | | | | | | | | | | | | (63.7) | | |
Profit after taxation from continuing operations
|
| | | | | | | | | | 119.1 | | | | | | | | | | |
|
117.6
|
| | | | | | | | | |
|
247.2
|
| |
(Loss)/profit from discontinued operations
|
| | | | | | | | |
|
(29.1)
|
| | | | | | | | | | | 4.5 | | | | | | | | | | | | 6.6 | | |
Profit after taxation
|
| | | | | | | | |
|
90.0
|
| | | | | | | | | | | 122.1 | | | | | | | | | | | | 253.8 | | |
|
| | |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited, restated) £m |
| |
12 months to
31 March 2018 (audited, restated) £m |
| |||||||||
Revenue by origin | | | | | | | | | | | | | | | | | | | |
United Kingdom
|
| | |
|
429.6
|
| | | | | 432.4 | | | | | | 840.1 | | |
Germany
|
| | |
|
331.9
|
| | | | | 280.0 | | | | | | 581.1 | | |
France
|
| | |
|
191.4
|
| | | | | 184.6 | | | | | | 385.6 | | |
Other Europe
|
| | |
|
518.3
|
| | | | | 505.0 | | | | | | 995.6 | | |
Mainland Europe
|
| | |
|
1,041.6
|
| | | | | 969.6 | | | | | | 1,962.3 | | |
North America
|
| | |
|
229.1
|
| | | | | 212.4 | | | | | | 398.0 | | |
Rest of World
|
| | |
|
191.7
|
| | | | | 155.6 | | | | | | 338.0 | | |
| | | |
|
1,892.0
|
| | | | | 1,770.0 | | | | | | 3,538.4 | | |
|
| | |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited, restated) £m |
| |
12 months to
31 March 2018 (audited, restated) £m |
| |||||||||
Adjusting items | | | | | | | | | | | | | | | | | | | |
Acquisition and disposal costs
|
| | |
|
0.9
|
| | | | | 2.1 | | | | | | 3.9 | | |
Major integration programme costs
|
| | |
|
—
|
| | | | | 10.2 | | | | | | 20.6 | | |
Other integration and restructuring costs
|
| | |
|
5.1
|
| | | | | 3.3 | | | | | | 10.9 | | |
Post-acquisition remuneration charge contingent
on earn-out targets |
| | |
|
0.5
|
| | | | | 12.6 | | | | | | 9.2 | | |
Adjustments to deferred consideration
|
| | |
|
(0.4)
|
| | | | | (11.5) | | | | | | (20.7) | | |
Amortisation – acquired intangibles
|
| | |
|
25.5
|
| | | | | 24.8 | | | | | | 49.6 | | |
Acquisition, integration and restructuring related costs
|
| | | | 31.6 | | | | |
|
41.5
|
| | | |
|
73.5
|
| |
Insurance proceeds
|
| | |
|
—
|
| | | | | (11.0) | | | | | | (11.0) | | |
Other adjusting items
|
| | |
|
3.2
|
| | | | | 0.7 | | | | | | 2.2 | | |
Release of contract provision
|
| | |
|
(4.8)
|
| | | | | — | | | | | | — | | |
Total adjusting items in operating costs
|
| | |
|
30.0
|
| | | | | 31.2 | | | | | | 64.7 | | |
Adjusting items in net financing costs
|
| | |
|
4.5
|
| | | | | 0.6 | | | | | | 3.5 | | |
Adjusting taxation | | | | | | | | | | | | | | | | | | | |
Adjustments in relation to US Tax reforms
|
| | |
|
—
|
| | | | | — | | | | | | (11.1) | | |
Tax effect of adjusting items
|
| | |
|
(8.1)
|
| | | | | (4.7) | | | | | | (17.0) | | |
Total adjusting items in taxation
|
| | |
|
(8.1)
|
| | | | | (4.7) | | | | | | (28.1) | | |
|
| | |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited) £m |
| |
12 months to
31 March 2018 (audited) £m |
| |||||||||
Revenue
|
| | |
|
104.9
|
| | | | | 105.7 | | | | | | 209.3 | | |
Operating costs
|
| | |
|
(107.6)
|
| | | | | (99.7) | | | | | | (198.6) | | |
Adjusted operating (loss)/profit
|
| | |
|
(2.7)
|
| | | | | 6.0 | | | | | | 10.7 | | |
Interest and other non-operating costs
|
| | |
|
(0.9)
|
| | | | | (1.5) | | | | | | (5.0) | | |
Impairment related to discontinued businesses
|
| | |
|
(37.1)
|
| | | | | — | | | | | | — | | |
Profit on disposal of discontinued businesses
|
| | |
|
19.2
|
| | | | | — | | | | | | — | | |
(Loss)/profit on discontinued operations before tax
|
| | |
|
(21.5)
|
| | | | | 4.5 | | | | | | 5.7 | | |
Taxation on discontinued operations
|
| | |
|
(7.6)
|
| | | | | — | | | | | | 0.9 | | |
(Loss)/profit on discontinued operations after tax
|
| | |
|
(29.1)
|
| | | | | 4.5 | | | | | | 6.6 | | |
|
| | |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited) £m |
| |
12 months to
31 March 2018 (audited) £m |
| |||||||||
Net cash flows from operating activities
|
| | |
|
(3.0)
|
| | | | | 7.0 | | | | | | 10.8 | | |
Net cash flows from investing activities
|
| | |
|
68.6
|
| | | | | (5.1) | | | | | | (9.8) | | |
Net cash flows from financing activities
|
| | |
|
5.3
|
| | | | | (1.8) | | | | | | (0.2) | | |
Net increase in cash and cash equivalents
|
| | |
|
70.9
|
| | | | | 0.1 | | | | | | 0.8 | | |
|
| | |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited, restated) £m |
| |
12 months to
31 March 2018 (audited, restated) £m |
| |||||||||
Net interest payable
|
| | |
|
25.8
|
| | | | | 15.7 | | | | | | 35.9 | | |
Mark to market gains on foreign currency hedging instruments
|
| | |
|
(6.6)
|
| | | | | (9.1) | | | | | | (9.9) | | |
Fair value adjustment to borrowings
|
| | |
|
6.6
|
| | | | | 9.1 | | | | | | 9.9 | | |
Adjusting finance costs
|
| | |
|
4.5
|
| | | | | 0.6 | | | | | | 3.5 | | |
| | | |
|
30.3
|
| | | | | 16.3 | | | | | | 39.4 | | |
|
| | |
6 months to
30 September 2018 (unaudited) |
| |
6 months to
30 September 2017 (unaudited, restated) |
| |
12 months to
31 March 2018 (audited, restated) |
| |||||||||
Profit after taxation attributable to equity shareholders (£m)
|
| | |
|
89.8
|
| | | | | 122.1 | | | | | | 253.4 | | |
Loss/(profit) from discontinued operations attributable to equity shareholders (£m)
|
| | |
|
29.1
|
| | | | | (4.5) | | | | | | (6.6) | | |
Profit after taxation from continuing operations
|
| | | | 118.9 | | | | |
|
117.6
|
| | | |
|
246.8
|
| |
Adjusting items from continuing operations, net
of tax (£m) |
| | |
|
26.4
|
| | | | | 27.1 | | | | | | 40.1 | | |
Profit used in adjusted basic earnings per share (£m)
|
| | |
|
145.3
|
| | | | | 144.7 | | | | | | 286.9 | | |
Weighted average number of shares
|
| | |
|
410,993,029
|
| | | | | 413,529,183 | | | | | | 411,526,669 | | |
Basic earnings per share
|
| | |
|
21.8p
|
| | | | | 29.5p | | | | | | 61.6p | | |
Basic earnings per share from continuing operations
|
| | |
|
28.9p
|
| | | | | 28.4p | | | | | | 60.0p | | |
Adjusted basic earnings per share
|
| | |
|
35.4p
|
| | | | | 35.0p | | | | | | 69.7p | | |
|
| | |
6 months to
30 September 2018 (unaudited) |
| |
6 months to
30 September 2017 (unaudited, restated) |
| |
12 months to
31 March 2018 (audited, restated) |
| |||||||||
Weighted average number of shares (basic)
|
| | |
|
410,993,029
|
| | | | | 413,529,183 | | | | | | 411,526,669 | | |
Effect of share options in issue
|
| | |
|
1,453,538
|
| | | | | 2,456,521 | | | | | | 2,066,687 | | |
Weighted average number of shares (diluted)
|
| | |
|
412,446,567
|
| | | | | 415,985,704 | | | | | | 413,593,356 | | |
Diluted earnings per share
|
| | |
|
21.8p
|
| | | | | 29.4p | | | | | | 61.3p | | |
Diluted earnings per share from continuing operations
|
| | |
|
28.8p
|
| | | | | 28.3p | | | | | | 59.7p | | |
|
| | |
6 months to
30 September 2018 (unaudited) £m |
| |
6 months to
30 September 2017 (unaudited) £m |
| |
12 months to
31 March 2018 (audited) £m |
| |||||||||
Dividends on ordinary shares: | | | | | | | | | | | | | | | | | | | |
Final for 2017/18 paid of 20.2p per share
|
| | |
|
81.8
|
| | | | | — | | | | | | — | | |
Interim for 2017/18 paid of 7.8p per share
|
| | |
|
—
|
| | | | | — | | | | | | 31.9 | | |
Final for 2016/17 paid of 17.9p per share
|
| | |
|
—
|
| | | | | 73.9 | | | | | | 73.9 | | |
| | | |
|
81.8
|
| | | | | 73.9 | | | | | | 105.8 | | |
|
| | |
Goodwill
(unaudited) £m |
| |
Acquired
intangible assets (unaudited) £m |
| |
Other
intangible assets (unaudited) £m |
| |
Property,
plant and equipment (unaudited) £m |
| ||||||||||||
At 1 April 2018
|
| | | | 1,575.7 | | | | | | 314.7 | | | | | | 9.5 | | | | | | 1,357.1 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 2.2 | | | | | | 113.3 | | |
Disposals
|
| | | | (15.0) | | | | | | (3.5) | | | | | | (0.1) | | | | | | (25.4) | | |
Acquisitions (note 18)
|
| | | | 33.0 | | | | | | 13.7 | | | | | | 0.3 | | | | | | 39.8 | | |
Depreciation and amortisation
|
| | | | — | | | | | | (25.7) | | | | | | (1.9) | | | | | | (84.2) | | |
Impairment on discontinued operations
|
| | | | (14.9) | | | | | | (2.6) | | | | | | — | | | | | | — | | |
Transfer to assets held for sale
|
| | | | — | | | | | | — | | | | | | — | | | | | | (38.5) | | |
Exchange differences
|
| | | | 40.1 | | | | | | 8.4 | | | | | | 1.3 | | | | | | 20.3 | | |
At 30 September 2018
|
| | | | 1,618.9 | | | | | | 305.0 | | | | | | 11.3 | | | | | | 1,382.4 | | |
|
| | |
Assets
(unaudited) £m |
| |
Liabilities
(unaudited) £m |
| |
Total
(unaudited) £m |
| |||||||||
At 1 April 2018
|
| | | | 6.3 | | | | | | — | | | | | | 6.3 | | |
Disposals
|
| | | | (3.9) | | | | | | — | | | | | | (3.9) | | |
Transfer to property, plant and equipment
|
| | | | (2.4) | | | | | | — | | | | | | (2.4) | | |
Transfer from current assets, current liabilities and non-current assets
|
| | | | 80.8 | | | | | | (34.2) | | | | | | 46.6 | | |
Impairment
|
| | | | (19.6) | | | | | | — | | | | | | (19.6) | | |
At 30 September 2018
|
| | | | 61.2 | | | | | | (34.2) | | | | | | 27.0 | | |
|
| | |
30 September
2018 (unaudited) £m |
| |
30 September
2017 (unaudited) £m |
| |
31 March
2018 (audited) £m |
| |||||||||
Retirement benefit obligations at 1 April
|
| | |
|
192.9
|
| | | | | 251.6 | | | | | | 251.6 | | |
Net liabilities on acquisition
|
| | |
|
2.4
|
| | | | | — | | | | | | — | | |
Total expense charged to the income statement
|
| | |
|
5.4
|
| | | | | 5.4 | | | | | | 11.8 | | |
Actuarial re-measurement recognised in the Consolidated statement of comprehensive income
|
| | |
|
(29.2)
|
| | | | | (13.6) | | | | | | (54.4) | | |
Contributions and benefits paid
|
| | |
|
(10.0)
|
| | | | | (9.7) | | | | | | (17.8) | | |
Exchange differences
|
| | |
|
1.4
|
| | | | | 2.7 | | | | | | 1.7 | | |
Retirement benefit obligations at 30 September/31 March
|
| | |
|
162.9
|
| | | | | 236.4 | | | | | | 192.9 | | |
Termination benefits
|
| | |
|
0.6
|
| | | | | 0.7 | | | | | | 0.7 | | |
Other long-term employee benefit liabilities
|
| | |
|
3.1
|
| | | | | 3.6 | | | | | | 3.3 | | |
Employee benefits due after more than one year
|
| | |
|
166.6
|
| | | | | 240.7 | | | | | | 196.9 | | |
|
| | |
Deferred and
contingent consideration £m |
| |
Post-
acquisition remuneration £m |
| |
Total
£m |
| |||||||||
At 1 April 2018
|
| | | | 18.7 | | | | | | 18.6 | | | | | | 37.3 | | |
Arising in the period
|
| | | | 1.5 | | | | | | 0.5 | | | | | | 2.0 | | |
Unwind of discount
|
| | | | 0.1 | | | | | | — | | | | | | 0.1 | | |
Released in the period
|
| | | | — | | | | | | (0.4) | | | | | | (0.4) | | |
Utilised in the period
|
| | | | — | | | | | | (3.4) | | | | | | (3.4) | | |
Exchange differences
|
| | | | 1.4 | | | | | | 1.4 | | | | | | 2.8 | | |
At 30 September 2018
|
| | | | 21.7 | | | | | | 16.7 | | | | | | 38.4 | | |
Current at 30 September 2018
|
| | | | 20.9 | | | | | | 16.7 | | | | | | 37.6 | | |
Non-current at 30 September 2018
|
| | | | 0.8 | | | | | | — | | | | | | 0.8 | | |
Total | | | | | 21.7 | | | | | | 16.7 | | | | | | 38.4 | | |
Current at 30 September 2017
|
| | | | 25.9 | | | | | | 13.4 | | | | | | 39.3 | | |
Non-current at 30 September 2017
|
| | | | — | | | | | | 11.7 | | | | | | 11.7 | | |
Total
|
| | | | 25.9 | | | | | | 25.1 | | | | | | 51.0 | | |
Current at 31 March 2018
|
| | | | 18.7 | | | | | | 11.7 | | | | | | 30.4 | | |
Non-current at 31 March 2018
|
| | | | — | | | | | | 6.9 | | | | | | 6.9 | | |
Total
|
| | | | 18.7 | | | | | | 18.6 | | | | | | 37.3 | | |
|
| | |
Termination
and restructuring provisions £m |
| |
Contract
provisions £m |
| |
Environmental
and Health and Safety £m |
| |
Legal
related £m |
| |
Other
£m |
| |
Total
£m |
| ||||||||||||||||||
At 1 April 2018
|
| | | | 7.3 | | | | | | 14.1 | | | | | | 13.6 | | | | | | 8.5 | | | | | | 9.8 | | | | | | 53.3 | | |
Acquired in the period (note 18)
|
| | | | — | | | | | | 4.3 | | | | | | 0.5 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 5.3 | | |
Provided in the period
|
| | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.9 | | | | | | 2.0 | | |
Utilised in the period
|
| | | | (3.2) | | | | | | (5.3) | | | | | | (2.6) | | | | | | (3.3) | | | | | | (1.9) | | | | | | (16.3) | | |
Released in the period to adjusting
items |
| | | | — | | | | | | (4.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4.8) | | |
Exchange differences
|
| | | | — | | | | | | 0.1 | | | | | | 0.5 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.8 | | |
Total | | | | | 4.2 | | | | | | 8.4 | | | | | | 12.0 | | | | | | 5.5 | | | | | | 10.2 | | | | | | 40.3 | | |
Current at 30 September 2018
|
| | | | 3.5 | | | | | | 4.5 | | | | | | — | | | | | | 0.1 | | | | | | 6.5 | | | | | | 14.6 | | |
Non-current at 30 September
2018 |
| | | | 0.7 | | | | | | 3.9 | | | | | | 12.0 | | | | | | 5.4 | | | | | | 3.7 | | | | | | 25.7 | | |
Total | | | | | 4.2 | | | | | | 8.4 | | | | | | 12.0 | | | | | | 5.5 | | | | | | 10.2 | | | | | | 40.3 | | |
Current at 30 September 2017
|
| | | | 10.0 | | | | | | 14.2 | | | | | | — | | | | | | 1.1 | | | | | | 8.8 | | | | | | 34.1 | | |
Non-current at 30 September
2017 |
| | | | 1.1 | | | | | | 12.6 | | | | | | 14.9 | | | | | | 13.1 | | | | | | 4.2 | | | | | | 45.9 | | |
Total
|
| | | | 11.1 | | | | | | 26.8 | | | | | | 14.9 | | | | | | 14.2 | | | | | | 13.0 | | | | | | 80.0 | | |
Current at 31 March 2018
|
| | | | 6.5 | | | | | | 6.0 | | | | | | — | | | | | | 0.1 | | | | | | 5.5 | | | | | | 18.1 | | |
Non-current at 31 March 2018
|
| | | | 0.8 | | | | | | 8.1 | | | | | | 13.6 | | | | | | 8.4 | | | | | | 4.3 | | | | | | 35.2 | | |
Total
|
| | | | 7.3 | | | | | | 14.1 | | | | | | 13.6 | | | | | | 8.5 | | | | | | 9.8 | | | | | | 53.3 | | |
|
| | |
30 September 2018
(unaudited) |
| |
30 September 2017
(unaudited, restated) |
| |
31 March 2018
(audited, restated) |
| |||||||||||||||||||||||||||
| | |
Carrying
amount £m |
| |
Fair
value £m |
| |
Carrying
amount £m |
| |
Fair
value £m |
| |
Carrying
amount £m |
| |
Fair
value £m |
| ||||||||||||||||||
Cash and cash equivalents
|
| | |
|
324.2
|
| | | |
|
324.2
|
| | | | | 319.6 | | | | | | 319.6 | | | | | | 186.5 | | | | | | 186.5 | | |
Trade receivables and other debtors
|
| | |
|
676.3
|
| | | |
|
676.3
|
| | | | | 635.4 | | | | | | 635.4 | | | | | | 663.6 | | | | | | 663.6 | | |
Bank loans and overdrafts
|
| | |
|
(141.1)
|
| | | |
|
(141.1)
|
| | | | | (95.6) | | | | | | (95.6) | | | | | | (167.7) | | | | | | (167.7) | | |
Trade and other payables
|
| | |
|
(946.2)
|
| | | |
|
(946.2)
|
| | | | | (916.8) | | | | | | (916.8) | | | | | | (948.8) | | | | | | (948.8) | | |
Deferred and contingent consideration
|
| | |
|
(38.4)
|
| | | |
|
(38.4)
|
| | | | | (51.0) | | | | | | (51.0) | | | | | | (37.3) | | | | | | (37.3) | | |
Primary financial instruments held to finance the Group’s operations:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term borrowings
|
| | |
|
(1,389.3)
|
| | | |
|
(1,393.7)
|
| | | | | (1,324.4) | | | | | | (1,331.3) | | | | | | (1,174.4) | | | | | | (1,180.8) | | |
Derivative financial instruments held to manage the interest rate profile:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| | |
|
(0.4)
|
| | | |
|
(0.4)
|
| | | | | (0.3) | | | | | | (0.3) | | | | | | (2.5) | | | | | | (2.5) | | |
Derivative financial instruments held to manage foreign currency exposures and the interest rate profile:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cross currency interest rate swaps
|
| | |
|
29.5
|
| | | |
|
29.5
|
| | | | | 30.5 | | | | | | 30.5 | | | | | | 19.4 | | | | | | 19.4 | | |
|
| | |
30 September
2018 (unaudited) £m |
| |
30 September
2017 (unaudited) £m |
| |
31 March
2018 (unaudited) £m |
| |||||||||
Operating profit – Continuing operations
|
| | | | 184.3 | | | | |
|
177.5
|
| | | |
|
349.6
|
| |
Operating (loss)/profit – Discontinued operations
|
| | |
|
(21.3)
|
| | | | | 4.8 | | | | | | 6.1 | | |
Operating profit – Total Group
|
| | | | 163.0 | | | | |
|
182.3
|
| | | |
|
355.7
|
| |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Amortisation of acquired intangible assets
|
| | |
|
25.7
|
| | | | | 25.3 | | | | | | 50.7 | | |
Amortisation of other intangible assets
|
| | |
|
1.9
|
| | | | | 2.0 | | | | | | 3.6 | | |
Depreciation of property, plant and equipment
|
| | |
|
84.2
|
| | | | | 79.4 | | | | | | 161.7 | | |
Impairment related to discontinued businesses
|
| | |
|
37.1
|
| | | | | — | | | | | | — | | |
Profit on disposal of discontinued businesses
|
| | |
|
(19.2)
|
| | | | | — | | | | | | — | | |
Charge for other adjusting items in operating profit
|
| | |
|
5.0
|
| | | | | 7.1 | | | | | | 18.6 | | |
Adjusted EBITDA – Total Group
|
| | | | 297.7 | | | | |
|
296.1
|
| | | |
|
590.3
|
| |
Share-based payment expense
|
| | |
|
3.4
|
| | | | | 3.4 | | | | | | 6.8 | | |
Gain on disposal of property, plant and equipment
|
| | |
|
(0.3)
|
| | | | | (0.3) | | | | | | (0.5) | | |
Pension deficit payments in excess of income statement charge
|
| | |
|
(4.9)
|
| | | | | (4.7) | | | | | | (6.9) | | |
Movement in provisions and liabilities *
|
| | |
|
(12.7)
|
| | | | | (25.5) | | | | | | (47.1) | | |
Movement in inventories
|
| | |
|
9.4
|
| | | | | 10.0 | | | | | | (39.3) | | |
Movement in receivables
|
| | |
|
(7.6)
|
| | | | | 8.4 | | | | | | (29.5) | | |
Movement in payables
|
| | |
|
(9.3)
|
| | | | | 7.0 | | | | | | 46.7 | | |
Adjusted operating cash flows
|
| | |
|
275.7
|
| | | | | 294.4 | | | | | | 520.5 | | |
Net payment in respect of adjusting items **
|
| | |
|
(12.9)
|
| | | | | (8.5) | | | | | | (36.3) | | |
Cash generated from operations
|
| | |
|
262.8
|
| | | | | 285.9 | | | | | | 484.2 | | |
(b) Change in net debt | | | | | | | | | | | | | | | | | | | |
Net increase/(decrease) in cash and cash equivalents
|
| | |
|
166.9
|
| | | | | 50.5 | | | | | | (54.7) | | |
Net movement in borrowings
|
| | |
|
(153.1)
|
| | | | | (64.8) | | | | | | (46.6) | | |
Net debt acquired
|
| | |
|
(18.5)
|
| | | | | (12.1) | | | | | | (15.0) | | |
Movement in derivative instruments
|
| | |
|
8.5
|
| | | | | (12.2) | | | | | | (20.3) | | |
Exchange differences
|
| | |
|
(45.2)
|
| | | | | 17.3 | | | | | | 46.5 | | |
Movement in net debt in the period
|
| | |
|
(41.4)
|
| | | | | (21.3) | | | | | | (90.1) | | |
Net debt at the beginning of the year
|
| | |
|
(1,139.2)
|
| | | | | (1,049.1) | | | | | | (1,049.1) | | |
Net debt at the end of the period
|
| | |
|
(1,180.6)
|
| | | | | (1,070.4) | | | | | | (1,139.2) | | |
|
| | |
30 September
2018 (unaudited) £m |
| |
30 September
2017 (unaudited) £m |
| |
31 March
2018 (unaudited) £m |
| |||||||||
(c) Analysis of net debt | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
|
324.2
|
| | | | | 319.6 | | | | | | 186.5 | | |
Overdrafts due within one year
|
| | |
|
(29.7)
|
| | | | | (83.3) | | | | | | (61.6) | | |
Finance leases due within one year
|
| | |
|
(7.5)
|
| | | | | (4.5) | | | | | | (3.6) | | |
Bank loans due within one year
|
| | |
|
(103.9)
|
| | | | | (7.8) | | | | | | (102.5) | | |
Finance leases due greater than one year
|
| | |
|
(11.3)
|
| | | | | (19.0) | | | | | | (16.2) | | |
Bank loans due greater than one year
|
| | |
|
(1,378.0)
|
| | | | | (1,305.4) | | | | | | (1,158.2) | | |
Less: Fair value adjustment to borrowings
|
| | |
|
0.7
|
| | | | | 3.2 | | | | | | (0.2) | | |
Derivative financial instruments: assets
|
| | |
|
25.0
|
| | | | | 26.8 | | | | | | 18.6 | | |
Derivative financial instruments: liabilities
|
| | |
|
(0.1)
|
| | | | | — | | | | | | (2.0) | | |
Net debt at the end of the period
|
| | |
|
(1,180.6)
|
| | | | | (1,070.4) | | | | | | (1,139.2) | | |
|
Name
|
| |
Date
|
| |
Description
|
|
Nordfolien GmbH
|
| | 30 April 2018 | | | Specialist in flexible industrial packaging, serving the construction, chemicals, horticulture, and industrial food sectors. | |
Spec Group | | | 1 August 2018 | | | Manufacturer of rigid plastic containers and closures, and designer and manufacturer of tools used in the plastic container and closure manufacturing process. | |
PLASgran Limited | | |
13 August 2018
|
| | Recycler of post-consumer and post-industrial packaging waste to supply high quality plastic regrinds and compounds to customer specification. | |
| | |
Note
|
| |
Nordfolien
£m |
| |
Spec Group
£m |
| |
PLASgran
£m |
| |
Total
(unaudited) £m |
| |||||||||||||||
Intangible assets
|
| | | | | | | | | | 7.5 | | | | | | — | | | | | | 6.5 | | | | | | 14.0 | | |
Property, plant and equipment
|
| | | | | | | | | | 27.5 | | | | | | 3.4 | | | | | | 8.9 | | | | | | 39.8 | | |
Inventories
|
| | | | | | | | | | 21.1 | | | | | | 0.1 | | | | | | 2.1 | | | | | | 23.3 | | |
Trade and other receivables
|
| | | | | | | | | | 8.3 | | | | | | 0.4 | | | | | | 3.6 | | | | | | 12.3 | | |
Trade and other payables
|
| | | | | | | | | | (19.3) | | | | | | (0.8) | | | | | | (4.2) | | | | | | (24.3) | | |
Provisions
|
| | | | | | | | | | (5.0) | | | | | | (0.1) | | | | | | (0.2) | | | | | | (5.3) | | |
Net pension liability
|
| | | | | | | | | | (2.4) | | | | | | — | | | | | | — | | | | | | (2.4) | | |
Taxes
|
| | | | | | | | | | (0.3) | | | | | | (0.4) | | | | | | (1.0) | | | | | | (1.7) | | |
Net debt
|
| | | | | | | | | | (16.9) | | | | | | (0.5) | | | | | | 0.7 | | | | | | (16.7) | | |
Total identifiable assets
|
| | | | | | | | | | 20.5 | | | | | | 2.1 | | | | | | 16.4 | | | | | | 39.0 | | |
Goodwill
|
| | | | 10 | | | | | | 12.0 | | | | | | 2.3 | | | | | | 18.7 | | | | | | 33.0 | | |
Consideration | | | | | | | | | | | 32.5 | | | | | | 4.4 | | | | | | 35.1 | | | | | | 72.0 | | |
|
| | |
30 September 2018
|
| |
30 September 2017
|
| |
31 March 2018
|
| |||||||||||||||||||||||||||
| | |
Closing rate
|
| |
Period
average rate |
| |
Closing rate
|
| |
Period
average rate |
| |
Closing rate
|
| |
Period
average rate |
| ||||||||||||||||||
EUR
|
| | | € | 1.13 | | | | | € | 1.13 | | | | | € | 1.13 | | | | | € | 1.14 | | | | | € | 1.14 | | | | | € | 1.13 | | |
USD
|
| | | $ | 1.30 | | | | | $ | 1.33 | | | | | $ | 1.34 | | | | | $ | 1.29 | | | | | $ | 1.41 | | | | | $ | 1.33 | | |
|