full year results 2014
Transcription
full year results 2014
RESULTS FOR YEAR ENDED 31 DECEMBER 2014 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Disclaimer This presentation includes statements that are, or may be deemed to be, “forward-looking statements”. These forward-looking statements can be identified by the use of forward-looking terminology, including the terms “anticipates”, “believes”, “estimates”, “expects”, “intends”, “may”, “plans”, “projects”, “should” or “will”, or, in each case, their negative or other variations or comparable terminology, or by discussions of strategy, plans, objectives, goals, future events or intentions. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this presentation and include, but are not limited to, statements regarding Alent and its respective groups’ intentions, beliefs or current expectations concerning, amongst other things, results of operations, prospects, growth, strategies and expectations of its respective businesses. By their nature, forward-looking statements involve risk and uncertainty because they relate to future events and circumstances. Forward-looking statements are not guarantees of future performance and the actual results of Alent and its respective groups’ operations and the development of the markets and the industry in which they operate or are likely to operate and their respective operations may differ materially from those described in, or suggested by, the forward-looking statements contained in this presentation. In addition, even if the results of operations and the development of the markets and the industry in which Alent and its respective groups operate, are consistent with the forward-looking statements contained in this presentation, those results or developments may not be indicative of results or developments in subsequent periods. A number of factors could cause results and developments to differ materially from those expressed or implied by the forward-looking statements, including, without limitation, those risks in the risk factor section of the 2013 Annual Report and Accounts as well as general economic and business conditions, industry trends, competition, changes in regulation, currency fluctuations or advancements in research and development. Forward-looking statements speak only as of the date of this presentation and may, and often do, differ materially from actual results. Any forward-looking statements in this presentation reflect Alent and its respective groups’ current view with respect to future events and are subject to risks relating to future events and other risks, uncertainties and assumptions relating to Alent and its respective groups’ operations, results of operations and growth strategy. Neither Alent nor any member of its respective groups undertakes any obligation to update the forward-looking statements to reflect actual results or any change in events, conditions or assumptions or other factors unless otherwise required by applicable law or regulation. 2 2 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 INTRODUCTION 3 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 AGENDA INTRODUCTION ANDREW HEATH FINANCIAL & OPERATING PERFORMANCE DAVID EGAN BUSINESS OVERVIEW DAVID EGAN INVESTING FOR GROWTH & OUTLOOK ANDREW HEATH Q&A ANDREW HEATH 4 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Initial observations • A strong business, reflected in profitability and cash conversion • Good progress in 2014 – a credit to the management team • Video matches the audio – what I have seen matches what I have heard • Our people – knowledgeable and passionate about the business - focused on delivery Key Objectives: • Accelerate growth for the long-term • Allocate capital to deliver enhanced shareholder value DELIVERING LONG-TERM GROWTH AND SUSTAINABLE MARGIN IMPROVEMENT 5 5 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Key messages • 2014 – a year of good progress • Competitive advantages – enabled outperformance of end-markets • Investing for growth – to enhance and accelerate competitive advantages • Strategy – growing the business for the long-term DELIVERING LONG-TERM GROWTH AND SUSTAINABLE MARGIN IMPROVEMENT 6 6 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 FINANCIAL & OPERATING PERFORMANCE 7 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 2014 - Key highlights • On a constant currency basis, Alent has delivered a good set of results • Growth of 5% in NSV, reflecting continued outperformance against principal markets • Growth of 8% in adjusted operating profit and 0.6pts in NSV margin • Growth of 11% in adjusted earnings per share • Continued strong cash generation with net debt/EBITDA of 1.0x • Final dividend of 6.0 pence per share; full year dividend growth of 4.7% CONTINUED OUTPERFORMANCE OF PRINCIPAL MARKETS 8 8 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Group financial highlights Reported Change % 2014 2013 Reported Constant 413.0 420.1 (1.7) 4.6 (162.0) (168.7) 4.0 (2.9) Gross margin (£m) 251.0 251.4 (0.2) 5.7 Gross margin (%) 60.8 59.8 1.0 pts 0.7 pts (155.9) (157.3) 0.9 (4.6) Adjusted operating profit (£m) 95.1 94.1 1.1 7.6 NSV margin (%) 23.0 22.4 0.6 pts 0.6 pts Adjusted profit before tax (£m) 91.5 88.0 4.0 11.1 Adjusted earnings per share (pence) 25.0 24.1 3.7 Adjusted cash generated from operations (£m) 94.0 102.8 (8.6) 108.3 96.5 (12.2) 1.0 1.0 20.9 20.2 Net sales value (NSV) (£m) Manufacturing and raw material costs (£m) Overheads (£m) Net debt (£m) Leverage (x EBITDA) Return on capital employed (%) • Group NSV increased 5% - outperforming principal end-markets • Market share capture through outperformance of key end-markets • Pricing remained solid with gross margin increasing to 61% 9 9 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Segmental analysis Reported Change % 2014 2013 Reported Constant Assembly Materials 204.9 209.5 (2.2) 4.4 Surface Chemistries 208.1 210.6 (1.2) 4.7 Alent Group (£m) 413.0 420.1 (1.7) 4.6 Assembly Materials 57.6 58.2 (1.0) 5.3 Surface Chemistries 44.6 42.7 4.4 10.4 Corporate (7.1) (6.8) (4.4) (6.0) Alent Group (£m) 95.1 94.1 1.1 7.6 Assembly Materials 28.1 27.8 0.3 pts 0.2 pts Surface Chemistries 21.4 20.3 1.1 pts 1.1 pts Alent Group (%) 23.0 22.4 0.6 pts 0.6 pts NSV (£m) Adjusted operating profit (£m) NSV Margin (%) 10 10 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Assembly Materials Reported £m NSV Change % 2014 2013 Reported Wave Solder Assembly 49.2 54.7 (10.1) (1.0) Surface Mount Assembly 99.2 93.7 5.9 13.2 Microelectronics Products 11.4 11.5 (0.1) 4.6 Other 45.1 49.6 (9.1) (6.0) 204.9 209.5 (2.2) 4.4 57.6 58.2 (1.0) 5.3 28.1% 27.8% 0.3 pts 0.2 pts Total NSV Adjusted operating profit NSV Margin Constant • Improving trends in electronics market • Wave Solder Assembly – Continued shift from Wave Solder Assembly to higher margin Surface Mount Assembly • Double digit growth in Surface Mount Assembly – Paste volume up 10% with further progress in margins as we leverage our OEM marketing and selling strategy – Packaged preforms delivered strong growth in both volume and margin on the back of design wins in European automotive space – Wire volume up 7% driven by increased demand in Asia • Microelectronics NSV up 5% – Promising prospects in die-attach technology • Other – NSV progression in water treatment business, offset by performance of reclaim business 11 11 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Surface Chemistries Reported £m NSV Change % 2014 2013 Reported Constant Performance Coatings 97.6 100.4 (2.8) 3.3 Electronics Chemistries 103.1 101.8 1.3 7.1 7.4 8.4 (11.9) (6.3) 208.1 210.6 (1.2) 4.7 44.6 42.7 4.4 10.4 21.4% 20.3% 1.1 pts 1.1 pts Other Total NSV Adjusted operating profit NSV Margin • Modest growth in automotive and industrial markets • Performance Coatings and Electronics Chemistries segments outperformed underlying markets • Continued progress in Performance Coatings segment – PCB Chemistry volume up 6% through market share gain – Performance Coatings NSV up 3% due to stronger demand in automotive markets and market share capture • Electronics Chemistries – Copper damascene NSV increased 7.8%, driven by ramp up of 28/20nm advanced nodes – Continued progress at 14/10nm nodes with product evaluations at a number of key customers – Settlement of litigation • NSV margin increased 1.1pts to 21.4% 12 12 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Summary income statement Reported £m Change % 2014 2013 Reported Constant 95.1 94.1 1.1 7.6 1.6 0.8 Net finance costs (5.2) (6.9) Adjusted profit before tax 91.5 88.0 4.0 11.3 (22.7) (20.9) (8.6) (15.8) Adjusted profit for the year 68.8 67.1 2.5 9.9 Adjusted earnings per share (pence) 25.0 24.1 3.7 11.1 Effective tax rate • Continuing operations (%) 25.2% 24.0% (1.2) pts • Net exceptional tax credit 1.9m 4.8m Adjusted operating profit before exceptional items Share of post-tax profit of JVs Income tax costs – ordinary activities The summary income statement above is presented on an “adjusted results” basis, which excludes exceptional items from both 2014 and 2013 13 13 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Exceptional items £m 2014 2013 Restructuring charges 8.2 10.3 Litigation settlement charges 7.3 - Disposal and closure costs 3.0 - Impairment charges 2.1 - 20.6 10.3 Litigation settlement income (2.3) - Profit on disposal of continuing operations (0.2) - Total exceptional income (2.5) - Total net exceptional charges 18.1 10.3 Exceptional charges Total exceptional charges Exceptional income • We are currently not expecting any exceptional costs in 2015 • Restructuring and other exceptional cash spend of c£12-14m for full year 2015 14 14 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Cash flow £m 2014 2013 EBITDA 104.2 103.1 Net (increase)/decrease in trade and other working capital (0.2) 5.6 Outflow relating to restructuring charges (9.3) (4.0) 1.7 - Additional funding contributions into Group pension plans (2.4) (1.9) Adjusted cash generated from operations 94.0 102.8 Net interest paid (3.3) (4.1) (17.5) (19.3) 73.2 79.4 (11.7) (13.7) 2.8 7.5 64.3 73.2 Litigation settlement Income taxes paid Adjusted cash inflow from operating activities Capital expenditure Add back other items Adjusted free cash flow • Strong cash generation leading to reduced net debt and strengthening of balance sheet • Working capital 19.2% of sales • Capital expenditure of £11.7m, representing 1.3x depreciation 15 15 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Net debt £m 2014 2013 Adjusted free cash flow 64.3 73.2 Demerger costs (0.2) (4.8) Pension top-ups (2.4) (1.9) (66.3) (23.3) (7.2) 4.7 Movement on net debt in the year (11.8) 47.9 Net debt at start of year (96.5) (144.4) Net debt at end of year (108.3) (96.5) 1.0x 30.7 1.0x 22.0x Dividends paid to shareholders Other, including foreign exchange & deferred consideration Financial covenants: Net debt to EBITDA (last 12 months) ≤3.0x EBITDA to net interest ≥4.0x Facility: £300m syndicated bank facility Debt maturity extended 2 years to 2019 16 16 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Growth platform – capital allocation Reinvest for organic growth Progressive dividend policy 2 1 Acquisitions in line with strategy 3 Return excess to shareholders 4 DISCIPLINED BALANCE BETWEEN INVESTMENT FOR GROWTH AND RETURNS TO SHAREHOLDERS 17 17 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Dividends 2014 2013 Change Interim (pence) 3.0 2.89 3.8 Final (pence) 6.0 5.71 5.1 Full year (pence) 9.0 8.60 4.7 2.8x 2.8x - Dividend cover • Special dividend – 15.0 pence per share, representing a total payment of £42m – Paid to shareholders on 17 October 2014 • The Board has recommended a final dividend of 6.0 pence per share – 2014 full year dividend of 9.0 pence per share – 4.7% growth over the 2013 full year dividend • Progressive dividend policy maintained – Dividend at least in line with earnings growth – Dividend cover within a range of 3.0 to 2.8 times 18 18 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 BUSINESS OVERVIEW 19 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 The Alent model • A Global Market Leader + • Competitive Advantage – – – – Differentiated OEM customer model Customer-driven, “fast cycle” R&D Technical services Global footprint Outperformance of attractive markets + • Financial Strength DELIVERING LONG-TERM GROWTH AND SUSTAINABLE MARGIN IMPROVEMENT 20 20 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Alent’s performance vs end-markets World production of electronic equipment % growth rates Converted at 2013 exchange rates 4.6 3.3 Automotive production growth in units (m) 5.1 105.3 -3.0 83.1 2013 2014 2015 85.6 2016 Source: Henderson, January 2015 2013 2014 2015 2016 2017 2018 Source: Prismark Partners, November 2014; IHS Automotive, January 2015 Alent’s exposure to end-market Alent’s Growth (2014) Surface Chemistries (50% automotive/industrial-focused) 4.7% • Performance Coatings 3% • Plating on Plastics 4% Assembly Materials (100% electronics-focused) • Alent vs Market (2014) 4.4% Surface Mount Assembly 13% • Paste 10% • Wire 7% Surface Chemistries (50% electronics-focused) 4.7% • Electronics Chemistries 7% • Printed Circuit Board Chemistry 6% • Copper Damascene 8% • Microelectronics Plating Chemistry 9% 21 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 COMPETITIVE ADVANTAGE 22 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Alent’s OEM sales programme • A highly differentiated and sustainable competitive advantage • Provides above average segment growth via market share gain • Enhances pricing stability • High barrier to entry for competition Progress update • Electronics OEMs – Further traction with Asian OEMs, particularly in China – Maintain sole/leading supplier status in key accounts • Auto OEMs – – – – – Significant outperformance versus end-markets Further traction with Asian OEMs, particularly in China Trials with several Tier 1 suppliers converted into orders Approvals with Alpha high performance alloy Specifications from automotive electronic system suppliers NEW OEM SPECIFICATIONS IN BOTH CONSUMER AND AUTOMOTIVE ELECTRONICS 23 23 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 R&D/technical services CORE PRODUCT DEVELOPMENT ADJACENT MARKETS NEXT GENERATION PRODUCTS & TECHNOLOGIES 70% 20% 10% • Customer focused product development • Gain market share by continuous stream of innovative products • Strategic technology initiatives for adjacent markets • Explore, select and nurture emerging / breakthrough / disruptive technologies • Key customer engagements to feed innovation pipeline • “Learn Programs” to demonstrate feasibility Progress update • Solder paste innovation • New products for LED packaging and assembly • Next generation copper pillar chemistry for semiconductor wafer packaging • New copper process for plating on plastics DISCIPLINED ALLOCTION OF R&D RESOURCES ENSURES A SUSTAINABLE & ROBUST ROCE 24 24 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Global footprint – progress update • Europe – moved manufacturing from Netherlands to Hungary; in early production • Chennai – will be fully commissioned by end Q1 2015 • Brazil – moved manufacturing from Sao Paulo to Manaus • Shanghai – fully commissioned • Continue to right-size and streamline the business structures CLOSE PROXIMITY TO OUR GLOBAL CUSTOMERS 25 25 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 INVESTING FOR GROWTH 26 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Investing for Growth Routes to Market • OEM, technical support, R&D teams + The Benefits • • Product Development • New products/new markets + Accelerate growth Increase market share • New high growth markets • High margin products Capital Expenditure • Manufacturing/R&D facilities TARGETED INVESTMENT PROGRAMME ALIGNED TO OUR COMPETITIVE ADVANTAGES 27 27 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Routes to Market and Product Development • £7m investment/increase headcount by around 100 people • Additional OEM headcount with focus on Asia • Additional R&D headcount with focus on India and US – Solder paste for new packaging applications – Engineered polymers for die-attach – Performance coatings for enhanced processing in wear and corrosion resistant products – Copper damascene for latest nodes – Copper development for functional decorative coatings The Benefits • Additional technical support in all regions + Capital Expenditure TARGETED INVESTMENT PROGRAMME TO SECURE PROXIMITY TO CUSTOMERS 28 28 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Capital Expenditure • 2015 CAPEX of 1.5 – 1.8x depreciation • Invest in manufacturing capability – US • Wafer level packaging • Copper damascene process line – Asia • Powder manufacturing capability The Benefits • Invest in R&D equipment with a focus on – Die-attach, LED and nano silver in India – Wafer fabrication research in the US – Coating development equipment in Europe + Routes to Market and Product Development TARGETED INVESTMENT PROGRAMME ALIGNED TO OUR COMPETITIVE ADVANTAGES 29 29 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 The Benefits Routes to Market + The Benefits • • Product Development • • • + Accelerate growth Increase market share • New high growth markets • High margin products Expect benefits to start in 2016 Full NSV growth benefit in 2017 Continued outperformance of end-markets Capital expenditure TARGETED INVESTMENT PROGRAMME ALIGNED TO OUR COMPETITIVE ADVANTAGES 30 30 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 OUTLOOK 31 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Outlook • As ever, while visibility remains limited, we expect to make continued progress over the course of the year, with our normal seasonal improvement in the second half. • As things stand, we anticipate that our core markets will continue to grow at a similar rate to 2014, on a global basis, during the course of this year. • Alent will continue to outperform its key markets. • We are confident our targeted investment programme will enable us to deliver longterm growth and sustainable margin improvement. • We are well placed to take advantage of improving market conditions. 32 32 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Conclusions • 2014 – a year of good progress • Competitive advantages – enabled outperformance of end-markets • Strategy – growing the business for the long-term • Investing for growth – to enhance and accelerate competitive advantages DELIVERING LONG-TERM GROWTH AND SUSTAINABLE MARGIN IMPROVEMENT 33 33 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Key priorities • Understand the business and the opportunities • Engage with stakeholders • Accelerate growth for the long-term • Allocate capital to deliver enhanced shareholder value DELIVERING LONG-TERM GROWTH AND SUSTAINABLE MARGIN IMPROVEMENT 34 34 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 QUESTIONS 35 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 APPENDICES 36 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Definitions The following are referred to throughout this presentation:• NSV is revenue less commodity metals (tin, silver, gold). • Adjusted operating profit, adjusted profit before tax, adjusted profit for the year and adjusted earnings per share are, where appropriate, each stated before: exceptional items; amortisation of acquired intangible assets; deferred tax on acquired intangible assets and goodwill; utilisation of deferred tax assets (where initial recognition was as an exceptional item); acquisition costs; the impact arising from the fair valuing of financial instruments; and profits or losses arising on business disposals. • Adjusted cash generated from operations is cash generated from operations after adding back £0.2m (2013: £4.8m) for demerger cash costs. • Free cash flow is defined as net cash from operating activities after net outlays for the purchase and sale of property, plant and equipment and dividends from joint ventures but before additional funding contributions to Group pension plans. 37 37 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Market performance World production of electronic equipment % growth rates Converted at 2013 exchange rates World mobile phone shipments % growth rates 5.1 Smart 4.6 2104 Dumb Total 2015 2016 26.0 3.3 18.5 5.2 -17.7 2014 2015 14.4 4.3 3.5 -21.5 -21.8 2016 Source: Henderson Jan 2015 Source: Henderson Jan 2015 Automotive production growth in units (m) World PC shipments % growth rates Tablet Traditional 2014 Total 2015 105.3 2016 10.1 9.3 8.4 5.4 4.5 3.3 1.5 2.2 -1.3 2014 2015 2016 Source: Prismark Partners, November 2014 Source: Henderson Jan 2015 38 38 2017 2018 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Summary group income statement - 2014 Statutory results Adjustments £m Adjusted results Revenue 644.8 - 644.8 NSV 413.0 - 413.0 95.1 - 95.1 Exceptional items (18.1) 18.1 - Operating profit 77.0 18.1 95.1 1.6 - 1.6 Net finance costs (5.2) - (5.2) Profit before tax 73.4 18.1 91.5 Income tax costs – ordinary activities (28.5) 5.8 (22.7) Income tax costs – exceptional items 1.9 (1.9) - Profit for the year 46.8 22.0 68.8 Earnings per share (pence) 17.0 Operating profit before exceptional items Share of post-tax profit of JVs 39 39 25.0 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Summary group income statement - 2013 Statutory results Adjustments £m Adjusted results Revenue 684.7 - 684.7 NSV 420.1 - 420.1 94.1 - 94.1 Exceptional items (10.3) 10.3 - Operating profit 83.8 10.3 94.1 0.8 - 0.8 Net finance costs (6.9) - (6.9) Profit before tax 77.7 10.3 88.0 Income tax costs – ordinary activities (20.9) - (20.9) Income tax costs – exceptional items 4.8 (4.8) - Profit for the year 61.6 5.5 67.1 Earnings per share (pence) 22.1 Operating profit before exceptional items Share of post-tax profit of JVs 40 40 24.1 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Income statement – results by segment At reported FX rates 2008 2009 2010 2011 2012 2013 2014 Revenue (£m) Assembly Materials Surface Chemistries 620.3 382.1 238.2 529.9 307.5 222.4 720.9 446.7 274.2 814.4 527.3 287.1 713.9 438.7 275.2 684.7 423.1 261.6 644.8 393.9 250.9 NSV (£m) Assembly Materials Surface Chemistries 355.4 162.7 192.7 344.2 160.7 183.5 413.4 196.9 216.5 433.3 214.1 219.2 416.7 208.0 208.7 420.1 209.5 210.6 413.0 204.9 208.1 Adjusted EBITDA (£m) Assembly Materials Surface Chemistries Corporate costs 55.6 37.0 26.1 (7.5) 42.7 27.0 23.2 (7.5) 75.8 43.5 39.8 (7.5) 102.9 58.6 51.8 (7.5) 106.1 64.1 49.5 (7.5) 103.1 63.4 46.5 (6.8) 104.2 62.8 48.5 (7.1) Adjusted operating profit (£m) Assembly Materials Surface Chemistries Corporate costs 46.3 32.4 21.4 (7.5) 33.4 21.7 19.2 (7.5) 67.1 38.6 36.0 (7.5) 94.4 53.7 48.2 (7.5) 97.2 58.7 46.0 (7.5) 94.1 58.2 42.7 (6.8) 95.1 57.6 44.6 (7.1) 13.0% 19.9% 11.1% 9.7% 13.5% 10.5% 16.2% 19.6% 16.6% 21.8% 25.1% 22.0% 23.3% 28.2% 22.0% 22.4% 27.8% 20.3% 23.0% 28.1% 21.4% NSV Margin (%) Assembly Materials Surface Chemistries 41 41 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Pensions 2014 £m 2013 US RoW Total US RoW Total 43.6 2.2 45.8 37.9 2.0 39.9 Funded defined benefit obligations (54.8) (3.1) (57.9) (45.4) (2.5) (47.9) Status of funded plans (11.2) (0.9) (12.1) (7.5) (0.5) (8.0) (6.7) (5.3) (12.0) (5.6) (5.2) (10.8) (17.9) (6.2) (24.1) (13.1) (5.7) (18.8) Fair value of plan assets Unfunded plans Total net liabilities • US Pension Plan • Closed to new members and future benefit accrual for existing members • Voluntary contribution of c£3m in 2014 • Germany Plan - £4m of RoW net liability • Unfunded scheme (normal for Germany) • No additional contributions currently being made • No UK exposure • Increased liability due to lower discount rates 42 42 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Balance sheet £m 2014 2013 Goodwill 294.3 288.5 6.3 5.5 Property, plant and equipment 85.9 85.2 Other non-current assets 15.7 13.7 402.2 392.9 Inventories 51.5 51.6 Receivables 129.2 131.5 Payables (95.9) (92.1) 84.8 91.0 (16.5) (11.5) 68.3 79.5 (24.1) (18.8) (108.3) (96.5) Other long-term liabilities (52.2) (44.7) Net assets 285.9 312.4 Interest in JVs Non-current assets Working capital Current tax liabilities (net) Net current assets Retirement benefit obligations Net debt 43 43 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Exchange rates Profit and Loss Account Average Rates £ : US Dollar £ : Chinese Renminbi £ : Euro £ : Taiwanese Dollar £ : Brazilian Real Balance Sheet Period End Rates 2014 2013 Change % 2014 2013 Change % 1.65 1.56 5.8 1.56 1.66 (6.0) 10.15 9.62 5.5 9.66 10.02 (3.6) 1.24 1.18 5.1 1.29 1.20 0.8 49.90 46.42 7.5 49.24 49.36 (0.2) 3.87 3.38 14.5 4.14 3.91 5.9 USING 2014 AVERAGE RATES WOULD HAVE DECREASED 2013 NSV BY £25.2M USING 2014 AVERAGE RATES WOULD HAVE DECREASED 2013 ADJUSTED OPERATING PROFIT BY £5.7M YEAR END RATES INCREASED NET DEBT BY £4.3M 44 44 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015 Guidance £m 2015 Acquisition deferred consideration c£1m Capital expenditure c1.5 - 1.8x depreciation Discontinued operations - Cash spend c£2m - £3m Pension top-up – USA Voluntary c$4m (c£3m) Restructuring - Charge - Restructuring and other exceptional cash spend Tax - Effective tax rate – continuing operations - Cash tax 45 c£12m - £14m 25 - 26% Similar to ETR – continuing operations 45 RESULTS FOR 12 MONTHS ENDED 31 DECEMBER 2014 2 MARCH 2015