Elementis
Annual Report 2002
Previous pageContentsNext page
Director's reportAccountsDownloadsMain website
Notes to the financial statements: page 9 of 10

24 Share capital and reserves

Issued
and
fully paid
ordinary share
capital
£million
Issued
and
fully paid
B share
capital
£million
  Share
premium
account
£million
Capital
redemption
reserve
£million
  Profit &
loss
account
£million
  Total
£million
 
Group
At 1 January 2002 as originally stated 21.6 2.3   1.2 43.4   329.0   397.5  
Prior year adjustment - -   - -   (19.0 ) (19.0 )
At 1 January 2002 as restated 21.6 2.3   1.2 43.4   310.0   378.5  
Retained loss for the year - -   - -   (30.8 ) (30.8 )
Goodwill on businesses disposed - -   - -   2.6   2.6  
Currency translation differences - -   - -   (25.7 ) (25.7 )
Taxation on currency translation differences on foreign currency borrowings - -   - -   1.5   1.5  
Issue of B shares - 9.0   - -   (9.1 ) (0.1 )
Redemption of B shares - (9.5 ) - 9.5   (9.5 ) (9.5 )
Actuarial loss on pension scheme - -   - -   (59.4 ) (59.4 )
Deferred tax associated with loss on pension scheme - -   - -   18.2   18.2  
At 31 December 2002 21.6 1.8   1.2 52.9   197.8   275.3  
                     

At 31 December 2002, the cumulative amount of goodwill written off to reserves for businesses acquired prior to 1 January 1998 amounted to £52.7 million (2001: £55.3 million).


Issued and
fully paid
ordinary share
capital
£million
Issued and
fully paid
B share
capital
£million
  Share
premium
account
£million
Capital
redemption
reserve
£million
Other
reserves
£million
  Profit & loss
account
£million
  Total
£million
 
Company                      
At 1 January 2002 21.6 2.3   1.2 43.4 182.3   238.4   489.2  
Retained loss for the year - -   - - -   (1.2 ) (1.2 )
Issue of B shares - 9.0   - - (9.1 ) -   (0.1 )
Redemption of B shares - (9.5 ) - 9.5 -   (9.5 ) (9.5 )
At 31 December 2002 21.6 1.8   1.2 52.9 173.2   227.7   478.4  
                       

The authorised share capital of the Company at 31 December 2002 was £32.0 million (2001: £32.0 million) in 5 pence ordinary shares and £125.0 million (2001: £125.0 million) in 1 penny redeemable B shares.

The allotted, called up and fully paid 5 pence ordinary shares comprise:

 
Number
'000
  Share capital
£million
 
At 1 January 2002 and 31 December 2002 431,576 21.6  

The alloted, called up and fully aid 1 penny redeemable B shares comprise:

Number
'000
  Bshare
capital
£million
 
At 1 January 2002 230,380   2.3  
Issue of B shares 906,318   9.0  
Redemption of B shares (953,741 ) (9.5 )
At 31 December 2002 182,957   1.8  


On 2 May 2002, 431,575,581 redeemable B shares were issued to ordinary shareholders at the rate of 1.0 redeemable B shares for every 1 ordinary share held. On 4 November 2002, 474,742,328 redeemable B shares were issued to ordinary shareholders at a rate of 1.1 redeemable B shares for every 1 ordinary share held.

Holders of redeemable B shares are entitled, in priority to holders of ordinary shares, to a non-cumulative preferential dividend per share at a rate of 75 per cent of six month sterling LIBOR payable six monthly in arrears. In the event of a winding up of the Company, repayment is limited to the nominal value of the shares. Holders are not entitled to vote at any general meeting except if a resolution to wind up the Company is to be considered.

Holders of redeemable B shares were given the opportunity to redeem their shares on 2 May 2002 and 4 November 2002. As a result, 953,740,576 redeemable B shares were purchased for cash at their nominal value of 1 penny and cancelled.

At 31 December 2002,certain directors and employees held the following options to subscribe for ordinary shares of 5 pence each.

  Exercise    
price per 2002 2001
  share Number Number
Share option scheme 1987 normally exercisable between:
1 May 1995 and 1 May 2002 119.1p - 182,902
11 May 1996 and 11 May 2003 168.5p 65,893 125,146
13 September 1997 and 13 September 2004 184.8p 74,610 149,263
19 September 1998 and 19 September 2005 152.5p 78,574 148,026
5 November 1999 and 5 November 2006 132.8p 79,159 160,657
    298,236 765,994
Share option scheme 1998 normally exercisable between:
6 April 2001 and 6 April 2008 137.0p 99,549 129,403
15 September 2001 and 15 September 2008 86.0p 78,488 139,534
1 April 2002 and 1 April 2009 92.8p 160,607 286,604
31 March 2003 and 31 March 2010 69.5p 2,142,296 2,683,927
7 March 2004 and 7 March 2011 97.9p 1,803,929 2,751,343
10 September 2004 and 10 September 2011 56.5p 2,223,451 2,545,264
10 April 2005 and 10 April 2012 29.0p 3,396,556 -
    9,904,876 8,536,075
UK savings related share option scheme 1989 exercisable within six months of:
1 November 1999 or 1 November 2001 147.2p - 12,810
1 January 2000 or 1 January 2002 111.4p - 48,416
1 November 2000 or 1 November 2002 123.6p 30,920 35,968
    30,920 97,194
UK savings related share option scheme 1998 exercisable within six months of:
1 November 2001 or 1 November 2003 94.2p 90,844 176,382
1 December 2002 or 1 December 2004 93.4p 101,491 115,053
1 June 2003 or 1 June 2005 53.4p 428,477 837,133
1 May 2004 or 1 May 2006 78.3p 175,069 231,570
1 December 2004 or 1 December 2006 45.2p 265,608 801,467
1 June 2005 or 1 June 2007 21.9p 3,328,677 -
    4,390,166 2,161,605
US savings related share option scheme exercisable within three months of:
10 April 2002 80.0p - 340,936
1 March 2003 85.0p 43,948 76,394
2 October 2003 34.0p 364,599 1,105,816
20 March 2004 25.0p 1,288,912 -
    1,697,459 1,523,146
Performance Share Plan exercisable between:
1 January 2002 and 14 October 2006 1.0p - 479,600
1 January 2003 and 11 April 2007 1.0p 388,406 664,059
1 January 2004 and 31 January 2008 1.0p 629,733 1,006,258
1 January 2005 and 11 November 2009 1.0p 1,325,540 -
    2,343,679 2,149,917


The share option schemes 1987 and 1998 are discretionary schemes under which senior management below Board level are granted options to purchase shares in the Company. The option price is the average market price over the five working days preceding the grant and there is no discount. Options are capable of exercise after three years and within ten years of the date of grant; those granted since 1995 are subject to earnings per share performance targets.

The UK savings related share option schemes 1989 and 1998 are schemes under which UK employees can enter into savings contracts with a building society or bank for a period of three or five years and use the proceeds from their savings accounts to purchase shares in the Company on the exercise of their options. The option price is the average market price over the five working days preceding the invitation date discounted by a maximum of 20 per cent.

The US savings related share option scheme is a scheme under which US employees can enter into savings contracts with a bank for a period of two years and use the proceeds from their savings accounts to purchase shares in the Company on the exercise of their options. The option price is the market price on the date of grant, discounted by 15 per cent.

The Company has taken advantage of the exemption for Inland Revenue approved employee SAYE schemes provided by UITF abstract 17.

Details of the Performance Share Plan are shown in the Directors' remuneration report.

25 Acquisition

On 6 December 2002 the Group acquired the chromium chemical business of Occidental Chemical Corporation for a consideration including costs of £26.9 million. Deferred consideration of £3.8 million is payable in relation to the acquisition based on the achievement of certain profitability targets of the combined chromium businesses. The performance targets relate to 2004 and 2005 and given the current economic trading environment no provision has been made at 31 December 2002. This estimate will be revised as further and more certain information becomes available with corresponding adjustments to goodwill.

The net book values acquired are set out below:

Book value on
acquisition
£million
Fair value
adjustments
£million
  Fair value to
the Group
£million
 
Tangible fixed assets 27.6 (5.8 ) 21.8  
Stock 6.0 -   6.0  
Pension liability - (0.7 ) (0.7 )
Provisions for liabilities and charges - (0.2 ) (0.2 )
Net assets acquired 33.6 (6.7 ) 26.9  

Fair value adjustments
The fair value adjustments are to make appropriate provision for post retirement health care in respect of those employees that transferred across with the business and to make appropriate provision for environmental liabilities. Fixed assets have been included at the lower of the depreciated replacement cost and the recoverable amount which has been assessed at the higher of the value in use and the net realisable value.

Cash flows arising on acquisition
  £million
Cash consideration paid 25.4
Costs of acquisition 1.5
  26.9
Deferred consideration paid on prior year acquisitions 1.3
Cash flow 28.2

26 Contingent liabilities

The Group was notified of a potential warranty claim in 1998, under the contract for the sale of Pauls Malt Limited, relating to export refunds from the Intervention Board for Agricultural Produce (now the Rural Payments Agency). Should such a claim materialise, this will be vigorously defended and, in any event, in the opinion of the directors, this will not have a significant effect on the financial position of the Group.

27 Cash flow statement

(a) Net cash inflow from operating activities


2002
£million
  2001
restated
£million
 
Operating loss (37.7 ) (4.1 )
Operating exceptionals 44.7 5.1  
Goodwill amortisation 13.5 14.0  
Depreciation (less grants credited) 18.3 18.8  
Earnings before interest, tax, depreciation and amortisation 38.8 33.8  
Share of profits of associated undertakings (0.1 ) (0.1 )
Cash inflow/(outflow) on exceptionals 0.3 (5.2 )
(Increase)/decrease in stocks (3.0 ) 6.6  
Decrease in debtors 0.6 13.5  
Increase/(decrease) in creditors 7.3 (10.3 )
Provisions movement (2.6 ) (2.3 )
Pension contributions net of current service cost (3.3 ) 1.9  
  38.0 37.9  
Continuing operations 38.0 37.1  
Discontinued operations - 0.8  
  38.0 37.9  
 
Previous pageContentsNext page

Back to top
Home | Director's report | Accounts | Main website



© Elementis disclaimer