REG - McBride PLC - Final Results
29/09/2022 13:00
For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20220929:nRSc2007Ba&default-theme=true
RNS Number : 2007B McBride PLC 29 September 2022
McBride plc
("McBride", the "Company" or the "Group")
Business performance and prospects improving after difficult year,
with funding certainty now in place
29 September 2022
McBride, the leading European manufacturer and supplier of private label and
contract manufactured products for the domestic household and professional
cleaning/hygiene markets, announces its preliminary results for the year ended
30 June 2022.
Significant operating losses resulting from multiple external challenges
· Year dominated by rampant and significant cost inflation, primarily
raw materials but also supply chain and logistics costs
· Annualised inflationary impact exceeded £200m in the final quarter
· Multiple price increases implemented through the year to recover cost
inflation, but time lag between cost rises and price recovery
· Cost control, design to value product developments and cash
management also implemented to mitigate impact
Reset of lending agreements provides funding certainty
· Encouraging support from Group's main lenders in newly negotiated
borrowing agreements
· Increased liquidity headroom, revolving credit facility remains in
place to 2026, other facilities committed to 2024
· Provides funding certainty to support Group's strategic objectives
Actions implemented to support financial recovery in FY23 and Group's
strategic direction
· Significant progress with price and margin recovery, further actions
in play in support of recovery to historic margins
· Strengthening our market position in private label against a
difficult market backdrop last year both with existing and new customers
· Early signs of private label share growing as 'cost of living' rises
impact consumers
· Commitment to retail customers and their consumers through fast
development of 'design to value' options to mitigate cost pressures
· Service levels now improving after difficult period following new
leadership and organisation
· Compass cost savings on track to achieve target of £20m by the end
of FY23; £11.6m achieved in FY22
· Excellence and Transformation agenda being defined for launch in
FY23, targeting £50m benefit over five years
· Corporate carbon footprint assessment completed, good progress on
green energy use
· Year to date, trading has been in line with expectations. At this
stage, the Group is maintaining its view that full-year earnings will be in
line with our expectations.
Financial headlines
· Group revenue of £678.3m (2021: £682.3m), 0.6% lower (2.9% up at
constant currency)
· Adjusted operating loss((1)) of £24.5m (2021: profit of £24.1m)
· Operating loss from continuing operations of £26.7m (2021: profit of
£15.5m)
· Adjusted loss before tax of £29.6m (2021: profit of £19.9m)
· Loss before tax from continuing operations of £35.3m (2021: profit
of £11.3m)
· Adjusted diluted loss per share((2)) from continuing operations of
11.7p (2021: earnings per share 11.7p)
· Diluted loss per share from continuing operations of 13.8p (2021:
earnings per share 7.8p)
· No final dividend proposed (2021: nil)
· Net debt((3)) at £164.4m (30 June 2021: £118.4m)
Chris Smith, Chief Executive Officer, commented:
"The Group has experienced an exceptional set of challenges this last year,
with rampant and unpredictable inflation, supply chain disruptions, residual
Covid-19 impacts, staff shortages and weak demand levels. The McBride team has
worked tirelessly at the various mitigations in a very uncertain and difficult
environment for the Group and its customers. As we start the new financial
year, our trading performance is improving, market dynamics are favouring
private label and, with the support of our lenders, we have a reset funding
arrangement to provide a clear runway for the Group to pursue its strategic
objectives."
McBride plc
Chris Smith, Chief Executive Officer 0161 203 7401
Mark Strickland, Chief Financial Officer 0161 203 7401
FTI Consulting LLP 020 3727 1017
Ed Bridges, Nick Hasell
A results presentation will be available on the McBride plc investor relations
website from 1.00pm today.
Year to Constant
Year to
30 Jun 30 Jun Reported currency
£m unless otherwise stated 2022 2021 change change((4))
Continuing operations((5))
Group revenue 678.3 682.3 (0.6)% 2.9%
Adjusted operating (loss)/profit((1)) (24.5) 24.1 (48.6) (47.1)
Operating (loss)/profit (26.7) 15.5 (42.2)
Adjusted (loss)/profit before taxation (29.6) 19.9 (49.5) (48.3)
(Loss)/profit before taxation (35.3) 11.3 (46.6)
Adjusted diluted (loss)/earnings per share((2)) (11.7)p 11.7p (23.4)p
Diluted (loss)/earnings per share (13.8)p 7.8p (21.6)p
Total operations
Group revenue 678.3 682.3 (0.6)% 2.9%
Adjusted operating (loss)/profit((1)) (24.5) 24.1 (48.6) (47.1)
Operating (loss)/profit (27.1) 14.8 (41.9)
Adjusted (loss)/profit before taxation (29.6) 19.9 (49.5) (48.3)
(Loss)/profit before taxation (35.7) 10.6 (45.5)
Adjusted diluted (loss)/earnings per share((2)) (11.7)p 11.7p (23.4)p
Diluted (loss)/earnings per share (14.0)p 7.5p (21.5)p
Net debt((3)) 164.4 118.4 46.0
Adjusted return on capital employed((6)) (11.4)% 11.5% 22.9ppt
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
(2)Adjustments were made for the amortisation of intangible assets,
exceptional items, unwind of discount on provisions and any related tax.
(3)Net debt comprises cash and cash equivalents, overdraft, bank and other
loans and lease liabilities.
(4)Comparatives translated at financial year 2022 exchange rates.
(5)During the 2019 financial year, the Group successfully completed the sale
of the European Personal Care (PC) Liquids business. The financial results of
this business have been treated as discontinued operations. The remaining
activities within the Group are referred to as continuing operations.
(6)Rolling twelve months adjusted operating (loss)/profit from continuing
operations as a percentage of average year-end capital employed. Capital
employed is defined as property, plant and equipment, intangible assets,
right-of-use assets, current trade and other receivables less current trade
and other payables.
Overall business performance
Without doubt, the last financial year was the toughest trading year the Group
in its current form has ever experienced. The external factors of rampant and
unpredictable inflation, supply chain disruptions, residual Covid-19 impacts,
staff shortages and weak demand levels have challenged the business, its
management teams and its usually ample funding capacity.
The scale of the challenge from cost rises, mostly materials, reached over
£200 million on an annualised basis in the final quarter. Our progressive
actions to mitigate has seen success, but time lags have meant cost rises
outweighed recovery benefits in the period to June. Consequently, the
financial performance for the past year has been very poor. However the
response of the McBride team to this 'avalanche' of challenges has been
excellent and the ongoing recovery actions support an improved financial
outlook into the new year.
Full-year Group revenue at £678.3 million was 0.6% lower as reported, but
2.9% higher than the prior year at constant currency. On a constant currency
basis, following sales declines of 6.6% in the first half, second half revenue
grew by 13.4% as we were able to partially offset exceptional input cost
pressures by passing on those costs in the form of higher prices to our
customers.
Adjusted operating loss((1)) for the year was £24.5 million compared to a
profit in the previous year of £24.1 million. Following the first half
adjusted operating loss((1)) of £14.8 million (2021: profit of £19.0m), the
rate of losses slowed in the second half and were in line with our
expectations.
Total sales volumes have seen a decline of 6% with volumes to contract
customers falling 32%, mostly as a result of post Covid-19 'fill volumes'
falling away. Private label volumes saw a smaller effect with a decline of 2%
across the year but flat in the second half. This volume effect was offset by
average selling price increases of over 9% for the year and 18% in the second
half.
Whilst it is disappointing to see the Group's volumes lower, the performance
is good against a market backdrop of a 6% fall in the overall market, with
equal impact in both branded and private label volumes. At a category level,
total market volumes declined most heavily in cleaners, seeing twelve-month
volume fall of 9% as Covid-19 behaviours adapted, McBride volumes fell 6% in
this category. In dishwash, whilst the overall market reduced 5%, we saw
volumes rise 2% and for laundry, where market volumes fell 3%, the Group's
volumes rose just under 1%.
The year was dominated by actions to offset the rapid and exceptional input
cost inflation. The size of the impact was changing rapidly and difficult to
predict. As a Group we have taken all necessary steps to control and reduce
our own costs and cash outlays, but the scale of increases meant we were left
with no choice but to apply a series of price rises to our customers. These
discussions were difficult and tough, but we believe our open and transparent
approach has resulted in strong support and cooperation from customers. These
significant price rises were delivered in a series of waves progressively
through the year, with additional rises still in discussion in the new year as
we also deal with energy, transport, labour, and other inflation rises.
Increasingly, customers are pursuing the various options we have presented for
product cost mitigation alongside pure price increases.
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
Input prices
The severe supply chain challenges and exceptional input cost pressures seen
across many industries have continued to heavily impact McBride. The financial
impact from this environment has been very significant, which together with
availability pressures has created a 'tsunami' of cost increases, the annual
effect being in excess of £200 million, for the business to handle. Across
the entire range of raw materials and packaging, we expect total costs to have
risen by 51% between December 2020 and June 2022. The whole industry has been
affected, whether branded or private label, and the size of the increases has
warranted urgent pricing conversations with our customers alongside many
branders publicly warning of price rises for their products. Throughout the
year we continued to experience challenges with logistics availability and
freight costs, whilst surging energy prices and increases in labour costs in
the second half of the year have added further inflationary pressures.
Maintaining a reliable supply into our factories has been challenging, but
with the support of some key suppliers and the tenacity of the purchasing team
both in minimising cost rises and securing supplies, we have been successful
in this area with disruption limited.
Programme Compass
The Compass operating model has now become fully embedded in the Group,
despite the trading challenges experienced in the early stages of deploying
our Compass strategies, which were launched in January 2021. It has been
particularly encouraging to see the new divisional business teams develop and
mature over the year, despite having had to focus on short term margin
recovery actions for almost the entire year. Our divisionally focused approach
has allowed us to develop an improved 'specialist' proposition across all our
geographies and product categories, which is a key outcome from Compass.
Ensuring we are closer to our key customers, listening and acting to support
their needs and requirements, partnering and jointly developing the right
value proposition is key to our growth plans and our ambition to be the
preferred choice to our retail customers and their consumers. This new focus
also benefits our contract customers, which has already resulted in several
contract manufacturing wins due to start in the next financial year.
We completed a review and update of each divisional strategy earlier this
calendar year. The review confirmed the Compass approach, divisional
organisation and the strategic direction of each division, whilst reaffirming
the fact that our purpose, vision and values continue to set the right
objectives for the Group. The recent challenging trading situation has clearly
required each division to modify and adapt their strategic pathways in light
of recent macro factors but the individual strategies for each division
continue to remain appropriate for the Group.
As we stabilise and see improving financial outcomes from trading, the element
of the Compass strategy that will deliver more effective and efficient
processes and thus improved margins from lower structural costs will launch in
the new financial year. An Excellence and Transformation team is being
recruited to lead the deployment of multiple work streams in support of the
Compass margin ambitions, initially targeting £50 million of benefit over
five years.
Covid-19
We have continued to work with colleagues across the Group to maintain a
Covid-19 secure work environment. We have continuously reviewed and regularly
updated the wide-ranging day-to-day operational measures put in place last
year on an ongoing basis through the year as we responded to the evolving
nature of the pandemic and the changing environment within which the Company
operates.
All of our factories remained operational throughout the year, and as
lockdowns have lifted, we have reopened facilities and welcomed colleagues
back to the office, many of whom have continued to work in a hybrid way this
year. Our operations in the Asia Pacific division were once again affected by
a higher level of Covid-19 related disruption this year. We had to host
workers within our Vietnam site for a few months, to allow the site to remain
operational during peaks in the pandemic, while strict lockdown rules in
Malaysia led to a shortage of foreign workers, thereby impacting our output
and service levels. It has been encouraging to note that our Asia Pacific
division has successfully overcome these Covid-19 challenges and has made a
positive contribution to the Group's results.
Divisional portfolio performance
Year to Year to
30 June 30 June
2022 2021 Reported Constant
Revenue £m £m change currency((1))
Liquids 383.9 376.1 2.1% 5.6%
Unit Dosing 171.5 181.5 (5.5)% (1.9)%
Powders 68.6 66.3 3.5% 7.2%
Aerosols 31.9 34.0 (6.2)% (2.1)%
Asia Pacific 22.4 24.4 (8.2)% (6.7)%
Group 678.3 682.3 (0.6)% 2.9%
Year to Year to
30 June 30 June Reported Constant
2022 2021 change currency((2))
Adjusted operating (loss)/profit((1)) £m £m £m £m
Liquids (15.9) 11.7 (27.6) (26.9)
Unit Dosing (0.8) 16.7 (17.5) (16.8)
Powders (2.5) (2.3) (0.2) (0.2)
Aerosols (1.5) 0.8 (2.3) (2.2)
Asia Pacific 0.7 1.9 (1.2) (1.2)
Corporate (4.5) (4.7) 0.2 0.2
Group (24.5) 24.1 (48.6) (47.1)
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
(2)Comparatives translated at financial year 2022 exchange rates.
Liquids performance review
Liquids revenue grew by 5.6% on a constant currency basis, the net of an
overall fall in volumes in the period of 4.9% offset by the effects of price
increases.
The volume performance for Liquids was mostly impacted by lower volumes to our
contract manufacturing customers (down 38%), with private label lower by 1.2%.
This private label performance compares favourably with the volumes for the
five key private label markets in Europe, which declined on average by 5.6%
versus the prior year, as some of the positive impact in prior periods from
Covid-19 unwound. Our volumes into contract manufacturing customers reduced as
the need for top-up volumes from the branders fell post Covid-19.
Volume of laundry products for private label grew by 3.8% versus prior year,
again outperforming the five key private label markets in Europe, which
declined on average by 0.2%. For consumers, daily laundry habits were
disrupted during the two years of Covid-19 lockdowns and curfews. Volumes have
not returned to pre-pandemic levels however, which is thought to be due to the
increased prevalence of remote or hybrid working.
Adjusted operating loss((1)) of £15.9 million was £26.9 million lower than
prior year at constant currency, and whilst the second half was still loss
making, profit performance improved with losses lower by 40% compared to the
first half. Fourth quarter exit rate margins, whilst still not back at
historical levels, were stronger than the full-year average due to the timing
of the price increase implementation. These higher prices are expected to
annualise in the next financial year.
Service levels were impacted by disrupted raw material supply, driver
availability and Covid-19-related staff absences. This negatively impacted
volumes in the period and led to an increase in customer penalties. Global
supply chains remain unstable, with uncertainty around supply of key materials
and with logistics routes disrupted. Good progress has been made with
committed Compass cost reduction actions, with in-year savings in line with
target. Given the challenge to margins, management action has been taken to
further tighten spending controls and restrict capital investment to conserve
cash.
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
Unit Dosing performance review
Revenue for the full year was lower by 1.9% on a constant currency basis and
on a full‑year adjusted((1)) basis the division recorded an operating loss
of £0.8 million (2021: profit of £16.0m), resulting in an adjusted operating
loss((1)) margin of 0.5% (2021: profit margin of 9.2%).
Following a year-on-year revenue decline of 8.7% in the first half of the
financial year, the business grew by 5.0% in the second half. This was driven
by the impact of price increases and through volume improvements in laundry
capsules. Whilst now improving, unfortunately, service challenges,
specifically in Germany, continued to have a negative impact on dishwash
revenue in the second half.
The division saw exceptional cost inflation throughout the year in all areas
including raw materials, energy, transport and labour cost. By the end of the
year the business realised significant price increases to help offset this
inflation, in conjunction with many other cost reduction initiatives.
Revenue in private label grew by 3% while contract manufacturing business
revenue declined by 21% as peak pandemic volumes reduced and thus the need to
supply 'fill volumes' also fell. Overall, dishwash sales decreased by 1% as
volume run-rates saw a downward correction as Covid-19 restrictions ended.
Since May 2022, volumes have been improving as a result of the positive impact
of new wins for classic and all-in-one dishwasher tablets and descaler
tablets. The laundry capsules business has stabilised in the second half of
the year, with revenue higher by 13% year over year following a three-year
period of decline where the business recorded a negative balance between
contract gains and losses. Additionally, though still in its infancy, good
progress has been seen from the new revenue stream for refill tablets for
liquid cleaners.
Each of the factories faced varying operational issues during the year. A
combination of high absence rates due to Covid-19, high attrition rates for
technical roles and multiple first-time operational events, led to weaker
efficiency levels and higher waste rates. By the fourth quarter, these issues
were largely resolved which supports improved momentum into the new financial
year. Throughout the year, the division successfully exerted tight cost
controls on divisional fixed cost, inventory levels and Capex spend as a
response to the challenging financial performance.
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
Powders performance review
Full-year revenue in Powders was 7.2% higher on a constant currency basis, but
adjusted operating loss((1)) increased from £2.3 million to £2.5 million,
with £0.2 million ongoing cost actions and volume growth targeting in place
to get the business back to at least break-even in the near term.
The demand for laundry products recovered versus previous year as the Covid-19
restrictions were lifted. The impact is being driven by people returning to
work and being able to socialise, with the knock‑on effect of washing their
clothes more frequently, although this has not reached pre-pandemic levels.
The improvement in rates of sale in both private label and contract
manufacturing for laundry powder that was witnessed at the end of the previous
financial year was sustained over the course of the current year. These sales
trends were reflected across the entire European region, although the two
largest countries UK and Germany recorded higher than average increases.
Private label sales grew slightly despite the loss of one major contract in
laundry powder tablets. Contract manufacturing sales were also higher as the
industrial and hospitality sectors benefited from the easing of restrictions
in eating out and travel.
Gross margins declined significantly versus the previous year due to the
significant and unprecedented increases in raw material and logistics costs.
To offset this inflationary pressure, a series of price increases were
negotiated with customers as well as making improvements in product and other
costs.
As seen across the Group's divisions, delays in the realisation of price rises
meant higher costs exceeded price recovery during the period, leading to
increased losses for the year. The division also continued to maintain a
strong cost focus across the business which enabled a reduction in the
overheads cost base. As a result, overall, the adjusted operating loss((1)) of
the Powders division increased by £0.2 million but with an improving
profitability trend as the business exited the financial year. Despite the
poor profit performance, actions were implemented to reduce inventories to
improve the working capital position.
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
Aerosols performance review
Aerosols revenue of £31.9 million was 2.1% lower and full-year adjusted
operating loss((1)) of £1.5 million was down £2.2 million, both on a
constant currency basis compared to the prior year. This resulted in an
adjusted operating loss margin((1)) of 4.6% (2021: profit margin of 2.1%).
The four main product categories of the Aerosols division are: household (air
fresheners and cleaners), personal care (deodorants and shaving), insecticides
and hydroalcoholic (hand and 'one‑shot' sanitisers). While the household and
personal care ranges saw increasing demand in the year, insecticides declined
slightly due to seasonal timing impacts, with hydroalcoholic sanitiser
categories mostly disappearing post the high early Covid-19 demand in 2020. As
a result of these different dynamics, following a first half revenue
performance adversely impacted from the reduction in sanitizer product sales,
the second half saw sales increased by 3.1% across all our core categories.
The Aerosols division was also heavily impacted by unpredictable and
successive waves of raw material price increases. As with the other divisions
and despite the effort of our teams, customer acceptance of price increases
lagged the input cost inflation by circa three months on each pricing wave,
leading to margin squeeze for much of the year. The operating profit impact of
these pricing recovery lags and the adverse sales mix was mitigated to some
extent by overhead cost control. However, after two successive years of
generating profits, this year the division delivered a full-year adjusted
operating loss((1)) of £1.5 million (2021: profit of £0.8 million).
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
Asia Pacific performance review
Asia Pacific revenue of £22.4 million was lower by 6.7%, adjusted operating
profit((1)) of £0.7 million was lower by 61.1%, both on a constant currency
basis. This resulted in an adjusted operating profit margin((1)) of 3.3%.
The division's performance has been hit significantly for the second year in a
row by external factors. The extended and severe pandemic lockdowns created
reduced demand in the stores. Footfall in stores across the region decreased
due to Covid-19 and our run rates have been notably hit especially in the
first three quarters of the fiscal year. In addition, some of the usual
promotional activities did not take place as planned in the third quarter.
The overall fall in sales of 6.7% was primarily due to Australia being lower
year-on-year. Nevertheless, thanks to the strong resilience of the local teams
and our customers' trust as we were slowly exiting out of Covid-19, we could
see a recovery appearing in the fourth quarter of the fiscal year with sales
picking up again in Malaysia and South-East Asia, while demand in Australia
has also been recovering.
The impact of Covid-19 was evident in our operations. Strict lockdown rules
meant shortages of foreign workers able to enter Malaysia impacted output and
service levels. At our site in Vietnam, we had to review our operational
set-up by hosting workers on site for a few months. On top of this,
unprecedented floods in Malaysia temporarily blocked access to the production
facility. Lastly, the disrupted global supply chain affected export shipments
as container availability was erratic while costs increased significantly.
Our adjusted operating profit((1)) of £0.7 million was £1.2 million lower
than last year. This was driven by the same exceptional raw material cost
increases experienced in all the divisions. However, we successfully offset
those costs with some price increases to our main customers in retail and
contract manufacturing but could not completely balance the higher costs we
incurred. Managing our cost base has remained a priority to try and combat the
general inflationary pressures we experienced.
While our operating profit margin has declined versus last year, the division
still reported a profit, a good performance considering the general
environment and trading conditions of the past year. Along with the recent
change in Regional Managing Director, further reinforcement of the local
management team is planned in the coming year to support future growth for the
division.
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
Group operating results
The full-year operating loss from continuing operations of £26.7 million was
a significant reduction from the prior year (2021: profit of £15.5m).
Full-year adjusted operating loss((1)) of £24.5 million was also
significantly lower than the prior year (2021: profit of £24.1m) and adjusted
operating profit margin((1)) decreased from 3.5% to (3.6)%.
During the year, the Group experienced rapid input cost inflation and supply
chain disruptions, exacerbated further in the second half of the year by the
conflict in Ukraine. These impacts have been predominantly offset through
pricing and value engineering actions, however, the time lag between the
exceptional levels of input cost inflation hitting our business and the
mitigating actions being agreed with, and then implemented by our customers,
significantly impacted our profitability.
(1)Adjustments were made for the amortisation of intangible assets and
exceptional items.
Group EBITDA
Full-year adjusted EBITDA((1)) of £(3.6) million (2021: £45.5m) reflected
the challenging trading conditions.
2022 2021
£m £m
Operating (loss)/profit (27.1) 14.8
Add back: operating loss from discontinued operations 0.4 0.7
Operating (loss)/profit from continuing operations (26.7) 15.5
Exceptional items (0.4) 6.2
Amortisation of intangibles 2.6 2.4
Adjusted operating (loss)/profit (24.5) 24.1
Depreciation of property, plant and equipment 16.9 17.6
Depreciation of right-of-use assets 4.0 3.8
Adjusted EBITDA (3.6) 45.5
(1)Defintion and reconciliation provided in note 19.
Exceptional items
Total exceptional items of £3.1 million were recorded during the period in
relation to continuing operations (2021: £6.2m), including £3.5 million
exceptional finance costs and a £0.4 million exceptional credit within
operating profit. The charges primarily comprised the following:
· £3.5 million of costs in relation to the independent business
review programme, recognised within finance costs;
· £0.7 million cost relating to the Group's logistics transformation
programme, including £0.8 million of consultancy costs and £0.2 million of
redundancy costs, offset by £0.3 million of profit on sale of a warehouse in
France;
· £0.6 million additional costs relating to the revaluation of the
ongoing environmental remediation liability in Belgium;
· £0.1 million in respect of one-off legacy costs in relation to the
former UK Aerosols site in Hull; partially offset by
· £1.8 million profit on the sale of the Barrow site, which ceased
operations in October 2020, offset by £0.4 million clearance and site closure
costs; and
· £0.4 million gains relating to Programme Compass, including £1.6
million profit on sale of a factory in Malaysia, offset by £0.9 million
impairment of fixed assets and £0.3 million in consulting support and other
project expenses.
Finance costs
At £5.1 million, adjusted finance costs were £0.9 million higher than prior
year driven by net foreign exchange losses (2021: £4.2m).
Loss before tax and taxation
Reported loss before taxation from continuing operations was £35.3 million
(2021: profit of £11.3m). Adjusted loss before taxation from continuing
operations was £29.6 million (2021: profit of £19.9m). The tax credit on
continuing adjusted loss before tax for the year is £9.3 million (2021:
£1.1m credit) and the effective tax rate is 31% (2021: (6)%).
The statutory effective tax rate on continuing operations for the year is 32%
(2021: (24)%).
The Group operates across a number of jurisdictions and tax risk can arise in
relation to the pricing of cross‑border transactions, where a taxation
authority's interpretation of the arm's length principle can diverge from the
approach taken by the Group. During the year the Group made minor changes to
the Group's transfer pricing policy to update it for changes to operating
structures and accountabilities following Programme Compass changes that are
now fully embedded.
Earnings per share
On an adjusted basis, diluted loss per share from continuing operations was
11.7 pence (2021: earnings of 11.7p). Total adjusted diluted loss per share
was 11.7 pence (2021: earnings of 11.7p), with basic loss per share at 14.0
pence (2021: earnings of 7.5p).
Payments to shareholders
On 2 November 2020, the Company announced that it would commence a share
buy-back programme of up to £12 million in McBride plc ordinary shares,
running from 2 November 2020 through to the date of the Company's next AGM.
During the year, the Group purchased and cancelled 0.2 million ordinary shares
(2021: 8.6m) representing 0.1% (2021: 4.7%) of the issued ordinary share
capital as at 2 November 2020. The shares were acquired at an average price of
77.0 pence (2021: 79.3p) per share, with prices ranging from 73.3 pence per
share to 78.6 pence per share (2021: 61.0p per share to 90.0p per share). The
total cost of £0.1 million (2021: £6.8m) was deducted from equity. A
transfer of £nil (2021: £0.9m) was made from share capital to the capital
redemption reserve. The Board ended the share buy-back programme on 7
September 2021.
Investing in the business to drive mid-term sustainable profitable growth is a
key priority of the Group. The Group's flexible policy on payments to
shareholders makes distributions when appropriate and affordable. More
specifically, annual payments will be payable only when the net debt to
adjusted EBITDA leverage ratio (on an accounting basis) is 2.0x or less.
Once this ratio is 2.0x or less the Group has indicated a progressive dividend
policy, as follows:
1.5x to 2.0x Base dividend - one sixth of EPS Cash
1.0x to 1.49x Additional distribution - one sixth of EPS Cash / share buy-back / retain
Below 1.0x Special distribution At Board's discretion
Since the ratio was over 2.0x at 30 June 2022, and per the agreement with our
lender group not to pay dividends for the duration of the new banking
agreement, the Board does not propose a distribution to shareholders.
Cash flow and balance sheet
2022 2021
Free cash flow £m £m
Adjusted EBITDA (3.6) 45.5
Working capital excluding provisions and pensions (15.3) (9.4)
Share-based payments - 0.3
Loss on disposal of fixed assets 0.3 0.4
Non-exceptional impairment (0.1) 0.3
Pension deficit reduction contributions (4.0) (4.0)
Free cash flow (22.7) 33.1
Exceptional items (4.1) (8.0)
Interest on borrowings and lease liabilities less interest receivable (3.3) (3.2)
Tax paid (0.1) (7.3)
Net cash (used)/generated from operating activities (30.2) 14.6
Net capital expenditure (13.2) (28.5)
Debt financing and refinancing activities 22.9 1.1
Settlement of derivatives 0.4 3.8
Free cash flow to equity (20.1) (9.0)
Dividends paid/redemption of B shares (0.1) (2.0)
Share buy-back (0.1) (6.8)
Purchase of own shares held by Employee Benefit Trust - (0.3)
Net decrease in cash and cash equivalents (20.3) (18.1)
Net cash absorbed by continuing operations before exceptional items was £22.7
million (2021: net cash generated of £33.1m) in the year to 30 June 2022.
Working capital outflows increased compared to the prior year primarily due to
the effects of inflation rolled up in net working capital, combined with
reductions in creditor payment terms driven by the loss of credit insurance.
During the year, capital expenditure, including capital payments on lease
liabilities less proceeds from the sale of fixed assets, was £13.2 million
(2021: £28.5m) in cash terms. The reduction in capital expenditure levels
resulted from careful management of cash flows to mitigate increases in net
debt during the current challenging trading conditions. We continue to
prioritise capital expenditure to underpin our strategy of focused investment
in our growth categories.
In the final months of its share buy-back programme, the Group bought back
shares for a total cash outflow of £0.1 million (2021: £6.8m) in the year.
The Employee Benefit Trust purchased none (2021: £0.3m) of McBride plc
shares.
The Group's net assets decreased to £57.0 million (2021: £69.8m).
Gearing((1)) increased to 80% (30 June 2021: 66%), resulting from the increase
in net debt, and adjusted return on capital employed of (11.4)% was lower
compared to the prior year (2021: 11.5%).
(1)Gearing represents net debt divided by the average of current and prior
year year-end capital.
Bank facilities and net debt
Net debt at 30 June 2022 increased by £46.0 million to £164.4 million (30
June 2021: £118.4m), as a result of both the significant reduction in
adjusted EBITDA, and working capital increases caused by the exceptional input
cost inflation experienced in the year. Net debt, excluding IFRS 16, increased
by £45.3 million to £152.4 million (30 June 2021: £107.1m), again mainly
due to challenging trading conditions.
Throughout the year the Group had an unsecured €175 million multi-currency,
sustainability-linked revolving credit facility (RCF). The facility was agreed
initially for a five‑year tenor to May 2026, with the option to be extended
to 30 September 2027, and is provided by a syndicate of supportive
international bank lenders. The facility also includes a €75 million
uncommitted accordion feature which could provide additional commitments for
potential acquisitions in support of our Programme Compass strategy.
The facility, which is aligned with the Loan Market Association
'Sustainability Linked Loan Principles', incorporates three sustainability
performance targets which are central to McBride plc's commitment to
maintaining a responsible business and contributing actively to a more
sustainable future:
1. Renewable energy: McBride plc strives to reduce its environmental impact
by increasing the percentage of energy from renewable sources from 5.9% in
2020 to 70.0% in 2026. During this financial year, 25.5% of the Group's energy
came from renewable sources, beating the target of 15.0% by 30 June 2022. This
was driven by an increase in renewable energy into the Moyaux manufacturing
site.
2. Recycled content: As plastics are a significant element in many of the
final products of McBride plc, the Company targets to increase significantly
the post-consumer recycled content of polyethylene terephthalate (PET) plastic
packaging sourced for manufacturing its products, from 64.0% in 2020 to 94.0%
in 2026. During this financial year, 81.0% of PET bought had post-consumer
recycled content, exceeding the target of 74.0%.
3. Responsible sourcing: McBride plc targets the sourcing of all paper and
card components responsibly via FSC® approved suppliers, with the percentage
of virgin carton sourced from FSC® approved suppliers increasing from 50.0%
in 2020 to 100.0% in 2026. By 30 June 22, the percentage of skillets sourced
that are FSC® certified was 60.5%, slightly ahead on the target of 60.0% by
30 June 2022.
Successful achievement of all three annual targets will result in a reduction
of 0.05% of the margin of the facility.
Position prior to 29 September 2022
The Group's revolving credit facility (RCF) funding arrangements are subject
to banking covenants, representations and warranties that are customary for
unsecured borrowing facilities, including two financial covenants: debt cover
(the ratio of net debt to EBITDA) may not exceed 3.0x and interest cover (the
ratio of EBITDA to net interest) may not be less than 4.0x. For the purpose of
these calculations, net debt excludes IFRS 16 leases and amounts drawn under
the Group's invoice discounting facilities.
On 22 December 2021, the Group announced that its lender group waived the
December 2021 covenant tests, following the significant deterioration of
EBITDA due to unprecedented levels of input cost inflation. In reaching the
agreement of the waiver, the Group agreed to maintain liquidity (cash plus
facility headroom) of at least £40 million and not to pay dividends until the
Group evidences compliance with its existing covenants. On 29 June 2022, the
Group announced that its lender group waived the June 2022 covenant tests
until 30 September 2022, with the same conditions.
As at 30 June 2022, the debt cover ratio under the RCF funding arrangements
was (93.3)x (2021: 1.5x) and the interest cover was (0.2)x (2020: 11.0x). The
amount undrawn on the facility was €64.5 million (2021: €87.0m).
At 30 June 2022, the Group had a number of facilities whereby it could borrow
against certain of its trade receivables. In the UK, the Group had a £20
million facility that was committed until October 2022. In France and Belgium,
the Group had an aggregate €30 million facility, on which a maximum of €25
million can be borrowed, with a rolling notice period of six months for the
French part and three months for the Belgian part. In Germany, the Group had a
€35 million facility committed until December 2023. The Group can borrow
from the provider of the relevant facility up to the lower of the facility
limit and the value of the respective receivables.
The Group also has access to uncommitted working capital facilities amounting
to £22.7 million at 30 June 2022 (2021: £44.3m). At 30 June 2022, £6.8
million (2021: £5.9m) was drawn against these facilities in the form of
overdrafts and short‑term borrowings.
Position post 29 September 2022
At 29 September 2022, the Group announced that it had agreed an amended RCF
with its lender group, ensuring the Group has sufficient levels of liquidity
headroom and can comply with revised covenant requirements. Key provisions of
the revised agreement are:
· €175 million sustainability-linked RCF confirmed to May 2026;
· the option to extend to 30 September 2027 and the €75 million
accordion feature previously agreed have been removed;
· RCF shall be secured against material asset, share and
inter-company balances;
· RCF commitments to reduce, and be cancelled, in the amount of the
Euro equivalent of £2.5 million every 3 months from September 2024 up until
the termination date;
· existing bilateral overdraft facilities shall become ancillary
facilities committed until 30 September 2024;
· invoice discounting facilities shall be committed to 30 September
2024;
· liquidity shall not be less than £15 million when tested on or
prior to 30 September 2024;
· liquidity shall not be less than £25 million when tested post 30
September 2024;
· net debt cover and interest cover covenants to be tested quarterly
from 30 September 2024;
· no dividends will be paid to shareholders until there is an 'exit
event', being a change of control, refinancing of the RCF in full, prepayment
and cancellation of the RCF in full or upon the termination date of the RCF,
being May 2026; and
· the arrangement includes an 'upside sharing' mechanism whereby a
fee will become payable by the Group to members of the lender group upon the
occurrence of an exit event. Such fee to be determined as a percentage of any
increase from the current market capitalisation of the Group to the market
capitalisation of the Group at the date of such exit event.
The Group considers that the arrangement achieves an appropriate balance
between the interests of all stakeholders of the Group. In particular, we have
been in regular discussion and consultation with the Trustee of the Group's
defined benefit pension scheme in the UK. In order to preserve and support the
position of the scheme, with the support of the lender group, we have agreed
to provide in favour of the scheme a package of additional credit support in
the UK, as well as a new information sharing protocol to ensure ongoing
communication between the Group and the Trustee remains comprehensive.
The Group is currently negotiating to further increase liquidity by £25
million through extension of invoice discounting facilities to unencumbered
receivables ledgers. However there is no certainty that these negotiations
will be successful.
We are fully appreciative of the support that the lender group have given the
Group through this period of uncertainty caused by macroeconomic factors,
which have resulted in rapid and unprecedented rises in input costs, and
ongoing global supply chain challenges.
Pensions
In the UK, the Group operates a defined benefit pension scheme, which is
closed to new members and to future accrual.
A cash flow driven investment (CDI) strategy was implemented during the first
half of the financial year to 30 June 2020. Using credit/bond investments, the
CDI strategy delivers a stable, more certain, expected return and reduced
volatility in the reported accounting deficit as assets and liabilities of the
fund are better matched. At 30 June 2022, the Group recognised a deficit on
the scheme of £14.4 million (30 June 2021: £29.3m). The deficit decreased
significantly during the year primarily due to an increase in corporate bond
yields.
Following the triennial valuation at 31 March 2021, the Company and Trustee
agreed a new deficit reduction plan based on the scheme funding deficit of
£48.0 million. The current level of deficit contributions of £4.0 million
per annum, payable until 31 March 2028, will continue and this is expected to
eliminate the deficit by 31 March 2028. The Company has separately agreed that
(from 1 October 2024) if EBITA exceeds £30.0 million in any year following
the year ending 31 March 2023, additional annual deficit contributions of
£0.34 million for each £1.0 million of EBITA above £30.0 million, up to a
maximum of £1.7 million, will become payable (monthly in arrears). Also, the
Company has agreed to make additional contributions such that the total
deficit contributions in any year match the value of any dividend paid. These
arrangements will provide scope to de-risk and/or accelerate the recovery
plan, where affordability of the business allows. The funding arrangements and
recovery plan will next be reviewed by the Company and Trustee as part of the
31 March 2024 valuation.
The Group has other post-employment benefit obligations outside the UK that
amounted to £1.7 million (30 June 2021: £2.6m).
Environmental, social and governance (ESG)
McBride plc works to integrate the principles of long‑term environmental and
social sustainability within its business strategy. Our approach to
sustainability is underpinned by an analysis of the environmental, social and
governance issues that are most relevant and important in the context of
McBride plc's business activities. Whilst the Company recognises it must
tackle climate change to remain sustainable, it also places environmental,
social and governance issues at the core of its approach to sustainability.
Given their strategic significance, our ESG priorities are actively driven and
managed by a cross-functional ESG Committee, overseen directly by the CEO and
reported to the Board.
We have developed a framework of non-financial key indicators and metrics to
assess our performance against our ongoing environmental, social and
governance objectives which sit alongside our obligations under the UK
Corporate Governance Code ("the Code"). Progress is regularly monitored by the
ESG Committee and reported on to our Board for review.
In 2020, we set ambitious targets for 2025 on product sustainability and our
operations covering packaging recyclability, energy efficiency and waste. This
year we have completed the external assessment of our corporate carbon
footprint (CCF) where we can now see the shape of our emissions to enable our
teams to target the most impactful areas of our operations, products,
transport and employee travel. This data will allow us to set our future
targets to be Net Zero Carbon and define the action plans we need to
successfully deliver the reduction required. We continue with our ethos on
product development to ensure that any new development is more sustainable
than the product it is replacing and we are working with an external partner
to measure the carbon footprint of individual products as well. This data
helps to make even better choices in our product formulation and packaging to
ensure the end result has a lower impact on the world than the previous
product.
Principal risks and uncertainties
The Group is subject to risk factors both internal and external to its
business and has a well-established set of risk management procedures. The
following risks and uncertainties are those that the Directors believe could
have the most significant impact on the Group's business:
· Financing risks;
· Supply chain resilience;
· Changing market, customer and consumer dynamics;
· Disruptions to systems and processes;
· Challenges in attracting and retaining talent;
· Climate change and environmental concerns; and
· Increased regulation.
Current trading and outlook
The early months of the new financial year have seen trading in line with our
internal plans. Volumes are showing some early signs of recovery against a
backdrop of an environment that should favour private label products. This
together with an improving service performance provides reassurance both on
our revenue outlook and factory loading levels. Recent months have seen
overall raw material costs steadying but with widely varying trends between
material groups. Energy and currency variations add further uncertainty to the
cost environment and hence margin improvement actions from price rises or
product engineering remain key activities. At this stage the Group is
maintaining its view that full-year earnings will be in line with our
expectations.
Consolidated income statement
Year ended 30 June 2022
2022 2021
Adjusted Adjusting items Total Adjusted Adjusting items Total
Continuing operations £m £m £m £m £m £m
Revenue 678.3 - 678.3 682.3 - 682.3
Cost of sales (487.5) - (487.5) (445.3) - (445.3)
Gross profit 190.8 - 190.8 237.0 - 237.0
Distribution costs (64.3) - (64.3) (56.0) - (56.0)
Administrative costs (148.8) (5.0) (153.8) (154.9) (8.6) (163.5)
Impairment of trade receivables (2.0) - (2.0) (1.3) - (1.3)
(Loss)/gain on disposal of property, plant and equipment (0.3) 3.7 3.4 (0.4) - (0.4)
Impairment of property, plant and equipment 0.1 (0.9) (0.8) (0.3) - (0.3)
Operating (loss)/profit (24.5) (2.2) (26.7) 24.1 (8.6) 15.5
Finance costs (5.1) (3.5) (8.6) (4.2) - (4.2)
(Loss)/profit before taxation (29.6) (5.7) (35.3) 19.9 (8.6) 11.3
Taxation 9.3 2.0 11.3 1.1 1.6 2.7
(Loss)/profit for the year from continuing operations (20.3) (3.7) (24.0) 21.0 (7.0) 14.0
Discontinued operations
Loss for the year from discontinued operations - (0.3) (0.3) - (0.6) (0.6)
(Loss)/profit for the year (20.3) (4.0) (24.3) 21.0 (7.6) 13.4
(Loss)/earnings per ordinary share from continuing and discontinued operations
attributable to the owners of the parent during the year
Basic (loss)/earnings per share
From continuing operations (13.8)p 7.8p
From discontinued operations (0.2)p (0.3p)
From (loss)/earnings for the year (14.0)p 7.5p
Diluted (loss)/earnings per share
From continuing operations (13.8)p 7.8p
From discontinued operations (0.2)p (0.3p)
From (loss)/earnings for the year (14.0)p 7.5p
Consolidated statement of comprehensive income
Year ended 30 June 2022
2022 2021
£m £m
(Loss)/profit for the year (24.3) 13.4
Other comprehensive income/(expense)
Items that may be reclassified to profit or loss:
Currency translation differences on foreign subsidiaries 0.2 (4.6)
Gain on net investment hedges 0.5 3.7
Gain/(loss) on cash flow hedges in the year 2.4 (0.1)
Cash flow hedges transferred to profit or loss - (0.5)
Taxation relating to items above (0.5) -
2.6 (1.5)
Items that will not be reclassified to profit or loss:
Net actuarial gain/(loss) on post‑employment benefits 12.4 (4.2)
Taxation relating to item above (3.1) 4.1
9.3 (0.1)
Total other comprehensive income/(expense) 11.9 (1.6)
Total comprehensive (expense)/income (12.4) 11.8
Total comprehensive (expense)/income attributable to equity shareholders
arises from:
Continuing operations (12.1) 12.4
Discontinued operations (0.3) (0.6)
(12.4) 11.8
Consolidated balance sheet
As at 30 June 2022
2022 2021
£m £m
Non-current assets
Goodwill 19.7 19.7
Other intangible assets 7.3 8.2
Property, plant and equipment 122.9 129.8
Derivative financial instruments 1.9 0.1
Right-of-use assets 11.3 10.0
Deferred tax assets 29.7 22.8
192.8 190.6
Current assets
Inventories 118.9 92.9
Trade and other receivables 145.4 117.9
Current tax asset 3.9 3.7
Non-current assets classified as held for sale - 1.6
Derivative financial instruments 0.6 0.2
Cash and cash equivalents 4.5 24.9
273.3 241.2
Total assets 466.1 431.8
Current liabilities
Trade and other payables 206.9 169.2
Borrowings 60.5 53.7
Lease liabilities 3.9 3.4
Derivative financial instruments - 0.3
Current tax liabilities 5.3 4.2
Provisions 3.4 2.7
280.0 233.5
Non-current liabilities
Borrowings 96.4 78.3
Lease liabilities 8.1 7.9
Pensions and other post-employment benefits 16.1 31.9
Provisions 3.8 3.7
Deferred tax liabilities 4.7 6.7
129.1 128.5
Total liabilities 409.1 362.0
Net assets 57.0 69.8
Equity
Issued share capital 17.4 17.4
Share premium account 68.6 68.6
Other reserves 77.2 76.0
Accumulated losses (106.2) (92.2)
Total equity 57.0 69.8
Consolidated cash flow statement
Year ended 30 June 2022
2022 2021
£m £m
Operating activities
(Loss)/profit before tax
Continuing operations (35.3) 11.3
Discontinued operations (0.4) (0.7)
Finance costs 8.6 4.2
Exceptional items excluding finance costs - 6.9
Share-based payments charge - 0.3
Depreciation of property, plant and equipment 16.9 17.6
Depreciation of right-of-use assets 4.0 3.8
Loss on disposal of fixed assets 0.3 0.4
Amortisation of intangible assets 2.6 2.4
(Reversal of) impairment of property, plant and equipment (0.1) 0.3
Operating cash flow before changes in working capital before exceptional items (3.4) 46.5
(Increase)/decrease in receivables (27.4) 13.2
Increase in inventories (25.7) (0.4)
Increase/(decrease) in payables 37.8 (22.2)
Operating cash flow after changes in working capital before exceptional items (18.7) 37.1
Additional cash funding of pension schemes (4.0) (4.0)
Cash (used)/generated from operations before exceptional items (22.7) 33.1
Cash outflow in respect of exceptional items (4.1) (8.0)
Cash (used)/generated from operations (26.8) 25.1
Interest paid (3.3) (3.2)
Taxation paid (0.1) (7.3)
Net cash (used)/generated from operating activities (30.2) 14.6
Investing activities
Proceeds from sale of property, plant and equipment 6.1 0.2
Purchase of property, plant and equipment (12.6) (21.6)
Purchase of intangible assets (1.7) (2.2)
Settlement of derivatives used in net investment hedges 0.4 3.8
Net cash used in investing activities (7.8) (19.8)
Financing activities
Redemption of B Shares (0.1) (2.0)
Drawdown of overdrafts 0.7 2.8
Drawdown of other loans 6.0 25.9
Drawdown of bank loans 18.0 76.2
Repayment of bank loans - (103.8)
Refinancing costs paid (1.8) -
Repayment of IFRS 16 lease obligations (5.0) (4.9)
Purchase of own shares (0.1) (6.8)
Purchase of own shares held by Employee Benefit Trust - (0.3)
Net cash generated/(used) in financing activities 17.7 (12.9)
Decrease in net cash and cash equivalents (20.3) (18.1)
Net cash and cash equivalents at the start of the year 24.9 44.2
Currency translation differences (0.1) (1.2)
Net cash and cash equivalents at the end of the year 4.5 24.9
Consolidated statement of changes in equity
Year ended 30 June 2022
Other reserves
Issued Share Cash flow Currency Capital
share premium hedge translation redemption Accumulated Total
capital account reserve reserve reserve losses equity
£m £m £m £m £m £m £m
At 1 July 2021 17.4 68.6 (0.1) (1.0) 77.1 (92.2) 69.8
Year ended 30 June 2022
Loss for the year - - - - - (24.3) (24.3)
Other comprehensive income/(expense)
Items that may be reclassified to profit or loss:
Currency translation differences of foreign subsidiaries - - - 0.2 - - 0.2
Gain on net investment hedges - - - 0.5 - - 0.5
Gain on cash flow hedges in the year - - 2.4 - - - 2.4
Taxation relating to items above - - (0.5) - - - (0.5)
- - 1.9 0.7 - - 2.6
Items that will not be reclassified to profit or loss:
Net actuarial gain on post‑employment benefits - - - - - 12.4 12.4
Taxation relating to items above - - - - - (3.1) (3.1)
- - - - - 9.3 9.3
Total other comprehensive income - - 1.9 0.7 - 9.3 11.9
Total comprehensive income/(expense) - - 1.9 0.7 - (15.0) (12.4)
Transactions with owners of the parent
Redemption of B Shares - - - - 0.1 (0.1) -
Purchase of own shares - - - - - (0.1) (0.1)
Transfers between reserves - - - (1.5) - 1.5 -
Taxation relating to the items above - - - - - (0.3) (0.3)
At 30 June 2022 18.1 68.6 1.8 (1.8) 77.2 (106.2) 57.0
Other reserves
Issued Share Cash flow Currency Capital
share premium hedge translation redemption Accumulated Total
capital account reserve reserve reserve losses equity
£m £m £m £m £m £m £m
At 1 July 2020 18.3 70.6 0.5 (0.1) 74.2 (96.6) 66.9
Year ended 30 June 2021
Profit for the year - - - - - 13.4 13.4
Other comprehensive (expense)/income
Items that may be reclassified to profit or loss:
Currency translation differences of foreign subsidiaries - - - (4.6) - - (4.6)
Gain on net investment hedges - - - 3.7 - - 3.7
Loss on cash flow hedges in the year - - (0.1) - - - (0.1)
Cash flow hedges transferred to profit or loss - - (0.5) - - - (0.5)
- - (0.6) (0.9) - - (1.5)
Items that will not be reclassified to profit or loss:
Net actuarial loss on post‑employment benefits - - - - - (4.2) (4.2)
Taxation relating to items above - - - - - 4.1 4.1
- - - - - (0.1) (0.1)
Total other comprehensive expense - - (0.6) (0.9) - (0.1) (1.6)
Total comprehensive (expense)/income - - (0.6) (0.9) - 13.3 11.8
Transactions with owners of the parent
Issue of B Shares - (2.0) - - - - (2.0)
Redemption of B Shares - - - - 2.0 (2.0) -
Share-based payments - - - - - 0.3 0.3
Purchase of own shares - - - - - (6.8) (6.8)
Purchase of own shares held by Employee Benefit Trust - - - - - (0.3) (0.3)
Transfers between reserves (0.9) - - - 0.9 - -
Taxation relating to the items above - - - - - (0.1) (0.1)
At 30 June 2021 17.4 68.6 (0.1) (1.0) 77.1 (92.2) 69.8
At 30 June 2022, the accumulated losses include a deduction of £0.5 million
(2021: £0.5m) for the cost of own shares held in relation to employee share
schemes.
Notes to the consolidated financial information
1. Corporate information
McBride plc ('the Company') is a public company limited by shares incorporated
and domiciled in the United Kingdom and registered in England and Wales. The
Company's ordinary shares are listed on the London Stock Exchange. The
registered office of the Company is Middleton Way, Middleton, Manchester M24
4DP. For the purposes of DTR 6.4.2R, the Home State of McBride plc is the
United Kingdom.
The Company and its subsidiaries (together, 'the Group') is Europe's leading
provider of private label and contract manufactured products for the domestic
household and professional cleaning/hygiene markets. The Company develops and
manufactures products for the majority of retailers and major brand owners
throughout the UK, Europe and Asia.
2. Accounting policies
Basis of preparation
The financial information set out above does not constitute the company's
statutory accounts for the years ended 30 June 2022 and 30 June 2021, but is
derived from those accounts. The financial information for 2021 is derived
from the statutory accounts for 2021 which have been delivered to the
registrar of companies. The statutory accounts for the year ended 30 June 2022
have been reported on by the company's auditor, PricewaterhouseCoopers LLP,
and will be delivered to the Registrar of Companies in due course. The
auditor's report on the financial statements for the years ended 30 June 2022
and 30 June 2021 include a material uncertainty in respect of Going Concern,
which is not a modified opinion. The report did not contain a statement under
section 498 (2) or (3) of the Companies Act 2006.
The financial information has been prepared on the going concern basis in
accordance with UK-adopted International Financial Reporting Standards and
with the requirements of the Companies Act 2006 as applicable to companies
reporting under those standards. The financial statements have been prepared
under the historical cost convention, modified in respect of financial assets
and liabilities (derivative financial instruments) at fair value through
profit or loss, assets held for sale and defined benefit pension plan assets.
The financial information has been prepared applying accounting policies that
were applied in the preparation of the Company's published consolidated
financial statements for the year ended 30 June 2021.
The financial information does not constitute statutory accounts of the Group
for the years ended 30 June 2022 and 2021 within the meaning section 435 of
the Companies Act 2006 or contain sufficient information to comply with the
disclosure requirements of IFRS.
Going concern
The Group's base case forecasts are based on the Board-approved budget and
three-year plan. They indicate sufficient liquidity throughout the going
concern review period to ensure compliance with its minimum liquidity banking
covenant. The Group's base case scenario assumes:
· revenue growth of c.5%, driven predominantly by the wrap-around
effect of pricing already agreed with customers;
· raw material prices marginally reducing compared to the June 2022
levels, which in themselves were significantly higher than pre-Covid-19
pandemic levels;
· interest rates increasing by c.150 basis points; and
· Sterling: Euro exchange rate of £1:€1.185.
The Directors have considered a severe but plausible downside scenario
including several downside assumptions to stress test the Group's financial
forecasts:
· zero revenue growth from volumes, with revenue growing in 2023 just
for pricing already agreed with customers;
· higher than forecast raw material and packaging input costs and
additional inflationary pressures driven particularly by energy, distribution
and labour, ultimately being recovered through pricing actions, but only after
a lag;
· worsening trade working capital, caused by deterioration in both
customer and supplier payment terms;
· interest rates increasing by a further 100 basis points; and
· Sterling appreciating significantly against the Euro to
£1:€1.22.
In the event that such a severe but plausible downside risk scenario occurs,
the Group would incur a covenant breach and a liquidity shortfall. In this
downside risk scenario, the Group would therefore need to obtain a covenant
waiver and increase its funding facilities compared to those that are
currently committed, to ensure that the business can meet its obligations for
the next eighteen months.
To mitigate against these risks, the Group is currently negotiating to further
increase liquidity by £25 million by extending invoice discounting facilities
to unencumbered receivables ledgers, however there is no certainty that these
negotiations will be successful.
After reviewing the current liquidity position, financial forecasts, stress
testing of potential risks and considering the uncertainties described above,
and based on the currently committed funding facilities, the Directors have a
reasonable expectation that the Group has sufficient resources to continue in
operational existence and without significant curtailment of operations for
the foreseeable future. For these reasons the Directors continue to adopt the
going concern basis of accounting in preparing the Group financial statements.
However, the occurrence of multiple downside trading and liquidity risks
represents a material uncertainty at 29 September 2022 that could cast
significant doubt upon the Group's ability to continue as a going concern.
The financial statements do not include the adjustments that would result if
the Group were unable to continue as a going concern.
Viability statement
In accordance with the requirements of the UK Corporate Governance Code ('the
Code'), the Directors have performed a robust assessment of the principal
risks facing the Group, including those that would threaten its business
model, future performance, solvency or liquidity. The Board has determined
that a three‑year period to 30 June 2025 constitutes an appropriate period
over which to provide its viability statement.
In assessing the Group's viability, the Directors have considered the current
financial position of the Group and its principal risks and uncertainties. The
analysis considers a severe but plausible downside scenario, incorporating the
principal risks from a financial and operational perspective, with the
resulting impact on key metrics, such as debt headroom and covenants. The
downside risk scenario assumes sensitivity around exchange rates and interest
rates, along with significant reductions in revenue, margins and cash flow
over the three‑year period. The Group's global footprint, product
diversification and access to external financing all provide resilience
against these factors and the other principal risks that the Group is exposed
to.
After conducting their viability review, the Directors confirm that, subject
to the material uncertainty noted in the basis of preparation in note 2 of the
financial statements, 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 three‑year period of their assessment to 30 June 2025.
Critical accounting judgements and key sources of estimation uncertainty
The preparation of the consolidated financial statements from which this
preliminary announcement is derived, requires management to make judgements,
estimates and assumptions that affect the application of accounting policies
and the reported amounts of assets and liabilities, income and expense. Actual
results may differ from these estimates. The significant judgements made by
management in applying the Group's accounting policies and the key sources of
estimation uncertainty were the same as those applied to the consolidated
financial statements for the year ended 30 June 2021.
Discontinued operations
During the 2019 financial year, the Group successfully completed the sale of
the European Personal Care (PC) Liquids business. The financial results of
this business have been treated as discontinued operations in the current and
prior year financial statements. The remaining activities within the Group are
referred to as continuing operations.
Alternative performance measures
The performance of the Group is assessed using a variety of adjusted measures
that are not defined under IFRS and are therefore termed non-GAAP measures.
APM Definition Source
Adjusted operating (loss)/profit Operating profit before amortisation of intangible assets and exceptional Group income statement
items
Adjusted EBITDA Adjusted operating profit before depreciation Group income statement
Adjusted (loss)/profit before tax Adjusted profit before tax is based on adjusted operating profit less adjusted Group income statement
finance costs.
Adjusted (loss)/earnings per share Adjusted earnings per share is based on the Group's profit for the year Note 6
adjusted for the items excluded from operating profit in arriving at adjusted
operating profit Group income statement
Free cash flow Free cash flow is defined as cash generated from continuing operations before Group cash flow statement
exceptional items.
Cash conversion % Cash conversion % is defined as free cash flow as a percentage of adjusted Group income statement
EBITDA.
Group cash flow statement
Adjusted return on capital employed Adjusted ROCE is defined as rolling 12 months total adjusted operating profit Group income statement
from continuing operations divided by the average of the past two years'
capital employed. Capital employed is defined as the total of goodwill and Group balance sheet
other intangible assets, property, plant and equipment, right-of-use assets,
inventories, trade and other receivables less trade and other payables.
Net debt Net debt consists of cash and cash equivalents, overdrafts, bank and other Group balance sheet
loans and lease liabilities.
The alternative performance measures we use may not be directly comparable
with similarly titled measures used by other companies.
Adjusted measures
Adjusted measures exclude specific items that are considered to hinder
comparison of the trading performance of the Group's businesses either
year-on-year or with other businesses. This presentation is consistent with
the way that financial performance is measured by management and reported to
the Board and Executive Committee, and is used for internal performance
analysis and in relation to employee incentive arrangements. The Directors
present these measures in the financial statements in order to assist
investors in their assessment of the trading performance of the Group.
Directors do not regard these measures as a substitute for, or superior to,
the equivalent measures calculated and presented in accordance with IFRS.
During the years under review, the items excluded from operating (loss)/profit
in arriving at adjusted operating (loss)/profit were the amortisation of
intangible assets and exceptional items because they are not considered to be
representative of the trading performance of the Group's businesses during the
year.
See note 19 'Additional information' for further information on alternative
performance measures.
3. Segment information
Background
Financial information is presented to the Board by product technology for the
purposes of allocating resources within the Group and assessing the
performance of the Group's businesses. There are five separately managed and
accountable business divisions:
· Liquids
· Unit Dosing
· Powders
· Aerosols
· Asia Pacific
Intra-group revenue from the sale of products is agreed between the relevant
customer-facing units and eliminated in the segmental presentation that is
presented to the Board, and therefore excluded from the below figures.
Programme Compass is delivering an increased focus on cost optimisation and
has meant that most overhead costs are now directly attributed within the
respective divisions' income statements. The only costs now allocated out to
the divisions are central overheads, with corporate costs being retained at a
Group level. Central overheads are allocated to a reportable segment
proportionally using an appropriate cost driver. Corporate costs, which
include the costs associated with the Board and the Executive Leadership Team,
governance and listed company costs and certain central functions (mostly
associated with financial disciplines such as treasury), are reported
separately. Exceptional items are detailed in note 4 and are not allocated to
the reportable segments as this reflects how they are reported to the Board.
Finance expense and income are not allocated to the reportable segments, as
the central treasury function manages this activity, together with the overall
net debt position of the Group.
The Board uses adjusted operating (loss)/profit to measure the profitability
of the Group's businesses. Adjusted operating (loss)/profit is, therefore, the
measure of segment profit presented in the Group's segment disclosures.
Adjusted operating (loss)/profit represents operating (loss)/profit before
specific items that are considered to hinder comparison of the trading
performance of the Group's businesses either period-on-period or with other
businesses. During the years under review, the items excluded from operating
(loss)/profit in arriving at adjusted operating (loss)/profit were the
amortisation of intangible assets and exceptional items.
Liquids Unit Dosing Powders Aerosols Asia Pacific Corporate Group
Year ended 30 June 2022 £m £m £m £m £m £m £m
Continuing operations
Segment revenue 383.9 171.5 68.6 31.9 22.4 - 678.3
Adjusted operating (loss)/profit (15.9) (0.8) (2.5) (1.5) 0.7 (4.5) (24.5)
Amortisation of intangible assets (2.6)
Exceptional items (note 4) 0.4
Operating loss (26.7)
Finance costs (8.6)
Loss before taxation (35.3)
Inventories 57.5 35.5 13.7 9.1 3.1 - 118.9
Capital expenditure 5.7 6.5 1.0 0.6 0.3 - 14.1
Amortisation and depreciation 13.7 6.5 1.4 0.5 1.4 - 23.5
Liquids Unit Dosing Powders Aerosols Asia Pacific Corporate Group
Year ended 30 June 2021 £m £m £m £m £m £m £m
Continuing operations
Segment revenue 376.1 181.5 66.3 34.0 24.4 - 682.3
Adjusted operating profit/(loss) 11.7 16.7 (2.3) 0.8 1.9 (4.7) 24.1
Amortisation of intangible assets (2.4)
Exceptional items (note 4) (6.2)
Operating profit 15.5
Finance costs (4.2)
Profit before taxation 11.3
Inventories 45.0 24.6 12.4 8.4 2.5 - 92.9
Capital expenditure 12.4 5.7 0.7 0.5 2.3 3.0 24.6
Amortisation and depreciation 13.0 6.3 1.5 0.5 1.0 1.5 23.8
Geographical information
Revenue from external customers
Non-current assets
2022 2021 2022 2021
£m £m £m £m
United Kingdom 150.6 143.6 37.7 41.7
Germany 143.3 141.5 - -
France 140.3 137.7 9.2 9.1
Other Europe 217.8 227.9 108.0 109.9
Australia 8.5 12.0 - -
Other Asia-Pacific 14.7 16.0 6.3 7.0
Rest of the World 3.1 3.6 - -
Total 678.3 682.3 161.2 167.7
The geographical revenue information above is based on the location of the
customer.
Non-current assets for this purpose consist of goodwill, other intangible
assets, property, plant and equipment and right-of-use assets.
Revenue by major customer
In 2022 and 2021, no individual customer provided more than 10% of the Group's
revenue.
During 2022, the top ten customers accounted for 50% of total Group revenue
(2021: 47%).
4. Exceptional items
Analysis of exceptional items
2022 2021
£m £m
Continuing operations
Reorganisation and restructuring costs:
UK Aerosols closure 0.1 0.4
Factory footprint review (1.4) 0.3
Review of strategy, organisation and operations (0.4) 4.4
Logistics transformation programme 0.7 1.1
(1.0) 6.2
Environmental remediation 0.6 -
Total (credited)/charged to operating (loss)/profit (0.4) 6.2
Group refinancing:
Independent business review 3.5 -
Total charged to finance costs 3.5 -
Total continuing operations 3.1 6.2
Discontinued operations
Sale of PC Liquids business 0.5 0.7
Other (0.1) -
Discontinued operations before tax 0.4 0.7
Tax on discontinued operations (0.1)
Total discontinued operations 0.3 0.7
Total 3.5 6.9
Total exceptional items of £3.5 million were recorded during the year (2021:
£6.9m). The charge primarily comprises the following:
Items relating to continuing operations
Total exceptional items incurred in relation to the continuing business of
£3.1 million were recorded during the year (2021: £6.2m). The charges
comprise the following:
· £0.1 million in respect of one-off legacy costs in relation to the
former UK Aerosols site in Hull;
· £1.8 million profit on the sale of the Barrow site, which ceased
operations in October 2020, offset by £0.4 million clearance and site closure
costs;
· £0.4 million credit relating to Programme Compass, including £1.6
million profit on the sale of a factory in Malaysia, offset by £0.9 million
impairment of fixed assets and £0.3 million in consulting support and other
project expenses;
· £0.7 million relating to the Group's logistics transformation
programme, including £0.8 million of consultancy costs and £0.2 million of
redundancy costs, offset by £0.3 million profit on the sale of a warehouse in
France;
· £0.6 million additional costs relating to the revaluation of the
environmental remediation provision; and
· £3.5 million charged to finance costs in respect of the
independent business review programme.
Items relating to discontinued operations
An exceptional charge of £0.5 million was incurred in respect of a provision
for property repairs and onerous lease obligations relating to the closed St
Helens site.
5. Operating (loss)/profit
Operating (loss)/profit is stated after charging/(crediting):
2022 2021
£m £m
Cost of inventories (included in cost of sales) 441.8 397.4
Employee costs 126.2 128.9
Amortisation of intangible assets 2.6 2.4
Depreciation of property, plant and equipment 16.9 17.6
Depreciation of right-of-use assets 4.0 3.8
Impairment:
Property, plant and equipment 0.8 0.3
Right-of-use assets - 0.7
Inventories 2.9 2.9
Trade receivables 2.0 1.3
Expense relating to short-term leases 0.3 1.0
Expense relating to low-value leases 0.2 0.3
Research and development costs not capitalised 6.8 7.6
Net foreign exchange loss/(gain) 0.3 (0.4)
6. Finance costs
2022 2021
£m £m
Finance costs
Interest on bank loans and overdrafts 2.7 2.7
Interest on lease liabilities 0.4 0.3
Net foreign exchange loss/(gain) 0.4 (0.2)
Amortisation of facility fees 0.5 0.4
Non-utilisation and other fees 0.6 0.6
4.6 3.8
Post-employment benefits:
Net interest cost on defined benefit obligation 0.5 0.4
Adjusted finance costs 5.1 4.2
Costs associated with independent business review 3.5 -
Total finance costs 8.6 4.2
Interest rate swaps are used to manage the interest rate profile of the
Group's borrowings. Accordingly, net interest payable or receivable on
interest rate swaps is included in finance costs.
7. Taxation
Income tax expense/(credit): 2022 2021
UK Overseas Total UK Overseas Total
From continuing operations £m £m £m £m £m £m
Current tax expense/(credit)
Current year - 3.2 3.2 - 4.1 4.1
Adjustment for prior years (1.0) (0.9) (1.9) - (2.6) (2.6)
(1.0) 2.3 1.3 - 1.5 1.5
Deferred tax (credit)/expense
Origination and reversal of temporary differences (7.9) (2.7) (10.6) (5.0) 0.6 (4.4)
Adjustment for prior years (6.4) 5.4 (1.0) 0.1 0.1 0.2
Impact of change in tax rate (1.0) - (1.0) - - -
(15.3) 2.7 (12.6) (4.9) 0.7 (4.2)
Income tax (credit)/expense (16.3) 5.0 (11.3) (4.9) 2.2 (2.7)
The current tax adjustment for the prior year includes £0.5 million (2021:
£2.2m) credit for the release of a provision following settlement of a tax
enquiry and £0.4 million (2021: £0.3m) credit relating to the release of
provisions for uncertain tax treatments due to the expiry of statutes of
limitation.
Reconciliation to UK statutory tax rate
The total tax charge on the Group's (loss)/profit before tax for the year
differs from the theoretical amount that would be charged at the UK standard
rate of corporation tax for the following reasons:
2022 2021
From continuing operations £m £m
(Loss)/profit before tax (35.3) 11.3
(Loss)/profit before tax multiplied by the UK corporation tax rate of 19.0% (6.7) 2.1
(2021: 19.0%)
Effect of tax rates in foreign jurisdictions (1.7) 1.0
Non-deductible expenses 0.6 1.4
Tax incentives/non-taxable income (0.4) (0.1)
Tax losses and other temporary differences for which no deferred tax 0.6 (3.8)
recognised
Change in tax rate (1.0) (1.4)
Other differences 0.2 0.5
Adjustment for prior years (2.9) (2.4)
Total tax credit in profit or loss (11.3) (2.7)
Exclude adjusting items 2.0 1.6
Total tax credit in profit or loss before adjusting items (9.3) (1.1)
Taxation is provided at current rates on the profits earned for the year.
8. (Loss)/earnings per ordinary share
Basic (loss)/earnings per ordinary share is calculated by dividing the
(loss)/profit for the year attributable to owners of the Company by the
weighted average number of the Company's ordinary shares in issue during the
financial year. The weighted average number of the Company's ordinary shares
in issue excludes 629,200 shares (2021: 372,864 shares), being the weighted
average number of own shares held during the year in relation to employee
share schemes.
Reference 2022 2021
Weighted average number of ordinary shares in issue (million) a 173.5 179.1
Effect of dilutive LTIP and RSU awards (million) 1.0 0.3
Weighted average number of ordinary shares for calculating diluted earnings b 174.5 179.4
per share (million)
Diluted earnings per share is calculated by adjusting the weighted average
number of ordinary shares in issue assuming the conversion of all potentially
dilutive ordinary shares. Where potentially dilutive ordinary shares would
cause an increase in earnings per share, or a decrease in loss per share, the
diluted (loss)/earnings per share is considered equal to the basic
(loss)/earnings per share.
During the year, the Company had equity-settled LTIP and RSU awards with a nil
exercise price that are potentially dilutive ordinary shares.
Adjusted (loss)/earnings per share measures are calculated based on
(loss)/profit for the year attributable to owners of the Company before
adjusting items as follows:
2022 2021
From continuing operations Reference £m £m
(Loss)/earnings for calculating basic and diluted (loss)/earnings per share c (24.0) 14.0
Adjusted for:
Amortisation of intangible assets 2.6 2.4
Exceptional items (note 4) 3.1 6.2
Taxation relating to the above items (2.0) (1.6)
(Loss)/earnings for calculating adjusted (loss)/earnings per share d (20.3) 21.0
2022 2021
Reference pence pence
Basic (loss)/earnings per share c/a (13.8) 7.8
Diluted (loss)/earnings per share c/b((1)) (13.8) 7.8
Adjusted basic (loss)/earnings per share d/a (11.7) 11.7
Adjusted diluted (loss)/earnings per share d/b((1)) (11.7) 11.7
(1)Diluted loss per share for 2022 is considered equal to the basic loss per
share as potentially dilutive ordinary shares cause a decrease in the loss per
share.
( )
2022 2021
From discontinued operations Reference £m £m
Loss for calculating basic and diluted earnings per share e (0.3) (0.6)
Adjusted for:
Exceptional items (note 4) 0.4 0.7
Taxation relating to the above items (0.1) (0.1)
Loss for calculating adjusted earnings per share f - -
2022 2021
Reference pence pence
Basic loss per share e/a (0.2) (0.3)
Diluted loss per share e/b((1)) (0.2) (0.3)
Adjusted basic loss per share f/a - -
Adjusted diluted loss per share f/b((1)) - -
2022 2021
Total attributable to ordinary shareholders Reference £m £m
(Loss)/earnings for calculating basic and diluted (loss)/earnings per share g (24.3) 13.4
Adjusted for:
Amortisation of intangible assets 2.6 2.4
Exceptional items (note 4) 3.5 6.9
Taxation relating to the above items (2.1) (1.7)
(Loss)/earnings for calculating adjusted (loss)/earnings per share h (20.3) 21.0
2022 2021
Reference pence pence
Basic (loss)/earnings per share g/a (14.0) 7.5
Diluted (loss)/earnings per share g/b((1)) (14.0) 7.5
Adjusted basic (loss)/earnings per share h/a (11.7) 11.7
Adjusted diluted (loss)/earnings per share h/b((1)) (11.7) 11.7
9. Payments to shareholders
As part of the Group's strategy reset, it is targeting an accounting basis net
debt/adjusted EBITDA ratio of 2.0x or less. Our new distribution approach will
link distribution to this debt cover measure. It is the Board's intention that
any future dividends will be final dividends paid annually in cash, not by the
allotment and issue of B Shares. Consequently, the Board is not seeking
shareholder approval at the 2022 AGM to capitalise reserves for the purposes
of issuing B Shares or to grant Directors authority to allot such shares.
No payments to ordinary shareholders were made or proposed in respect of this
year or the prior year.
As the net debt/adjusted EBITDA ratio at 31 December 2021 was over 2.0x, an
interim payment to shareholders was not made. At 30 June 2022, the ratio was
also over 2.0x and in line with its revised Distribution Policy, the Board is
not recommending a final dividend in 2022.
Holders of B Shares are permitted to keep their B Shares or redeem all (or
part of) them for cash. Details of the B Share scheme can be found in the
Notice and Circular for General Meeting held on 24 March 2011 and in the
booklet entitled "Your Guide to B Shares", both of which can be accessed
through the 'Shareholder Help' tab of the 'Investors' section of the Company's
website at www.mcbride.co.uk (www.mcbride.co.uk) .
The period during which holders of B shares may elect to redeem their B shares
will be the period commencing on Thursday 29 September 2022 and ending at 1pm
on Friday 11 November 2022 ("the Redemption Period").
Certificated shareholders will need to complete the form on the reverse of
their B Share certificate and return it to the Company's Registrar, Link
Group, 10th Floor, Central Square, 29 Wellington Street, Leeds LS1 4DL.
Provided the completed certificate is received within the Redemption Period,
the shares will be redeemed at 0.1 pence per share on Friday 25 November 2022
("the Redemption Date"). CREST participants who wish to redeem will be
required to send the appropriate message through the CREST system within the
Redemption Period.
The Company shall redeem any B shares in respect of which acceptances have
been received during the Redemption Period from holders of B shares, on the
Redemption Date. The Company will not redeem any B shares in respect of which
acceptances are received at any time after the Redemption Period. A redemption
notice once lodged may not be withdrawn without the written consent of the
Company.
Movements in the B Shares were as follows:
Nominal
Number value
000 £'000
At 1 July 2020 713,130 713
Issued 2,010,780 2,011
Redeemed (1,976,511) (1,977)
At 30 June 2021 747,399 747
Issued - -
Redeemed (81,511) (81)
At 30 June 2022 665,888 666
10. Intangible assets, property, plant and equipment and right-of-use assets
Goodwill
and other Property,
intangible plant and Right-of-use
assets equipment assets
£m £m £m
Net book value at 1 July 2021 27.9 129.8 10.0
Currency translation differences - (0.2) 0.2
Additions 1.7 12.4 5.1
Impairment - (0.8) -
Disposal of assets - (1.4) -
Transfers to non-current assets held for sale - - -
Depreciation charge - (16.9) (4.0)
Amortisation charge (2.6) - -
Net book value at 30 June 2022 27.0 122.9 11.3
Included within goodwill and other intangible assets is goodwill of £19.7
million (2021: £19.7m), computer software of £5.3 million (2021: £6.2m),
brands of £nil (2021: £0.3m) and customer relationships of £1.1 million
(2021: £1.6m).
Capital commitments as at 30 June 2022 amounted to £4.0 million (2021:
£1.8m). At 30 June 2022 the Group was committed to future minimum lease
payments of £1.5 million (2021: £3.0m) in respect of leases which have not
yet commenced and for which no lease liability has been recognised.
11. Financial risk management
The Group's activities expose it to a variety of financial risks: market risk
(including currency risk, fair value interest rate risk, cash flow interest
rate risk and price risk), credit risk and liquidity risk.
There have been no material changes in the risk management policies in either
the 30 June 2022 or 30 June 2021 financial years.
The table below analyses financial instruments carried at fair value, by
valuation method. The different levels have been defined as follows:
· Level 1 - unadjusted quoted prices in active markets for identical
assets or liabilities;
· Level 2 - inputs other than Level 1 that are observable for the asset
or liability, either directly (prices) or indirectly (derived from prices);
and
· Level 3 - inputs that are not based on observable market data
(unobservable inputs).
As at As at
30 June 30 June
2022 2021
£m £m
Assets
Level 2:
Derivative financial instruments
Forward currency contracts 0.4 0.1
Interest rate swaps 2.1 0.1
Contracts for Difference (High-density polyethylene (HDPE)) - 0.1
Total financial assets 2.5 0.3
Liabilities
Level 2:
Derivative financial instruments
Forward currency contracts - (0.2)
Interest rate swaps - (0.1)
Total financial liabilities - (0.3)
Derivative financial instruments
Derivative financial instruments comprise the foreign currency derivatives,
non-deliverable commodity derivatives and interest rate derivatives that are
held by the Group in designated hedging relationships. Foreign currency
forward contracts are measured by reference to prevailing forward exchange
rates. Commodity forward contracts are measured by difference to prevailing
market prices. Foreign currency options are measured using a variant of the
Monte Carlo valuation model. Interest rate swaps and caps are measured by
discounting the related cash flows using yield curves derived from prevailing
market interest rates.
Valuation levels and techniques
There were no transfers between levels during the period and no changes in
valuation techniques.
Financial assets and liabilities measured at amortised cost
The fair value of borrowings (including overdrafts and lease liabilities) are
as follows:
As at As at
30 June 30 June
2022 2021
£m £m
Current 64.4 57.1
Non-current 104.5 86.2
Total borrowings 168.9 143.3
The fair value of the following financial assets and liabilities approximate
to their carrying amount:
· trade and other receivables;
· other current financial assets;
· cash and cash equivalents; and
· trade and other payables.
12. Net debt
Movements in net debt were as follows:
IFRS 16 Currency
At 1 July non-cash Cash translation At 30 June
2021 movements((1)) flows differences 2022
£m £m £m £m £m
Cash and cash equivalents 24.9 - (20.3) (0.1) 4.5
Overdrafts (5.9) - (0.7) (0.2) (6.8)
Bank and other loans (126.1) - (24.0) - (150.1)
Lease liabilities (11.3) (5.5) 5.0 (0.2) (12.0)
Net debt (118.4) (5.5) (40.0) (0.5) (164.4)
(1)IFRS 16 non-cash movements includes additions (£5.1m), disposals (£nil)
and interest charged (£0.4m).
13. Pensions and post-employment benefits
The Group provides a number of post-employment benefit arrangements. In the
UK, the Group operates a closed defined benefit pension scheme and a defined
contribution pension scheme. Elsewhere in Europe, the Group has a number of
smaller post-employment benefit arrangements that are structured to accord
with local conditions and practices in the countries concerned.
The net value of the pension deficit for the UK scheme increased in the year
from £29.3 million at the end of the previous year to £14.4 million. The
deficit decreased significantly during the year primarily due to an increase
in corporate bond yields.
At 30 June 2022, the Group's post-employment benefit obligations outside the
UK amounted to £1.7 million (2021: £2.6m).
Defined benefit schemes had the following effect on the Group's results and
financial position:
Year ended Year ended
30 June 30 June
2022 2021
£m £m
Profit or loss
Service cost and administration expenses (1.0) (0.9)
Charge to operating (loss)/profit (1.0) (0.9)
Net interest cost on defined benefit obligation (0.5) (0.4)
Charge to profit or loss before taxation (1.5) (1.3)
Other comprehensive expense
Net actuarial gain/(loss) 12.4 (4.2)
Other comprehensive expense 12.4 (4.2)
As at As at
30 June 30 June
2022 2021
£m £m
Balance sheet
Defined benefit obligations:
UK - funded (116.6) (161.9)
Other - unfunded (12.0) (2.6)
(128.6) (164.5)
Fair value of scheme assets
UK - funded 102.2 132.6
Other - unfunded 10.3 -
Deficit on the schemes (16.1) (31.9)
For accounting purposes, the UK scheme's benefit obligation as at 30 June 2022
has been calculated based on data gathered for the 2021 triennial actuarial
valuation and by applying assumptions made by the Group on the advice of an
independent actuary in accordance with IAS 19 'Employee Benefits'.
14. Provisions
Reorganisation Independent
and Leasehold Environmental business
restructuring dilapidations remediation review Other Total
£m £m £m £m £m £m
At 1 July 2020 5.6 1.1 2.9 - 0.3 9.9
Charged to profit or loss 3.3 0.4 - - 0.1 3.8
Currency translation differences (0.1) - (0.1) - - (0.2)
Utilisation (6.7) - (0.4) - - (7.1)
At 30 June 2021 2.1 1.5 2.4 - 0.4 6.4
Charged to profit or loss 0.4 - 0.6 1.7 0.6 3.3
Utilisation (1.7) - (0.3) - (0.5) (2.5)
At 30 June 2022 0.8 1.5 2.7 1.7 0.5 7.2
Analysis of provisions:
2022 2021
£m £m
Current 3.4 2.7
Non-current 3.8 3.7
Total 7.2 6.4
Reorganisation costs in the year of £0.4 million comprises £0.5 million of
costs associated with the Group's logistics transformation programme and £0.1
million reversal of costs relating to Programme Compass. The closing provision
for reorganisation and restructuring relates to the Group's logistics
transformation programme only. The provision is expected to be fully utilised
within twelve months of the balance sheet date.
Leasehold dilapidations provision relates to costs expected to be incurred to
restore leased properties to their original condition at the end of the
respective lease terms. A provision has been recognised for the present value
of the estimated expenditure required to undertake restoration works. Amounts
will be utilised as the respective leases end and restoration works are
carried out, within a period of approximately two years.
Environmental remediation provision relates to historical environmental
contamination at a site in Belgium. The additional costs in the year of £0.6
million result from a revaluation of the cost of environmental remediation.
The closing provision is expected to be utilised as the land is restored
within a period of approximately eight years.
During the year, an independent business review (IBR) was initiated to support
discussions with banking partners regarding revisions to financing
arrangements and banking covenants. A closing provision of £1.7 million has
been recognised in relation to consultancy costs directly associated with the
IBR. The provision is expected to be utilised within twelve months of the
balance sheet date.
Other provisions of £0.5 million relate to costs concerning the sale of the
PC Liquids business, property repairs and onerous lease obligations. The
liability is expected to be settled within twelve months of the balance sheet
date.
The amount and timing of all cash flows related to the provisions are
reasonably certain.
15. Exchange rates
The principal exchange rates used to translate the results, assets and
liabilities and cash flows of the Group's foreign operations into sterling
were as follows:
Average rate Closing rate
2022 2021 2022 2021
Euro 1.18 1.13 1.17 1.17
US Dollar 1.33 1.35 1.21 1.39
Danish Krone 8.78 8.40 8.67 8.67
Polish Zloty 5.45 5.09 5.47 5.27
Czech Koruna 29.57 29.59 28.83 29.70
Hungarian Forint 433.28 403.41 462.64 409.86
Malaysian Ringgit 5.63 5.55 5.33 5.75
Australian Dollar 1.83 1.80 1.76 1.85
16. Share capital
Allotted and fully paid
Number £m
Ordinary shares of 10 pence each
At 30 June 2021 174,242,702 17.4
Shares bought back on-market and cancelled (185,374) -
At 30 June 2022 174,057,328 17.4
Ordinary shares carry full voting rights and ordinary shareholders are
entitled to attend Company meetings and to receive payments to shareholders.
McBride plc announced on 2 November 2020 that it would commence a share
buy-back programme of up to £12 million in McBride plc ordinary shares,
running from 2 November 2020 through to the date of the Company's next AGM.
The maximum number of shares that could have been repurchased by the Company
under the programme was 18.3 million. The purpose of the share buy-back
programme was to reduce the share capital of the Company (cancelling any
shares repurchased for this purpose). The Board believed that it was in the
interests of all shareholders to commence this programme based on the Board's
assessment that McBride plc's share price at that time did not reflect the
value of the underlying business, which has resilient revenue, a strong
balance sheet and highly visible cash flows.
In the year to 30 June 2022, the Group purchased and cancelled 185,374 (2021:
8,597,599) ordinary shares, representing 0.1% (2021: 4.7%) of the issued
ordinary share capital as at 2 November 2020. The shares were acquired at an
average price of 77.0 pence (2021: 79.3p) per share, with prices ranging from
73.3 pence per share to 78.6 pence per share (2021: 61.0p per share to 90.0p
per share). The total cost of £0.1 million (2021: £6.8m) was deducted from
equity as the purchase of own shares. A transfer of £nil (2021: £0.9m) was
made from share capital to the capital redemption reserve. As previously
announced, the Board ended the share buy-back programme during the year.
17. Related party transactions
Transactions between the Company and its subsidiaries, which are related
parties of the Company, have been eliminated on consolidation and, therefore,
are not required to be disclosed in these financial statements. Details of
transactions between the Group and other related parties are disclosed below.
Post-employment benefit plans
Contributions amounting to £6.2 million (2021: £6.3m) were payable by the
Group to pension schemes established for the benefit of its employees. At 30
June 2022, £0.5 million (2021: £0.4m) in respect of contributions due was
included in other payables.
Compensation of key management personnel
For the purposes of these disclosures, the Group regards its key management
personnel as the Directors and certain members of the senior executive team.
Compensation payable to key management personnel in respect of their services
to the Group was as follows:
2022 2021
£m £m
Short-term employee benefits 2.2 2.4
Post-employment benefits 0.1 0.1
Share-based payments - 0.2
Total 2.3 2.7
18. Key performance indicators (KPIs)
Management uses a number of KPIs to measure the Group's performance and
progress against its strategic objectives. The most important of these are
noted and defined below:
Financial:
· Continuing revenue: Revenue from contracts with customers from the
sale of goods is measured at the invoiced amount, net of sales rebates,
discounts, value added tax and other sales taxes.
· Cost savings: Cost savings achieved from the implementation of the
Compass strategy.
· Adjusted EBITDA margin advances: The calculation of Adjusted EBITDA,
which when divided by revenue gives this EBITDA margin, is defined in the
Adjusted measures section of Note 2 to the 2021 Accounts.
· Free cash flow increase: Free cash flow is defined as cash generated
from continuing operations before exceptional items.
· Adjusted ROCE improvement: Total adjusted operating (loss)/profit
from continuing operations divided by the total of goodwill and other
intangible assets, property, plant and equipment, right-of-use assets,
inventories, trade and other receivables less trade and other payables.
Non-financial:
· Health and safety: The number of lost time Injuries x 100,000 divided
by total number of man-hours worked.
· Customer service level: The volume of products delivered in the
correct volumes and within requested timescales, as a percentage of total
volumes ordered by customers.
· Gender split - female: The proportion of our workforce that is
female.
· Customer quality: A customer satisfaction index which combines
critical issues, audit results, returns and complaints.
· Research & development expenditure: Total research and
development expenditure as a percentage of Group revenue.
19. Additional information
Alternative performance measures
The performance of the Group is assessed using a variety of adjusted measures
that are not defined under IFRS and are therefore termed non-GAAP measures. A
reconciliation for each non-GAAP measure to the most directly comparable IFRS
measure, is set out below.
Adjusted operating (loss)/profit and adjusted EBITDA
Adjusted EBITDA means adjusted operating (loss)/profit before depreciation. A
reconciliation between adjusted operating (loss)/profit, adjusted EBITDA and
the Group's reported statutory operating (loss)/profit is shown below:
2022 2021
£m £m
Operating (loss)/profit (27.1) 14.8
Add back: operating loss from discontinued operations 0.4 0.7
Operating (loss)/profit from continuing operations (26.7) 15.5
Exceptional items (note 4) (0.4) 6.2
Amortisation of intangibles 2.6 2.4
Adjusted operating (loss)/profit from continuing operations (24.5) 24.1
Depreciation of property, plant and equipment 16.9 17.6
Depreciation of right-of-use assets 4.0 3.8
Adjusted EBITDA (3.6) 45.5
Adjusted (loss)/profit before tax
Adjusted (loss)/profit before tax is based on adjusted operating (loss)/profit
less adjusted finance costs. The table below reconciles adjusted (loss)/profit
before tax to the Group's reported (loss)/profit before tax.
2022 2021
£m £m
(Loss)/profit before tax (35.7) 10.6
Add back: loss before tax from discontinued operations 0.4 0.7
(Loss)/profit before tax from continuing operations (35.3) 11.3
Exceptional items (note 4) 3.1 6.2
Amortisation of intangibles 2.6 2.4
Adjusted (loss)/profit before tax from continuing operations (29.6) 19.9
Adjusted (loss)/earnings per share
Adjusted (loss)/earnings per share is based on the Group's (loss)/profit for
the year adjusted for the items excluded from operating (loss)/profit in
arriving at adjusted operating (loss)/profit, and the tax relating to those
items.
Free cash flow and cash conversion %
Free cash flow is one of the Group's key performance indicators by which our
financial performance is measured. It is primarily a liquidity measure.
However, we also believe that free cash flow and cash conversion % are
important indicators of our overall operational performance as they reflect
the cash we generate from operations. Free cash flow is defined as cash
generated from continuing operations before exceptional items. Cash conversion
% is defined as free cash flow as a percentage of adjusted EBITDA. A
reconciliation from net cash generated from operating activities, the most
directly comparable IFRS measure, to free cash flow, is set out as follows:
2022 2021
£m £m
Net cash (used in)/generated from operating activities (30.2) 14.6
Add back:
Taxation paid 0.1 7.3
Interest paid 3.3 3.2
Cash outflow from exceptional items 4.1 8.0
Free cash flow (22.7) 33.1
Adjusted EBITDA (3.6) 45.5
Cash conversion % n/a 73%
Adjusted return on capital employed (ROCE)
Adjusted ROCE serves as an indicator of how efficiently we generate returns
from the capital invested in the business. It is a Group KPI that is directly
relatable to the outcome of investment decisions. Adjusted ROCE is defined as
total adjusted operating (loss)/profit from continuing operations divided by
the average year-end capital employed. Capital employed is defined as the
total of goodwill and other intangible assets, property, plant and equipment,
right-of-use assets, inventories, trade and other receivables less trade and
other payables. There is no equivalent statutory measure within IFRS. Adjusted
return on capital employed is calculated as follows:
2022 2021 2020
£m £m £m
Goodwill (note 10) 19.7 19.7 19.9
Other intangible assets (note 10) 7.3 8.2 8.5
Property, plant and equipment (note 10) 122.9 129.8 134.7
Right-of-use assets (note 10) 11.3 10.0 7.3
Inventories 118.9 92.9 97.5
Trade and other receivables 145.4 117.9 138.3
Trade and other payables (206.9) (169.2) (198.1)
Capital employed 218.6 209.3 208.1
Average year-end capital employed 214.0 208.7 221.1
Adjusted operating (loss)/profit from continuing operations (24.5) 24.1 28.3
Adjusted return on capital employed % (11.4)% 11.5% 12.8%
Net debt
Net debt consists of cash and cash equivalents, overdrafts, bank and other
loans and lease liabilities.
Net debt is a measure of the Group's net indebtedness that provides an
indicator of overall balance sheet strength. It is a key indicator used by
management to assess both the Group's cash position and its indebtedness. The
use of the term 'net debt' does not necessarily mean that the cash included in
the net debt calculation is available to settle the liabilities included in
this measure.
Net debt is considered to be an alternative performance measure as it is not
defined in IFRS. A reconciliation from loans and other borrowings, lease
liabilities and cash and cash equivalents, the most directly comparable IFRS
measures to net debt is set out below:
2022 2021
£m £m
Current assets
Cash and cash equivalents 4.5 24.9
Current liabilities
Borrowings (note 11) (60.5) (53.7)
Lease liabilities (3.9) (3.4)
(64.4) (57.1)
Non-current liabilities
Borrowings (note 11) (96.4) (78.3)
Lease liabilities (8.1) (7.9)
(104.5) (86.2)
Net debt (164.4) (118.4)
Annual General Meeting
The Annual General Meeting will be held on 16 November 2022.
Report and Accounts
Copies of the Annual Report and financial statements will be circulated to
shareholders in October and can be viewed after the posting date on the
McBride plc website.
Note: This report contains inside information which is disclosed in accordance
with the Market Abuse Regulation which came into effect on 3 July 2016.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
or visit
www.rns.com (http://www.rns.com/)
.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
. END FR FLFSLAFIAFIFRecent news on McBride
See all newsREG - McBride PLC - Holding(s) in Company
AnnouncementREG - McBride PLC - Holding(s) in Company
AnnouncementREG - McBride PLC - Holding(s) in Company
AnnouncementREG - McBride PLC - Holding(s) in Company
AnnouncementREG - McBride PLC - Half-year Report
Announcement