REG-DCC PLC Interim Results - Part 1
Released: 10/11/2009

http://pdf.reuters.com/Regnews/regnews.asp?i=43059c3bf0e37541&u=urn:newsml:reuters.com:20091110:RnsJ2355C
                                                                                                                       .
RNS Number : 2355C  
  
DCC PLC  
  
09 November 2009  
  
10 November 2009  
  
Interim Results for the Six Months ended 30 September 2009  
  
 
  RESULTS HIGHLIGHTS                                                                                                      
                                                                                                                          
                                                         E                             Change on prior year               
                                                                                       Reported       Constant currency+  
                                                                                                                          
  Revenue                                                2,808.8m                      -11.6%         -4.3%               
  Operating profit*                                      56.6m                         -6.7%          +0.9%               
  Profit before net exceptional items, amortisation of                                                +9.6%               
  intangible assets and tax                              51.4m                         +1.6%                              
  Adjusted earnings per share*                           50.07 cent                    -8.7%          -1.4%               
  Dividend per share                                     23.74 cent                    +5.0%                              
  Free cash flow**                                       70.5m    (2008: E67.7m)                                          
  Net debt                                               87.7m    (2008: E193.2m)                                         
                                                                                                                          
  +all constant currency figures quoted in this report are based on retranslating 2009/10 figures at prior year           
  translation rates                                                                                                       
  * excluding net exceptionals and amortisation of intangible assets                                                      
  ** after interest and tax payments                                                                                      
                                                                                                                          
  
  
DCC, the business support services group, today announced its results for the 
six months ended 30 September 2009.  
  
Commenting on the results, Tommy Breen, Chief Executive said:  
  
"DCC's operating profit increased by 0.9% on a constant currency basis and 
profit before exceptional items, amortisation of intangible assets and tax 
increased by 9.6%, also on a constant currency basis.  This was achieved against 
a backdrop of difficult economic and trading conditions and a comparative period 
last year in which the Group achieved exceptionally strong operating profit 
growth of 30.3% on a constant currency basis.    
  
DCC Energy, DCC's largest division, achieved excellent operating profit growth 
reflecting the successful integration of a number of recent acquisitions and 
good cost management. DCC SerCom performed strongly driven by excellent results 
in both its Retail and Reseller distribution  businesses in Britain.    
  
Cash generation in the Group was again very strong and helped drive a 
significant reduction in net finance costs.  As anticipated the Group's 
effective tax rate has increased and adjusted earnings per share declined by 
1.4% on a constant currency basis.    
  
While the business environment remains uncertain, the Group now expects that 
both operating profit and adjusted earnings per share, on a constant currency 
basis, for the year to 31 March 2010 will be broadly in line with last year, 
which is a modest improvement in the Group's expectation from the time of the 
Interim Management Statement on 17 July 2009. However, the impact of the 
translation into euro of the significant proportion of DCC's profit which is 
earned in sterling at an average exchange rate of Stg£0.90 = E1 (compared to an 
average translation rate last year of Stg£0.8262 = E1) would still result in 
both reported operating profit and reported adjusted earnings per share being in 
the range of 5% to 10% behind last year, which is in line with market 
expectations.  
  
DCC's continuing strong financial position, excellent cash generation and strong 
market positions in its key developmental areas leave the Group well placed to 
benefit from an increasing number of potential acquisition opportunities. In 
particular, the scale of DCC's Energy distribution business and its strong 
relationships with oil majors are providing a growing number of acquisition 
opportunities, as evidenced by the acquisition of Shell's downstream oil 
distribution business in Austria, announced today."    
  
For reference, please contact:   
  
Tommy Breen, Chief Executive Tel: +353 1 2799 400  
  
Fergal O'Dwyer, Chief Financial Officer Email: investorrelations@dcc.ie  
  
Conor Murphy, Investor Relations Manager www.dcc.ie  
  
  Interim Management Report  
  
Results   
  
A summary of the results for the six months ended 30 September 2009 is as 
follows:  
  
 
                                                               E'm                     Change on prior year                
                                                                                                               Constant    
                                                                                       Reported                currency+   
                                                               2,808.8                 -11.6%                  -4.3%       
  Revenue                                                                                                                  
                                                                                                                           
  Operating profit*                                                                                                        
                                                                                                                           
  DCC Energy                                                   25.2                    +11.0%                  +22.9%      
  DCC SerCom                                                   13.7                    +1.5%                   +8.5%       
  DCC Healthcare                                               8.7                     -11.7%                  -8.0%       
  DCC Environmental                                            4.7                     -35.7%                  -28.9%      
  DCC Food & Beverage                                          4.3                     -41.2%                  -40.6%      
  Group operating profit*                                      56.6                    -6.7%                   +0.9%       
  Finance costs (net)                                          (5.2)                   -49.1%                  -44.2%      
  Profit before net exceptionals, amortisation of intangible   51.4                    +1.6%                   +9.6%       
  assets and tax                                                                                                           
  Exceptional charge                                           (4.5)                                                       
  Amortisation of intangible assets                            (2.6)                                                       
  Profit before tax                                            44.3                                                        
  Taxation                                                     (9.2)                                                       
  Profit after tax                                             35.1                                                        
  Adjusted earnings per share*                                 50.07 cent              -8.7%                   -1.4%       
  Dividend per share                                           23.74 cent              +5.0%                               
  Operating cash flow                                          102.1m    (2008: E110.7m)                                   
  Free cash flow**                                             70.5m     (2008: E67.7m)                                    
  Net debt at 30 September 2009                                87.7m     (2008: E193.2m)                                   
                                                                                                                           
                                                                                                                           
  +    all constant currency figures quoted in this report are based on retranslating 2009/10 figures at prior year        
  translation rates                                                                                                        
  *    excluding net exceptionals and amortisation of intangible assets                                                    
  **   after interest and tax payments                                                                                     
                                                                                                                           
  
  
Revenue  
  
Group revenue declined by 4.3% on a constant currency basis as a result of lower 
underlying oil prices compared to the prior year, despite a 15% increase in 
sales volumes in DCC Energy. Excluding DCC Energy, Group revenue was in line 
with the prior year on a constant currency basis.    
  
Operating profit performance   
  
Group operating profit, on a constant currency basis, increased by 0.9%.  This 
was achieved against a backdrop of difficult economic and trading conditions and 
a comparative period last year in which the Group achieved exceptionally strong 
operating profit growth of 30.3% on a constant currency basis.  DCC Energy, 
DCC's largest division, achieved excellent operating profit growth reflecting 
the successful integration of a number of recent acquisitions and good operating 
cost management.  DCC SerCom performed strongly, driven by excellent results in 
both its Retail and Reseller distribution businesses in Britain.  As 
anticipated, DCC Healthcare, DCC Environmental and DCC Food & Beverage 
experienced difficult trading conditions and, as a result, operating profit in 
each of these businesses declined in the period.    
  
The Group's focus on achieving cost efficiencies across all parts of its 
operations has resulted in operating costs being 7% lower than in the six months 
to 30 September 2008 (on a constant currency basis and adjusted for the impact 
of acquisitions).    
  
Approximately 73% of the Group's operating profit in the period was denominated 
in sterling. The average exchange rate at which sterling profits were translated 
during the period was Stg£0.8809 = E1, compared to an average translation rate 
of Stg£0.7930 = E1 for the same period in the prior year, an adverse movement of 
10%. The adverse translation impact on Group operating profit was E4.6 million, 
resulting in an operating profit decline of 6.7% on a reported basis.   
  
Finance costs (net)   
  
Net finance costs for the period decreased significantly to E5.2 million (2008: 
E10.2 million) primarily as a result of lower average net debt levels. The 
Group's net debt averaged E118 million during the period, significantly lower 
than the average of E238 million during the six months ended 30 September 2008. 
  
  
Profit before net exceptionals, amortisation of intangible assets and tax  
  
Profit before net exceptionals, amortisation of intangible assets and tax of 
E51.4 million increased by 9.6% on a constant currency basis (an increase of 
1.6% on a reported basis).    
  
Exceptional charge and amortisation of intangible assets  
  
The Group incurred a net exceptional charge before tax of E4.5 million, of which 
approximately E2.4 million was incurred in relation to restructuring costs as a 
result of the integration of recently acquired businesses and the implementation 
of cost reduction programmes across the Group.    
  
The charge for the amortisation of intangible assets decreased to E2.6 million 
from E3.2 million.  
  
Taxation  
  
As anticipated, the effective tax rate for the Group increased and was 19% 
compared to 11% for the six months ended 30 September 2008 and 13% for the full 
year ended 31 March 2009. The increase is primarily due to lower available 
interest deductions against the Group's taxable profits in the UK.   
  
Adjusted earnings per share   
  
Adjusted earnings per share decreased by 1.4% on a constant currency basis (a 
decrease of 8.7% on a reported basis).    
  
Interim dividend increase of 5.0%  
  
The Board has decided to increase the interim dividend by 5.0% to 23.74 cent per 
share.  This dividend will be paid on 4 December 2009 to shareholders on the 
register at the close of business on 20 November 2009.   
  
 
Cash flow  
  
The free cash flow of E70.5 million generated by the Group for the six months 
ended 30 September 2009 can be summarised as follows:  
  
 
                                           2009     2009     2008    2008    
                                           E'm      E'm      E'm     E'm     
                                                                             
  Operating profit                                  56.6             60.6    
                                                                             
  Decrease/(increase) in working capital                                     
  DCC Energy                               42.9              45.6            
  DCC SerCom                               (25.1)            (8.8)           
  DCC Healthcare                           (2.1)             (9.2)           
  DCC Environmental                        (0.5)             3.0             
  DCC Food & Beverage                      5.7      20.9     (1.5)   29.1    
                                                                             
                                                                             
  Depreciation and other                            24.6             21.0    
                                                                             
  Operating cash flow                               102.1            110.7   
                                                                             
  Capital expenditure (net)                         (19.1)           (29.8)  
  Interest and tax paid                             (12.5)           (13.2)  
                                                                             
  Free cash flow                                    70.5             67.7    
                                                                             
  
  
Working capital days reduced to 10.0 from 11.9 at 31 March 2009 (13.6 at 30 
September 2008).  This decrease was driven by a reduction in debtor days to 36.8 
from 41.3 at 31 March 2009.    
  
Acquisition and Capital Expenditure  
  
Acquisition and capital expenditure amounted to E38.7 million, as follows:   
  
 
                        Acquisitions   Capex   Total  
                        E'm            E'm     E'm    
  DCC Energy            16.6           8.9     25.5   
  DCC SerCom            2.5            2.5     5.0    
  DCC Healthcare        0.5            5.7     6.2    
  DCC Environmental     -              1.7     1.7    
  DCC Food & Beverage   -              0.3     0.3    
  Total                 19.6           19.1    38.7   
                                                      
  
  
On 4 August 2009 DCC Energy expanded its oil distribution business into mainland 
Europe through the completion of the acquisition (conditionally announced in May 
2009) of Shell's oil distribution business in Denmark for a consideration of 
E14.0 million. The business distributes heating oils and transport fuels to 
domestic and small commercial and industrial customers throughout that country.  
  
  
On 1 October 2009 DCC Energy acquired the Bayford Oil distribution business, 
which operates from 14 locations principally in the North of England, for a 
consideration of E24.7 million.   
  
Today, DCC Energy has announced that it has reached conditional agreement for 
the acquisition of Shell Direct Austria ("SDA"). SDA sells approximately 630 
million litres of transport fuels and heating oils to approximately 60,000 
customers throughout Austria. The business operates from 18 locations and has a 
fleet of 55 trucks. DCC's investment in SDA on a cash free/debt free basis, net 
of an adjustment for working capital, will be E18.3 million.    
  
Capital expenditure of E19.1 million (2008: E29.8 million) includes an amount of 
E3.9 million in respect of capacity expansion at one of DCC Healthcare's Health 
& Beauty manufacturing facilities and compares to a depreciation charge of E21.5 
million.  
  
Financial Strength  
  
DCC's financial position remains very strong. At 30 September 2009 the Group had 
net debt of E87.7 million and total equity of E744.4 million. DCC has 
significant cash resources and relatively long term debt maturities.    
  
The Group's strong funding and liquidity position at 30 September 2009 can be 
summarised as follows:  
  
 
                                        E'm       E'm      
                                                           
  Cash and short term bank deposits     446.4              
  Overdrafts                            (41.8)             
  Cash and cash equivalents                       404.6    
                                                           
  Bank debt repayable within 1 year     (68.4)             
  USPrivate Placement debt repayable:                      
  Y/e 31/3/2012                         (5.1)              
  Y/e 31/3/2014                         (60.9)             
  Y/e 31/3/2015                         (164.4)            
  Y/e 31/3/2016                         (14.0)             
  Y/e 31/3/2017                         (36.8)             
  Y/e 31/3/2018                         (51.3)             
  Y/e 31/3/2020                         (86.9)             
  Other debt                            (4.5)              
  Debt                                            (492.3)  
                                                           
  Net debt                                        (87.7)   
  
  
Approximately 85% of the Group's gross debt has been raised in the US private 
placement market with long term maturities.    
  
Outlook  
  
While the business environment remains uncertain, the Group now expects that 
operating profit and adjusted earnings per share, on a constant currency basis, 
in the year to 31 March 2010 will be broadly in line with last year, which is a 
modest improvement in the Group's expectation from the time of the Interim 
Management Statement on 17 July 2009. However, the impact of the translation 
into euro of the significant proportion of DCC's profit which is earned in 
sterling at an average exchange rate of Stg£0.90 = E1 (compared to an average 
translation rate last year of Stg£0.8262 = E1) would still result in both 
reported operating profit and reported adjusted earnings per share being in the 
range of 5% to 10% behind last year, which is in line with market expectations.  
  
  
DCC's continuing strong financial position, excellent cash generation and strong 
market positions in its key developmental areas leave the Group well placed to 
benefit from an increasing number of potential acquisition opportunities. In 
particular, the scale of DCC's Energy distribution business and its strong 
relationships with oil majors are providing a growing number of acquisition 
opportunities, as evidenced by the acquisition of Shell's downstream oil 
distribution business in Austria, announced today."    
  
  Operating review  
  
 
  DCC Energy                                 Change on prior year            
                     2009        2008        Reported     Constant Currency  
  Revenue            E1,788.2m   E2,095.8m   -14.7%       -6.3%              
  Operating profit   E25.2m      E22.8m      +11.0%       +22.9%             
  
  
DCC Energy's operating profit was 22.9% ahead of the prior year on a constant 
currency basis. This was an excellent result considering the exceptionally 
strong first half performance in the prior year when operating profit grew by 
82.3% on a constant currency basis.  The business benefited from a strong 
performance in its LPG activities, a first time contribution and integration 
benefits from recent acquisitions and good operating cost management.  
  
DCC Energy sold 2.5 billion litres of product during the period, an increase of 
15.1% on the first half of the prior year.  Volumes were 8.4% behind the prior 
period on an organic basis as the business was impacted by the much milder 
weather in April compared to 2008, weaker demand due to the difficult economic 
environment and a more cautious approach by management towards the extension of 
credit.  
  
The oil distribution business had a satisfactory performance and in Britain 
continued to benefit from the integration and optimisation of recent 
acquisitions. The British business has been further strengthened by the 
acquisition of Bayford Oil which was completed on 1 October 2009.  DCC is the 
clear market leader in oil distribution in Britain with a market share of 
approximately 13%.    
  
On 4 August 2009 DCC completed the acquisition of Shell's oil distribution 
business in Denmark.  This was an important though modest first step for DCC in 
developing its oil distribution business in continental Europe.  The business 
has performed in line with expectations to date. Today, DCC Energy has announced 
that it has reached conditional agreement for the acquisition of Shell Direct 
Austria ("SDA"). SDA sells approximately 630 million litres of transport fuels 
and heating oils to approximately 60,000 customers throughout Austria. The 
business operates from 18 locations and has a fleet of 55 trucks. DCC's 
investment in SDA on a cash free/debt free basis, net of an adjustment for 
working capital, will be E18.3 million.    
  
The LPG distribution business generated excellent operating profit growth 
benefiting from a more favourable product pricing environment during the 
period.  
  
The fuel card business had an excellent first half with good organic volume 
growth and the contribution from the Cooke Fuel Card business which was acquired 
in January 2009.  
  
As DCC Energy enters the seasonally more significant second half of the year, it 
now expects to achieve modest constant currency operating profit growth for the 
full year.   
  
 
  DCC SerCom                             Change on prior year            
                     2009      2008      Reported     Constant Currency  
  Revenue            E665.1m   E694.3m   -4.2%        +1.4%              
  Operating profit   E13.7m    E13.5m    +1.5%        +8.5%              
  Operating margin   2.1%      1.9%                                      
  
  
DCC SerCom achieved strong constant currency operating profit growth of 8.5%, 
driven by the performances of the Retail and Reseller distribution businesses in 
Britain.    
  
DCC SerCom's Retail distribution business had a strong first half achieving 
excellent operating profit growth. The business performed well in Britain, 
increasing its share of the games market, increasing business with e-tail 
customers, broadening its reach into the supermarket customer base and 
benefiting from ongoing development of its own brand product range. The French 
business performed well despite a weak consumer market over the summer months. 
The Irish business, while operating in a very difficult retail environment, has 
continued to grow its market share.    
  
DCC SerCom's Reseller distribution business had an excellent first half 
achieving significant operating profit growth. The business performed very well 
in Britain during the period with strong market share gains. In addition the 
business has expanded its customer base by providing solutions to the mobile 
phone sector.    
  
DCC SerCom's Enterprise distribution business had a difficult first half and 
experienced a decline in operating profit. While market share was maintained, 
demand for certain enterprise products declined significantly, impacting 
profitability.    
  
Operating profit declined in DCC SerCom's Supply Chain Management business, 
reflecting the anticipated change in a major customer's procurement strategy. 
This was exacerbated by general market conditions which resulted in reduced 
demand from key customers.    
  
For the year to 31 March 2010, DCC SerCom continues to anticipate that operating 
profit will be broadly in line with the prior year on a constant currency basis. 
   
  
 
  DCC Healthcare                         Change on prior year            
                     2009      2008      Reported     Constant Currency  
  Revenue            E163.8m   E172.7m   -5.2%        +1.9%              
  Operating profit   E8.7m     E9.8m     -11.7%       -8.0%              
  Operating margin   5.3%      5.7%                                      
  
  
In DCC Healthcare, Hospital Supplies & Services and Health & Beauty Solutions 
performed well, however overall profits were held back by weak trading in its 
Mobility & Rehab business.  
  
DCC's Hospital Supplies & Services business achieved good operating profit 
growth in the first half and benefited from cost reductions implemented last 
year. In Ireland, the trading environment remains challenging as the Health 
Service Executive's budgetary constraints have reduced demand, resulting in a 
more competitive market. In Britain, DCC's value added distribution services 
business grew its sales strongly through a further roll out of its services 
within key customers. This business is continuing to invest in its operational 
infrastructure to strengthen its ability to exploit the developing opportunities 
in this sector.  
  
DCC Health & Beauty Solutions grew its sales and profits in the first half.  
Continued good sales and profit growth was generated in the nutraceuticals 
sector, leveraging the expanded capacity in its facilities and good progress has 
been made in technological development in the soft gel capsule area.  Operating 
profit from the beauty sector benefited from the recovery of prior year 
increases in input costs and improved operational efficiency.   
  
DCC Mobility & Rehab was impacted by weak market demand in Britain, in 
particular for higher value products. The weaker trading environment also slowed 
the recovery of margins which had been significantly impacted last year by the 
devaluation of sterling. By the end of the first half of the financial year, 
margins were substantially restored to historic levels.  As planned, DCC 
Healthcare closed its German subsidiary in July.  
  
The trading environment for DCC Healthcare remains challenging given that the 
majority of its revenues derive from public healthcare spending in Ireland and 
Britain.  However DCC Healthcare is significantly better placed than at this 
time last year and continues to anticipate a profit recovery in the second half, 
which would result in strong constant currency operating profit growth for the 
year ending 31 March 2010.  
  
 
  DCC Environmental                     Change on prior year            
                      2009     2008     Reported     Constant Currency  
  Revenue             E36.0m   E47.3m   -23.8%       -17.7%             
  Operating profit    E4.7m    E7.3m    -35.7%       -28.9%             
  Operating margin    13.0%    15.4%                                    
  
  
As anticipated, operating profit declined in DCC Environmental as the business 
continued to be impacted by the slowdown in activity levels which had affected 
the division in the second half of last year. Operating profit in the British 
based businesses was modestly behind last year, but the Irish business was 
severely impacted by a particularly challenging operating environment.    
  
In Britain, whilst economic conditions remain challenging, the impact on the 
business of the decline in waste volumes has been partially offset by attracting 
new business and the investment in more efficient recycling technology, which 
enabled the diversion of a greater proportion of waste from landfill.    
  
In Ireland, the business experienced both a reduction in demand from customers 
and considerable margin pressure.  This is being addressed through a twin 
approach of ongoing cost reductions and the development of innovative solutions 
for hazardous waste management.    
  
While trading is more difficult in Ireland than previously anticipated, trading 
in Britain has been ahead of initial expectations.  Although it is expected that 
operating profit in the second half will be ahead of the same period last year, 
DCC Environmental continues to anticipate a decline in constant currency 
operating profit for the year to 31 March 2010.     
  
 
  DCC Food & Beverage                       Change on prior year            
                        2009      2008      Reported     Constant Currency  
  Revenue               E155.7m   E168.2m   -7.5%        -5.4%              
  Operating profit      E4.3m     E7.2m     -41.2%       -40.6%             
  Operating margin      2.7%      4.3%                                      
  
  
 
As anticipated, operating profit in DCC Food & Beverage declined against a 
backdrop of difficult economic and trading conditions in Ireland which have had 
a significant impact on the business.   
  
Consumers are spending less and seeking cheaper product offerings and this has 
been exacerbated by the weakness in the sterling exchange rate which has led to 
increased cross border shopping and the sourcing of product by a major retailer 
directly from Britain. These factors have led to an increasingly competitive 
trading environment, impacting both volumes and margin.    
  
Cost reduction initiatives are being implemented across all areas but to date 
these have only partly mitigated the impact of reduced sales and lower margins. 
  
  
DCC Food & Beverage anticipates a continuation of the difficult trading 
environment in the second half and a consequent decline in operating profit for 
the year to 31 March 2010.   
  
Forward-looking statements  
  
This announcement contains some forward-looking statements that represent DCC's 
expectations for its business, based on current expectations about future 
events, which by their nature involve risks and uncertainties. DCC believes that 
its expectations and assumptions with respect to these forward-looking 
statements are reasonable. However, because they involve risk and uncertainty, 
which are in some cases beyond DCC's control, actual results or performance may 
differ materially from those expressed or implied by such forward-looking 
information.  
  
Principal Risks and Uncertainties  
  
The Board is responsible for the Group's risk management systems, which are 
designed to identify, manage and mitigate potential material risks to the 
achievement of the Group's strategic and business objectives. Details of the 
principal strategic, operational, compliance and financial risks facing the 
Group are set out on pages 46 to 47 of the 2009 Annual Report. These risks 
continue to be the principal risks and uncertainties facing the Group for the 
remaining six months of the financial year.  
  
Presentation of results and dial-in facility  
  
There will be a presentation of these results to analysts and investors/fund 
managers in Dublin at 8:45 am today. The slides for this presentation can be 
downloaded from DCC's website, www.dcc.ie. A dial-in facility will be available 
for this meeting:  
  
Ireland:              +1890 924780  
  
International:     +44 20 8974 7940  
  
Passcode:   167 628  
  
This announcement and further information on DCC is available at www.dcc.ie 
  
  
Group Income Statement  
  
 
                                                                                                                                                                                                                        
                                                                Unaudited 6 months ended                            Unaudited 6 months ended                            Audited year ended                              
                                                                30 September 2009                                   30 September 2008                                   31 March 2009                                   
                                                                Pre exceptionals   Exceptionals                     Pre exceptionals                                    Pre exceptionals                                
                                                                                   (note 5)        Total                               Exceptionals    Total                               Exceptionals    Total        
                                 Notes                          E'000              E'000           E'000            E'000              E'000           E'000            E'000              E'000           E'000        
                                                                                                                                                                                                                        
  Revenue                        4                              2,808,794          -               2,808,794        3,178,330          -               3,178,330        6,400,126          -               6,400,126    
                                                                                                                                                                                                                        
  Cost of sales                                                 (2,522,068)        -               (2,522,068)      (2,877,456)        -               (2,877,456)      (5,735,419)        -               (5,735,419)  
  Gross profit                                                  286,726            -               286,726          300,874            -               300,874          664,707            -               664,707      
                                                                                                                                                                                                                        
  Administration expenses                                       (114,487)          -               (114,487)        (122,184)          -               (122,184)        (244,227)          -               (244,227)    
  Selling and distribution expenses                             (118,208)          -               (118,208)        (120,089)          -               (120,089)        (252,307)          -               (252,307)    
  Other operating income                                        4,832              827             5,659            5,427              4,945           10,372           14,320             6,176           20,496       
  Other operating expenses                                      (2,293)            (3,272)         (5,565)          (3,424)            (3,775)         (7,199)          (2,097)            (26,015)        (28,112)     
                                                                                                                                                                                                                        
  Operating profit before amortisation of intangible assets                                                                                                                                                             
                                                                56,570             (2,445)         54,125           60,604             1,170           61,774           180,396            (19,839)        160,557      
                                                                                                                                                                                                                        
  Amortisation of intangible assets                             (2,552)            -               (2,552)          (3,245)            -               (3,245)          (5,719)            -               (5,719)      
                                                                                                                                                                                                                        
  Operating profit               4                              54,018             (2,445)         51,573           57,359             1,170           58,529           174,677            (19,839)        154,838      
                                                                                                                                                                                                                        
  Finance costs                                                 (9,203)            (2,034)         (11,237)         (21,519)           -               (21,519)         (41,262)           -               (41,262)     
  Finance income                                                4,019              -               4,019            11,328             -               11,328           20,152             3,919           24,071       
  Share of associates' (loss)/profit after tax                  (32)               -               (32)             127                -               127              168                -               168          
                                                                                                                                                                                                                        
  Profit before tax                                             48,802             (4,479)         44,323           47,295             1,170           48,465           153,735            (15,920)        137,815      
                                                                                                                                                                                                                        
  Income tax expense                                            (9,253)            -               (9,253)          (4,918)            -               (4,918)          (19,436)           (1,500)         (20,936)     
  Profit after tax for                                                                                                                                                                                                  
  the financial period                                          39,549             (4,479)         35,070           42,377             1,170           43,547           134,299            (17,420)        116,879       
  
  
More to follow, for following part double-click [nRn2J2355C]