14.04.2014 Views

BOC Report and accounts 2005 - Alle jaarverslagen

BOC Report and accounts 2005 - Alle jaarverslagen

BOC Report and accounts 2005 - Alle jaarverslagen

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

136 The <strong>BOC</strong> Group plc Annual report <strong>and</strong> <strong>accounts</strong> <strong>2005</strong> Notes to the financial statements<br />

30. US accounting information continued<br />

Set out below, for illustrative purposes, is a summary consolidated statement of cash flows under SFAS95.<br />

<strong>2005</strong> 2004 2003<br />

£ million £ million £ million<br />

Net cash provided by operating activities 577.7 673.5 562.4<br />

Net cash used by investing activities (235.2) (45.2) (389.2)<br />

Net cash used by financing activities (405.7) (413.0) (292.7)<br />

Net (decrease)/increase in cash <strong>and</strong> cash equivalents (63.2) 215.3 (119.5)<br />

Cash <strong>and</strong> cash equivalents at 1 October 289.7 76.4 181.9<br />

Exchange <strong>and</strong> other movements (1.4) (2.0) 14.0<br />

Cash <strong>and</strong> cash equivalents at 30 September 225.1 289.7 76.4<br />

h) Stock-based compensation<br />

For US reporting purposes the company applies APB Opinion 25,Accounting for Stock Issued to Employees <strong>and</strong> related interpretations, in accounting for<br />

its share option plans.<br />

Prior to <strong>2005</strong>, by applying this statement, the employee share schemes were deemed non-compensatory since share options were granted at a<br />

discount of ten per cent to market price.Accordingly, grants under these schemes did not result in an expense under US GAAP. In <strong>2005</strong>, share options<br />

under the company’s employee share schemes were granted at a discount of 20 per cent to the market price.Accordingly, they are deemed<br />

compensatory, which has resulted in a charge of £0.2 million (£0.1 million net of related tax) in <strong>2005</strong> (2004: £nil, 2003: £nil).<br />

Grants of executive share options are made at the market price of the company’s shares at the time of grant <strong>and</strong> are therefore deemed non-compensatory.<br />

The Long-Term Incentive Plan schemes are deemed compensatory <strong>and</strong> a charge is recognised when certain performance conditions are met.<br />

This has resulted in a charge of £6.1 million (£4.3 million net of related tax) in <strong>2005</strong> (2004: £nil, 2003: £nil).<br />

If compensation cost for the Group’s share option plans had been determined based on the fair value at the grant dates for awards under those<br />

plans consistent with the method of SFAS123,Accounting for Stock-Based Compensation, the Group’s net income under US GAAP would have been:<br />

<strong>2005</strong> 2004 2003<br />

£ million £ million £ million<br />

<strong>Report</strong>ed net income 326.7 297.7 264.3<br />

Add stock compensation expense recognised in accordance with APB25 (net of related tax) 4.4 – –<br />

Deduct stock compensation expense determined in accordance with SFAS123 (net of related tax) (9.7) (5.7) (7.1)<br />

Pro forma net income 321.4 292.0 257.2<br />

<strong>2005</strong> 2004 2003<br />

pence pence pence<br />

Earnings per share:<br />

Basic – as reported 66.0 60.4 53.7<br />

Basic – pro forma 64.9 59.2 52.2<br />

Diluted – as reported 65.8 60.3 53.6<br />

Diluted – pro forma 64.7 59.1 52.2<br />

The Black-Scholes model was used to measure the compensation expense under SFAS123.The assumptions used for grants in <strong>2005</strong> included a dividend<br />

yield of 4.5 per cent (2004: 4.5 per cent, 2003: 4.5 per cent), expected share price volatility of 27.2 per cent (2004: 29.5 per cent, 2003: 30.6 per cent),<br />

a weighted average expected life of 4.9 years (2004: 4.9 years, 2003: 5.0 years) <strong>and</strong> a weighted average interest rate of 4.6 per cent (2004: 4.8 per cent,<br />

2003: 4.0 per cent).The weighted average interest rate is based on UK Gilts on the date of grant with a maturity similar to the related options.<br />

i) Goodwill<br />

For US reporting purposes the company applies SFAS142 in accounting for goodwill.The changes in the carrying value of goodwill for the year ended<br />

30 September <strong>2005</strong> are as follows:<br />

Industrial<br />

Process <strong>and</strong> Special <strong>BOC</strong> Afrox<br />

Gas Solutions Products Edwards hospitals Gist Corporate Total<br />

£ million £ million £ million £ million £ million £ million £ million<br />

Balance at 1 October 55.8 79.1 109.0 15.0 0.7 2.5 262.1<br />

Acquired during year 1.0 2.6 – 0.5 5.1 – 9.2<br />

Disposals during year (0.6) (15.7) – (14.5) – – (30.8)<br />

Impairments in year – – (31.1) – – – (31.1)<br />

Exchange adjustment 3.6 5.2 (0.2) (1.0) 0.3 – 7.9<br />

Balance at 30 September 59.8 71.2 77.7 – 6.1 2.5 217.3<br />

Under US GAAP the fair values of the business for impairment testing purposes have been calculated using a discounted cash flow method. See note 2 b)<br />

for further information.<br />

j) Operating leases – lessors<br />

The following table provides information required in respect of owned assets which qualify as operating leases under SFAS13.<br />

At 30 September <strong>2005</strong><br />

Gross book value 138.7<br />

Accumulated depreciation (81.1)<br />

Net book value 57.6<br />

£ million

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!