Picture of Halma logo

HLMA Halma News Story

0.000.00%
gb flag iconLast trade - 00:00
TechnologyBalancedLarge CapHigh Flyer

REG - Halma PLC - Final Results <Origin Href="QuoteRef">HLMA.L</Origin> - Part 5

- Part 5: For the preceding part double click  ID:nRSK8263Pd 

dividend for the year to 29 March 2014 (30 March 2013)           6.82                6.37    25,799  24,049  
 Interim dividend for the year to 28 March 2015 (29 March 2014)         4.65                4.35    17,600  16,436  
                                                                        11.47               10.72   43,399  40,485  
 Dividends declared in respect of the year                                                                          
 Interim dividend for the year to 28 March 2015 (29 March 2014)         4.65                4.35    17,600  16,436  
 Proposed final dividend for the year to 28 March 2015 (29 March 2014)  7.31                6.82    27,652  25,799  
                                                                        11.96               11.17   45,252  42,235  
 
 
 The proposed final dividend is subject to approval by shareholders at the Annual General Meeting on 23 July 2015 and has not been included as a liability in these financial statements. If approved, the final dividend for 2014/15 will be paid on 19 August 2015 to shareholders on the register at the close of business on 17 July 2015.The Company offers a Dividend Reinvestment Plan ('DRIP') to enable shareholders to elect to have their cash dividends reinvested in Halma shares. Shareholders who wish to elect   
 for the DRIP for the forthcoming final dividend, but have not already done so, should return a DRIP mandate form to the Company's Registrars no later than 29 July 2015.                                                                                                                                                                                                                                                                                                                                                        
 8  Acquisitions In accounting for acquisitions, adjustments are made to the book values of the net assets of the companies acquired to reflect their fair values to the Group. Acquired inventories are valued at fair value adopting Group bases and any liabilities for warranties relating to past trading are recognised. Other previously unrecognised assets and liabilities at acquisition are included and accounting policies are aligned with those of the Group where appropriate.The Group made three acquisitions  
 during the year: Rohrback Cosasco Systems Inc. (RCS); Advanced Electronics Limited (Advanced); and Plasticspritzerei AG (Plasticspritzerei). Below are summaries of the assets and liabilities acquired and the purchase consideration of:a)    The total of RCS, Advanced and Plasticspritzerei;b)    RCS, on a standalone basis;c)     Advanced, on a standalone basis; andd)   Plasticspritzerei, on a standalone basis.                                                                                                     
 
 
 (A) Total of RCS, Advanced and Plasticspritzerei                   Book value  Fair value adjustments  Total     
                                                                    £000        £000                    £000      
 Non-current assets                                                                                               
 Intangible assets                                                  3,508       30,604                  34,112    
 Property, plant and equipment                                      2,286       52                      2,338     
 Deferred tax                                                       -           226                     226       
 Current assets                                                                                                   
 Inventories                                                        5,303       (388)                   4,915     
 Trade and other receivables                                        9,833       (2,046)                 7,787     
 Corporation tax                                                    251         153                     404       
 Cash and cash equivalents                                          9,515       104                     9,619     
 Total assets                                                       30,696      28,705                  59,401    
 Current liabilities                                                                                              
 Trade and other payables                                           (4,569)     501                     (4,068)   
 Provisions                                                         (110)       (515)                   (625)     
 Corporation tax                                                    (686)       327                     (359)     
 Non-current liabilities                                                                                          
 Provisions                                                         -           (17)                    (17)      
 Bank loans                                                         (468)       -                       (468)     
 Retirement benefit obligations                                     -           (234)                   (234)     
 Deferred tax                                                       (28)        (9,288)                 (9,316)   
 Total liabilities                                                  (5,861)     (9,226)                 (15,087)  
 Net assets of businesses acquired                                  24,835      19,479                  44,314    
                                                                                                                  
 Initial consideration paid (RCS, Advanced and Plasticspritzerei)*                                      91,286    
 Contingent purchase consideration paid (Advanced)*                                                     2,800     
 Contingent purchase consideration estimated to be paid (Advanced)                                      3,254     
 Total consideration                                                                                    97,340    
                                                                                                                  
 Goodwill arising on current year acquisitions                                                          53,026    
 
 
 *  The initial and contingent purchase considerations paid in cash were £90,828,000 and £2,601,000 respectively. The remainder was satisfied by the issue of £657,000 of loan notes.  
 
 
 Due to their contractual dates, the fair value of receivables acquired (shown above) approximate to the gross contractual amounts receivable. The amount of gross contractual receivables not expected to be recovered is immaterial. There are no material contingent liabilities recognised in accordance with paragraph 23 of IFRS 3 (revised).None of the goodwill arising on acquisitions in the year is expected to be deductible for tax purposes.The three acquisitions in the year contributed £36,110,000 of revenue  
 and £6,695,000 of profit after tax for the year ended 28 March 2015. If these acquisitions had been held since the start of the financial year, it is estimated the Group's reported revenue and profit after tax would have been £6,843,000 and £1,146,000 higher respectively.The combined fair value adjustments made for all acquisitions, excluding acquired intangible assets recognised and deferred tax thereon, resulted in net adjustments to goodwill of £3,831,000.                                                 
 
 
 Analysis of cash outflow in the Consolidated Cash Flow Statement                                     2015     2014    
                                                                                                      £000     £000    
 Initial cash consideration paid                                                                      90,828   3,315   
 Initial cash consideration adjustment (prior year acquisition)                                       -        (337)   
 Cash acquired on acquisitions                                                                        (9,619)  (754)   
 Contingent consideration paid in relation to current year acquisitions                               2,601    -       
 Contingent consideration paid and loan notes repaid in cash in relation to prior year acquisitions*  3,933    14,461  
 Net cash outflow relating to acquisitions (per Consolidated Cash Flow Statement)                     87,743   16,685  
 
 
 *  The £3,933,000 comprises £2,731,000 loan notes and £1,202,000 contingent purchase consideration paid in respect of prior period acquisitions, all of which had been provided in the prior year's financial statements.  
 
 
 (B) Rohrback Cosasco Systems Inc.  Book value  Fair value adjustments  Total    
                                    £000        £000                    £000     
 Non-current assets                                                              
 Intangible assets                  420         25,146                  25,566   
 Property, plant and equipment      441         102                     543      
 Deferred tax                       -           203                     203      
 Current assets                                                                  
 Inventories                        4,098       (353)                   3,745    
 Trade and other receivables        4,191       (192)                   3,999    
 Cash and cash equivalents          5,441       -                       5,441    
 Corporation tax                    251         (61)                    190      
 Total assets                       14,842      24,845                  39,687   
 Current liabilities                                                             
 Trade and other payables           (1,521)     (169)                   (1,690)  
 Provisions                         -           (148)                   (148)    
 Non-current liabilities                                                         
 Deferred tax                       (28)        (7,677)                 (7,705)  
 Total liabilities                  (1,549)     (7,994)                 (9,543)  
 Net assets of businesses acquired  13,293      16,851                  30,144   
                                                                                 
 Initial consideration (all cash)                                       69,681   
 Total consideration                                                    69,681   
                                                                                 
 Goodwill arising on acquisition                                        39,537   
 
 
 The Group acquired the entire share capital of Rohrback Cosasco Systems Inc. and associated companies (RCS), on 30 May 2014 for an initial cash consideration of US$116,000,000 (£69,341,000). This was subsequently adjusted by an additional US$569,000 (£340,000) which was paid in July 2014 based on the final agreed value of the net tangible assets at the acquisition date.RCS forms part of the Process Safety sector and specialises in the design, manufacture and sale of pipeline corrosion monitoring products   
 and systems into diverse industries including oil, gas, petrochemical, pharmaceutical and utilities. The acquisition of RCS expands Halma's portfolio of critical safety products which are sold into the Energy and Utility markets to protect life and operational assets. The existing RCS management team remain in place and will continue to operate the business. The excess of the fair value of the consideration paid over the fair value of the assets acquired is represented by customer related intangibles of    
 £14,697,000; marketing and technology related intangibles of £10,869,000; with residual goodwill arising of £39,537,000. The goodwill represents: a)    the technical expertise of the acquired workforce;b)    the opportunity to leverage this expertise across some of Halma's businesses; and c)     the ability to exploit the Group's existing customer base.The RCS acquisition contributed £22,038,000 of revenue and £3,705,000 of profit after tax for the year ended 28 March 2015. If this acquisition had been held 
 since the start of the financial year, it is estimated that the Group's reported revenue and profit after tax would have been £5,525,000 and £771,000 higher respectively.                                                                                                                                                                                                                                                                                                                                                      
 
 
 (C) Advanced Electronics Limited                        Book value  Fair value adjustments  Total    
                                                         £000        £000                    £000     
 Non-current assets                                                                                   
 Intangible assets                                       3,088       5,458                   8,546    
 Property, plant and equipment                           1,834       (606)                   1,228    
 Deferred Tax                                            -           23                      23       
 Current assets                                                                                       
 Inventories                                             1,124       1                       1,125    
 Trade and other receivables                             5,046       (1,890)                 3,156    
 Corporation tax                                         -           214                     214      
 Cash and cash equivalents                               2,259       104                     2,363    
 Total assets                                            13,351      3,304                   16,655   
 Current liabilities                                                                                  
 Trade and other payables                                (2,759)     703                     (2,056)  
 Provisions                                              -           (363)                   (363)    
 Corporation tax                                         (582)       582                     -        
 Non-current liabilities                                                                              
 Bank loans                                              (468)       -                       (468)    
 Deferred tax                                            -           (1,611)                 (1,611)  
 Total liabilities                                       (3,809)     (689)                   (4,498)  
 Net assets of businesses acquired                       9,542       2,615                   12,157   
                                                                                                      
 Initial consideration                                                                       15,927   
 Contingent purchase consideration paid                                                      2,800    
 Contingent purchase consideration estimated to be paid                                      3,254    
 Total consideration                                                                         21,981   
                                                                                                      
 Goodwill arising on acquisition                                                             9,824    
 
 
 The Group acquired the entire share capital of Advanced Electronics Limited (Advanced) on 14 May 2014 for an initial consideration of £15,927,000 (£458,000 of which was satisfied by loan notes). Contingent consideration is payable over a two year period based on the profits of the company for the twelve months to April 2014 and eleven months to March 2015. The total estimated payable was £6,054,000, of which £2,601,000 has been paid in cash and £199,000 in loan notes in the year. The remainder, subject to  
 actual performance, is payable in June 2015. The maximum contingent consideration payable is £10,100,000. Management's current best estimate of the likely total payable has been increased by £102,000 to £6,156,000 based on performance observed to date.Advanced forms part of the Infrastructure Safety sector and specialises in the manufacture of networked fire detection and control systems. Advanced's controllers can be integrated into system solutions using field devices and products from a broad spectrum of 
 suppliers, meeting the increasing diversity of regulatory requirements across the world. Its main manufacturing facility is located near Newcastle in the UK with a dedicated electronics and software development facility in Barnsley. It has additional commercial offices in the UK, the USA and Dubai. Advanced brings to Halma complementary products that help capture the international growth opportunity in the increasingly regulated Fire market. The excess of the fair value of the consideration paid over the   
 fair value of the assets acquired is represented by customer related intangibles of £5,306,000; marketing and technology related intangibles of £1,462,000; with residual goodwill arising of £9,824,000. Included in the £5,458,000 fair value adjustment to intangible assets shown above is a reduction of £1,310,000 to the carrying value of capitalised development costs resulting from the application of Halma accounting policies to the acquisition date balance. The residual goodwill represents: a)    the        
 technical expertise of the acquired workforce;b)    the opportunity to leverage this expertise across some of Halma's businesses; and c)     the ability to exploit the Group's existing customer base.The Advanced acquisition contributed £13,936,000 of revenue and £2,301,000 of profit after tax for the year ended 28 March 2015. If this acquisition had been held since the start of the financial year, it is estimated that the Group's reported revenue and profit after tax would have been £1,318,000 and £323,000 
 higher respectively.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
 
 
 (D) Plasticspritzerei AG           Book value  Fair value adjustments  Total    
                                    £000        £000                    £000     
 Non-current assets                                                              
 Property, plant and equipment      11          556                     567      
 Current assets                                                                  
 Inventories                        81          (36)                    45       
 Trade and other receivables        596         36                      632      
 Cash and cash equivalents          1,815       -                       1,815    
 Total assets                       2,503       556                     3,059    
 Current liabilities                                                             
 Trade and other payables           (289)       (33)                    (322)    
 Provisions                         (110)       (4)                     (114)    
 Corporation tax                    (104)       (255)                   (359)    
 Non-current liabilities                                                         
 Provisions                         -           (17)                    (17)     
 Retirement benefit obligations     -           (234)                   (234)    
 Total liabilities                  (503)       (543)                   (1,046)  
 Net assets of businesses acquired  2,000       13                      2,013    
                                                                                 
 Initial cash consideration                                             5,678    
 Total consideration                                                    5,678    
                                                                                 
 Goodwill arising on acquisition                                        3,665    
 
 
 On 2 May 2014 the Group acquired Plasticspritzerei AG (Plasticspritzerei), located in Wolfhalden, Switzerland at the same facility as another Group company, Medicel AG (Medicel). Initial consideration paid for the company was CHF8,403,000 (£5,678,000) including the consideration of CHF903,000 (£610,000) received for the Group's disposal of its 50% ownership interest in its associate PSRM Immobilien AG (PSRM) and CHF2,687,000 (£1,815,000) paid for the industrial segment of Plasticspritzerei. The Group then  
 immediately sold the industrial segment of the business to a third party, resulting in a net cash cost to the Group of CHF4,813,000 (£3,253,000), (CHF5,716,000 (£3,863,000) excluding the proceeds from the PSRM disposal). These transactions have resulted in the Group owning only those assets which support Medicel's business. Plasticspritzerei will be operated by Medicel's management within Halma's Medical sector, further expanding the Group's manufacturing excellence in ophthalmic diagnostic and surgical    
 instrumentation. No customer relationship intangibles were recognised as part of this transaction because Medicel is the sole customer for the Plasticspritzerei business acquired and the fair value of any customer relationship is therefore eliminated from a Group perspective. Goodwill of £3,665,000 was recognised as part of this transaction, representing the excess of the fair value of consideration transferred over the fair value of the assets acquired and is attributable to: a)    the technical expertise 
 of the acquired workforce;b)    the opportunity to secure and advance the supply chain of Medicel AG; andc)     the ability to exploit the Group's existing customer base.The Plasticspritzerei acquisition resulted in intercompany sales to Medicel of £2,176,000 and external sales of £136,000 for the period ended 28 March 2015 and contributed £689,000 to profit after tax for the Group for the same period. If this acquisition had been held since the start of the financial year, it is estimated that the Group's 
 reported revenue and profit after tax would have been £nil and £52,000 higher respectively.                                                                                                                                                                                                                                                                                                                                                                                                                                     
 
 
 9  Disposal of operations On 30 May 2014, the Group disposed of Monitor Elevator Products, Inc. (Monitor) from its Infrastructure Safety sector. The total consideration was US$6,243,000 (£3,716,000), of which US$5,514,000 (£3,282,000) was received in cash at completion, before subsequently being reduced by US$171,000 (£102,000) for the final agreed closing net asset value. The remaining US$900,000 was retained in escrow to be released to Halma on the second anniversary of the transaction subject to any     
 valid warranty/indemnity claims being made by the purchaser. The Directors estimate that the entire US$900,000 held in escrow will be received.The profit on disposal was US$1,808,000 (£1,076,000), which is net of £189,000 of cumulative foreign exchange losses reclassified to the Income Statement and £273,000 of disposal costs. Net assets disposed were US$3,659,000 (£2,178,000). No goodwill was disposed of or impaired as a result of this transaction. The Group's partial disposal of Optomed during the year   
 for E876,000 (£695,000) resulted in a profit on disposal of £223,000.The Group's disposal of its 50% ownership interest in PSRM Immobilien AG (PSRM) for CHF903,000 (£610,000) resulted in a fair value gain being recognised in the Income Statement of £131,000. This represented the excess of the fair value of the Group's interest in the associate over its carrying value.The £4,248,000 cash inflow on disposal of operations shown in the Consolidated Cash Flow Statement represents the £3,180,000, £695,000 and    
 £610,000 proceeds from the sale of the shares in Monitor, Optomed, and PSRM respectively plus the £36,000 overdraft in Monitor less the disposal costs of £273,000. The total profit on disposal of operations of £1,430,000 comprises £1,076,000 for the disposal of Monitor, £223,000 for the partial disposal of shares in Optomed and £131,000 for the fair value gain recognised in relation to the disposal of PSRM.In the prior year, the loss on disposal relates to late transaction costs and a revision to amounts   
 recoverable on the disposals by the Group, in 2012, of its Asset Monitoring businesses and Volumatic Limited. The £1,917,000 cash inflow related mainly to a release from escrow. Further details are provided on page 143 of the 2014 Annual Report and Accounts.                                                                                                                                                                                                                                                              
 
 
9  Disposal of operations 
 
On 30 May 2014, the Group disposed of Monitor Elevator Products, Inc. (Monitor) from its Infrastructure Safety sector. The
total consideration was US$6,243,000 (£3,716,000), of which US$5,514,000 (£3,282,000) was received in cash at completion,
before subsequently being reduced by US$171,000 (£102,000) for the final agreed closing net asset value. The remaining
US$900,000 was retained in escrow to be released to Halma on the second anniversary of the transaction subject to any valid
warranty/indemnity claims being made by the purchaser. The Directors estimate that the entire US$900,000 held in escrow
will be received.The profit on disposal was US$1,808,000 (£1,076,000), which is net of £189,000 of cumulative foreign
exchange losses reclassified to the Income Statement and £273,000 of disposal costs. Net assets disposed were US$3,659,000
(£2,178,000). No goodwill was disposed of or impaired as a result of this transaction. The Group's partial disposal of
Optomed during the year for E876,000 (£695,000) resulted in a profit on disposal of £223,000.The Group's disposal of its
50% ownership interest in PSRM Immobilien AG (PSRM) for CHF903,000 (£610,000) resulted in a fair value gain being
recognised in the Income Statement of £131,000. This represented the excess of the fair value of the Group's interest in
the associate over its carrying value.The £4,248,000 cash inflow on disposal of operations shown in the Consolidated Cash
Flow Statement represents the £3,180,000, £695,000 and £610,000 proceeds from the sale of the shares in Monitor, Optomed,
and PSRM respectively plus the £36,000 overdraft in Monitor less the disposal costs of £273,000. The total profit on
disposal of operations of £1,430,000 comprises £1,076,000 for the disposal of Monitor, £223,000 for the partial disposal of
shares in Optomed and £131,000 for the fair value gain recognised in relation to the disposal of PSRM.In the prior year,
the loss on disposal relates to late transaction costs and a revision to amounts recoverable on the disposals by the Group,
in 2012, of its Asset Monitoring businesses and Volumatic Limited. The £1,917,000 cash inflow related mainly to a release
from escrow. Further details are provided on page 143 of the 2014 Annual Report and Accounts. 
 
 10  Notes to the Consolidated Cash Flow Statement                                                                                              2015      2014      
                                                                                                                                                £000      £000      
 Reconciliation of profit from operations to net cash inflow from operating activities:                                                                             
 Profit on continuing operations before finance income and expense, share of results of associates and (profit)/loss on disposal of operations  137,063   143,571   
 Depreciation of property, plant and equipment                                                                                                  14,005    13,625    
 Amortisation of computer software                                                                                                              1,211     1,168     
 Amortisation of capitalised development costs and other intangibles                                                                            5,505     4,002     
 Impairment of capitalised development costs                                                                                                    236       -         
 Amortisation of acquired intangible assets                                                                                                     19,954    17,515    
 Share-based payment expense in excess of amounts paid                                                                                          3,803     3,470     
 Additional payments to pension plans                                                                                                           (6,560)   (5,892)   
 Profit on sale of property, plant and equipment and computer software                                                                          (590)     (26)      
 Effects of closure to future benefit accruals of defined benefit pension plans                                                                 -         (4,246)   
 Operating cash flows before movement in working capital                                                                                        174,627   173,187   
 Increase in inventories                                                                                                                        (1,097)   (5,127)   
 Increase in receivables                                                                                                                        (10,656)  (9,111)   
 Increase in payables and provisions                                                                                                            5,801     3,334     
 Revision to estimate of contingent consideration payable                                                                                       (620)     (12,394)  
 Cash generated from operations                                                                                                                 168,055   149,889   
 Taxation paid                                                                                                                                  (30,824)  (28,351)  
 Net cash inflow from operating activities                                                                                                      137,231   121,538   
 
 
                                              2015     2014     
                                              £000     £000     
 Analysis of cash and cash equivalents                          
 Cash and bank balances                       41,230   34,531   
 Overdrafts (included in current borrowings)  (1,705)  (1,405)  
 Cash and cash equivalents                    39,525   33,126   
 
 
                                                  At 29 March 2014  Cash flow  Net cash/(debt) acquired £000  Net overdraft disposed£000  Loan notesrepaid/ (issued)£000  Exchange adjustments  At 28 March 2015  
                                                  £000              £000                                                                                                  £000                  £000              
 Analysis of net debt                                                                                                                                                                                             
 Cash and bank balances                           34,531            (3,664)    9,619                          -                           -                               744                   41,230            
 Overdrafts                                       (1,405)           (336)      -                              36                          -                               -                     (1,705)           
 Cash and cash equivalents                        33,126            (4,000)    9,619                          36                          -                               744                   39,525            
 Loan notes falling due within one year           (2,731)           -          -                              -                           2,731                           -                     -                 
 Loan notes falling due after more than one year  -                 -          -                              -                           (657)                           -                     (657)             
 Bank loans falling due after                     (104,891)         (33,621)   (468)                          -                           -                               (782)                 (139,762)         
 more than one year                                                                                                                                                                                               
 Total net debt                                   (74,496)          (37,621)   9,151                          36                          2,074                           (38)                  (100,894)         
 
 
 The net cash inflow from bank loans in 2015 comprised repayments of £35,341,000 offset by drawdowns of £68,962,000 (2014: net cash outflow comprising drawdowns of £57,791,000 offset by drawdowns of £7,498,000). The £9,151,000 net cash acquired comprised £9,619,000 cash and £468,000 of bank loans, and net overdraft disposed related to the Monitor overdraft of £36,000.The net of the above £4,000,000 cash outflow, £9,619,000 net cash acquired and £36,000 net overdraft disposed is equal to the increase in cash 
 and cash equivalents of £5,655,000 in the Consolidated Cash Flow Statement.                                                                                                                                                                                                                                                                                                                                                                                                                                                     
 
 
 11  Non-GAAP measures The Board uses certain non-GAAP measures to help it effectively monitor the performance of the Group. These measures include Return on Total Invested Capital, Return on Capital Employed, Organic growth at constant currency, Adjusted operating profit and Adjusted operating cash flow.  
 
 
11  Non-GAAP measures 
 
The Board uses certain non-GAAP measures to help it effectively monitor the performance of the Group. These measures
include Return on Total Invested Capital, Return on Capital Employed, Organic growth at constant currency, Adjusted
operating profit and Adjusted operating cash flow. 
 
 Return on Total Invested Capital                       2015      (Restated)*2014  
                                                        £000      £000             
 Post-tax profit before adjustments**                   117,912   107,564          
 Total shareholders' funds                              548,948   486,000          
 Add back retirement benefit obligations                66,790    36,849           
 Less associated deferred tax assets                    (13,085)  (7,372)          
 Cumulative amortisation of acquired intangible assets  83,958    61,324           
 Historical adjustments to goodwill***                  89,549    89,549           
 Total Invested Capital                                 776,160   666,350          
 Average Total Invested Capital                         721,255   645,819          
 Return on Total Invested Capital (ROTIC)               16.3%     16.7%            
 
 
 Return on Capital Employed                                                                            2015       (Restated)*2014  
                                                                                                       £000       £000             
 Operating profit before adjustments**, but after share of results of associates                       158,564    144,967          
 Computer software costs within intangible assets                                                      2,835      2,810            
 Capitalised development costs within intangible assets                                                15,865     12,981           
 Other intangibles within intangible assets                                                            450        8                
 Property, plant and equipment                                                                         86,303     74,417           
 Inventories                                                                                           79,734     71,034           
 Trade and other receivables                                                                           156,464    135,177          
 Trade and other payables                                                                              (102,717)  (88,291)         
 Current provisions                                                                                    (11,746)   (4,482)          
 Net tax liabilities                                                                                   (12,385)   (11,168)         
 Non-current trade and other payables                                                                  (3,756)    (3,564)          
 Non-current provisions                                                                                (1,549)    (6,777)          
 Add back contingent purchase consideration                                                            9,650      7,562            
 Capital Employed                                                                                      219,148    189,707          
 Average Capital Employed                                                                              204,428    189,204          
 Return on Capital Employed (ROCE)                                                                     77.6%      76.6%            
 *    The ROTIC and ROCE measures are now expressed as a percentage of the average of the current                 
 year's and prior year's Total Invested Capital and Capital Employed respectively. Using an average as            
 the denominator is considered to be more representative. The 2013 Total Invested Capital and Capital             
 Employed balances were £625,287,000 and £188,701,000 respectively.**   Adjustments include the                   
 amortisation of acquired intangible assets; acquisition items; profit or loss on disposal of                     
 operations; and the effects of closure to future benefit accrual of the defined benefit pension plans            
 net of associated costs (prior year only).*** Includes goodwill amortised prior to 3 April 2004 and              
 goodwill taken to reserves.                                                                                      
                                                                                                                                       
 
 
 Organic growth at constant currencyOrganic growth at constant currency measures the change in revenue and profit from continuing Group operations. The effect of acquisitions made during the financial year has been equalised by adjusting the current year results for pro-rated contributions based on their revenues and profits before taxation at the dates of acquisition. The results of disposals made in the financial year have been adjusted from the prior year reported revenue and profit before taxation. The  
 effects of currency changes are removed through restating the current year revenue and profit before taxation at the prior year exchange rates. Organic growth at constant currency has been calculated as follows:                                                                                                                                                                                                                                                                                                             
 
 
Organic growth at constant currency 
 
Organic growth at constant currency measures the change in revenue and profit from continuing Group operations. The effect
of acquisitions made during the financial year has been equalised by adjusting the current year results for pro-rated
contributions based on their revenues and profits before taxation at the dates of acquisition. The results of disposals
made in the financial year have been adjusted from the prior year reported revenue and profit before taxation. The effects
of currency changes are removed through restating the current year revenue and profit before taxation at the prior year
exchange rates. Organic growth at constant currency has been calculated as follows: 
 
                                       Revenue   Adjusted profit* before taxation  
                                       2015      2014                              % growth  2015     2014     % growth  
                                       £000      £000                                        £000     £000               
 Continuing operations                 726,134   676,506                                     153,618  140,249            
 Acquired and disposed revenue/profit  (35,489)  (6,441)                                     (7,394)  (983)              
 Organic growth                        690,645   670,065                           3.1%      146,224  139,266  5.0%      
 Constant currency adjustment          12,114    -                                           3,071    -                  
 Organic growth at constant currency   702,759   670,065                           4.9%      149,295  139,266  7.2%      
 
 
 *  Adjustments include the amortisation of acquired intangible assets; acquisition items; profit or loss on disposal of operations; and the effects of closure to future benefit accrual of the defined benefit pension plans net of associated costs (prior year only).  
 
 
 Adjusted operating profit                                                      2015     2014      
                                                                                £000     £000      
 Operating profit                                                               137,063  143,571   
 Add back:                                                                                         
 Acquisition items                                                              1,483    (12,478)  
 Effects of closure to future benefit accrual of defined benefit pension plans  -        (3,948)   
 Amortisation of acquired intangible assets                                     19,954   17,515    
 Adjusted operating profit                                                      158,500  144,660   
 
 
 Adjusted operating cash flow                                                2015      2014      
                                                                             £000      £000      
 Net cash from operating activities (note 10)                                137,231   121,538   
 Add back:                                                                                       
 Taxes paid                                                                  30,824    28,351    
 Proceeds from sale of property, plant and equipment                         1,411     1,708     
 Less:                                                                                           
 Purchase of property, plant and equipment                                   (22,164)  (15,838)  
 Purchase of computer software and other intangibles                         (1,403)   (1,529)   
 Development costs capitalised                                               (7,213)   (5,196)   
 Adjusted operating cash flow                                                138,686   129,034   
 Cash conversion % (adjusted operating cash flow/adjusted operating profit)  87%       89%       
 
 
 12  Events after the balance sheet date                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
 
On 19 May 2015 the Group acquired the entire membership interest of Value Added Solutions, LLC ("VAS") for an initial cash consideration of $5,000,000, adjustable based on the closing date working capital. Additionally, a performance payment of up to $1,500,000, based upon results achieved in the period to 1 October 2016, will be paid on 1 April 2017.VAS will operate as a "bolt-on" to Diba Industries Inc., within Halma's Medical sector. Diba Industries creates innovative fluid handling solutions that are  
 invaluable to device OEMs, while VAS specialises in precision plastic machining, production of thermally bonded manifolds, and fluid component integrations. VAS will add complementary expertise, capabilities, and products that will allow Diba to provide broader solutions to its existing customers, as well as expand its customer base. VAS's production facility is located in Berlin, CT (USA). Due to the proximity of the acquisition date to the date of the approval of the Annual Report and Accounts, it is     
 impractical to provide further information.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
 
 
 13  Related party transactions  
 Trading transactions            
 
 
                                        2015   2014   
                                        £000   £000   
 Associated companies                                 
 Purchases from associated companies    638    524    
 Amounts due to associated companies    161    56     
 Amounts due from associated companies  -      128    
                                                      
 Other related parties                                
 Rent charged by other related parties  113    115    
 
 
 Other related parties comprises one company with a Halma employee on the board and from which the Halma subsidiary rents property. All the transactions above are on an arm's length basis and on standard business terms. Remuneration of key management personnelThe remuneration of the Directors and Executive Board members, who are the key management personnel of the Group, is set out below in aggregate for each of the categories specified in IAS 24 'Related Party Disclosures'. Further information about the    
 remuneration of individual Directors is provided in the audited part of the Directors' Remuneration Report in the Annual Report and Accounts 2015.                                                                                                                                                                                                                                                                                                                                                                              
 
 
                             2015   2014   
                             £000   £000   
 Wages and salaries          5,212  4,353  
 Pension costs               169    130    
 Share-based payment charge  1,799  1,908  
                             7,180  6,391  
 
 
 Cautionary noteThese Results contains certain forward-looking statements which have been made by the Directors in good faith using information available up until the date they approved the announcement. Forward-looking statements should be regarded with caution as by their nature such statements involve risk and uncertainties relating to events and circumstances that may occur in the future. Actual results may differ from those expressed in such statements, depending on the outcome of these uncertain future 
 events.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
 
 
This information is provided by RNS
The company news service from the London Stock Exchange

Recent news on Halma

See all news