09.01.2015 Views

Annual report & review 2006 - Shopic.com

Annual report & review 2006 - Shopic.com

Annual report & review 2006 - Shopic.com

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Finance <strong>review</strong><br />

Table 2 Summary cash flow statement<br />

<strong>2006</strong><br />

€m<br />

2005<br />

Restated<br />

€m<br />

Operating profit 104.9 101.0<br />

Depreciation and amortisation 55.8 60.4<br />

EBITDA* 160.7 161.4<br />

Interest (19.8) (22.3)<br />

Taxation (20.5) (16.0)<br />

Dividends (15.5) (14.7)<br />

Special pension contribution (5.2) (10.0)<br />

Working capital (19.9) (13.0)<br />

Operating cashflow 79.8 85.4<br />

Net capital proceeds/expenditure 60.6 (11.5)<br />

Payments to reacquire <strong>com</strong>pany shares (4.1) (3.3)<br />

Issue costs amortisation (2.7) (3.8)<br />

Issue costs paid 2.1 –<br />

Translation adjustment (2.5) (5.8)<br />

Purchase of subsidiary undertakings – (11.0)<br />

Debt obligations disposed of with<br />

subsidiary undertakings<br />

6.2 –<br />

Decrease in net debt 139.4 50.0<br />

* Earnings before interest, taxes, depreciation and amortisation<br />

Borrowings and interest cost<br />

The Group refinanced its borrowing facilities during<br />

the year and now has €600.0 million of unsecured<br />

<strong>com</strong>mitted medium-term bank debt facilities in place<br />

with a syndicate of banks. These consist of both revolving<br />

credit and term debt facilities. The Group’s core bank<br />

debt was €188.2 million at year-end (excluding issue<br />

costs of €1.9 million) resulting in a <strong>com</strong>fortable level<br />

of funds available (headroom) of €411.8 million. The<br />

Group’s net debt to equity ratio at 31 December <strong>2006</strong> was<br />

60.3 per cent (2005: 134.4 per cent).<br />

In <strong>2006</strong> net interest payable decreased by 28.3 per<br />

cent to €18.5 million. This reflects the strong cashflow<br />

generated during the year. Interest cover, an important<br />

measure of the Group’s capacity to service its debt<br />

obligations, continued to be <strong>com</strong>fortable at 8.7 times<br />

EBITDA (2005: 6.3 times).<br />

Pensions<br />

The Group’s pension liability in respect of its defined<br />

benefit schemes is €52.4 million (2005: €75.7 million).<br />

The decrease during the year of €23.3 million reflects<br />

a strong investment performance on pension scheme<br />

assets and an increase in the interest rate used to<br />

discount future scheme liabilities along with a special<br />

employer contribution to the ROI scheme of €5.2 million<br />

during <strong>2006</strong>, in addition to a €10.0 million special<br />

contribution in 2005. The Group has adopted pension<br />

contribution rates designed to eliminate this deficit over<br />

the average remaining working lifetimes of employees.<br />

At 31 December <strong>2006</strong> the various defined benefit<br />

pension schemes had assets of €215.4 million.<br />

50<br />

Musgrave Group Plc <strong>Annual</strong> Report & Review <strong>2006</strong>

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

Saved successfully!

Ooh no, something went wrong!