Picture of Origin Enterprises logo

OGN Origin Enterprises News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer DefensivesBalancedMid CapSuper Stock

Origin Enterprises - Interim Results Statement

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20240305:nRSE5470Fa&default-theme=true

RNS Number : 5470F  Origin Enterprises Plc  05 March 2024

Origin Enterprises plc

INTERIM RESULTS STATEMENT

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

 

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

 

 Results Summary

                                                31 Jan 2024 €'m             31 Jan 2023   Change    31 Jan 2022

                                                                            €'m           €'m       €'m

 Group revenue                                  854.9                       1,180.0       (325.1)   877.1
 Operating profit(1)                            12.7                        20.3          (7.6)     11.1
 Associates and joint venture(2)                1.4                         1.6           (0.2)     1.3
 Total Group operating profit(1)                14.1                        21.9          (7.8)     12.4
 Finance cost, net                              (8.8)                       (8.6)         (0.2)     (4.8)
 Profit before tax(1)                           5.3                         13.3          (8.0)     7.6
 Adjusted diluted earnings per share (cent)(3)  3.75                        8.70          (4.95)    4.99
 Group net bank debt(4)                         (215.8)                     (130.9)       (84.9)
 Interim dividend per ordinary share (cent)     3.15                        3.15          -

 
Highlights

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

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

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

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

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

·    In addition, there was a partial payment of suspended amounts owing
in compliance with international sanctions of €34.3 million, contributing to
an increase in net bank debt(4) to €215.8 million

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

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

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

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

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

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

(2 ) Profit after interest and tax

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

(4)  Net bank debt excludes IFRS16 Lease liabilities

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

 

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

 

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

 

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

 

Outlook

 

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

 

 

 

ENDS

 

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

 

 

 

Conference Call and Webcast details:

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

 

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

 

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

 

Enquiries

 Origin Enterprises plc
 TJ Kelly
 Chief Financial Officer                             Tel:  +353 (0)1 563 4900

 Brendan Corcoran
 Head of Investor Relations and Group Planning       Tel:  +353 (0)1 563 4900

 Goodbody (Euronext Growth (Dublin) Adviser)
 Joe Gill                                            Tel:  +353 (0)1 641 9278

 Davy (Nominated Adviser)
 Anthony Farrell                                     Tel:  +353 (0)1 614 9993

 Numis Securities (Stockbroker)
 Stuart Skinner                                      Tel:  +44 (0)20 7260 1314

 FTI Consulting (Financial Communications Advisers)
 Jonathan Neilan / Patrick Berkery / Niamh O'Brien   Tel:  +353 (0)86 602 5988

 

 

 

About Origin Enterprises plc

 

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

 

Euronext Growth (Dublin) ticker symbol:   OIZ

AIM ticker symbol:                                    OGN

Website:
 
   www.originenterprises.com (http://www.originenterprises.com)

INTERIM RESULTS STATEMENT

 

Financial Review - Summary

 

                                                           6 months ended  6 months ended

                                                           31 Jan 2024     31 Jan 2023

                                                           €'m             €'m

 Group revenue                                             854.9           1,180.0
 Operating profit(1)                                       12.7            20.3
 Associates and joint venture, net(2)                      1.4             1.6
 Adjusted Group operating profit(1)                        14.1            21.9
 Finance cost, net                                         (8.8)           (8.6)
 Pre-tax profit                                            5.3             13.3
 Income tax charge                                         (0.9)           (3.0)
 Adjusted net profit                                       4.4             10.3

 Adjusted diluted earnings per share (cent)(3)             3.75            8.70

 Adjusted net profit reconciliation
 Reported net (loss)/profit                                (3.5)           4.2
 Amortisation of non-ERP intangible assets                 6.5             5.5
 Tax on amortisation of non-ERP related intangible assets  (1.3)           (0.8)
 Exceptional items, net of tax                             2.7             1.4
 Adjusted net profit                                       4.4             10.3

 Adjusted diluted earnings per share (cent)(3)             3.75            8.70

 

 

Origin delivered an adjusted diluted earnings per share(3) in H1 2024 of 3.75
cent compared to 8.70 cent in H1 2023. On a like-for-like basis (excluding the
impact of currency movements and acquisitions) the underlying decrease in
adjusted diluted earnings per share(3) was 6.08 cent.

 

 

Group revenue

 

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

 

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

 

 

Operating profit(1)

 

Operating profit(1) in H1 2024 was €12.7 million compared to €20.3 million
in H1 2023.  On an underlying basis, the decrease in operating profit
year-on-year was €9.4 million.

 

Associates and joint venture(2)

 

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

 

 

Net bank debt and financing costs

 

Net bank debt(5) at 31 January 2024 was €215.8 million compared to €130.9
million at 31 January 2023 and is 2.09 times EBITDA(4) for the twelve months
to 31 January 2024.

 

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

 

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

 

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

 

                         Banking Covenant  H1 2024  H1 2023  FY 2023

                                           Times    Times    Times

 Net debt to EBITDA      Maximum 3.5       2.09     1.03     -

 EBITDA to net interest  Minimum 3.0       9.28     9.91     8.57

 

 

Working capital

 

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

 

 

Sustainability

 

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

 

 

 

 

 

Dividend

 

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

 

 

Share Buyback Programme

 

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

 

 

Corporate Development

 

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

 

 

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

 

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

 

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

 

 

 

 

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

(2)        Profit after interest and tax

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

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

(5)        Net bank debt excludes IFRS16 Lease liabilities

 

 

 

Review of Operations

 

Group Overview

 

                                                          Change on prior period
                                                                                                  Constant Currency(5)

                                  H1 2024       H1 2023         Change            Underlying(4)   €'m

                                  €'m           €'m             €'m               €'m

 Revenue                          854.9         1,180.0         (325.1)           (350.5)         (336.3)
 Operating profit(1)              12.7          20.3            (7.6)             (9.4)           (7.8)

 Associates and joint venture(2)  1.4           1.6             (0.2)             (0.3)           (0.3)

 Adjusted diluted EPS (cent)(3)   3.75          8.70            (4.95)            (6.08)          (5.07)

 (1       ) Before amortisation of non-ERP intangible assets and
 exceptional items
 (2       ) Profit after interest and tax
 (3       ) Before amortisation of non-ERP intangible assets, net of
 related deferred tax (2024: €5.2 million, 2023: €4.7 million) and
 exceptional items, net of tax (2024: charge of €2.7 million, 2023: charge of
 €1.4 million)
 (4       ) Excluding currency movements and the impact of acquisitions
 (5       ) Excluding currency movements

 

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

 

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

 

 

Ireland and the United Kingdom

 

                                                       Change on prior period
                                                                                          Constant Currency(4)

                                  H1 2024       H1 2023       Change      Underlying(3)   €'m

                                  €'m           €'m           €'m         €'m

 Revenue                          516.1         754.0         (237.9)     (254.8)         (240.6)
 Operating (loss)/profit(1)       (3.1)         2.9           (6.0)       (7.6)           (6.1)

 Associates and joint venture(2)  1.4           1.6           (0.2)       (0.3)           (0.3)

 (1       ) Before amortisation of non-ERP intangible assets and
 exceptional items
 (2       ) Profit after interest and tax
 (3       ) Excluding currency movements and the impact of acquisitions
 (4       ) Excluding currency movements

 

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

 

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

 

 

Integrated On-Farm Agronomy Services

 

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

 

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

 

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

 

 

Business-to-Business Agri-Inputs

 

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

 

 

Fertiliser

 

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

 

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

 

 

Feed Ingredients

 

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

 

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

 

 

Amenity, Environmental and Ecology

 

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

 

 

Continental Europe(1)

 

                                          Change on prior period
                                                                            Constant Currency(4)

                      H1 2024   H1 2023         Change      Underlying(3)   €'m

                      €'m       €'m             €'m         €'m

 Revenue              139.0     222.9           (83.9)      (86.0)          (86.0)
 Operating profit(2)  1.5       2.6             (1.1)       (1.2)           (1.2)

 (1       ) Excluding crop marketing.  While crop marketing has a
 significant impact on revenue, its impact on operating profit is
 insignificant.  An analysis of revenue and profit attributable to agronomy
 services and inputs more accurately reflects the underlying drivers of
 business performance
 (2       ) Before amortisation of non-ERP intangible assets and
 exceptional items
 (3       ) Excluding currency movements and the impact of acquisitions
 (4       ) Excluding currency movements

 

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

 

 

Poland

 

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

 

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

 

 

Romania

 

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

 

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

 

Latin America

 

                                                                                  Change on prior period
                                                                                                                                     Constant Currency(3)

                                              H1 2024                 H1 2023                 Change            Underlying(2)        €'m

                                              €'m                     €'m                     €'m               €'m

 Revenue                          94.7                    89.6                    5.1                                  4.8    4.8
 Operating profit(1)              13.9                    14.2                    (0.3)                                (0.4)  (0.4)

 ( )

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

 (2       ) Excluding currency movements and the impact of acquisitions

 (3       ) Excluding currency movements

 

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

 

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

 

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

 

 

ENDS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Income Statement

for the six months ended 31 January 2024

 

                                                               Six months           Six months       Six months      Six months     Year
                                                               ended                ended            ended           ended          ended
                                                               January              January          January         January         July
                                                               2024                 2024             2024            2023           2023
                                                               Pre-exceptional      Exceptional      Total           Total          Total
                                                               €'000                €'000            €'000           €'000          €'000
                                    Notes                                           Note 6                           Note 8         Note 8

 Revenue                            5                          854,913              -                854,913         1,180,042      2,456,168

 Cost of sales                                                 (716,754)            -                (716,754)       (1,030,438)    (2,122,029)

 Gross profit                                                  138,159              -                138,159         149,604        334,139

 Operating costs                                               (131,939)            (2,762)          (134,701)       (136,299)      (261,272)

 Share of profit of associates and joint venture               1,366                -                1,366           1,615          7,732

 Operating profit                   5                          7,586                (2,762)          4,824           14,920         80,599

 Finance income                                                3,494                -                3,494           1,544          2,080

 Finance expense                                               (12,254)             -                (12,254)        (10,171)       (15,043)

 (Loss)/profit before income tax                               (1,174)              (2,762)          (3,936)         6,293          67,636

 Income tax credit/(expense)                                   388                  64               452             (2,109)        (16,604)

 (Loss)/profit attributable to equity shareholders             (786)                (2,698)          (3,484)         4,184          51,032

                                                                                                     Six months      Six months     Year
                                                                                                     ended           ended          ended
                                                                                                     January         January         July
                                                                                                     2024            2023           2023

 Basic (loss)/earnings per share    7                                                                (3.12c)         3.65c          45.24c

 Diluted (loss)/earnings per share  7                                                                (3.12c)         3.52c          43.31c

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Comprehensive Income

for the six months ended 31 January 2024

 

                                                                               Six months        Six months     Year
                                                                              ended             ended           ended
                                                                              January           January         July
                                                                              2024              2023            2023
                                                                              €'000             €'000           €'000

 (Loss)/profit for the period                                                 (3,484)           4,184           51,032

 Other comprehensive (expense)/income

 Items that are not reclassified subsequently to the Group income statement:
 Group/Associate defined benefit pension obligations
 - remeasurements of Group's defined benefit pension schemes                  (915)             (4,334)         (6,103)
 - deferred tax effect of remeasurements                                      230               1,075           1,506
 - share of remeasurements on associate's defined benefit pension schemes     -                 -               (53)
 - share of deferred tax effect of remeasurements - associates                -                 -               13

 Items that may be reclassified subsequently to the Group income statement:
 Group foreign exchange translation details
 - exchange difference on translation of foreign operations                   (4,020)           (12,349)        (1,580)
 Group/Associate cash flow hedges
 - effective portion of changes in fair value of cash flow hedges             (2,424)           7,570           7,387
 - fair value of cash flow hedges transferred to operating costs              (392)             (7,989)         (7,801)
 - deferred tax effect of cash flow hedges                                    298               455             394
 - share of associates and joint venture cash flow hedges                     (71)              (2,193)         (1,960)
 - deferred tax effect of share of associates and joint venture cash flow     9                 273             245
 hedges

 Other comprehensive expense for the period, net of tax                       (7,285)           (17,492)        (7,952)

 Total comprehensive (expense)/income for the period attributable to equity   (10,769)          (13,308)
 shareholders

                                                                                                                43,080

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Financial Position

as at 31 January 2024

 

                                                         January      January      July
                                                         2024         2023         2023
                                              Notes      €'000        €'000        €'000

 ASSETS
 Non-current assets
 Property, plant and equipment                9          124,350      111,116      118,107
 Right of use asset                                      55,267       46,040       54,037
 Investment properties                                   2,270        2,270        2,270
 Goodwill and intangible assets               10         304,228      256,735      299,906
 Investments in associates and joint venture  11         42,333       45,296       52,387
 Other financial assets                                  903          534          898
 Derivative financial instruments                        4,373        6,579        6,960
 Deferred tax assets                                     7,478        6,407        8,737
 Post employment benefit surplus                         2,007        3,688        2,579

 Total non-current assets                                543,209      478,665      545,881

 Current assets
 Properties held for sale                                5,800        5,800        5,800
 Inventory                                               322,334      431,355      232,167
 Trade and other receivables                             298,655      360,658      440,398
 Derivative financial instruments                        207          325          118
 Cash and cash equivalents                    14         86,552       77,033       151,237

 Total current assets                                    713,548      875,171      829,720

 TOTAL ASSETS                                            1,256,757    1,353,836    1,375,601

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Financial Position (continued)

as at 31 January 2024

 

                                                         January      January      July
                                                         2024         2023         2023
                                              Notes      €'000        €'000        €'000

 EQUITY
 Called up share capital presented as equity  15         1,253        1,253        1,253
 Share premium                                           160,526      160,526      160,526
 Retained earnings and other reserves                    219,282      201,696      248,814

 TOTAL EQUITY                                            381,061      363,475      410,593

 LIABILITIES
 Non-current liabilities
 Interest-bearing borrowings                  14         302,166      199,340      96,964
 Lease liability                              14         43,295       35,044       42,835
 Deferred tax liabilities                                19,342       18,516       20,720
 Provision for liabilities                    12         8,620        6,225        11,331
 Derivative financial instruments                        711          -            25

 Total non-current liabilities                           374,134      259,125      171,875

 Current liabilities
 Interest-bearing borrowings                  14         229          8,638        1,098
 Lease liability                              14         14,471       11,735       12,081
 Trade and other payables                                456,619      653,737      722,605
 Corporation tax payable                                 2,374        7,031        11,937
 Provision for liabilities                    12         12,114       4,217        11,987
 Put option liability                                    -            29,235       32,382
 Dividend payable to shareholders             16         15,149       14,506       -
 Derivative financial instruments                        606          2,137        1,043

 Total current liabilities                               501,562      731,236      793,133

 TOTAL LIABILITIES                                       875,696      990,361      965,008

 TOTAL EQUITY AND LIABILITIES                            1,256,757    1,353,836    1,375,601

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Changes in Equity

for the six months ended 31 January 2024

 

                                                                                                                                    Share-                            Foreign
                                                                                     Capital         Cashflow                       based                             currency
                                             Share        Share        Treasury      redemption      hedge         Revaluation      payment      Re-organisation      translation      Retained
                                             capital      premium      shares        reserve         reserve       reserve          reserve      reserve              reserve          earnings      Total
                                             €'000        €'000        €'000         €'000           €'000         €'000            €'000        €'000                €'000            €'000         €'000

 At 1 August 2023                            1,253        160,526      (51,689)      145             2,869         12,843           6,226        (196,884)            (45,328)         520,632       410,593

 Loss for the period                         -            -            -             -               -             -                -            -                    -                (3,484)       (3,484)
 Other comprehensive expense for the period  -            -            -             -               (2,580)       -                -            -                    (4,020)          (685)         (7,285)
 Share buyback                               -            -            (4,560)       -               -             -                -            -                    -                -             (4,560)
 Re-issue of treasury shares                 -            -            1,772         -               -             -                -            -                    -                (826)         946

 Transfer of share-based payment reserve     -            -            -             -               -             -                (214)        -                    -                214           -

 to retained earnings

 Dividend payable to shareholders (Note 16)  -            -            -             -               -             -                -            -                    -                (15,149)      (15,149)

 At 31 January 2024                          1,253        160,526      (54,477)      145             289           12,843           6,012        (196,884)            (49,348)         500,702       381,061

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Changes in Equity

for the six months ended 31 January 2024

 

 

                                                                                                                                    Share-                            Foreign
                                                                                     Capital         Cashflow                       based                             currency
                                             Share        Share        Treasury      redemption      hedge         Revaluation      payment      Re-organisation      translation      Retained
                                             capital      premium      shares        reserve         reserve       reserve          reserve      reserve              reserve          earnings      Total
                                             €'000        €'000        €'000         €'000           €'000         €'000            €'000        €'000                €'000            €'000         €'000

 At 1 August 2022                            1,253        160,521      (36,005)      145             4,604         12,843           4,194        (196,884)            (43,748)         495,854       402,777

 Profit for the period                       -            -            -             -               -             -                -            -                    -                4,184         4,184
 Other comprehensive income for the period   -            -            -             -               (1,884)       -                -            -                    (12,349)         (3,259)       (17,492)
 Share buyback                               -            -            (13,135)      -               -             -                -            -                    -                -             (13,135)
 Share-based payment charge                  -            -            -             -               -             -                2,597        -                    -                -             2,597
 Change in fair value of put option          -            -            -             -               -             -                -            -                    -                (955)         (955)

 Shares issued                               -            5            -             -               -             -                -            -                    -                -             5

 Dividend payable to shareholders (Note 16)  -            -            -             -               -             -                -            -                    -                (14,506)      (14,506)

 At 31 January 2023                          1,253        160,526      (49,140)      145             2,720         12,843           6,791        (196,884)            (56,097)         481,318       363,475

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Cash Flows

for the six months ended 31 January 2024

 

                                                                     Six months        Six months     Year
                                                                    ended             ended           ended
                                                                    January 2024      January 2023    July

                                                                                                      2023
                                                                    €'000             €'000           €'000

 Cash flows from operating activities
 (Loss)/profit before tax                                           (3,936)           6,293           67,636
 Exceptional items                                                  2,762             1,454           797
 Finance income                                                     (3,494)           (1,544)         (2,080)
 Finance expense                                                    12,254            10,171          15,043
 Profit on disposal of property, plant and equipment                (204)             (69)            718
 Share of profit of associates and joint venture                    (1,366)           (1,615)         (4,040)
 Depreciation of property, plant and equipment                      4,428             4,425           8,678
 Depreciation of right of use assets                                6,916             5,738           12,810
 Amortisation of intangible assets                                  6,640             5,922           14,218
 Employee share-based payment charge                                -                 2,597           2,550
 Pension contributions in excess of service costs                   (298)             (301)           (834)
 Payment of exceptional Ukraine related costs                       (2,334)           (1,189)         (1,918)
 Payment of exceptional acquisition and disposal related costs      (552)             (265)           (1,537)

 Operating cash flow before changes in working capital              20,816            31,617          112,041

 (Increase)/decrease in inventory                                   (89,661)          (62,330)        146,884
 Decrease in trade and other receivables                            139,315           81,692          19,845
 Decrease in trade and other payables                               (270,325)         (169,012)       (122,835)

 Cash (absorbed)/generated from operating activities                (199,855)         (118,033)       155,935

 Interest paid                                                      (5,654)           (4,578)         (11,526)
 Income tax paid                                                    (8,769)           (8,870)         (19,631)

 Cash (outflow)/inflow from operating activities                    (214,278)         (131,481)       124,778

 

 

 

 

Origin Enterprises plc

 

Condensed Interim Consolidated Statement of Cash Flows (continued)

for the six months ended 31 January 2024

 

                                                            Six months      Six months     Year
                                                           ended           ended           ended
                                                           January 2024    January 2023    July

                                                                                           2023
                                                           €'000           €'000           €'000

 Cash flows from investing activities
 Proceeds from sale of property, plant and equipment       797             164             235
 Purchase of property, plant and equipment                 (9,842)         (10,190)        (18,567)
 Additions to intangible assets                            (10,928)        (5,470)         (17,683)
 Consideration relating to acquisition                     (755)           (11,162)        (30,112)
 Payment of contingent acquisition consideration           (2,237)         (10)            (115)
 Purchase of other financial assets                        -               -               (345)
 Payment of put option liability                           (31,706)        -               -
 Dividends received from associates                        11,435          260             144
 Net proceeds from disposal of subsidiary                  -               -               705

 Cash outflow from investing activities                    (43,236)        (26,408)        (65,738)

 Cash flows from financing activities
 Drawdown of bank loans                                    265,622         256,020         334,599
 Repayment of bank loans                                   (63,308)        (185,639)       (369,244)
 Lease liability payments                                  (5,477)         (6,569)         (14,810)
 Share issued                                              -               5               5
 Share buyback                                             (4,560)         (13,135)        (20,000)
 Proceeds from re-issue of treasury shares                 1,607           -               1,654
 Payment of dividends to equity shareholders               -               -               (17,990)

 Cash inflow/(outflow) from financing activities           193,884         50,682          (85,786)

 Net decrease in cash and cash equivalents                 (63,630)        (107,207)       (26,746)

 Translation adjustment                                    (186)           (768)           515

 Cash and cash equivalents at start of period              150,139         176,370         176,370

 Cash and cash equivalents at end of period (Note 14)      86,323          68,395          150,139

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements

for the six months ended 31 January 2024

 

1      Basis of preparation

 

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

 

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

 

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

 

 

2      Going concern

 

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

 

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

 

3      Accounting policies

 

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

 

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

 

·    IFRS 17 Insurance Contracts

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

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

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

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

 

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

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

4      Reporting currency

 

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

 

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

 

                         Average foreign exchange rate           Closing foreign exchange rate
                         Six months  Six months                  Six months  Six months
                         ended       ended       Year ended      ended       ended       Year ended
                         Jan 2024    Jan 2023    July 2023       Jan 2024    Jan 2023    July 2023
                         EUR €1=     EUR €1=     EUR €1=         EUR €1=     EUR €1=     EUR €1=

 Brazilian Real          5.33018     5.35014     5.39041         5.35209     5.56463     5.21903
 British Pound Sterling  0.86309     0.86810     0.87026         0.85310     0.88030     0.8574
 Polish Zloty            4.43802     4.71946     4.65058         4.34210     4.71120     4.4110
 Romanian Leu            4.96266     4.91117     4.92264         4.97930     4.92350     4.9362
 Ukrainian Hryvnia       39.86298    37.74349    38.90247        40.73693    40.02843    40.70899

 

5      Segment information

 

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

 

Ireland and the United Kingdom

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

 

Continental Europe

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

 

Latin America

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

 

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

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

5      Segment information (continued)

 

   Ireland & UK        Continental Europe    Latin America    Total Group

 

                                            Six months      Six months    Six months    Six months      Six months      Six months      Six months      Six months
                                            ended           ended         ended         ended           ended           ended           ended           ended
                                            Jan 2024        Jan 2023      Jan 2024      Jan 2023        Jan 2024        Jan 2023        Jan 2024        Jan 2023
                                            €'000           €'000         €'000         €'000           €'000           €'000           €'000           €'000

 Revenue                                    516,126         753,976       244,070       336,506         94,717          89,560          854,913         1,180,042

 Segment result                             (3,138)         2,900         1,966         3,157           13,897          14,243          12,725          20,300
 Profit from associates and joint venture   1,366           1,615         -             -               -               -               1,366           1,615
 Amortisation of non-ERP intangible assets  (5,068)         (3,787)       (583)         (706)           (854)           (1,048)         (6,505)         (5,541)
 Operating profit before exceptional items  (6,840)         728           1,383         2,451           13,043          13,195          7,586           16,374
 Exceptional items                          (1,009)         (265)         (1,753)       (1,189)         -               -               (2,762)         (1,454)
 Operating profit                           (7,849)         463           (370)         1,262           13,043          13,195          4,824           14,920

 Segment earnings before financing and tax                                                                                              4,824           14,920
 Finance income                                                                                                                         3,494           1,544
 Finance expense                                                                                                                        (12,254)        (10,171)
 Reported profit before tax                                                                                                             (3,936)         6,293
 Income tax credit/(expense)                                                                                                            452             (2,109)
 Reported profit after tax                                                                                                              (3,484)         4,184

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

5      Segment information (continued)

 (ii) Segment assets  Ireland & UK        Continental Europe    Latin America    Total Group

 

                                                              Six months    Six months    Six months    Six months    Six months    Six months      Six months    Six months
                                                              ended         ended         ended         ended         ended         ended           ended         ended
                                                              Jan 2024      Jan 2023      Jan 2024      Jan 2023      Jan 2024      Jan 2023        Jan 2024      Jan 2023
                                                              €'000         €'000         €'000         €'000         €'000         €'000           €'000         €'000
 Assets excluding investment in associates and joint venture  711,381       788,441       251,140       286,316       152,390       142,905         1,114,911     1,217,662
 Investment in associates and joint venture                   43,236        45,830        -             -             -             -               43,236        45,830

 (including other financial assets)
 Segment assets                                               754,617       834,271       251,140       286,316       152,390       142,905         1,158,147     1,263,492

 

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

 Cash and cash equivalents                                                                                  86,552       77,033
 Derivative financial instruments                                                                           4,580        6,904
 Deferred tax assets                                                                                        7,478        6,407
 Total assets as reported in Condensed Interim Consolidated Statement of                                    1,256,757    1,353,836
 Financial
 Position

 

 

 (iii) Segment liabilities  Ireland & UK        Continental Europe    Latin America    Total Group

 

                      Six months    Six months    Six months    Six months    Six months    Six months    Six months    Six months
                      ended         ended         ended         ended         ended         ended         ended         ended
                      Jan 2024      Jan 2023      Jan 2024      Jan 2023      Jan 2024      Jan 2023      Jan 2024      Jan 2023
                      €'000         €'000         €'000         €'000         €'000         €'000         €'000         €'000
 Segment liabilities  342,373       472,112       156,874       206,202       35,872        61,879        535,119       740,193

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

 Interest-bearing loans                                                                                                                                                                                                                                                                                                                                302,395    207,978
 Derivative financial                                                                                                                                                                                                                                                                                                                                  1,317      2,137
 instruments
 Dividend payable to shareholders                                                                                                                                                                                                                                                                                                                      15,149     14,506
 Current and deferred tax liabilities                                                                                                                                                                                                                                                                                                                  21,716     25,547
 Total liabilities as reported in Condensed Interim Consolidated Statement of                                                                                                                                                                                                                                                                          875,696    990,361
 Financial Position

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

6        Exceptional items

 

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

                                      Six months    Six months
                                      ended         ended
                                      January       January
                                      2024          2023
                                      €'000         €'000
 Acquisition related costs (i)        (553)         (265)
 Ukraine related costs (ii)           (2,209)       (1,189)
 Total exceptional charge before tax  (2,762)       (1,454)
 Tax credit on exceptional items      64            26
 Total exceptional charge after tax   (2,698)       (1,428)

(i)      Acquisition related costs

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

 

(ii)     Ukraine related costs

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

 

 

 

7     Earnings per share

 

 

Basic earnings per share

                                                                             Six months    Six months
                                                                             ended         ended
                                                                             January       January
                                                                             2024          2023
                                                                             €'000         €'000

 (Loss)/profit for the financial period attributable to equity shareholders  (3,484)       4,184

                                                                             '000          '000

 Weighted average number of ordinary shares for the period                   111,666       114,485

                                                                             Cent          Cent

 Basic (loss)/earnings per share                                             (3.12)        3.65

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

7     Earnings per share (continued)

 

 Diluted earnings per share                                                  Six months      Six months
                                                                             ended           ended
                                                                             January         January
                                                                             2024            2023
                                                                             €'000           €'000

 (Loss)/profit for the financial period attributable to equity shareholders  (3,484)         4,184

                                                                             '000            '000

 Weighted average number of ordinary shares used in basic calculation        111,666         114,485
 Potential impact of shares with dilutive effect                             3,840           2,463
 Potential impact of SAYE scheme with dilutive effect                        1,067           1,759
 Weighted average number of ordinary shares (diluted) for the period         116,573         118,707

                                                                             Cent            Cent

         Diluted (loss)/earnings per share                                   (3.12)          3.52

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

 

 

 Adjusted basic earnings per share
                                                                                 Six months      Six months
                                                                                 ended           ended
                                                                                 January         January
                                                                                 2024            2023
                                                                                 €'000           €'000

 (Loss)/profit for the financial period attributable to equity shareholders      (3,484)         4,184
 Amortisation of non-ERP related intangible assets                               6,505           5,541
 Tax on amortisation of non-ERP related intangible assets                        (1,345)         (824)
 Exceptional items, net of tax                                                   2,698                           1,428
 Adjusted basic profit                                                           4,374           10,329

                                                                                 Cent            Cent

 Adjusted basic earnings per share                                               3.92            9.02

                                                                                 €'000           €'000

 Total adjusted basic earnings - as above                                        4,376           10,329

                                                                                 Cent            Cent

 Total adjusted diluted earnings per share                                       3.75            8.70

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

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

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

 

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

 

     Six months ended 31 January 2023
                                                          Six months           Six months                        Six months
                                                          ended                ended                             ended
                                                          Jan 2023             Jan 2023                          Jan 2023
                                                          Pre-Exceptional      Exceptional                       Total
                                                          €'000                €'000                             €'000
     Revenue                                              1,180,042            -                                 1,180,042
     Cost of sales                                        (1,030,438)          -                                 (1,030,438)
     Gross profit                                         149,604              -                                 149,604
     Operating costs                                      (134,845)            (1,454)                           (136,299)
     Share of profit of associates and joint venture      1,615                -                                 1,615
     Operating profit                                     16,374               (1,454)                           14,920
     Finance income                                       1,544                -                                 1,544
     Finance expense                                      (10,171)             -                                 (10,171)
     Profit before income tax                             7,747                (1,454)                           6,293
     Income tax expense                                   (2,135)              26                                (2,109)
     Profit attributable to equity shareholders           5,612                (1,428)                           4,184

     Year ended 31 July 2023
                                                          Year ended           Year ended                        Year ended
                                                          July 2023            July 2023                         July 2023
                                                          Pre-Exceptional      Exceptional                       Total
                                                          €'000                €'000                             €'000
     Revenue                                              2,456,168            -                                 2,456,168
     Cost of sales                                        (2,122,029)          -                                 (2,122,029)
     Gross profit                                         334,139              -                                 334,139
     Operating costs                                      (256,783)            (4,489)                           (261,272)
     Share of profit of associates and joint venture      4,040                3,692                             7,732
     Operating profit                                     81,396               (797)                             80,599
     Finance income                                       2,080                -                                 2,080
     Finance expense                                      (15,043)             -                                 (15,043)
     Profit before income tax                             68,433               (797)                             67,636
     Income tax expense                                   (16,770)             166                               (16,604)
     Profit for the year                                  51,663                           (631)                 51,032

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

 

9     Property, plant and equipment

                                   January      July
                                   2024         2023
                                   €'000        €'000

 Net book value
 At beginning of period            118,107      107,906
 Arising on acquisition (Note 13)  749          1,459
 Additions                         10,449       18,891
 Disposals                         (585)        (1,014)
 Depreciation charge               (4,428)      (8,678)
 Translation adjustments           58           (457)

 At end of period                  124,350      118,107

 

 

10   Goodwill and intangible assets

                                            January                                     July
                                            2024                                        2023
                                            €'000                                       €'000

 Net book value
 At beginning of period                     299,906                                     251,999
 Arising on acquisition (Note 13)           184                                         46,650
 Purchase adjustment                        -                                           (58)
 Additions                                  10,928                                      17,683
 Disposals                                  -                                           (886)
 Amortisation of non-ERP intangible assets  (6,505)                                     (13,435)
 ERP intangible amortisation                (135)                                       (783)
 Translation adjustments                                     (150)                      (1,264)

 At end of period                           304,228                                     299,906

 

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

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

11   Investments in associates and joint venture

                                                                    January                  July
                                                                     2024                                  2023
                                                                    €'000                                 €'000

 At beginning of period                                52,387                                47,053
 Share of profits after tax, before exceptional items  1,366                                 4,040
 Share of exceptional items, net of tax                -                                     3,692
 Dividends received                                    (11,435)                              (144)
 Share of other comprehensive income                   (62)                                  (1,755)
 Translation adjustments                               77                                    (499)

 At end of period                                      42,333                                52,387

 

 

 

12   Provision for liabilities

 

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

 

                                   January                               July
                                                 2024                                  2023
                                                €'000                                 €'000

 At beginning of period            23,318                                5,612
 Arising on acquisition (Note 13)  -                                     15,199

 Provided in period                500                                   2,738
 Utilised in the period            (912)                                 (290)
 Paid in period                    (2,237)                               (115)
 Translation adjustments                    65                           174

 At end of period                  20,734                                23,318

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

13    Acquisition of subsidiary undertakings

 

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

 

Details of the net assets acquired are as follows:

 

                                                                                                                                                                                                           €'000
 Assets
 Non-current
 Property, plant & equipment                                                                                                                                                                               749
 Right of use lease assets                                                                                                                                                                                 187
 Intangible assets                                                                                                                                                                                         184
 Total non-current assets                                                                                                                                                                                  1,120

 Current assets
 Inventory                                                                                                                                                                                                 448
 Total current assets                                                                                                                                                                                      448

 Liabilities
 Trade and other payables                                                                                                                                                                                  (615)
 Lease liabilities                                                                                                                                                                                         (198)
 Total liabilities                                                                                                                                                                                         (813)

 Total net assets acquired                                                                                                                                                                                 755

 Consideration satisfied by:
 Cash consideration                                                                                                                                                                                        755
 Total consideration related to acquisitions                                                                                                                                                               755

 

 

 

 

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

14   Analysis of net cash / (debt)

 

                                           31 July                      Non-cash       Translation      31 January
                                           2023          Cashflow       movements      adjustment       2024
                                           €'000         €'000          €'000          €'000            €'000

     Cash                                  151,237       (64,497)       -              (188)            86,552
     Overdraft                             (1,098)       867            -              2                (229)

     Cash and cash equivalents             150,139       (63,630)       -              (186)            86,323

     Loans                                 (96,964)      (202,314)      (313)          (2,575)          (302,166)

     Net cash / (debt)                     53,175        (265,944)      (313)          (2,761)          (215,843)

     Lease liabilities                     (54,916)      5,477          (8,076)        (251)            (57,766)

     Net debt including lease liabilities  (1,741)       (260,467)      (8,389)        (3,012)          (273,609)

 

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

 

 

15   Share capital

                                                                          January      July
                                                                          2024         2023
                                                                          €'000        €'000
     Authorised
     250,000,000 ordinary shares of €0.01 each (i)                        2,500        2,500

     Allotted, called up and fully paid
     125,320,375 (2023: 125,320,375) ordinary shares of €0.01 each (i)    1,253        1,253

 

 

                                                   Number of treasury shares      Nominal value of shares      Carrying

                                                                                                               value of shares
                                                                                  €'000                        €'000
         Treasury shares in issue
         At 1 August 2023                          (13,558,484)                   (136)                        (51,689)
         Share buyback (ii)                        (1,308,272)                    (13)                         (4,560)
         Re-issue of treasury shares (iii)         468,459                        4                            1,772

                                                   (14,398,297)                   (145)                        (54,477)

 

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

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

 

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

Origin Enterprises plc

 

Notes to the Condensed Interim Consolidated Financial Statements (continued)

for the six months ended 31 January 2024

 

16   Dividends

 

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

 

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

 

 

17   Taxation

 

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

 

 

18   Contingent liabilities

 

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

 

 

19   Related party transactions

 

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

 

 

20   Subsequent events

 

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

 

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

 

 

21   Release of half yearly condensed interim consolidated financial
statements

 

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

 

 

22   Distribution of Interim Report

 

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

 

 

 

 

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (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  IR SSDEFLELSEED

Recent news on Origin Enterprises

See all news