HANSON
PLC
| ||
By: |
/s/
Graham Dransfield
| |
Graham
Dransfield
Legal
Director |
Explanatory Note
Hanson PLC has restated its consolidated financial results as reported under the generally accepted accounting principles in the
United States ("US GAAP") for the 6 month periods ended June 30, 2001 and 2002 and its consolidated shareholders' equity as at June
30, 2001 and 2002. Hanson has also restated its results and shareholders' equity as presented in the Form 20-F/A for the year ended
December 31, 2001 and prior periods presented therein.
These restatements relate to an underprovision for deferred taxation, under US GAAP, of £197.6m, identified in the 2001 fiscal year
and previously reflected as a movement in shareholders' equity in respect of taxation in 2001. Hanson has restated its results as
reported under US GAAP for June 30, 2002 and prior periods and its shareholders' equity as reported under US GAAP at June 30, 2002
and prior period ends in order to reflect the relevant amounts of this underprovision in the periods to which they relate together
with consequential amendments to goodwill and goodwill amortisation.
The results and shareholders' funds under UK GAAP are not affected by these changes.
Six
months ended June 30, 2002
|
Six months |
Year |
|||||||||||||||
Before Exceptional |
Exceptional |
Ended
June 30, |
Ended December 31, |
||||||||||||||
Notes |
Items
|
Items
|
Total
|
2001
|
2001
|
||||||||||||
Restated (1) |
|||||||||||||||||
Turnover |
|||||||||||||||||
Turnover - including joint
ventures and associates |
1,989.0 |
|
- |
|
1,989.0 |
|
2,041.8 |
|
4,179.4 |
| |||||||
Less joint ventures and
associates |
(182.6 |
) |
- |
|
(182.6 |
) |
(190.9 |
) |
(355.7 |
) | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
1,806.4 |
|
- |
|
1,806.4 |
|
1,850.9 |
|
3,823.7 |
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Continuing
operations |
1,767.2 |
|
- |
|
1,767.2 |
|
1,737.8 |
|
3,627.4 |
| |||||||
Acquisitions |
8.6 |
|
- |
|
8.6 |
|
- |
|
- |
| |||||||
Discontinued |
30.6 |
|
- |
|
30.6 |
|
113.1 |
|
196.3 |
| |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Group
turnover |
2 |
1,806.4 |
|
- |
|
1,806.4 |
|
1,850.9 |
|
3,823.7 |
| ||||||
Costs and overheads less
other income (2) |
(1,641.6 |
) |
(0.7 |
) |
(1,642.3 |
) |
(1,694.5 |
) |
(3,592.3 |
) | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Group operating
profit |
164.8 |
|
(0.7 |
) |
164.1 |
|
156.4 |
|
231.4 |
| |||||||
Share of joint ventures and
associates |
25.4 |
|
- |
|
25.4 |
|
21.1 |
|
40.8 |
| |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Operating profit including
joint ventures and associates |
190.2 |
|
(0.7 |
) |
189.5 |
|
177.5 |
|
272.2 |
| |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Continuing
operations |
192.5 |
|
(0.7 |
) |
191.8 |
|
179.5 |
|
274.6 |
| |||||||
Acquisitions |
1.8 |
|
- |
|
1.8 |
|
- |
|
- |
| |||||||
Discontinued |
(4.1 |
) |
- |
|
(4.1 |
) |
(2.0 |
) |
(2.4 |
) | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Operating profit including
joint ventures and associates |
2 |
190.2 |
|
(0.7 |
) |
189.5 |
|
177.5 |
|
272.2 |
| ||||||
Exceptional
items |
|||||||||||||||||
(Loss) profit on disposal and
termination of operations |
- |
|
(14.9 |
) |
(14.9 |
) |
126.9 |
|
116.2 |
| |||||||
Loss on disposal of fixed
assets |
- |
|
- |
|
- |
|
(7.9 |
) |
(0.5 |
) | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
- |
|
(14.9 |
) |
(14.9 |
) |
119.0 |
|
115.7 |
| ||||||||
Net interest (payable) and
similar charges |
(45.1 |
) |
- |
|
(45.1 |
) |
(60.9 |
) |
(112.5 |
) | |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Profit on ordinary
activities before taxation |
145.1 |
|
(15.6 |
) |
129.5 |
|
235.6 |
|
275.4 |
| |||||||
Taxation |
|||||||||||||||||
charge for
period |
(44.3 |
) |
- |
|
(44.3 |
) |
(40.9 |
) |
(105.9 |
) | |||||||
exceptional
items |
- |
|
6.4 |
|
6.4 |
|
4.6 |
|
109.3 |
| |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
(44.3 |
) |
6.4 |
|
(37.9 |
) |
(36.3 |
) |
3.4 |
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Profit on ordinary
activities after taxation (3) |
100.8 |
|
(9.2 |
) |
91.6 |
|
199.3 |
|
278.8 |
| |||||||
Dividends |
6 |
(33.5 |
) |
- |
|
(33.5 |
) |
(32.7 |
) |
(102.9 |
) | ||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Transfer to
reserves |
67.3 |
|
(9.2 |
) |
58.1 |
|
166.6 |
|
175.9 |
| |||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Earnings per ordinary
share: |
|||||||||||||||||
- basic |
12.5 |
p |
27.1 |
p |
37.9 |
p | |||||||||||
- basic before
exceptional/goodwill |
17.9 |
p |
16.0 |
p |
41.4 |
p | |||||||||||
- diluted |
12.4 |
p |
27.0 |
p |
37.8 |
p | |||||||||||
- diluted before
exceptional/goodwill |
17.9 |
p |
15.9 |
p |
41.3 |
p |
1. |
|
The June 2001
amounts have been restated for FRS19, the new accounting standard on
deferred taxation, which was adopted with effect from January 1, 2001.
|
2. |
|
Included within
costs and overheads less other income are operating exceptional items of
£(12.6) - June 2001 and £(191.3) - December 2001.
|
3. |
|
A summary of the
significant adjustments to profit on ordinary activities after taxation
and earnings per share which would be required if US GAAP had been applied
instead of UK GAAP is given in Note 10 of Notes to Condensed Consolidated
Financial Statements. |
June 30, |
December 31, |
|||||||
Notes |
2002
|
2001
|
||||||
Fixed
assets |
||||||||
Intangible
assets |
1,092.3 |
|
1,102.1 |
| ||||
Tangible
assets |
2,731.1 |
|
2,863.4 |
| ||||
Investments |
278.9 |
|
268.5 |
| ||||
|
|
|
| |||||
4,102.3 |
|
4,234.0 |
| |||||
Current
assets |
||||||||
Stocks |
7 |
345.3 |
|
379.3 |
| |||
Debtors |
1,071.9 |
|
981.9 |
| ||||
Investments |
13.1 |
|
373.6 |
| ||||
Cash at bank |
1,122.4 |
|
778.4 |
| ||||
|
|
|
| |||||
2,552.7 |
|
2,513.2 |
| |||||
Prepayments and accrued
income |
||||||||
Amounts due from insurers for
Koppers liabilities (see below) |
5 |
183.4 |
|
205.8 |
| |||
|
|
|
| |||||
2,736.1 |
|
2,719.0 |
| |||||
|
|
|
| |||||
Creditors - due within
one year |
||||||||
Debenture
loans |
1,184.9 |
|
581.2 |
| ||||
Bank loans and
overdrafts |
277.3 |
|
401.2 |
| ||||
Trade
creditors |
339.7 |
|
329.5 |
| ||||
Other
creditors |
403.8 |
|
382.5 |
| ||||
Dividends |
33.5 |
|
70.3 |
| ||||
|
|
|
| |||||
2,239.2 |
|
1,764.7 |
| |||||
|
|
|
| |||||
Net current
assets |
496.9 |
|
954.3 |
| ||||
|
|
|
| |||||
Total assets less current
liabilities |
4,599.2 |
|
5,188.3 |
| ||||
|
|
|
| |||||
Creditors - due after
one year |
||||||||
Debenture and other
loans |
1,074.2 |
|
1,569.2 |
| ||||
Bank loans |
3.0 |
|
30.1 |
| ||||
|
|
|
| |||||
1,077.2 |
|
1,599.3 |
| |||||
Provisions for liabilities
and charges |
||||||||
Koppers liabilities
transferred to insurers (see above) |
5 |
183.4 |
|
205.8 |
| |||
Provisions for other
liabilities |
608.0 |
|
662.4 |
| ||||
|
|
|
| |||||
791.4 |
|
868.2 |
| |||||
Capital and
reserves |
||||||||
Authorised 925 million
ordinary shares of £2 |
||||||||
Issued and outstanding 736.9
(735.9) million ordinary shares of £2 |
1,473.8 |
|
1,471.8 |
| ||||
Share premium |
1,492.9 |
|
1,492.6 |
| ||||
Other reserves |
216.3 |
|
216.3 |
| ||||
Profit and loss
account |
(452.4 |
) |
(459.9 |
) | ||||
|
|
|
| |||||
Equity shareholders' funds
(1) |
2,730.6 |
|
2,720.8 |
| ||||
|
|
|
| |||||
4,599.2 |
|
5,188.3 |
| |||||
|
|
|
|
1. |
|
A summary of the
significant adjustments to shareholders' funds which would be required if
US GAAP had been applied instead of UK GAAP is given in Note 10 of Notes
to Condensed Consolidated Financial Statements.
|
Six months
ended
June 30,
2002
|
Six months
ended
June 30,
2001
| ||||
Profit on ordinary activities
after taxation |
91.6 |
|
199.3 | ||
Currency translation
differences on foreign net equity |
(50.6 |
) |
37.4 | ||
|
|
| |||
Total recognised gains and
losses recognised since last annual report |
41.0 |
|
236.7 | ||
|
|
|
1. |
|
The profit on
ordinary activities after taxation in respect of the six months ended June
30, 2001 has been restated for FRS19, the new financial reporting standard
on deferred taxation which was adopted with effect from January 1, 2001.
|
Six months
ended
June 30,
2002
|
Six months
ended
June 30,
2001
|
|||||
Group operating
profit |
164.1 |
|
156.4 |
| ||
Depreciation, depletion and
profit on disposal of fixed assets |
102.6 |
|
116.7 |
| ||
Amortisation of
goodwill |
31.0 |
|
29.4 |
| ||
Provision
utilisation |
(12.3 |
) |
(13.2 |
) | ||
Increase in working
capital |
(78.3 |
) |
(100.3 |
) | ||
|
|
|
| |||
Net cash inflow from
operating activities |
207.1 |
|
189.0 |
| ||
Dividend received from
joint ventures and associates |
10.5 |
|
7.3 |
| ||
Returns on investments and
servicing of finance |
(46.8 |
) |
(64.7 |
) | ||
Taxation |
(20.1 |
) |
(19.0 |
) | ||
Capital expenditure and
financial investment |
(38.2 |
) |
(50.7 |
) | ||
Acquisitions and
disposals |
(62.0 |
) |
177.9 |
| ||
Dividends
paid |
(70.3 |
) |
(68.7 |
) | ||
Management of liquid
resources |
(33.4 |
) |
60.4 |
| ||
|
|
|
| |||
Net cash (outflow) inflow
before financing |
(53.2 |
) |
231.5 |
| ||
Financing |
||||||
Issue of ordinary share
capital |
2.3 |
|
1.0 |
| ||
Increase in gross
debt |
153.2 |
|
114.6 |
| ||
|
|
|
| |||
Net cash inflow from
financing |
155.5 |
|
115.6 |
| ||
|
|
|
| |||
Net cash inflow after
financing |
102.3 |
|
347.1 |
| ||
|
|
|
|
1. |
|
A summary of the
significant adjustments to cashflows which would be required if US GAAP
had been applied instead of UK GAAP is given in Note 10 of Notes to
Condensed Consolidated Financial Statements.
|
Share Capital
|
||||||||||||||
Authorised
Ordinary
Shares of £2
|
Issued
Ordinary
Shares of £2
|
Share
Premium
|
Other
Reserves
|
Retained
Earnings
|
Total
Shareholders'
Funds
|
|||||||||
Balance at January 1,
2002 |
1,850.0 |
1,471.8 |
1,492.6 |
216.3 |
(459.9 |
) |
2,720.8 |
| ||||||
Share options
exercised |
- |
2.0 |
0.3 |
- |
- |
|
2.3 |
| ||||||
Profit available for
appropriation |
- |
- |
- |
- |
91.6 |
|
91.6 |
| ||||||
Dividends on ordinary
shares |
- |
- |
- |
- |
(33.5 |
) |
(33.5 |
) | ||||||
Exchange |
- |
- |
- |
- |
(50.6 |
) |
(50.6 |
) | ||||||
|
|
|
|
|
|
|
| |||||||
Balance at June 30,
2002 |
1,850.0 |
1,473.8 |
1,492.9 |
216.3 |
(452.4 |
) |
2,730.6 |
| ||||||
|
|
|
|
|
|
|
|
1. |
|
Basis of
Preparation |
2. |
|
Segment
Information |
Profit
|
Turnover
| |||||||||
Six months
ended
June 30,
2002
|
Six months
ended
June 30,
2001
|
Six months
ended
June 30,
2002
|
Six months
ended
June 30,
2001
| |||||||
Operating profit and
turnover including joint ventures and associates |
||||||||||
Hanson Building Materials
America |
116.0 |
|
121.7 |
|
918.2 |
923.5 | ||||
Hanson Building Materials
Europe |
70.6 |
|
62.1 |
|
705.6 |
674.8 | ||||
Hanson
Australia |
10.0 |
|
2.1 |
|
207.2 |
186.2 | ||||
Hanson Pacific |
3.1 |
|
7.8 |
|
125.7 |
140.9 | ||||
|
|
|
|
|
| |||||
Trading profit and
turnover |
199.7 |
|
193.7 |
|
1,956.7 |
1,925.4 | ||||
Property and other
income |
3.7 |
|
6.5 |
|
- |
- | ||||
Central
expenses |
(9.1 |
) |
(8.1 |
) |
- |
- | ||||
Discontinued |
(4.1 |
) |
(2.0 |
) |
32.3 |
116.4 | ||||
Operating exceptional
items |
(0.7 |
) |
(12.6 |
) |
- |
- | ||||
|
|
|
|
|
| |||||
189.5 |
|
177.5 |
|
1,989.0 |
2,041.8 | |||||
|
|
|
|
|
| |||||
By geographical
location |
||||||||||
North America |
115.2 |
|
121.0 |
|
918.2 |
923.5 | ||||
Europe |
66.0 |
|
61.2 |
|
705.6 |
674.8 | ||||
Australia |
10.0 |
|
2.1 |
|
207.2 |
186.2 | ||||
Asia |
3.1 |
|
7.8 |
|
125.7 |
140.9 | ||||
Discontinued |
(4.1 |
) |
(2.0 |
) |
32.3 |
116.4 | ||||
Operating exceptional
items |
(0.7 |
) |
(12.6 |
) |
- |
- | ||||
|
|
|
|
|
| |||||
189.5 |
|
177.5 |
|
1,989.0 |
2,041.8 | |||||
|
|
|
|
|
|
Six
months ended |
Six
months ended | |||||||||||
June 30, 2002
|
June 30, 2001
| |||||||||||
Gross
|
Goodwill
|
Net
|
Gross
|
Goodwill
|
Net
| |||||||
Trading profit before
goodwill amortisation |
||||||||||||
Hanson Building Materials
America |
131.8 |
15.8 |
116.0 |
136.5 |
14.8 |
121.7 | ||||||
Hanson Building Materials
Europe |
74.8 |
4.2 |
70.6 |
66.0 |
3.9 |
62.1 | ||||||
Hanson
Australia |
15.2 |
5.2 |
10.0 |
7.2 |
5.1 |
2.1 | ||||||
Hanson Pacific |
8.9 |
5.8 |
3.1 |
13.0 |
5.2 |
7.8 | ||||||
|
|
|
|
|
| |||||||
Trading
profit |
230.7 |
31.0 |
199.7 |
222.7 |
29.0 |
193.7 | ||||||
|
|
|
|
|
|
Six
months ended
June 30, 2002
|
Six
months ended
June 30, 2001
|
|||||||||||||||||
Joint |
Joint |
|||||||||||||||||
Gross |
ventures & |
Group |
Gross |
ventures & |
Group |
|||||||||||||
turnover
|
associates
|
turnover
|
turnover
|
associates
|
Turnover
|
|||||||||||||
Group turnover before share
of joint ventures and associates |
||||||||||||||||||
Hanson Building Materials
America |
918.2 |
|
42.7 |
|
875.5 |
|
923.5 |
|
48.0 |
|
875.5 |
| ||||||
Hanson Building Materials
Europe |
705.6 |
|
54.1 |
|
651.5 |
|
674.8 |
|
51.9 |
|
622.9 |
| ||||||
Hanson
Australia |
207.2 |
|
70.1 |
|
137.1 |
|
186.2 |
|
67.9 |
|
118.3 |
| ||||||
Hanson Pacific |
125.7 |
|
14.0 |
|
111.7 |
|
140.9 |
|
19.8 |
|
121.1 |
| ||||||
Discontinued |
32.3 |
|
1.7 |
|
30.6 |
|
116.4 |
|
3.3 |
|
113.1 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
1,989.0 |
|
182.6 |
|
1,806.4 |
|
2,041.8 |
|
190.9 |
|
1,850.9 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Group operating profit
before share of joint ventures and associates |
||||||||||||||||||
Hanson Building Materials
America |
116.0 |
|
8.1 |
|
107.9 |
|
121.7 |
|
8.6 |
|
113.1 |
| ||||||
Hanson Building Materials
Europe |
70.6 |
|
9.0 |
|
61.6 |
|
62.1 |
|
7.9 |
|
54.2 |
| ||||||
Hanson
Australia |
10.0 |
|
8.5 |
|
1.5 |
|
2.1 |
|
5.6 |
|
(3.5 |
) | ||||||
Hanson Pacific |
3.1 |
|
0.1 |
|
3.0 |
|
7.8 |
|
(0.7 |
) |
8.5 |
| ||||||
Central, property and
other |
(5.4 |
) |
- |
|
(5.4 |
) |
(1.6 |
) |
- |
|
(1.6 |
) | ||||||
Discontinued |
(4.1 |
) |
(0.3 |
) |
(3.8 |
) |
(2.0 |
) |
(0.3 |
) |
(1.7 |
) | ||||||
Operating exceptional
items |
(0.7 |
) |
- |
|
(0.7 |
) |
(12.6 |
) |
- |
|
(12.6 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
189.5 |
|
25.4 |
|
164.1 |
|
177.5 |
|
21.1 |
|
156.4 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
2. |
|
Segment
Information (continued) |
June 30, |
December 31, | |||
2002
|
2001
| |||
Identifiable assets by
business segment |
||||
Hanson Building Materials
America |
2,852.9 |
2,940.5 | ||
Hanson Building Materials
Europe |
1,693.0 |
1,580.5 | ||
Hanson
Australia |
589.3 |
604.2 | ||
Hanson Pacific |
391.7 |
435.0 | ||
|
| |||
Trading
operations |
5,526.9 |
5,560.2 | ||
Central, property and
other |
1,311.5 |
1,310.3 | ||
Discontinued operations -
disposals |
- |
82.5 | ||
|
| |||
6,838.4 |
6,953.0 | |||
|
| |||
Identifiable assets by
geographical region |
||||
North America |
2,852.9 |
2,940.5 | ||
UK |
1,479.6 |
1,390.8 | ||
Continental
Europe |
213.4 |
189.7 | ||
Australia |
589.3 |
604.2 | ||
Asia |
391.7 |
435.0 | ||
|
| |||
5,526.9 |
5,560.2 | |||
Central |
1,311.5 |
1,310.3 | ||
Discontinued operations -
disposals |
- |
82.5 | ||
|
| |||
6,838.4 |
6,953.0 | |||
|
| |||
Identifiable long-lived
assets by business segment |
||||
Hanson Building Materials
America |
1,565.7 |
1,649.5 | ||
Hanson Building Materials
Europe |
995.6 |
1,012.9 | ||
Hanson
Australia |
351.2 |
341.0 | ||
Hanson Pacific |
86.6 |
96.4 | ||
|
| |||
Trading
operations |
2,999.1 |
3,099.8 | ||
Central, property and
other |
10.9 |
2.6 | ||
Discontinued operations -
disposals |
- |
29.5 | ||
|
| |||
3,010.0 |
3,131.9 | |||
|
| |||
Identifiable long-lived
assets by geographical region |
||||
North America |
1,565.7 |
1,649.5 | ||
UK |
931.4 |
946.3 | ||
Continental
Europe |
64.2 |
66.6 | ||
Australia |
351.2 |
341.0 | ||
Asia |
86.6 |
96.4 | ||
|
| |||
2,999.1 |
3,099.8 | |||
Central |
10.9 |
2.6 | ||
Discontinued operations -
disposals |
- |
29.5 | ||
|
| |||
3,010.0 |
3,131.9 | |||
|
|
3. |
|
Reconciliation of Net Cash Flow Movement to Movement in Net
Debt |
Six months
ended
June 30,
2002
|
Six months
ended
June
30,
2001
|
|||||
Net cash inflow after
financing |
102.3 |
|
347.1 |
| ||
Decrease (increase) in long
term debt |
3.7 |
|
(242.9 |
) | ||
Cash added to (withdrawn from)
deposits |
393.0 |
|
(48.3 |
) | ||
(Decrease) in liquid
resources |
(359.7 |
) |
(12.1 |
) | ||
(Increase) decrease in short
term loans |
(156.9 |
) |
128.4 |
| ||
|
|
|
| |||
Change in net debt resulting
from cash flows |
(17.6 |
) |
172.2 |
| ||
Other financing
movements |
(0.3 |
) |
(0.5 |
) | ||
Exchange
movement |
43.7 |
|
(60.6 |
) | ||
|
|
|
| |||
Movement in net debt in the
period |
25.8 |
|
111.1 |
| ||
Opening net
(debt) |
(1,429.7 |
) |
(1,819.2 |
) | ||
|
|
|
| |||
Closing net
(debt) |
(1,403.9 |
) |
(1,708.1 |
) | ||
|
|
|
|
4. |
|
Analysis of
Net (Debt) |
January 1,
2002
|
Cash flow
|
Other
non-cash
movement
|
Exchange
movement
|
June 30,
2002
|
|||||||||||
Cash and investments per
balance sheet |
1,152.0 |
|
9.3 |
|
(0.1 |
) |
(25.7 |
) |
1,135.5 |
| |||||
|
|
|
|
|
|
|
|
|
| ||||||
Overdrafts |
(167.2 |
) |
126.4 |
|
- |
|
(3.9 |
) |
(44.7 |
) | |||||
Bank debt due within one
year |
(234.0 |
) |
40.2 |
|
(26.4 |
) |
(12.4 |
) |
(232.6 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Bank loans and overdrafts per
balance sheet |
(401.2 |
) |
166.6 |
|
(26.4 |
) |
(16.3 |
) |
(277.3 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Debt due within one
year |
|||||||||||||||
Debenture debt |
(578.7 |
) |
(195.9 |
) |
(436.9 |
) |
31.0 |
|
(1,180.5 |
) | |||||
Finance leases |
(2.5 |
) |
(1.2 |
) |
(0.7 |
) |
- |
|
(4.4 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Debenture loans per balance
sheet |
(581.2 |
) |
(197.1 |
) |
(437.6 |
) |
31.0 |
|
(1,184.9 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Debt due after one
year |
|||||||||||||||
Debenture and bank
debt |
(1,593.1 |
) |
3.7 |
|
463.0 |
|
54.7 |
|
(1,071.7 |
) | |||||
Finance leases |
(6.2 |
) |
- |
|
0.7 |
|
- |
|
(5.5 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Long term debt per balance
sheet |
(1,599.3 |
) |
3.7 |
|
463.7 |
|
54.7 |
|
(1,077.2 |
) | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Net
(debt) |
(1,429.7 |
) |
(17.5 |
) |
(0.4 |
) |
43.7 |
|
(1,403.9 |
) | |||||
|
|
|
|
|
|
|
|
|
|
5. |
|
Provisions |
6. |
|
Dividends
|
7. |
|
Inventories |
June 30,
2002
|
December 31,
2001
| |||
Raw materials |
44.9 |
36.9 | ||
Work in
progress |
8.5 |
7.0 | ||
Finished goods and items for
sale |
291.9 |
335.4 | ||
|
| |||
345.3 |
379.3 | |||
|
|
8. |
|
Contingencies |
Claimants resolved: Jan 98 to
Sep 02 |
37,000 |
| |
% dismissed |
52 |
% | |
Claimants resolved: Jan 02 to
Sep 02 |
11,400 |
| |
% dismissed |
Over 75 |
% | |
New claimants: Jan 02 to Sep
02 |
13,100 |
| |
% mass claims |
37 |
% | |
Claimants outstanding Oct
02 |
75,000 |
| |
%* mass claims |
32 |
% |
Six Months
Ended
June 30,
2002
|
Six Months
Ended
June
30,
2001
Restated
|
Year
Ended
December 31,
2001
Restated
|
|||||||||
Profit available for
appropriation |
|||||||||||
Profit on
ordinary activities after taxation as reported in the consolidated profit
and loss account |
91.6 |
|
199.3 |
|
278.8 |
| |||||
Adjustments: |
|||||||||||
Goodwill
amortisation |
31.0 |
|
(19.6 |
) |
(39.3 |
) | |||||
Impairment
goodwill |
- |
|
- |
|
11.6 |
| |||||
Change in fair
value of derivatives |
19.6 |
|
1.6 |
|
18.5 |
| |||||
Pensions |
6.2 |
|
15.2 |
|
30.4 |
| |||||
Profit and loss on
disposals - goodwill |
- |
|
- |
|
4.5 |
| |||||
Profit and loss on
disposals - cumulative exchange losses |
(27.8 |
) |
- |
|
- |
| |||||
Taxation on above
adjustments |
(14.0 |
) |
(4.5 |
) |
(3.8 |
) | |||||
Taxation
methodology |
0.9 |
|
(3.8 |
) |
1.6 |
| |||||
|
|
|
|
|
| ||||||
15.9 |
|
(11.1 |
) |
23.5 |
| ||||||
|
|
|
|
|
| ||||||
Net income as adjusted to
accord with US GAAP |
107.5 |
|
188.2 |
|
302.3 |
| |||||
|
|
|
|
|
| ||||||
Arising from: |
|||||||||||
Continuing operations | |||||||||||
- Profit before effect of restatement
|
147.9 |
|
191.9 |
|
471.5 |
| |||||
- Effect of restatement |
- |
|
(3.2 |
) |
(6.4 |
) | |||||
- Net income as restated |
147.9 |
|
188.7 |
465.1 |
|||||||
Discontinued
operations - profit/(loss) from operations |
2.3 |
|
(0.5 |
) |
(162.8 |
) | |||||
Discontinued
operations - loss on disposals |
(42.7 |
) |
- |
|
- |
| |||||
|
|
|
|
|
| ||||||
107.5 |
|
188.2 |
|
302.3 |
| ||||||
|
|
|
|
|
| ||||||
Earnings per ordinary
share |
|||||||||||
Basic |
Continuing operations |
|
|
| |||||||
- Net income as previously reported |
20.1 |
p |
26.1 |
p |
64.1 |
p | |||||
- Effect of restatement |
- |
|
(0.4 |
)p |
(0.9 |
)p | |||||
- Net income as restated |
20.1 |
p |
25.7 |
p |
63.2 |
p | |||||
Discontinued operations |
(5.5 |
)p |
(0.1 |
)p |
(22.1 |
)p | |||||
|
|
|
|
|
| ||||||
Net income |
14.6 |
p |
25.6 |
p |
41.1 |
p | |||||
|
|
|
|
|
| ||||||
Diluted |
Continuing operations |
|
|
| |||||||
- Net income as previously reported |
20.0 |
p |
26.0 |
p |
63.9 |
p | |||||
- Effect of restatement |
- |
|
(0.4 |
)p |
(0.9 |
)p | |||||
- Net income as restated |
20.0 |
p |
25.6 |
p |
63.0 |
p | |||||
Discontinued operations |
(5.5 |
)p |
(0.1 |
)p |
(22.1 |
)p | |||||
|
|
|
|
|
| ||||||
Net income |
14.5 |
p |
25.5 |
p |
40.9 |
p | |||||
|
|
|
|
|
| ||||||
Number of ordinary shares (in
millions) |
|||||||||||
Basic |
736m |
|
736m |
|
735m |
| |||||
Diluted |
738m |
|
738m |
|
738m |
| |||||
|
|
|
|
|
| ||||||
Six
Months
Ended
June 30,
2002
|
Six
Months
Ended
June 30,
2001
Restated
|
Year
Ended
December 31,
2001
Restated
|
|||||||||
Statement of
comprehensive income |
|||||||||||
The consolidated
statement of comprehensive income under US GAAP is as
follows: |
|||||||||||
Net income as adjusted to
accord with US GAAP |
107.5 |
|
188.2 |
|
302.3 |
| |||||
Other comprehensive
income: |
|||||||||||
Translation
adjustments for the period |
(10.7 |
) |
19.4 |
|
0.9 |
| |||||
Change in fair
value of derivatives, net of tax of £nil |
0.7 |
|
(1.9 |
) |
(2.3 |
) | |||||
Cumulative effect
of prior years on adoption of FAS133 |
- |
|
0.5 |
|
0.5 |
| |||||
|
|
|
|
|
| ||||||
Total comprehensive
income |
97.5 |
|
206.2 |
|
301.4 |
| |||||
|
|
|
|
|
| ||||||
June 30,
2002
Restated
|
December 31,
2001
Restated
|
||||||||||
Shareholders'
Equity |
|||||||||||
Shareholders' funds as
reported in the consolidated balance sheet |
2,730.6 |
|
2,720.8 |
| |||||||
Adjustments: |
|||||||||||
Intangible
assets |
|||||||||||
Goodwill -
cost |
1,298.9 |
|
1,310.5 |
| |||||||
Goodwill -
accumulated amortisation |
(307.9 |
) |
(350.5 |
) | |||||||
|
|
|
| ||||||||
Goodwill -
net |
991.0 |
|
960.0 |
| |||||||
Fixed asset
investments |
(7.3 |
) |
(0.3 |
) | |||||||
Current assets -
prepayments |
138.4 |
|
52.7 |
| |||||||
Current assets -
derivatives |
95.1 |
|
121.4 |
| |||||||
Current liabilities -
derivatives |
(43.4 |
) |
(89.3 |
) | |||||||
Dividends |
33.5 |
|
70.3 |
| |||||||
Pensions |
308.2 |
|
302.0 |
| |||||||
Debt |
(14.7 |
) |
(15.4 |
) | |||||||
Provisions |
(138.4 |
) |
(52.7 |
) | |||||||
Taxation on above
adjustments |
(104.6 |
) |
(90.6 |
) | |||||||
Taxation
methodology |
(409.4 |
) |
(422.4 |
) | |||||||
|
|
|
| ||||||||
848.4 |
|
835.7 |
| ||||||||
|
|
|
| ||||||||
Shareholders' equity as
adjusted to accord with US GAAP |
3,579.0 |
|
3,556.5 |
| |||||||
|
|
|
|
Six months
ended
June 30, 2002
|
Six months
ended
June 30, 2001
|
|||||
Cash inflows from operating
activities |
140.2 |
|
105.3 |
| ||
Cash inflows (outflows) on
investing activities |
332.0 |
|
(31.3 |
) | ||
Cash (outflows) from financing
activities |
(103.2 |
) |
(144.6 |
) | ||
|
|
|
| |||
Increase (decrease) in cash
and cash equivalents |
369.0 |
|
(70.6 |
) | ||
Effect of foreign exchange
rate changes |
(24.9 |
) |
23.9 |
| ||
Cash and cash equivalents at
December 31, 2001 |
778.4 |
|
917.2 |
| ||
|
|
|
| |||
Cash and cash equivalents at
June 30, 2002 |
1,122.5 |
|
870.5 |
| ||
|
|
|
|
HANSON
PLC
(Registrant) | ||
By: |
/s/ Graham Dransfield
| |
Graham
Dransfield
Legal
Director |