Investors

Press Release

Interim Results - Part 1

August 28, 2008 at 12:00 AM EDT
RNS Number : 1627C  
  
Computacenter PLC  
  
28 August 2008  
  
COMPUTACENTER PLC  
  
Interim Results Announcement  
  
Computacenter plc, the European IT infrastructure services provider, today 
announces interim results for the six months ended 30 June 2008.  
  
FINANCIAL HIGHLIGHTS  
  
 
 * Group revenues increased 7.8% to £1.25 billion (2007: £1.16 billion) 
 * Profit before tax declined 14.2% to £11.0 million (2007: £12.8 million) 
 * Diluted earnings per share increased 10.6% to 5.2p (2007: 4.7p), due to the 
impact of share repurchases and a reduced tax rate 
 * Interim dividend increased 8.0% to2.7p per share (2007: 2.5p) 
 * Net debt before customer-specific financing ('CSF') of £29.7 million (2007: 
net debtof£16.5 million)  
 * Net debt after CSF of £95.9 million (2007: net debt of £53.4 million)   
  
OPERATING HIGHLIGHTS  
  
 
 * Positive Q2 followed a weak first six weeks of the year in UK and France 
 * Strongest UK organic revenue growth for a number of years led by Software, 
Technology Solutions and sales to the medium-sized business sector 
 * Further operating loss reduction in France, driven by good services growth 
and increased product margins 
 * Continued improvement in German performance, driven partly by progress in our 
shift towards higher-margin services  
  
Mike Norris, Chief Executive of Computacenter plc, commented:  
  
"After a challenging start to the year we are encouraged by the sales 
performance we recorded in the first half which is a continuation of the upward 
trend re-established in 2007.   
  
"Although uncertainty remains in the marketplace there is a continuing need for 
customers to invest in information technology to improve their competitiveness. 
The investments we have been making to improve our services capabilities and the 
cost effectiveness of our sales operations position us well in a more difficult 
economic climate.   
  
"While much remains to be done, management is confident of achieving its current 
expectations assuming no material deterioration in market conditions."  
  
For further information, please contact:  
  
 
  Computacenter plc.                                 
  Mike Norris, Chief Executive        01707 631 601  
  Tessa Freeman, Investor Relations   01707 631 514  
  www.computacenter.com                              
                                                     
  Tulchan Communications              020 7353 4200  
  Stephen Malthouse                                  
  Lizzie Morgan                                      
  www.tulchangroup.com                               
  
  
Computacenter's half-yearly financial report is available to view and download 
at www.computacenter.com/investor.  High resolution images are available for the 
media to view and download free of charge from www.computacenter.com/press.  
  
Interim Management Report  
  
Executive summary  
  
Computacenter's sales performance in the first half of 2008 was encouraging, 
despite the more difficult economic climate. Helped somewhat by the strength of 
the Euro, overall Group revenues grew 7.8% to £1.25 billion (2007: £1.16 
billion), which represents an increase of 1.4% at constant currency. This 
continues the upward trend in revenues re-established in 2007 and reflects the 
strongest organic growth rate in the UK for a number of years.   
  
As we anticipated, we saw a decline in Group profit before tax. The actual 
reduction was 14.2% to £11.0 million (2007: £12.8 million), due partly to a 
particularly difficult start to the year in the UK and also to an increase of 
£0.4 million in the interest charge resulting from £20.8 million expenditure on 
share repurchases since 1 July 2007. The decline was also attributable to the 
significant investments we continue to make, in line with our strategic 
priorities, to enhance our services capability and build our position in the 
mid-market. However, both UK and France profit performance improved in the 
second quarter, recording figures ahead of Q2 2007. German earnings were 
consistently above last year throughout the first half.   
  
Despite the decline in first half profits, the Group is pleased to announce an 
increase in diluted earnings per share (EPS) of 10.6% to 5.2p (H1 2007: 4.7p), 
as a result of a reduced number of shares in issue and a lower tax charge.   
  
The balance sheet remains strong, with net borrowings prior to customer-specific 
financing ('CSF') of £29.7 million (2007 H1: £16.5 million) at the period end. 
This was after the expenditure of £20.8 million since 1 July 2007 on the 
purchase of our own shares in the market. Good cash generation in the period 
meant that, excluding the buybacks and CSF, our net debt position would have 
improved by £7.6 million.  
  
We are pleased to announce the payment of an increased interim dividend of 2.7p 
per share (2007: 2.5p) to be paid on 16 October 2008 to shareholders on the 
register as at 19 September 2008. This is consistent with our policy of seeking 
to keep the interim dividend at a level equal to one-third of the preceding 
year's total dividend.  
  
On 1 July 2008 Greg Lock was appointed as non-executive Chairman, following the 
resignation of Ron Sandler in February. Greg has been the Chairman at Kofax plc, 
the intelligence capture and exchange solution provider, previously Dicom Group 
plc, since March 2007. He is a Non-Executive Director of private technology 
companies Liberata plc and Target Group and has more than 38 years experience in 
the software and computer services industry.   
  
We are encouraged by the Group's improved performance in the second quarter. 
Although there is much uncertainty in the marketplace, there is a continuing 
need for customers to invest in information technology to improve their 
competitiveness. To answer that need, Computacenter has made significant 
investments in the past three years in solutions and processes designed 
specifically to improve the cost-effectiveness and efficiency of our customers' 
IT infrastructures. We believe these investments, together with our continuing 
investment in the medium-sized business sector, position us well in a more 
difficult economic climate.  
  
While much remains to be done, management is confident of achieving its current 
expectations assuming no material deterioration in market conditions.   
  
Operating review  
  
UK  
  
UK performance recovered after a challenging first six weeks to deliver a 
revenue increase of 5.5% to £708.1 million (H1 2007: £671.2 million), largely as 
a result of strong sales growth in our software and consulting/integration 
activities and in sales to the medium-sized business sector. Adjusted* operating 
profit declined 21.2% to £8.9 million (H1 2007: £11.3 million), mainly due to 
the poor start to the year, continued  significant investment in our services 
capability and the resourcing of our sales operation targeting medium-sized 
businesses. In addition, the merging of our Managed Services and Digica 
operations, together with a number of smaller cost-cutting initiatives, resulted 
in an unusually high restructuring cost to the UK business, adversely affecting 
operating profit in H1 2008 by some £1.0 million.  
  
The success of the integration and consulting services provided by our 
Technology Solutions business was again a strong feature of UK performance. 
Growth was particularly strong in the datacentre and storage marketplace, 
especially for the delivery of technology efficiency projects that help clients 
reduce operating costs (such as power), improve environmental efficiency and 
reduce the time to deploy new business applications. As a result, professional 
services revenues increased by 19.4%. This also helped drive product volumes, as 
we were increasingly successful in attaching technology supply to these 
projects.   
  
At the desktop we were successful in winning business with a number of 
organisations looking to standardise and unify their messaging and collaboration 
systems. The cost certainty and benefits of our standardised approach to large 
scale migration programmes, developed through our Shared Services Factory, were 
important factors in our recent win at the supermarket chain Morrisons. In 
addition, as Microsoft Office 2007 and Vista begin to build momentum among 
corporate clients, a major pharmaceutical customer chose us to implement one of 
the first significant deployments of Microsoft's Vista in the UK.   
  
UK performance also benefited from the continuing success of our software 
business, which helps customers reduce cost and complexity through better 
licence management. Software revenues increased 34.8% and Computacenter 
continued to grow its share of the Microsoft licensing market, with our UK 
market share increasing from 8% to 11% in the twelve month period to June 2008. 
Significant software wins include Cadbury plc, for which we are providing 
Microsoft licensing services to help the company reduce costs following the 
recent demerger of its US drinks arm. For the future, we are making progress in 
developing a lighter touch sales model for our software business, which we 
believe will enable us to target smaller businesses more effectively.  
  
A key objective of Computacenter is to extend our presence in those sectors that 
represent the greatest opportunities for market share growth. To that end, we 
continued to build momentum in the mid-market business sector, achieving 12.0% 
year on year revenue growth. Whilst the trend is encouraging, this result falls 
below our plan for this business, which has yet to fully justify our investment. 
  
  
We saw growing interest in our outsourcing offerings. This was the result of an 
increasing number of organisations looking to gain cost-efficiencies from their 
infrastructure through partial, rather than whole IT department, outsourcing. In 
order to lower costs, remove internal duplication and streamline our offerings 
we integrated the core operational activities of the Managed Services and Digica 
business units under a single management structure. This also enables the 
combined business to offer a stronger, broader set of managed services, covering 
the management of business critical applications and complete IT 
infrastructures.  
  
A significant number of new outsourcing contracts were signed in H1, although 
these contracts are not expected to be fully revenue-generating until the second 
half of the year.   
  
Wins include the provision of a managed service, including desktop and 
datacentre support, to 3,000 users at Bentley Motors Limited and the renewal of 
our existing managed service agreement with Agility, which now includes global 
desktop support across the UK, Ireland and North America from our offshore 
facility in Cape Town. Similarly, we have extended our existing managed service 
with BAA, signing a five-year deal which provides a complete package of end-user 
services to 13,500 staff across 19 UK sites.  
  
We also had success with support services such as maintenance, installations and 
disaster recovery. Our renewals in these areas remain high and we secured some 
important new contract revenue, with particular success in the mid-market. We 
saw significant contract extensions with Savvis, Speedy Hire and a substantial 
multi-year renewal with a major North American investment bank. We also secured 
a two-year contract with Hampshire Police, comprising product supply and 
refresh, together with support and maintenance of the entire IT estate and 
end-of-life disposals.   
  
Key product wins include a desktop and laptop refresh for a leading food 
producer, where we were able to deliver substantial savings to the organisation 
through our vendor relationships and approach to commercial management. A desire 
to deliver a more cost-effective service to users and, ultimately, local tax 
payers, was also a key criterion in Telford and Wrekin Council's decision to 
contract us for the management of its entire supply and logistics process, 
including asseting, configuration and disposals.  
  
Our remarketing and recycling arm, RDC, continued to perform well, recording 
27.8% revenue growth as customers increasingly sought to address their concerns 
over environmental disposal, recycling and data security for their end-of-life 
equipment.  
  
Our UK trade distribution arm, CCD, continues to suffer from a challenging and 
highly price-competitive market and saw revenue reduce 11.7%.  
  
Germany  
  
After achieving 8.2% full-year sales growth in 2007, revenue for the first six 
months of 2008 increased by 11.5% to £379.8 million (H1 2007: £340.7 million). 
However this represents a 3.0% decline in local currency, attributable in part 
to the non-renewal of a large low-margin PC fulfilment contract. An increasingly 
competitive market impacted the products business in particular, which declined 
7.7% in local currency. However this was partly offset by 6.1% sales growth in 
services, accelerating the change of business mix over the past few years 
towards higher-margin offerings.   
  
Nevertheless the positive trend in profit performance continued, with adjusted* 
operating profits improving 5.0% in local currency, which translates to an 
increase of 20.8% to £4.1 million.  
  
As in the UK, the continued services growth came largely from our datacentre and 
networking solutions business, which is benefiting from our ongoing investment 
in managed services and technology solutions. At the same time, our enhanced 
reputation in the outsourcing market is delivering a robust pipeline of managed 
service opportunities for this year and next, a number of which have closed 
positively since the end of the period.   
  
Service margins again improved significantly as we continued to standardise 
service delivery and enhance our outsourcing capability. We expect this trend to 
continue for the rest of 2008.  
  
The product volume decline in H1 2008 was largely driven by a fall in 
expenditure on 'Wintel' servers by a significant, but small, number of our 
larger accounts. However large enterprise server and storage sales remained 
strong, as did sales of software.   
  
Despite the slowdown in product volumes, overall product margin percentage 
levels were unchanged on the previous year, due to a continuing move towards 
higher-end, higher margin technology.  
  
Significant wins in the period include a managed desktop services contract with 
SAP, covering 30,000 users across 31 sites and including the transfer of 28 
employees to Computacenter. We also secured a network operations contract for 
Daimler Financial Services Germany, including technology supply and service 
provision, and a further two-year desktop services contract with the State 
Capital of Dusseldorf's local government, covering 12,500 IT seats across the 
region's administrative offices and schools.  
  
  France  
  
We continued to see a steady improvement in the performance of our French 
business. Operating loss reduced by 8.6% to £1.9 million (H1 2007: loss of £2.1 
million) after a better second quarter helped compensate for a slow start to the 
year. A product market that remains highly challenging contributed to a revenue 
decline of 5.3% in local currency, although this figure hides an increase in 
maintenance and managed services revenues of 26.6%.  
  
However, due to beneficial currency movements, reported revenue increased 8.8% 
to £147.2 million (H1 2007: £135.3 million).  
  
As with 2007, the margin improvement was from across the business. Initiatives 
such as our more commercially selective approach to the provisioning of 
hardware, a new focus on regional business, and more effective sales incentives 
helped achieve further growth in product margins, while a similar selective 
approach to services and our continuing efforts towards improving customer 
satisfaction achieved the same result in services. The continuing success of our 
maintenance services also made a significant improvement to our revenue and 
profit performance.  
  
The outlook is encouraging due to a number of significant wins. These include 
managed services and technology solutions contracts with EDF, involving the 
roll-out of a Windows Vista environment to 75,000 users. We also won the supply 
of 28,000 PCs and peripherals to the Ministere De L'Economie et des Finances and 
a two-year supply chain services contract with one of France's leading banks, 
including server supply, integration and installation. For a company in the 
retail sector we have been contracted to replace a Windows server infrastructure 
across 116 stores, including a virtualisation solution. It is important to note 
that future performance will be contingent to some extent on our success in 
securing the renewal of our contract with the French Army, our largest French 
customer, which expires at the end of Q1 2009.  
  
In addition, H1 2008 saw us renew supply contracts with France Telecom and Brico 
Depot and we extended the scope of our managed service with Sanofi Pasteur in 
Lyon.    
  
We continue to invest for sales growth while carefully managing costs. We 
believe that this approach, together with our focus on new opportunities arising 
from a sustained new business generation programme and increased sales 
investment, leaves us well placed to continue the positive trend in business 
performance through the rest of this year.  
  
Benelux  
  
Our Belgium and Netherlands business showed a small profit of £69,000 (H1 2007: 
loss of £16,000) on the back of broadly unchanged revenues. Key wins include a 
procurement contract at UCB, an IP Telephony project at Truvo Corporate and an 
Enterprise Storage solution implementation at Spadel.   
  
Our small Luxembourg operation showed a slightly increased loss of £137,000 (H1 
2007: £95,000), despite improved revenues of £2.1 million (H1 2007: £1.5 
million). Key wins include a unified IP Communications project at Luxpet, and a 
System Monitoring project at Namsa.   
  
Group risk statement  
  
The principal risks to our business for the next six months remain as set out on 
page 20 of our 2007 Report and Accounts. The Group is addressing these principal 
strategic risks and, more specifically, mitigating the risks of potential 
further economic slowdown and further product price erosion. It does this 
through a combination of helping clients remove cost and risk from their IT 
expenditure, a continuing focus on those sectors that offer the greatest 
opportunities for market share growth, and strengthened internal cost control. 
In addition, we are addressing the market trend towards shorter term engagements 
and quantified cost savings by enhancing our ability to deliver higher margin, 
higher value service offerings to a widening customer base. We continue to 
address the risk of deteriorating vendor terms through our ongoing focus on 
expanding our vendor independent product portfolio.  
  
* Adjusted operating profit is stated after charging costs on customer-specific 
financing.   
  
 
  Consolidated income statement                                                                                                                                   
  For the six months ended 30 June 2008                                                                                                                           
                                                Unaudited six months ended 30 June 2008      Unaudited six months ended 30 June 2007      Year ended 31 Dec 2007  
                                                £'000                                        £'000                                        £'000                   
  Revenue                                       1,250,260                                    1,160,333                                    2,379,141               
  Cost of sales                                 (1,080,722)                                  (1,006,183)                                  (2,053,333)             
  Gross profit                                  169,538                                      154,150                                      325,808                 
                                                                                                                                                                  
  Distribution costs                            (10,578)                                     (9,267)                                      (18,344)                
  Administrative expenses                       (146,258)                                    (131,819)                                    (263,750)               
  Operating profit:                                                                                                                                               
  Before amortisation of acquired intangibles   12,702                                       13,064                                       43,714                  
  Amortisation of acquired intangibles          (268)                                        (240)                                        (613)                   
  Operating profit                              12,434                                       12,824                                       43,101                  
                                                                                                                                                                  
  Finance revenue                               1,502                                        2,157                                        3,910                   
  Finance costs                                 (2,946)                                      (2,166)                                      (4,952)                 
                                                                                                                                                                  
  Profit before tax:                                                                                                                                              
  Before amortisation of acquired intangibles   11,258                                       13,055                                       42,672                  
  Amortisation of acquired intangibles          (268)                                        (240)                                        (613)                   
  Profit before tax                             10,990                                       12,815                                       42,059                  
                                                                                                                                                                  
  Income tax expense                            (3,068)                                      (5,319)                                      (13,161)                
  Profit for the period                         7,922                                        7,496                                        28,898                  
                                                                                                                                                                  
  Attributable to:                                                                                                                                                
  Equity holders of the parent                  7,922                                        7,496                                        28,888                  
  Minority interests                            -                                            -                                            10                      
                                                7,922                                        7,496                                        28,898                  
                                                                                                                                                                  
  Earnings per share                                                                                                                                              
  - basic for profit for the period             5.3p                                         4.8p                                         18.5p                   
                                                                                                                                                                  
  - diluted for profit for the period           5.2p                                         4.7p                                         18.2p                   
  
  
 
  Consolidated balance sheet                                                                                                                               
  As at 30 June 2008                                                                                                                                       
                                         Unaudited six months ended 30 June 2008      Unaudited six months ended 30 June 2007      Year ended 31 Dec 2007  
                                         £'000                                        £'000                                        £'000                   
  Non-current assets                                                                                                                                       
  Property, plant and equipment          114,407                                      102,116                                      116,444                 
  Intangible assets                      46,156                                       44,762                                       45,185                  
  Deferred income tax asset              8,577                                        8,238                                        8,190                   
                                         169,140                                      155,116                                      169,819                 
  Current assets                                                                                                                                           
  Inventories                            94,665                                       92,011                                       110,535                 
  Trade and other receivables            477,082                                      410,222                                      454,155                 
  Prepayments                            51,648                                       41,369                                       27,936                  
  Accrued income                         44,028                                       24,764                                       33,445                  
  Forward currency contracts             -                                            167                                          -                       
  Cash and short-term deposits           37,113                                       47,352                                       29,211                  
                                         704,536                                      615,885                                      655,282                 
  Total assets                           873,676                                      771,001                                      825,101                 
                                                                                                                                                           
  Current liabilities                                                                                                                                      
  Trade and other payables               350,867                                      306,919                                      336,971                 
  Deferred income                        92,713                                       71,428                                       74,686                  
  Financial liabilities                  87,355                                       81,189                                       74,363                  
  Forward currency contracts             59                                           -                                            369                     
  Income tax payable                     5,521                                        7,278                                        7,899                   
  Provisions                             2,133                                        2,166                                        2,180                   
                                         538,648                                      468,980                                      496,468                 
  Non-current liabilities                                                                                                                                  
  Financial liabilities                  45,699                                       20,511                                       34,652                  
  Provisions                             12,143                                       11,653                                       12,225                  
  Other non-current liabilities          1,355                                        731                                          1,685                   
  Deferred income tax liabilities        1,818                                        2,486                                        1,875                   
                                         61,015                                       35,381                                       50,437                  
  Total liabilities                      599,663                                      504,361                                      546,905                 
  Net assets                             274,013                                      266,640                                      278,196                 
                                                                                                                                                           
  Capital and reserves                                                                                                                                     
  Issued capital                         9,181                                        9,585                                        9,504                   
  Share premium                          2,890                                        2,776                                        2,890                   
  Capital redemption reserve             74,950                                       74,542                                       74,627                  
  Own shares held                        (11,273)                                     (2,503)                                      (11,380)                
  Foreign currency translation reserve   5,393                                        (2,381)                                      1,507                   
  Retained earnings                      192,859                                      184,594                                      201,035                 
  Shareholders' equity                   274,000                                      266,613                                      278,183                 
  Minority interest                      13                                           27                                           13                      
  Total equity                           274,013                                      266,640                                      278,196                 
  
  
Approved by the Board on 27 August 2008  
  
MJ Norris, Chief Executive        FA Conophy, Finance Director  
  
Consolidated statement of changes in equity  
  
 
                                                                Attributable to equity holders of the parent                                                                                                                                            
                                                                Issued capital   Share premium   Capital redemption reserve   Own shares held   Foreign currency translation reserve   Retained earnings   Total      Minority interest   Total equity  
                                                                £'000            £'000           £'000                        £'000             £'000                                  £'000               £'000      £'000               £'000         
  At 1 January 2007                                             9,571            2,247           74,542                       (2,503)           (2,455)                                183,700             265,102    27                  265,129       
  Exchange differences on retranslation of foreign operations   -                -               -                            -                 74                                     -                   74         -                   74            
  Net income recognised directly in equity                      -                -               -                            -                 74                                     -                   74         -                   74            
  Profit for the period                                         -                -               -                            -                 -                                      7,496               7,496      -                   7,496         
  Total recognised income for the period                        -                -               -                            -                 74                                     7,496               7,570      -                   7,570         
  Cost of share-based payment                                   -                -               -                            -                 -                                      1,269               1,269      -                   1,269         
  Exercise of options                                           14               529             -                            -                 -                                      -                   543        -                   543           
  Equity dividends                                              -                -               -                            -                 -                                      (7,871)             (7,871)    -                   (7,871)       
                                                                14               529             -                            -                 74                                     894                 1,511      -                   1,511         
  At 30 June 2007                                               9,585            2,776           74,542                       (2,503)           (2,381)                                184,594             266,613    27                  266,640       
  Exchange differences on retranslation of foreign operations   -                -               -                            -                 3,888                                  -                   3,888      -                   3,888         
  Net income recognised directly in equity                      -                -               -                            -                 3,888                                  -                   3,888      -                   3,888         
  Profit for the period                                         -                -               -                            -                 -                                      21,392              21,392     10                  21,402        
  Total recognised income for the period                        -                -               -                            -                 3,888                                  21,392              25,280     10                  25,290        
  Cost of share-based payment                                   -                -               -                            -                 -                                      1,390               1,390      -                   1,390         
  Exercise of options                                           4                114             -                            49                -                                      -                   167        -                   167           
  Purchase of own shares                                        -                -               -                            (11,332)          -                                      -                   (11,332)   -                   (11,332)      
  Cancellation of own shares                                    (85)             -               85                           2,406             -                                      (2,406)             -          -                   -             
  Equity dividends                                              -                -               -                            -                 -                                      (3,935)             (3,935)    -                   (3,935)       
  Acquisition of minority interests                             -                -               -                            -                 -                                      -                   -          (24)                (24)          
                                                                (81)             114             85                           (8,877)           3,888                                  16,441              11,570     (14)                11,556        
  At 1 January 2008                                             9,504            2,890           74,627                       (11,380)          1,507                                  201,035             278,183    13                  278,196       
  Exchange differences on retranslation of foreign operations   -                -               -                            -                 3,886                                  -                   3,886      -                   3,886         
  Net income recognised directly in equity                      -                -               -                            -                 3,886                                  -                   3,886      -                   3,886         
  Profit for the period                                         -                -               -                            -                 -                                      7,922               7,922      -                   7,922         
  Total recognised income for the period                        -                -               -                            -                 3,886                                  7,922               11,808     -                   11,808        
  Cost of share-based payment                                   -                -               -                            -                 -                                      1,573               1,573      -                   1,573         
  Purchase of own shares                                        -                -               -                            (9,501)           -                                      -                   (9,501)    -                   (9,501)       
  Cancellation of own shares                                    (323)            -               323                          9,608             -                                      (9,608)             -          -                   -             
  Equity dividends                                              -                -               -                            -                 -                                      (8,063)             (8,063)    -                   (8,063)       
                                                                (323)            -               323                          107               3,886                                  (8,176)             (4,183)    -                   (4,183)       
  At 30 June 2008                                               9,181            2,890           74,950                       (11,273)          5,393                                  192,859             274,000    13                  274,013       
  
  
 
  Consolidated cash flow statement                                                                                                                                           
  For the six months ended 30 June 2008                                                                                                                                      
                                                           Unaudited six months ended 30 June 2008      Unaudited six months ended 30 June 2007      Year ended 31 Dec 2007  
                                                           £'000                                        £'000                                        £'000                   
  Operating activities                                                                                                                                                       
  Operating profit                                         12,434                                       12,824                                       43,101                  
  Adjustments to reconcile Group operating profit to net                                                                                                                     
  cash inflows from operating activities                                                                                                                                     
  Depreciation                                             17,514                                       11,124                                       27,130                  
  Amortisation                                             2,145                                        1,648                                        3,633                   
  Share-based payment                                      1,573                                        1,269                                        2,659                   
  Loss on disposal of property, plant and equipment        273                                          60                                           190                     
  (Profit)/loss on disposal of intangible assets           (23)                                         36                                           -                       
  Decrease/(increase) in inventories                       19,954                                       4,897                                        (8,724)                 
  (Increase)/decrease in trade and other receivables       (42,235)                                     16,234                                       (1,470)                 
  Increase/(decrease) in trade and other payables          16,447                                       (36,233)                                     (19,976)                
  Currency and other adjustments                           2,090                                        (72)                                         (218)                   
  Cash generated from operations                           30,172                                       11,787                                       46,325                  
  Income taxes paid                                        (5,527)                                      (6,345)                                      (13,853)                
  Net cash flow from operating activities                  24,645                                       5,442                                        32,472                  
                                                                                                                                                                              
  
×