RNS Announcements
<< Back
PRELIMINARY STATEMENT OF RESULTS
FOR THE YEAR ENDED 31 DECEMBER 2004
| Highlights |
2004 |
2003 |
|
|
|
|
€293.3 million |
€304.3 million |
|
|
|
|
€51.5 million |
€53.4 million |
|
|
|
|
€26.5 million |
€28.9 million |
|
|
|
|
€11.9 million |
€4.8 million |
|
|
|
|
84.7c |
91.4c |
| * pre exceptional charges |
|
Comment
In comment, Chairman, John B. McGuckian stated,
“ICG has had a resilient performance in 2004
in the face of extremely difficult competitive conditions. We have
taken resolute action to reduce our costs in this increasingly competitive
market place. We are committed to addressing our cost base going forward.
This has cost us both in terms of exceptional charges and income lost
through industrial action. Nevertheless we see this as a start in reducing
our future cost base to give us the ability to compete effectively
in 2005 and beyond ”.
PRELIMINARY STATEMENT OF RESULTS
FOR THE YEAR ENDED 31 DECEMBER 2004
RESULTS
Irish Continental Group (plc) (“ICG” or
the “Group”) today reports its results for the year to
31 December 2004. The results are significantly influenced by the costs
incurred in our restructuring programme and the loss of revenue arising
from the industrial dispute in December 2004.
Turnover for the year amounted to €293.3 million
(2003: €304.3 million) while operating profit before tax and before
exceptional charges amounted to €26.5 million (2003: €28.9
million). Adjusted EPS (i.e. before exceptional items and goodwill
amortisation) amounted to 84.7cent (2003: 91.4 cent).
The interest charge fell from €6.4 million to €5.4
million arising from our strong cash flow.
There were exceptional restructuring charges of €11.9
million (2003: €4.8 million) comprising the redundancy cost in
respect of the crew of the Ireland-France vessel, “Normandy” of €8.2
million and other restructuring costs of €3.7 million in shore
side activities. The Normandy is now crewed by a third party manning
agency at significantly lower cost.
Basic EPS, after taking account of such exceptional
charges, was 34.0 cent (2003: 71.6 cent).
REDEMPTION
The Board has decided to redeem one Redeemable Share
per ICG unit for a cash consideration of 17.25 cent per Redeemable
Share. In November 2004 one redeemable share per ICG unit was redeemed
for a consideration of 8.625 cent per share. This amounts to a total
payment to shareholders of 25.875 cent per Redeemable Share compared
with 22.5 cent in the preceding 12 months.
FERRIES DIVISION
The Ferries division comprises Irish Ferries, the
leading ferry operator to the Republic of Ireland, the Group’s
ship chartering activities, and travel and holiday services.
Turnover in the division was €164.3 million (2003: €170.2
million) while operating profit, before exceptional charges, was €24.0
million (2003: €25.3 million). Exceptional charges relating to
the restructuring of Irish Ferries amounted to €9.9m.
Passenger Revenue
Overall passenger numbers were affected by difficult
market conditions and by the effects of industrial disputes in February
and December, the latter dispute being more significant. Market conditions
reflected significant additional airline competition, including low
cost carriers.
Total passenger numbers fell 7.4% to 1.59 million
while car numbers fell by 5.7% to 383,000. The total number of sailings
operated fell by 7% to 4,662 which partially offset the revenue loss.
Freight Revenue
In the Roll on Roll off freight market we achieved
a record volume of traffic, up 1.5% to 204,000 trucks carried (with
3% fewer sailings of our conventional Irish Sea vessels).
During the year we benefited from the closure of P&O’s
Dublin Mostyn service in April although this was offset by the full
year effect of additional competing capacity on Dublin Holyhead.
Costs
In the light of the prevailing competitive conditions
we focussed our attentions during the year on cost reductions.
In the first half of the year we successfully concluded
our “Benchmarking” programme on the Irish Sea routes. This
was achieved within the budgeted cost of €4.8 million (which had
been provided for in financial year 2003). This is generating tangible
savings in excess of €2 million per annum.
On the overnight route to France, where staff costs
are proportionally much higher due to the nature of the route we were
unable to continue the route with the existing crew structure. Consequently
we have employed a third party crewing agency to crew the ship and
we offered the existing crew relocation to the Irish Sea or a voluntary
severance package. 90% of the staff have left the group under voluntary
severance, which has cost approximately €8.2 million, with the
balance transferring to the Irish Sea. In December 2004 we lost 10
days sailings due to industrial action on the Irish Sea which was initiated
subsequent to the successful implementation of the severance programme.
Chartering
Both the Pride of Bilbao and Pride of Cherbourg remained
on charter to P&O during the period. P&O sub-chartered the
Pride of Cherbourg to Stena Line subsequent to the year end and the
vessel is now named “Stena Challenger” and currently trading
in the Baltic. Both charters to P&O are firm until 2007, with charterer's
options to extend.
CONTAINER AND TERMINAL DIVISION
The division includes our intermodal freight services
Eucon, Feederlink and Eurofeeders as well as our strategically located
container port in Dublin.
Turnover in the division was €129.8 million compared
with €134.8 million in 2003 while operating profit was €2.5
million (2003: €3.6 million).
Overall container volumes shipped rose by 3.3% to
501,000 teu while units handled at our terminal in Dublin, DFT, rose
10.9% to 145,300 lifts.
Overall however the results were disappointing due
to intensely competitive pricing combined with rising costs for chartered
vessels, rising fuel costs, and the late completion of the development
of our new berth by Dublin Port.
There were exceptional charges in the Division of €1.6m
relating to the restructuring of work practices to comply with the
Working Time Directive and a reorganisation in maintenance services.
The expansion programme at DFT was completed in June
and this has provided us with additional capacity with which to grow
the terminal business in 2005.
FINANCE
EBITDA before restructuring charges for the year was €51.5
million (2003: €53.4 million). Our interest payments were €6.3
million and tax payments amounted to €0.5 million. Capital expenditure
was €13.5 million while restructuring payments (including those
provided for in 2003) totalled €12.2 million.
We returned €5.5 million to shareholders via
redemption of redeemable shares (2003: €5.0 million including
dividends) whilst we also bought back €7.9 million of equity (2003: €9.1
million the previous year).
As a result of our strong cash flow, net debt at year
end was down to €117.9 million. (2003: €125 million).
IFRS
As required by the EU we will be reporting from 1
January 2005 in accordance with International Financial Reporting Standards
(IFRS) rather than GAAP. The principal area of divergence between IFRS
and GAAP are in the accounting for retirement benefits and pensions.
Under IFRS the charge for pension benefits for current service would
have been Euro 2.2 million higher in 2004 than under SSAP24.
BOARD
There were a number of changes to the Board during
the year. In March, Bernard Somers was co-opted to the Board and he
was elected at the following AGM. In April I succeeded Tom Toner as
Chairman upon his retirement. The Board thanks him for his committed
chairmanship since flotation in 1988.
In May the untimely death took place of Alex Mullin,
non-executive director, who had retired from the Group in 2001. Alex
was instrumental in the development of the Group in the 1980’s
and 1990’s particularly by way of his involvement in the acquisition
of B&I Line in 1992. He will be missed.
CURRENT TRADING
The markets in which we operate, passenger and freight
transport, remain extremely competitive. Our task is to ensure both
our cost base and our capital base are appropriate to the markets in
which we compete. We are adjusting our pricing in the passenger market
more closely to the airline model, with simplified “per person” fares
and no restrictions on length of stay.
In the freight markets, both RoRo and LoLo, increased
prices are necessary to reflect the increasing external costs such
as fuel, ship chartering and port costs.
While trading in the seasonally weaker early months
of the year is not significant in the context of performance of the
year as a whole, trading in the first 2 months of the financial year
has been in line with last year.
John B. McGuckian,
Chairman,
March 7th 2005
Enquiries:
Eamonn Rothwell, Managing Director, +353.1.6075628
Garry O’Dea, Finance Director +353.1.6075628
CONSOLIDATED PROFIT
AND LOSS ACCOUNT
for the year ended 31 December 2004 |
|
|
|
2004 |
2003 |
|
|
Before |
|
|
|
|
|
Exceptional |
Exceptional |
Total |
Total |
|
|
items |
items |
|
|
|
Notes |
€m |
€m |
€m |
€m |
|
|
|
|
|
|
| Turnover |
1 |
293.3 |
- |
293.3 |
304.3 |
| Operating costs |
2 |
(266.8) |
(11.9) |
(278.7) |
(280.2) |
| |
|
______ |
______ |
______ |
______ |
| Operating profit |
|
26.5 |
(11.9) |
14.6 |
24.1 |
| Net interest payable |
|
(5.4) |
- |
(5.4) |
(6.4) |
| |
|
______ |
______ |
______ |
______ |
| Profit on ordinary activities before
taxation |
|
21.1 |
(11.9) |
9.2 |
17.7 |
| Taxation |
|
(1.2) |
- |
(1.2) |
(0.3) |
| |
|
______ |
______ |
______ |
______ |
| Profit retained for the year |
|
19.9 |
(11.9) |
8.0 |
17.4 |
|
|
______ |
______ |
______ |
______ |
| . |
|
|
|
|
|
| Basic earnings per share |
4 |
|
|
34.0c |
71.6c |
|
|
|
|
|
|
| Diluted earnings per share |
4 |
|
|
33.9c |
71.3c |
|
|
|
|
|
|
| Adjusted earnings per share |
4 |
|
|
84.7c |
91.4c |
CONSOLIDATED STATEMENT
OF TOTAL RECOGNISED GAINS AND LOSSES
for the year ended 31 December 2004 |
|
|
2004 |
2003 |
|
|
€m |
€m |
Profit attributable to shareholders
of
Irish Continental Group plc. |
|
8.0 |
17.4 |
| Exchange translation adjustment |
|
(2.3) |
(8.9) |
|
|
______ |
______ |
| Total recognised gains for the year |
|
5.7 |
8.5 |
|
|
______ |
______ |
|
|
|
|
CONSOLIDATED BALANCE
SHEET
at 31 December 2004
|
|
Notes |
2004 |
2003 |
|
|
€m |
€m |
| Fixed Assets |
|
|
|
| Tangible assets |
|
320.4 |
334.5 |
|
|
______ |
______ |
|
|
320.4 |
334.5 |
|
|
______ |
______ |
| Current assets |
|
|
|
| Stocks |
|
0.6 |
0.7 |
| Debtors |
|
46.5 |
51.6 |
| Cash at bank and in hand |
|
9.2 |
12.2 |
|
|
______ |
_______ |
|
|
56.3 |
64.5 |
|
|
______ |
________ |
| Creditors |
|
|
|
| (Amounts falling due within one year) |
|
|
|
| Bank loans and overdrafts |
|
39.0 |
25.5 |
| Trade and other creditors |
|
56.2 |
61.2 |
| Obligations under finance leases |
|
4.3 |
3.4 |
| Taxation and social welfare |
|
5.5 |
5.5 |
|
|
______ |
_______ |
|
|
105.0 |
95.6 |
|
|
______ |
______ |
|
|
|
|
| Net current liabilities |
|
(48.7) |
(31.1) |
|
|
______ |
______ |
|
|
|
|
| Total assets less current liabilities |
|
271.7 |
303.4 |
|
|
_________ |
_________ |
| Creditors |
|
|
|
| (Amounts falling due after more than
one year) |
|
|
|
| Bank loans |
|
75.3 |
98.1 |
| Obligations under finance leases |
|
8.5 |
10.2 |
| Provision for liabilities and charges |
|
11.3 |
11.6 |
|
|
______ |
_______ |
|
|
95.1 |
119.9 |
|
|
______ |
_______ |
| Capital and reserves |
|
|
|
| Called up share capital |
|
15.8 |
15.7 |
| Share premium account |
|
39.6 |
38.9 |
| Capital reserves |
|
0.1 |
0.1 |
| Capital redemption reserve |
|
2.1 |
2.1 |
| Profit and loss account |
|
119.0 |
126.7 |
|
|
______ |
________ |
| Shareholders’ funds (equity interests) |
5 |
176.6 |
183.5 |
|
|
________ |
________ |
|
|
271.7 |
303.4 |
|
|
______ |
______ |
|
|
|
|
CONSOLIDATED CASH
FLOW STATEMENT
for the year ended 31 December 2004
|
|
Notes |
2004 |
2003 |
|
|
€m |
€m |
| Operating activities |
|
|
|
| Net cash inflow from operating activities |
6 |
39.5 |
54.4 |
|
|
______ |
______ |
| Servicing of finance |
|
|
|
| Net interest paid |
|
(6.3) |
(6.0) |
|
|
______ |
______ |
| Net cash outflow from servicing of finance |
|
(6.3) |
(6.0) |
|
|
______ |
______ |
| Taxation |
|
|
|
| Net corporation tax paid |
|
(0.5) |
(0.3) |
|
|
______ |
______ |
| Capital expenditure |
|
|
|
| Purchase of fixed assets |
|
(13.5) |
(8.9) |
| Sale of fixed assets |
|
0.2 |
0.1 |
|
|
______ |
______ |
| Net cash outflow from investing activities |
|
(13.3) |
(8.8) |
|
|
______ |
______ |
|
|
|
|
| Equity dividends paid |
|
- |
(3.2) |
|
|
______ |
______ |
|
|
|
|
| Net cash inflow before financing |
|
19.4 |
36.1 |
|
|
______ |
______ |
| Financing |
|
|
|
| Issue of ordinary share capital |
|
0.8 |
0.7 |
| Repurchase of ordinary share capital |
|
(7.9) |
(9.8) |
| Redemption of redeemable shares |
|
(5.5) |
(1.8) |
| Drawdown of loans |
|
17.0 |
- |
| Inception of finance leases |
|
3.0 |
2.8 |
| Repayment of amounts borrowed |
|
(25.0) |
(25.4) |
| Capital element of finance lease payments |
|
(3.8) |
(2.5) |
|
|
______ |
______ |
| Net cash outflow from financing |
|
(21.4) |
(36.0) |
|
|
______ |
______ |
|
|
|
|
| (Decrease) / increase in cash |
7 |
(2.0) |
0.1 |
|
|
______ |
______ |
| 1. Segmental
information |
|
|
|
|
|
|
| Analysis by class of business |
|
|
|
|
|
|
|
Turnover
|
Profit
Before Tax |
Net Assets |
|
2004 |
2003 |
2004 |
2003 |
2004 |
2003 |
|
€m |
€m |
€m |
€m |
€m |
€m |
| Ferries and Travel |
164.3 |
170.2 |
24.0 |
25.3 |
268.2 |
290.0 |
| Container and Terminal |
129.8 |
134.8 |
2.5 |
3.6 |
30.9 |
30.5 |
| Intersegment turnover |
(0.8) |
(0.7) |
- |
- |
- |
- |
|
_____ |
_____ |
_____ |
_____ |
_____ |
_____ |
|
293.3 |
304.3 |
26.5 |
28.9 |
299.1 |
320.5 |
| Exceptional items & goodwill |
- |
- |
(11.9) |
(4.8) |
- |
- |
| Net interest/debt |
- |
- |
(5.4) |
(6.4) |
(117.9) |
(125.0) |
| Unallocated liabilities |
- |
- |
- |
- |
(9.3) |
(12.0) |
| Construction in progress |
- |
- |
- |
- |
4.7 |
- |
|
_____ |
_____ |
_____ |
_____ |
_____ |
_____ |
|
293.3 |
304.3 |
9.2 |
17.7 |
176.6 |
183.5 |
|
_____ |
_____ |
_____ |
_____ |
_____ |
_____ |
|
|
|
|
|
|
|
| Analysis by origin |
|
|
|
|
|
|
|
2004 |
2003 |
|
|
|
|
|
€m |
€m |
|
|
|
|
| Ireland |
123.3 |
123.8 |
|
|
|
|
| United Kingdom |
93.4 |
101.9 |
|
|
|
|
| Continental Europe |
76.6 |
78.6 |
|
|
|
|
|
______ |
______ |
|
|
|
|
|
293.3 |
304.3 |
|
|
|
|
|
______ |
______ |
|
|
|
|
| 2. Operating costs |
|
|
|
| Included in operating costs
are the following amounts in respect of
exceptional items. |
|
|
|
|
2004 |
2003 |
|
€m |
€m |
|
|
|
| Restructuring costs |
11.9 |
4.8 |
|
______ |
______ |
2004
During 2004, a review of the profitability of the Ireland-France route was
undertaken which showed that the route could not be viably operated using
the existing crewing structure. Following this review a third party crewing
agency was employed to crew the vessel operating on this route, with redundancy
or redeployment to the Irish Sea offered to existing staff. In addition the
decision was taken on 23 February 2005 to close our remaining two UK travel
agency shops and an impairment review was performed on the assets.
Restructuring also took place
in our terminal division where changes in work
practices were agreed to comply with the Working
Time Directive, as well as restructuring in
maintenance services arising from the re-equipping
of the container terminal.
2003
In December 2003 Irish Ferries entered into a process of consultation with
its employees in order to generate savings in payroll costs through changes
in work practices. The 2003 restructuring charge represents the estimated
cost of proposed changes as at 31 December 2003.
3. Redemption of redeemable
shares
The company has decided to
redeem one redeemable share per ICG unit on
20 May 2005, to shareholders on the register
at 22 April 2005, for a cash consideration
of 17.25 cent per redeemable share. Accordingly
no dividend will be paid.
4. Earnings per share
The calculation of basic earnings
per share is based on a profit of €8.0m
(2003: €17.4m) and 23.5 million shares
(2004: 24.3 million) being the weighted average
number of shares in issue during the period.
Diluted earnings per share
is computed in accordance with FRS 14 and is
based on diluted weighted average shares in
issue of 23.6 million (2003: 24.4 million).
Adjusted earnings per share
is based on profit attributable to shareholders
before exceptional items.
| 5. Reconciliation
of movement in shareholder’s funds |
|
|
2004 |
2003 |
|
€m |
€m |
| Total recognised gains relating to the
period |
5.7 |
8.5 |
| Capital introduced |
0.8 |
0.7 |
| Capital repurchased |
(7.9) |
(9.8) |
| Capital redeemed – premium paid
on redemption |
(5.5) |
(1.8) |
| |
______ |
______ |
| Net decrease in Shareholders' Funds |
(6.9) |
(2.4) |
| Shareholders' Funds at beginning of
year |
183.5 |
185.9 |
| |
______ |
______ |
| Shareholders' Funds at end of year |
176.6 |
183.5 |
|
______ |
______ |
6. Reconciliation of operating profit to cash inflow from operating activities |
|
2004 |
2003 |
|
€m |
€m |
| Operating profit |
14.6 |
24.1 |
| Depreciation charges |
25.2 |
24.8 |
| Movement in restructuring provision |
(0.3) |
4.8 |
| Net grant receipt / (amortisation) |
0.1 |
(0.3) |
| (Profit) / loss on disposal of assets |
(0.1) |
0.1 |
| Decrease in prepayment of pension contributions |
(0.5) |
(1.6) |
| Movement in working capital: |
|
|
| Decrease in stocks |
0.1 |
0.1 |
| Decrease / (increase) in debtors |
5.8 |
(1.3) |
| (Decrease) / increase in creditors |
(5.4) |
3.7 |
| |
______ |
______ |
| Net cash inflow from operating activities |
39.5 |
54.4 |
|
______ |
______ |
7. Reconciliation of net cash
flow to movement in net debt |
|
|
2004 |
2003 |
|
€m |
€m |
| Decrease in cash |
(2.4) |
(1.4) |
| Decrease in overdraft |
0.4 |
1.5 |
| Decrease in debt |
8.8 |
25.1 |
|
______ |
______ |
| Change in net debt resulting from cash
flows |
6.8 |
25.2 |
| Translation adjustment |
0.3 |
7.2 |
|
______ |
______ |
| Net movement |
7.1 |
32.4 |
| Opening net debt |
(125.0) |
(157.4) |
|
______ |
______ |
| Closing net debt |
(117.9) |
(125.0) |
|
______ |
______ |
| 8. Analysis of net
debt |
|
|
|
|
|
|
Cash |
Overdrafts |
Bank loans |
Leases |
Total |
|
€m |
€m |
€m |
€m |
€m |
| At 1 January 2004 |
|
|
|
|
|
| Current assets |
12.2 |
- |
- |
- |
12.2 |
| Creditors due within one year |
- |
(0.7) |
(24.8) |
(3.4) |
(28.9) |
| Creditors due after one year |
- |
- |
(98.1) |
(10.2) |
(108.3) |
| Cash inflow/(outflow) |
|
|
|
|
|
| from financing |
(2.4) |
0.4 |
8.0 |
0.8 |
6.8 |
| Foreign exchange rate changes |
(0.6) |
- |
0.9 |
- |
0.3 |
|
______ |
______ |
______ |
______ |
______ |
|
|
|
|
|
|
| At 31 December 2004 |
9.2 |
(0.3) |
(114.0) |
(12.8) |
(117.9) |
|
______ |
______ |
______ |
______ |
______ |
| Analysed as: |
|
|
|
|
|
| Current assets |
9.2 |
- |
- |
- |
9.2 |
| Creditors due within one year |
- |
(0.3) |
(38.7) |
(4.3) |
(43.3) |
| Creditors due after one year |
- |
- |
(75.3) |
(8.5) |
(83.8) |
|
______ |
______ |
______ |
______ |
______ |
| At 31 December 2004 |
9.2 |
(0.3) |
(114.0) |
(12.8) |
(117.9) |
|
______ |
______ |
______ |
______ |
______ |
|