The consolidated financial statements of Acambis plc have been prepared in accordance with IFRS and International Financial Reporting Interpretations Committee interpretations that have been adopted for use in the European Union and with those parts of the Companies Act 1985 applicable to companies reporting under IFRS. The consolidated financial statements have been prepared on a historical cost basis as modified by the revaluation of available-for-sale investments, except for derivative financial instruments which have been measured at fair value. The consolidated financial statements are presented in pounds sterling and all values are rounded to one decimal point of the nearest million (£m) except where otherwise indicated.
The preparation of financial statements in conformity with generally accepted accounting principles requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and of revenues and expenses during the reporting period. Although these estimates are based on Management’s best knowledge of the amount, event or action, actual results may ultimately differ from those estimates.
The consolidated financial statements of Acambis plc have been prepared, for the first time, in accordance with IFRS. The effect of adoption of IFRS is described in note 28 of these financial statements. A summary of the more important Group accounting policies is set out below.
These accounting policies have been consistently applied in the preparation of these financial statements.
The Group financial statements include and consolidate the financial statements of Acambis plc and each of its subsidiary undertakings. Acquisitions made by the Group are accounted for under the acquisition method of accounting and the Group financial statements include the results of such subsidiaries from the relevant date of acquisition. Intra-Group transactions and profits are eliminated fully on consolidation.
Profit is recognised on long-term contracts when the final outcome can be assessed with reasonable certainty by including turnover and related costs within the income statement as contract activity progresses. Turnover is recognised according to the extent of performance under the contract. In determining the degree of contractual performance, reference is made to the costs incurred in relation to the total estimated expected costs.
Back to Contents
60 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
1 ACCOUNTING POLICIES (CONTINUED)
REVENUE (CONTINUED)
The smallpox vaccine contract with the CDC, awarded to Acambis in November 2001, is a fixed-fee arrangement requiring the delivery of products as well as a concurrent R&D programme. This arrangement has been treated as a single long-term contract, whose elements have not been accounted for separately. Since IAS18 does not contain specific guidance on whether elements of a contract should be unbundled, the Group has continued to refer to the UK GAAP standard FRS5 ‘Substance of transaction’ Application Note G in evaluating its revenue recognition policy. The Group does not consider that the criteria for ‘unbundling’ of contracts as set out in FRS5 Application Note G have been met. Turnover and profits are recognised according to the extent of performance under the contract, as described above. Manufacturing costs in respect of this contract are deemed to be incurred when the risks and rewards of ownership have been transferred, as described above; R&D costs are recognised as incurred.
COST OF SALES
The Group has classified manufacturing costs and costs that are directly attributable to funded research and vaccine manufacture as cost of sales.
RESEARCH AND DEVELOPMENT COSTS
Research costs are expensed as incurred. Internally generated expenditure arising from development (or from the development phase of an internal project) is capitalised if, and only if, it satisfies all of six specified criteria in IAS38 ‘Intangible assets’. It is Management’s opinion that it is not possible to satisfy the requirement to demonstrate the technical feasibility of a project, and that it will generate probable future economic benefits, until final submission for regulatory approval has been obtained.
SHARE-BASED PAYMENT TRANSACTIONS
Employees (including Directors) of the Group may receive some remuneration in the form of share-based payment transactions, whereby employees render services in exchange for shares or rights over shares (equity-settled transactions).
The cost of equity-settled transactions with employees is measured by reference to the fair value at the date at which they are granted. Fair value is determined in conjunction with an external valuer, using a binomial option pricing model for the SAYE Scheme and the ESPP. The fair value of awards made under the 1996 Acambis Share Option Scheme (the 1996 Plan), the 1999 Acambis Share Option Plan (the 1999 Plan) and the LTIP is measured using a binomial option pricing model adjusted to reflect the TSR market-based performance condition. For all options and awards with a TSR market-based performance condition the pricing model used follows similar principles to the Monte Carlo approach to value the award and takes into account the fact that TSR vesting and share price performance are not independent.
The cost of equity-settled transactions is recognised, together with a corresponding increase in equity, over the year in which the performance conditions are fulfiled, ending on the date on which the relevant employees become fully entitled to the award (vesting date). The cumulative expense recognised for equity-settled transactions at each reporting date until the vesting date reflects the extent to which the vesting period has expired and the number of awards that, in the opinion of the Directors, will ultimately vest. The cost is allocated to R&D costs, sales and marketing costs and administration costs on the basis of headcount.
No expense is recognised for awards that do not ultimately vest, except for awards where vesting is conditional upon a market condition. These are treated as vesting, irrespective of whether or not the market condition is satisfied, provided that all other performance conditions are satisfied.
The dilutive effect of outstanding options is reflected as additional share dilution in the computation of earnings per share.
The Group has an employee share incentive plan and an employee share trust for the granting of non-transferable options to executives and senior employees. Shares in the Group held by the employee share trust are treated as treasury shares and presented in the balance sheet as a deduction from equity.
The Group has taken advantage of the transitional provisions of IFRS2 ‘Share based payments’ in respect of equity-settled awards and has applied IFRS2 only to equity-settled awards granted after 7 November 2002 that had not vested on 31 December 2004.
In the Company accounts, the granting of options to employees of subsidiaries is deemed a capital contribution.
TAXATION
The tax expense represents the sum of the tax currently payable and deferred tax, including UK corporation tax and foreign tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.
Back to Contents
1 ACCOUNTING POLICIES (CONTINUED) |
TAXATION (CONTINUED)
Deferred income tax is provided, using the liability method, on all temporary differences at the balance sheet date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred income tax assets and liabilities are recognised for all deductible temporary differences, carry-forward of unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, carry-forward of unused tax losses can be utilised:
• | except where the deferred income tax asset or liability relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss; and |
• | in respect of deductible temporary differences associated with investments in subsidiaries, associates and interests in joint ventures, deferred tax assets or liabilities are only recognised to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary difference can be utilised. |
In the UK and the US, the Group is entitled to a tax deduction for the amount treated as compensation on exercise of certain employee share options under each jurisdiction’s tax rules. As explained under ‘Share-based payment transactions’ above, a compensation expense is recorded in the Group’s income statement over the period from the grant date to the vesting date of the relevant options. As there is a temporary difference between the accounting and tax bases, a deferred tax asset is recorded. The deferred tax asset arising is calculated by comparing the estimated amount of tax deduction to be obtained in the future (based on the Company’s share price at the balance sheet date) with the cumulative amount of the compensation expense recorded in the income statement. If the amount of estimated future tax deduction exceeds the cumulative amount of the remuneration expense at the statutory tax rate, the excess is recorded directly in equity, against the profit and loss reserve.
No compensation charge is recorded in respect of options granted before 7 November 2002 or in respect of those options which have been exercised or have lapsed before 31 December 2004. Nevertheless, tax deductions have arisen and will continue to arise on these options. The tax effects arising in relation to these options are recorded directly in equity, against the profit and loss reserve.
The carrying amount of deferred income tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be utilised.
Deferred income tax assets and liabilities are measured at the tax rates that apply to the period when the asset is realised or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the balance sheet date. Income tax relating to items recognised directly in equity is recognised in equity and not in the income statement.
GOODWILL
Goodwill on acquisition is initially measured at cost, being the excess of the cost of the business combination over the acquirer’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities. The fair value of the consideration is determined by applying appropriate discounts to contingent and deferred consideration, to the level where the Group considers those liabilities will be payable. Where the consideration for the acquisition of a business includes non-interest bearing cash payments due after more than one year, the liability is recorded at its present value, after applying a discount rate that approximates to that which a lender would typically require for a similar transaction, and taking into account the risk/likelihood of the payment being made.
Where revisions are made to the expected amounts of contingent consideration payable as a result of changes to estimates, such changes are accounted for at the date of the change in estimate.
Following initial recognition, goodwill is not amortised but is measured at cost less any accumulated impairment losses. Goodwill is reviewed for impairment annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired.
INTANGIBLE ASSETS
Separately identifiable intangible assets acquired are capitalised at cost and those acquired from a business acquisition are capitalised at fair value as at the date of acquisition. Following initial recognition, the cost model is applied. The useful lives of these intangible assets are assessed to be either finite or indefinite. Where amortisation is charged on assets with finite lives, this expense is taken to the income statement. In the case of assets acquired relating to BPC this is through the ‘Cost of sales’ line item.
Back to Contents
62 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
1. ACCOUNTING POLICIES (CONTINUED) | |
INTANGIBLE ASSETS (CONTINUED)
Intangible assets are tested for impairment when a trigger event occurs. Useful lives are also examined on an annual basis and adjustments, where applicable, are made on a prospective basis. Useful lives are as follows:
Distribution contract – 88 months
Software assets – 3 years
R&D technology – Variable, depending on technology
PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment is stated at cost less accumulated depreciation and any impairment in value. Land is not depreciated. Depreciation is calculated on a straight-line basis over the estimated useful life of the asset as follows:
Freehold buildings – 39 years
Leasehold buildings – 15 years or term of lease if shorter
Laboratory and manufacturing equipment – 4 to 7 years
Office equipment – 3 to 5 years
The carrying values of property, plant and equipment are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable. If any such indication exists and where the carrying values exceed the estimated recoverable amount, the assets or cash-generating units are written down to their recoverable amount. The recoverable amount of property, plant and equipment is the greater of net selling price and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs. Impairment losses are recognised in the income statement.
An item of property, plant and equipment is de-recognised upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on de-recognition of the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the item) is included in the income statement in the year the item is derecognised.
The Group does not capitalise interest charges on loans to fund the purchase of tangible fixed assets.
INVESTMENTS
Investments in subsidiaries are shown at cost less any provision for impairment. Available-for-sale investments are recorded at fair value. Unrealised holding gains and any temporary unrealised holding losses after the initial recognition are reflected through reserves, net of related taxes. Impairment losses and realised gains and losses are reported in the income statement.
RECOVERABLE AMOUNT OF NON-CURRENT ASSETS
At each reporting date, the Group assesses whether there is any indication that an asset may be impaired. Where an indicator of impairment exists, the Group makes a formal estimate of recoverable amount. Where the carrying amount of an asset exceeds its recoverable amount the asset is considered impaired and is written down to its recoverable amount. Recoverable amount is the higher of an asset’s or cash-generating unit’s fair value less costs to sell and its value in use and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets.
Back to Contents
1. ACCOUNTING POLICIES (CONTINUED) |
INVENTORIES, EXCLUDING LONG-TERM CONTRACTS
Inventories are valued at the lower of cost and net realisable value.
Costs incurred in bringing each product to its present location and condition are accounted for as follows:
Raw materials | – | purchase cost on a first-in, first-out basis |
Finished goods and work in progress | – | cost of direct materials and labour and a proportion of manufacturing overheads based on normal operating capacity but excluding borrowing costs. |
Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale.
FINANCIAL INSTRUMENTS
From time to time, the Group uses derivative financial instruments in the form of sterling and foreign currency contracts to hedge its risks associated with foreign currency fluctuations and those in the form of yield-enhancing deposits to maximise interest rates. Such derivative financial instruments are stated at fair value with movements in fair value recorded in the income statement. The fair value of forward exchange contracts is calculated by reference to current forward exchange rates for contracts with similar maturity profiles.
The Group makes certain deposits in foreign currencies for fixed terms (dual currency deposits) which, at the option of the bank, mature in that foreign currency or are converted to another currency at a pre-agreed exchange rate. The Group considers that such arrangements contain an embedded derivative element, which is separated from the host contract and accounted for as a derivative financial instrument under IAS39 ‘Recognition and measurement of financial instruments’. This is initially stated in the balance sheet at cost. After initial recognition, it is measured at fair value with movements in fair value recorded in the income statement. A gain or loss arising from a change in the fair value of a financial asset or financial liability classified as at fair value through the profit or loss is recognised in the income statements.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents comprise cash at bank and in hand and short-term deposits with an original maturity of three months or less.
BORROWING COSTS
Borrowing costs are recognised as an expense when incurred.
ACCOUNTING FOR DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES
Derivatives are initially accounted and measured at fair value on the date a derivative contract is entered into and subsequently measured at fair value. The gain or loss on re-measurement is taken to the income statement except where the derivative is a designated cash-flow hedging instrument. The accounting treatment of derivatives classified as hedges depends on their designation, which occurs on the date on which a commitment to the derivative contract is made.
The Group designates derivatives as:
• | A hedge of the fair value of an asset or liability (fair value hedge); |
• | A hedge of the income/cost of a highly probable forecasted transaction or commitment (cash flow hedge); or |
• | A hedge of a net investment in a foreign entity. |
In order to qualify for hedge accounting, the Group is required to document in advance the relationship between the item being hedged and the hedging instrument. The Group is also required to document and demonstrate an assessment of the relationship between the hedged item and the hedging instrument, which shows that the hedge will be highly effective on an ongoing basis. This effectiveness testing is re-performed at each period end to ensure that the hedge remains highly effective.
Gains or losses on fair value hedges that are regarded as highly effective are recorded in the income statement with the gain or loss on the hedged item attributable to the hedged risk.
Back to Contents
64 | Notes to the Group financial statements 31 DECEMBER 2005 |
1 ACCOUNTING POLICIES (CONTINUED)
ACCOUNTING FOR DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES (CONTINUED)
Gains or losses on cash flow hedges that are regarded as highly effective are recognised in equity. Where the forecast transaction results in a financial asset or liability only gains or losses previously recognised in equity are reclassified to profit or loss in the same period as the asset or liability affects profit or loss. Where the forecasted transaction or commitment results in a non-financial asset or liability, any gains or losses previously deferred in equity are included in the cost of the related asset or liability. If the forecasted transaction or commitment results in future income or expenditure, gains or losses deferred in equity are transferred to the income statement in the same period as the underlying income or expenditure. The ineffective portions of the gain or loss on the hedging instrument are recognised in profit or loss.
For the portion of hedges deemed ineffective or transactions that do not qualify for hedge accounting under IAS39, any change in assets or liabilities is recognised immediately in the income statement. Where a hedge no longer meets the effectiveness criteria, any gains or losses deferred in equity are only transferred to the income statement when the committed or forecasted transaction is recognised in the income statement. However, where an entity applied cash flow hedge accounting for a forecasted or committed transaction that is no longer expected to occur, then the cumulative gain or loss that has been recorded in equity is transferred to the income statement. When a hedging instrument expires or is sold, any cumulative gain or loss existing in equity at the time remains in equity and is recognised when the forecast transaction is ultimately recognised in the income statemen t.
LEASES
Finance leases, which transfer to the Group the risks and benefits incidental to ownership of the leased item, are capitalised at the inception of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between the finance charges and reduction of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are charged directly against income.
Where the Group enters into transactions which meet the criteria for a sale and finance leaseback, the difference between the sale price of the asset and its previous carrying value is deferred and amortised over the lease term.
Capitalised leased assets are depreciated over the shorter of the estimated useful life of the asset or the lease term.
Leases where the lessor retains the risks and benefits of ownership of the asset are classified as operating leases. Operating lease payments are recognised as an expense in the income statement on a straight-line basis over the lease term.
PROVISIONS
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that costs will be required to be incurred to settle the obligation and a reliable estimate can be made of the amount of the obligation.
FOREIGN CURRENCY AND TRANSLATION
Transactions denominated in foreign currencies are recorded in the functional currency of the Group entity at actual exchange rates as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the rates ruling at the balance sheet date. All differences are taken to the income statement except where financing of a foreign subsidiary through long-term loans and deferred trading balances is intended to be as permanent as equity, such loans and inter-Company balances are treated as part of the net investment and, as such, any exchange differences arising are dealt with as adjustments to reserves.
Assets and liabilities of overseas subsidiary and joint venture undertakings are translated into sterling at rates of exchange ruling at the balance sheet date. The results and cash flows of overseas subsidiary and joint venture undertakings are translated into sterling using average rates of exchange. Exchange adjustments arising when the opening net assets and the profits for the year retained by overseas subsidiary and joint venture undertakings are translated into sterling are taken directly to equity. On disposal of a foreign entity, accumulated exchange differences are recognised in the income statement as a component of the gain or loss on disposal.
Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the acquiring company and are recorded at the exchange rate at the date of the transaction. The Group has taken advantage of the provisions under IFRS1, and does not have to apply this to acquisitions made before August 2003.
THE INFORMATION CONTAINED IN THIS BORDER HAS NOT BEEN AUDITED
Back to Contents
1 ACCOUNTING POLICIES (CONTINUED)
ESOP TRUST
The Company recognises the assets and liabilities of the ESOP trust in its own accounts and shares held by the trust are recorded at cost as a deduction in arriving at shareholders’ funds until such time as the shares vest unconditionally to employees. The trust is a separately administered trust, funded by loans from the Company, whose assets comprise shares in the Company.
FUTURE PRONOUNCEMENTS
At the date of approval of these financial statements the following standards and interpretations which have not been applied in these financial statements were in issue but not yet effective:
• | an amendment to IAS21 ‘The effects of changes in foreign exchange rates’ in respect of an entity’s investment in foreign operations; |
• | an amendment to IAS1 ‘Presentation of financial statements’ requiring new disclosures about entities’ management of their capital resources; |
• | amendments to IAS39 and IFRS4 ‘Insurance contracts’ which clarify whether financial guarantees fall within the scope of IAS39 or IFRS4 and stipulate the measurement method to be applied to such guarantees; |
• | an amendment to IAS39 to permit hedge accounting for certain forecast intra-Group transactions; and |
• | a new accounting standard, IFRS7 ‘Financial instruments: Disclosures’. This standard replaces IAS30 ‘Disclosures in the financial statements of banks and similar institutions’ and the disclosure requirements in IAS32 ‘Financial instruments: disclosure and presentation’ and locates in one place all disclosures relating to financial instruments. The new requirements incorporate many of IAS32’s disclosures as well as additional qualitative and quantitative disclosures on the risks arising from financial instruments. |
The Directors believe the adoption of these standards and interpretations in the future periods will have no material impact on the financial statements when they come into effect for periods after 1 January 2006.
2 SEGMENTAL INFORMATION
The Group’s primary reporting format is business segments and its secondary format is geographic segments. At December 2005, the Group is organised on a worldwide basis in one business segment of vaccines, and into two geographical areas of Europe and North America. Transfer prices between segments are set on an arm’s length basis in a manner similar to transactions with third parties. The Group’s geographical segments are determined by location of operations.
GEOGRAPHICAL SEGMENT
The following table presents revenue and certain asset and capital expenditure information regarding the Group’s geographic segments.
| | | | Europe | | | | North America | | | | Total Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m |
|
|
|
|
|
|
|
|
|
|
|
|
|
A Revenue: | | | | | | | | | | | | |
Sales to external customers | | 1.8 | | 8.5 | | 39.1 | | 77.0 | | 40.9 | | 85.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other segment information: | | | | | | | | | | | | |
Total assets | | 79.3 | | 104.0 | | 54.1 | | 59.9 | | 133.4 | | 163.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets | | 79.3 | | 104.0 | | 54.1 | | 59.9 | | 133.4 | | 163.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital additions: | | | | | | | | | | | | |
Tangible fixed assets | | – | | – | | 5.2 | | 3.1 | | 5.2 | | 3.1 |
Intangible assets | | – | | – | | 0.6 | | 0.2 | | 0.6 | | 0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company’s business is to invest in its subsidiaries and, therefore, it operates as a single segment.
|
|
A | 2005’S REVENUE BY TYPE (%) |
|
|
| 
|
|
|
| 0 | 20 | 40 | 60 | 80 | 100 |
|
|
|
|
|
|
|
| 
| ACAM2000 | | | | |
|
|
|
|
|
|
|
| 
| MVA | | | | |
|
|
|
|
|
|
|
| 
| VIVOTIF | | | | |
|
|
|
|
|
|
|
| 
| VIG | | | | |
|
|
|
|
|
|
|
| 
| OTHER | | | | |
|
|
|
|
|
|
|
Back to Contents
66 | Notes to the Group financial statements 31 DECEMBER 2005 |
3 INCOME AND EXPENSES i) OTHER INCOME | |
| | | | | |
In May 2005, the Group sold information and rights of a previous R&D project in exchange for shares, valued at £0.4m at the time. The shares are held on the balance sheet as a financial asset (see note 12).
In May 2004, the Group reached a c. £10.6m ($19m) agreement with Baxter to terminate the Canton manufacturing agreement under which Baxter was to place manufacturing orders at Acambis’ Canton facility. The first £5.1m ($9m) was received in May 2004 and the second instalment of £2.6m ($5m) was received in January 2005. The third and final instalment of £2.9m ($5m) was received in January 2006. The Group discounted future cash receipts and, as a result, recorded other operating income of £10.2m in 2004. In 2005 £0.2m (2004 – £0.2m) was recorded within finance income (see (iii) below), reflecting the staged payment nature of the agreement.
ii) ADMINISTRATION COSTS
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
Administration costs | | 7.7 | | 2.9 | |
Canton plant impairment | | – | | 1.9 | |
Restructuring costs | | – | | 0.7 | |
|
|
|
|
| |
Total administration costs | | 7.7 | | 5.5 | |
|
|
|
|
| |
iii) FINANCE INCOME
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
A Unwinding of discounts in relation to deferred debtors | | 0.2 | | 0.2 | |
Interest receivable | | 3.8 | | 4.6 | |
|
|
|
|
| |
Total finance income | | 4.0 | | 4.8 | |
|
|
|
|
| |
iv) FINANCE COSTS
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
On bank overdrafts | | 0.2 | | 0.1 | |
Interest element of finance leases | | 0.6 | | 0.7 | |
A Unwinding of discounts in relation to contingent and deferred consideration | | 0.2 | | 0.1 | |
|
|
|
|
| |
Total finance costs | | 1.0 | | 0.9 | |
|
|
|
|
| |
v) STAFF COSTS
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
Wages and salaries | | 14.4 | | 14.5 | |
Social security costs | | 1.1 | | 1.4 | |
Other pension and 401k costs | | 0.4 | | 0.4 | |
Cost of share-based payments | | 0.8 | | 0.7 | |
|
|
|
|
| |
Total employee benefits | | 16.7 | | 17.0 | |
|
|
|
|
| |
During 2004, a third-party company to which the Group provided administrative services paid a share of the Group’s administrative costs, including £0.2m for staff costs. This arrangement ceased in 2004 and these costs are included in the comparative figures shown above only.
THE INFORMATION CONTAINED IN THIS BORDER HAS NOT BEEN AUDITED
A |
UNWINDING OF DISCOUNTS | | |
|
DURING THE YEAR, THE GROUP HAD A DEBTOR DUE FROM BAXTER FOR THE CANTON SETTLEMENT, A BALANCE OWED IN RELATION TO CONSIDERATION FOR BPC AND A BALANCE OWED FOR THE ROCKVILLE ASSETS PURCHASED IN 2005. OWING TO THE FUTURE TIMING OF RECEIPT OR PAYMENT OF THESE AMOUNTS, THE BALANCES INCLUDED WITHIN DEBTORS AND CREDITORS RESPECTIVELY HAVE BEEN DISCOUNTED | | TO THEIR PRESENT VALUE TO REFLECT THE TIME VALUE OF MONEY. OVER THE PERIOD TO SETTLEMENT, THESE BALANCES ARE INCREASED SO THAT THE FULL VALUE WILL BE RECORDED ON THE BALANCE SHEET WHEN THEY ARE RECEIVED OR PAID. THESE ADJUSTMENTS ARE RECORDED WITHIN INTEREST RECEIVABLE AND INTEREST PAYABLE. |
Back to Contents
67
3 INCOME AND EXPENSES (CONTINUED)
v) STAFF COSTS (CONTINUED)
The average monthly number of employees during the year (including Executive Directors) was:
| UK Number | US Number | 2005 Number | 2004 Number |
|
|
|
|
|
Research and development | 8 | 93 | 101 | 118 |
Sales and marketing | 3 | 19 | 22 | 19 |
Manufacturing | – | 90 | 90 | 87 |
Administration | 19 | 43 | 62 | 65 |
|
|
|
|
|
| 30 | 245 | 275 | 289 |
|
|
|
|
|
At 31 December 2005, the Group had 285 employees (2004 – 270) and the Company had three employees, all of whom were Directors (2004 – four). The staff costs for the Company are shown in the remuneration report.
4 OPERATING (LOSS)/PROFIT
The following items are included in operating (loss)/profit:
| 2005 £m | | 2004 £m |
|
|
|
|
Depreciation of fixed assets: | | | |
– owned | 3.1 | | 2.7 |
– held under finance leases | 1.9 | | 1.9 |
B Cost of share-based payments (note 25) | 0.8 | | 0.7 |
Amounts paid to the Group’s Auditors (see below) | 0.5 | | 0.5 |
Operating lease charges for plant and equipment | 0.1 | | 0.1 |
Operating lease charges for property | 2.2 | | 1.8 |
Loss on disposal of fixed assets | 0.1 | | 0.1 |
Repairs and maintenance costs for property,plant and equipment | 0.5 | | 0.4 |
Exchange (loss)/gain on foreign currency borrowings | (0.4 | ) | 0.3 |
Cost of inventories recognised as expenses | 3.0 | | 17.9 |
Amortisation of intangibles in cost of sales | 0.7 | | 0.7 |
Amortisation of intangibles in operating expenses | 0.2 | | 0.1 |
|
|
|
|
During the year the Group obtained the following services from the Group’s Auditors:
| | 2005 £m | | 2004 £m |
|
|
|
|
|
Audit services: | | | | |
– statutory audit | | 0.2 | | 0.1 |
– related regulatory reporting | | 0.1 | | 0.1 |
Tax services: | | | | |
– compliance services | | 0.1 | | 0.1 |
– advisory services | | 0.1 | | 0.2 |
|
|
|
|
|
| | 0.5 | | 0.5 |
|
|
|
|
|
The Company incurred £0.2m (2004 – £0.2m) of costs with the Group’s Auditors.
|
| | | | |
B | COST OF SHARE-BASED PAYMENTS | | | | |
|
| | | | |
| UNDER IFRS, AN ACCOUNTING CHARGE IS CALCULATED TO REFLECT THE VALUE OF SHARE OPTIONS GRANTED TO EMPLOYEES. THIS CHARGE IS ESTIMATED USING APPROPRIATE VALUATION MODELS AND IS DEPENDENT ON VARIOUS FACTORS AND ASSUMPTIONS, INCLUDING THE EXPECTED LIFE OF THE OPTION AND THE VOLATILITY OF THE COMPANY’S SHARE PRICE. | | | | |
Back to Contents
68 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
5 INCOME TAX
Tax is charged on profits made in the country where each Group company is based. Major components of income tax expense for the year are as follows:
Analysis of (credit)/charge in the consolidated income statement | | 2005 £m | | 2004 £m | |
|
|
|
|
| |
Current income tax | | (0.3 | ) | 4.2 | |
Deferred taxation | | (0.4 | ) | 3.1 | |
|
|
|
|
| |
Income tax (benefit)/expense in the consolidated income statement | | (0.7 | ) | 7.3 | |
|
|
|
|
| |
Tax on items charged to equity | | | | | |
|
|
|
|
| |
Current income tax credit on employee share schemes | | – | | (1.2 | ) |
Deferred tax on revaluation of available-for-sale investment | | 0.1 | | – | |
|
|
|
|
| |
Income tax expense/(benefit) reported in equity | | 0.1 | | (1.2 | ) |
|
|
|
|
| |
A reconciliation of income tax expense applicable to accounting profit before tax at the statutory income tax rate to total taxation for the Group is as follows:
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
(Loss)/profit before tax | | (27.7 | ) | 27.0 | |
|
|
|
|
| |
At the standard rate of corporation tax in the UK of 30% (2004 – 30%) | | (8.3 | ) | 8.1 | |
Effects of: | | | | | |
Utilisation of tax losses | | (2.9 | ) | (3.6 | ) |
Losses carried forward | | 13.7 | | – | |
Expenses not deductible for tax purposes | | 0.2 | | (1.1 | ) |
Adjustments in respect of foreign tax rates | | (3.5 | ) | 0.2 | |
Other timing differences | | (0.5 | ) | 3.7 | |
Adjustments to tax in respect of prior period | | 0.6 | | – | |
|
|
|
|
| |
A Total taxation | | (0.7 | ) | 7.3 | |
|
|
|
|
| |
B Movements in the deferred tax account are as follows:
| | Deferred tax asset | | Deferred tax liability | |
|
|
|
|
| |
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m | |
|
|
|
|
|
|
|
|
| |
At 1 January | | – | | 2.1 | | (1.7 | ) | (1.8 | ) |
Accelerated capital allowances | | 0.3 | | – | | – | | (2.7 | ) |
Short-term timing differences | | – | | – | | – | | 2.6 | |
Exchange differences | | – | | – | | 0.2 | | 0.2 | |
Available-for-sale investment | | – | | – | | (0.2 | ) | – | |
Tax losses | | – | | (2.1 | ) | – | | – | |
|
|
|
|
|
|
|
|
| |
At 31 December | | 0.3 | | – | | (1.7 | ) | (1.7 | ) |
|
|
|
|
|
|
|
|
| |
The Company has no deferred tax balances.
No deferred tax is recognised on the unremitted earnings of overseas subsidiaries and joint ventures. The Directors have determined that, as earnings are continually reinvested by the Group, undistributed earnings of the subsidiaries and joint ventures will not be distributed in the foreseeable future.
Deferred tax assets and liabilities are only offset where there is a legally enforceable right of offset and there is an intention to settle the balances net. No balances have been offset in the current or previous years.
THE INFORMATION CONTAINED IN THIS BORDER HAS NOT BEEN AUDITED
|
| |
| | |
A | TAXATION | B | DEFERRED TAXATION | | |
|
| |
| | |
| AS THE GROUP IS LOSS-MAKING IN 2005, A TAX CREDIT HAS BEEN GENERATED, AND THE GROUP WILL BE ABLE TO CLAIM REFUNDS OF SOME TAXES PAID IN PREVIOUS PROFITABLE PERIODS. | | A DEFERRED TAX LIABILITY ARISES UNDER IFRS ON THE ACQUISITION OF BPC IN 2003. THIS LIABILITY WILL UNWIND AS THE ASSOCIATED INTANGIBLE (SEE NOTE 9) IS AMORTISED. A DEFERRED TAX LIABILITY ALSO ARISES ON THE REVALUATION OF THE AVAILABLE-FOR-SALE INVESTMENT. | | |
Back to Contents
69
5 INCOME TAX (CONTINUED)
UNRECOGNISED DEFERRED TAX ASSETS/(LIABILITIES)
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
Tax losses | | 7.9 | | 0.6 | |
R&D tax credit | | 0.7 | | – | |
Short-term timing differences | | (0.6 | ) | – | |
Other | | 0.4 | | – | |
|
|
|
|
| |
At 31 December | | 8.4 | | 0.6 | |
|
|
|
|
| |
Deferred tax assets have not been recognised in respect of tax losses because there is uncertainty in the probability that they will be recoverable in the foreseeable future.
6 EARNINGS PER ORDINARY SHARE (BASIC AND FULLY DILUTED)
Basic EPS is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year, excluding those held in the employee share trust (see note 24), which are treated as cancelled until the shares vest unconditionally with the employees.
For fully diluted EPS, the weighted average number of ordinary shares in issue is adjusted to assume conversion of dilutive potential ordinary shares. The Group’s potentially dilutive securities consist of share options and performance shares.
For basic and diluted EPS, the weighted average numbers of shares used in the calculations are set out below:
| | 2005 | | 2004 | |
|
|
|
|
| |
| | Earnings £m | | Weighted average number of shares | | Earnings £m | | Weighted average number of shares | |
|
|
|
|
|
|
|
|
| |
Basic EPS | | | | | | | | | |
(Loss)/earnings attributable to ordinary shareholders | | (27.0 | ) | 107,211,367 | | 19.7 | | 106,300,080 | |
Effect of dilutive securities: | | | | | | | | | |
Options | | – | | – | | – | | 2,349,309 | |
|
|
|
|
|
|
|
|
| |
Adjusted (loss)/earnings | | (27.0 | ) | 107,211,367 | | 19.7 | | 108,649,389 | |
|
|
|
|
|
|
|
|
| |
| | 2005 | | 2004 | |
|
|
|
|
| |
| | Per share amount pence | | Per share amount pence | |
|
|
|
|
| |
Basic EPS | | | | | |
(Loss)/earnings attributable to ordinary shareholders | | (25.2 | ) | 18.5 | |
Effect of dilutive securities: | | | | | |
Options | | – | | (0.4 | ) |
|
|
|
|
| |
Diluted EPS | | (25.2 | ) | 18.1 | |
|
|
|
|
| |
7 PARENT COMPANY RESULTS FOR THE YEAR
As permitted by Section 230 of the Companies Act 1985, a separate income statement for the Company is not presented. The Company’s profit for the year was £9.1m (2004 – £3.2m).
Back to Contents
70 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
8 GOODWILL | | | £m | |
|
|
|
| |
Cost | | | | |
At 1 January 2005 | | | 21.0 | |
Adjustment to contingent consideration | | | (0.8 | ) |
A Exchange movement | | | 0.3 | |
|
|
|
| |
At 31 December 2005 | | | 20.5 | |
Amortisation at 1 January and 31 December 2005 | | | 5.6 | |
|
|
|
| |
Net book value at 31 December 2005 | | | 14.9 | |
|
|
|
| |
Net book value at 31 December 2004 | | | 15.4 | |
|
|
|
| |
Goodwill arose when Acambis Inc. was acquired in 1999 and when BPC was acquired in August 2003.
In 2003, the Group acquired BPC for $6.5m (£4.0m) cash, $2.0m (c. £1.1m) of deferred consideration and $3.2m (c. £1.8m) of contingent consideration. During 2005, deferred consideration of $1.6m (£0.9m) (2004 – $0.6m (£0.3m)) and contingent consideration of $1.5m (£0.8m) (2004 – $0.9m (£0.5m)) was paid.
During 2005, the conditions for the payment of the remainder of the contingent consideration were not met and $1.3m (£0.7m) (2004 – £nil) was deducted from the purchase price.
IMPAIRMENT TESTING OF GOODWILL
Goodwill acquired through business combinations has been allocated to the business as a whole. Acambis operates as a global business and does not have cash-generating units at a level lower than the Group as a whole.
During the year, the goodwill has been tested for impairment in accordance with IAS36 ‘Impairment of assets’. The recoverable value, which is the higher of the Group’s net selling price and its value in use, has been calculated based on the market capitalisation of the Group. No impairment charges were made.
9 OTHER INTANGIBLE ASSETS | | Distribution | | Software | | R&D | | | |
| | contract | | assets | | technology | | Total | |
| | £m | | £m | | £m | | £m | |
|
|
|
|
|
|
|
|
| |
Cost | | | | | | | | | | | | | |
At 1 January 2005 | | | 4.7 | | | 0.6 | | | – | | | 5.3 | |
Additions | | | – | | | 0.2 | | | 0.4 | | | 0.6 | |
A Exchange movement | | | 0.5 | | | – | | | – | | | 0.5 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2005 | | | 5.2 | | | 0.8 | | | 0.4 | | | 6.4 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Amortisation | | | | | | | | | | | | | |
At 1 January 2005 | | | 0.9 | | | 0.3 | | | – | | | 1.2 | |
Charge for year | | | 0.7 | | | 0.2 | | | – | | | 0.9 | |
A Exchange movement | | | 0.1 | | | – | | | – | | | 0.1 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2005 | | | 1.7 | | | 0.5 | | | – | | | 2.2 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net book value at 31 December 2005 | | | 3.5 | | | 0.3 | | | 0.4 | | | 4.2 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
| | | Distribution | | | Software | | | R&D | | | | |
| | | contract | | | assets | | | technology | | | Total | |
| | | £m | | | £m | | | £m | | | £m | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Cost | | | | | | | | | | | | | |
At 1 January 2004 | | | 5.0 | | | 0.4 | | | – | | | 5.4 | |
Additions | | | – | | | 0.2 | | | – | | | 0.2 | |
Exchange movement | | | (0.3 | ) | | – | | | – | | | (0.3 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2004 | | | 4.7 | | | 0.6 | | | – | | | 5.3 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Amortisation | | | | | | | | | | | | | |
At 1 January 2004 | | | 0.2 | | | 0.2 | | | – | | | 0.4 | |
Charge for year | | | 0.7 | | | 0.1 | | | – | | | 0.8 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2004 | | | 0.9 | | | 0.3 | | | – | | | 1.2 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net book value at 31 December 2004 | | | 3.8 | | | 0.3 | | | – | | | 4.1 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
THE INFORMATION CONTAINED IN THIS BORDER HAS NOT BEEN AUDITED
|
| | | | |
A | EXCHANGE MOVEMENT | | | | |
|
| | | | |
| DURING 2005, THE MONTHLY CLOSING US DOLLAR EXCHANGE RATE HAS FLUCTUATED BETWEEN 1.9199 AND 1.7168. THIS HAS GIVEN RISE TO AN EXCHANGE RATE MOVEMENT ON THE ASSETS LOCATED IN THE US, WHICH HAS AN IMPACT ON BOTH ASSET COST AND ACCUMULATED AMORTISATION AND DEPRECIATION. THE EXCHANGE DIFFERENCE RELATING TO AMORTISATION OF GOODWILL AND OTHER INTANGIBLE ASSETS IN 2004 IS TOO SMALL TO BE NOTED IN THE TABLES ABOVE. | | | | |
Back to Contents
10 PROPERTY, PLANT AND EQUIPMENT
| | Freehold | | Short | | Manufacturing | | | | | |
| | land and | | leasehold | | and laboratory | | Office | | | |
| | buildings | | improvements | | equipment | | equipment | | Total | |
| | £m | | £m | | £m | | £m | | £m | |
|
|
|
|
|
|
|
|
|
|
| |
Cost | | | | | | | | | | | | | | | | |
1 January 2005 | | | 0.6 | | | 20.4 | | | 6.8 | | | 2.6 | | | 30.4 | |
Additions | | | – | | | 3.6 | | | 0.9 | | | 0.7 | | | 5.2 | |
Disposals | | | – | | | – | | | – | | | (0.3 | ) | | (0.3 | ) |
A Exchange movement | | | – | | | 2.5 | | | 1.3 | | | 0.4 | | | 4.2 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2005 | | | 0.6 | | | 26.5 | | | 9.0 | | | 3.4 | | | 39.5 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Depreciation | | | | | | | | | | | | | | | | |
At 1 January 2005 | | | – | | | 8.6 | | | 2.0 | | | 1.3 | | | 11.9 | |
Charge for year | | | – | | | 3.1 | | | 1.2 | | | 0.7 | | | 5.0 | |
Impairment | | | – | | | 0.9 | | | – | | | – | | | 0.9 | |
Disposals | | | – | | | – | | | – | | | (0.2 | ) | | (0.2 | ) |
A Exchange movement | | | – | | | 1.1 | | | 0.7 | | | 0.3 | | | 2.1 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2005 | | | – | | | 13.7 | | | 3.9 | | | 2.1 | | | 19.7 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net book value | | | | | | | | | | | | | | | | |
At 31 December 2005 | | | 0.6 | | | 12.8 | | | 5.1 | | | 1.3 | | | 19.8 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net book value of assets held under finance leases included above: | | | | | | | | | | | | | | | | |
At 1 January 2005 | | | – | | | 4.8 | | | 0.8 | | | – | | | 5.6 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2005 | | | – | | | 3.5 | | | 0.7 | | | – | | | 4.2 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| | | | | | | | | | | | | | | | |
| | | Freehold | | | Short | | | Manufacturing | | | | | | | |
| | | land and | | | leasehold | | | and laboratory | | | Office | | | | |
| | | buildings | | | improvements | | | Equipment | | | equipment | | | Total | |
| | | £m | | | £m | | | £m | | | £m | | | £m | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Cost | | | | | | | | | | | | | | | | |
1 January 2004 | | | 0.6 | | | 20.3 | | | 8.4 | | | 2.1 | | | 31.4 | |
Additions | | | – | | | 1.5 | | | 0.9 | | | 0.7 | | | 3.1 | |
Disposals | | | – | | | (0.2 | ) | | (1.8 | ) | | – | | | (2.0 | ) |
Exchange movement | | | – | | | (1.2 | ) | | (0.7 | ) | | (0.2 | ) | | (2.1 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2004 | | | 0.6 | | | 20.4 | | | 6.8 | | | 2.6 | | | 30.4 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Depreciation | | | | | | | | | | | | | | | | |
At 1 January 2004 | | | – | | | 5.2 | | | 2.0 | | | 0.7 | | | 7.9 | |
Charge for year | | | – | | | 2.5 | | | 1.4 | | | 0.7 | | | 4.6 | |
Impairment | | | – | | | 1.8 | | | 0.1 | | | – | | | 1.9 | |
Disposals | | | – | | | (0.3 | ) | | (1.2 | ) | | – | | | (1.5 | ) |
Exchange movement | | | – | | | (0.6 | ) | | (0.3 | ) | | (0.1 | ) | | (1.0 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
At 31 December 2004 | | | – | | | 8.6 | | | 2.0 | | | 1.3 | | | 11.9 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net book value | | | | | | | | | | | | | | | | |
At 1 January 2004 | | | 0.6 | | | 15.1 | | | 6.4 | | | 1.4 | | | 23.5 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
At December 2004 | | | 0.6 | | | 11.8 | | | 4.8 | | | 1.3 | | | 18.5 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The Company does not have any property, plant and equipment.
Back to Contents
72 | Notes to the Group financial statements 31 DECEMBER 2005 |
11 SUBSIDIARIES AND JOINT VENTURES
INVESTMENT IN SUBSIDIARIES
| | | | Company |
|
|
|
|
|
| | 2005 £m | | 2004 £m |
|
|
|
|
|
At 1 January | | 15.5 | | 15.1 |
A Deemed capital contribution | | 0.4 | | 0.4 |
|
|
|
|
|
At 31 December | | 15.9 | | 15.5 |
|
|
|
|
|
The consolidated financial statements include the financial statements of Acambis plc and the following subsidiaries:
Company name | | Main business | | Country of incorporation | | Parent company | | % owned |
|
|
|
|
|
|
|
|
|
Acambis Research Limited | | Corporate administration and sales | | England and Wales | | Acambis plc | | 100 |
Acambis Inc. | | R&D, sales and manufacturing | | US | | Acambis plc | | 100 |
Berna Products Corporation | | Sales, marketing and distribution | | US | | Acambis Inc. | | 100 |
Smallpox Biosecurity Limited | | Marketing | | England and Wales | | Acambis plc | | 100 |
|
|
|
|
|
|
|
|
|
JOINT VENTURE
As described in note 21, the Group has an interest in a Joint Venture. Since May 1999, Acambis has performed a pre-agreed work programme on behalf of the Joint Venture. Costs incurred by the Group on behalf of the Joint Venture and corresponding turnover received from the Joint Venture have been included in the Group’s financial statements.
12 FINANCIAL ASSETS: AVAILABLE-FOR-SALE INVESTMENTS
| | | | Group | |
|
|
|
|
| |
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
At 1 January | | – | | – | |
Additions | | 0.4 | | – | |
Revaluation surplus transfer to equity (note 24) | | 0.2 | | – | |
|
|
|
|
| |
At 31 December | | 0.6 | | – | |
|
|
|
|
| |
In May 2005, the Group sold information and rights of a previous R&D project to Cambridge Biostability Limited, an unquoted UK company, in exchange for 1,425,200 shares. The investment represents less than a 20% shareholding in that company.
The Company does not have any available-for-sale investments.
13 OTHER NON-CURRENT ASSETS
| | | | Group | | | | Company | |
|
|
|
|
|
|
|
|
| |
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m | |
|
|
|
|
|
|
|
|
| |
Prepayments and accrued income | | – | | 0.1 | | – | | – | |
Settlement of Canton agreement | | – | | 2.4 | | – | | 0.6 | |
|
|
|
|
|
|
|
|
| |
| | – | | 2.5 | | – | | 0.6 | |
|
|
|
|
|
|
|
|
| |
The discounted interest rate used to value the Canton settlement receivable was 8.0%.
THE INFORMATION CONTAINED IN THIS BORDER HAS NOT BEEN AUDITED
|
| | | | |
A | DEEMED CAPITAL CONTRIBUTION | | | | |
|
| | | | |
| THE GRANTING OF OPTIONS TO EMPLOYEES OF SUBSIDIARIES IS DEEMED A CAPITAL CONTRIBUTION AND THE COMPANY’S INVESTMENT IN THOSE SUBSIDIARIES IS INCREASED ACCORDINGLY. | | | | |
Back to Contents
73
B 14 INVENTORY
| | | | Group | |
|
|
|
|
| |
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
Raw materials | | 0.4 | | 0.4 | |
Work in progress | | 0.5 | | 2.7 | |
Finished goods | | 2.7 | | 2.9 | |
|
|
|
|
| |
| | 3.6 | | 6.0 | |
|
|
|
|
| |
The amount of inventory write-down recognised as an expense in 2005 was £3.3m (2004 – £0.8m). This expense is included in the cost of sales line.
At 31 December 2005 and 31 December 2004, the Company did not hold any inventory.
15 TRADE AND OTHER RECEIVABLES
| | | | Group | | | | Company | |
|
|
|
|
|
|
|
|
| |
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m | |
|
|
|
|
|
|
|
|
| |
C Trade receivables | | 12.4 | | 8.2 | | – | | – | |
Other receivables | | 0.5 | | 0.7 | | 0.5 | | 0.2 | |
Prepayments and accrued income | | 4.8 | | 2.2 | | 0.3 | | 0.4 | |
Settlement of Canton agreement | | 2.9 | | 2.6 | | 1.7 | | 0.6 | |
|
|
|
|
|
|
|
|
| |
| | 20.6 | | 13.7 | | 2.5 | | 1.2 | |
|
|
|
|
|
|
|
|
| |
Trade receivables are non-interest-bearing and are generally on terms of 30 to 60 days. There was a provision against trade receivables of £0.1m at 31 December 2005 (2004 – £nil).
16 FINANCIAL INSTRUMENTS
The Group’s financial instruments comprise primarily cash and liquid resources, a finance lease facility, an overdraft facility, foreign currency contracts, short- and long-term debtors receivable under the Canton settlement and various items, such as trade debtors and trade creditors, which arise directly from its operations. The main purpose of these financial instruments is to provide working capital for the Group’s operations.
The main risks arising from the Group’s activities and involving the use of financial instruments are foreign currency risk, interest rate risk and liquidity risk. The Board reviews and agrees the Group’s objectives and policies for managing each of these risks. Details of the Group’s objectives and policies, both during the year and since the year-end, are set out below, along with numerical disclosures for each category of financial instrument. Except where indicated, these disclosures are indicative of the situation throughout the year.
FOREIGN CURRENCY RISK
The Group has subsidiaries that operate and trade in the US, with revenues, expenses and financing denominated principally in US dollars. Through these overseas operations, the Group is subject to foreign exchange risk, including the risk of fluctuations in the Group’s net investment in, and reported profits from, foreign subsidiaries when translated into sterling. In addition, the UK trading subsidiary enters into contracts in a variety of foreign currencies.
The Group had overall surplus cash funds throughout the year but had to determine in which currency to hold cash available for working capital and surplus funds. This was done with reference to anticipated future expenditure patterns and relative returns on funds held in different currencies. The Group’s current policy is to hold surplus funds in sterling over the long term, which currently achieves a higher interest rate return whilst mitigating the risk of fluctuations in the Group’s net assets, when reported in sterling.
From time to time, the Group makes use of forward contracts in order to reduce uncertainty over the sterling value of anticipated US dollar receipts, thereby reducing uncertainty over the level of the Group’s profits when reported in sterling. Typically, in 2005 the Group took out forward contracts for known significant foreign currency transactions only. There were no forward contracts outstanding at the year-end.
|
| | |
| |
B | INVENTORY | | C | TRADE RECEIVABLES | |
|
| | |
| |
| INVENTORY COMPRISES PRINCIPALLY ACAM2000 AND VIVOTIF VACCINES. | | | TRADE RECEIVABLES COMPRISES PRINCIPALLY THE BALANCE OWED FROM THE NIAID FOR THE SHIPMENT OF 500,000 DOSES OF MVA3000 VACCINE IN DECEMBER 2005. | |
Back to Contents
74 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
16 FINANCIAL INSTRUMENTS (CONTINUED)
FOREIGN CURRENCY RISK (CONTINUED)
During the year, the Group also used dual currency deposits for both euro and US dollar deposits, allowing an enhanced interest rate to be earned, which may, at maturity, be converted into sterling or dollars at the banks’ discretion, at a rate previously agreed. The Group had no dual currency deposits outstanding at the year-end.
Where Group companies have monetary assets and liabilities denominated in currencies other than their functional currency, these balances are translated into that subsidiary’s functional currency. With the exception of gains and losses on those inter-Company balances that are considered to be ‘as permanent as equity’ and recorded in reserves, foreign exchange gains and losses arising are recorded immediately in the income statement. These amounts include sterling-denominated cash balances held in the US, US dollar- and euro-denominated balances held by the Company and a US dollar-denominated overdraft facility held by a UK subsidiary. In addition, the Group has other current assets and liabilities denominated in foreign currencies, which the Board does not consider to be significant.
LIQUIDITY RISK
The Board monitors the level of cash and liquid resources on a regular basis, and management monitors the level on a daily basis, to ensure that the Group has sufficient liquid funds to enable it to meet its commitments as they fall due. This is achieved through the production and review of cash forecasts, including sensitivity analyses. Approximately
60% of the Group’s cash and liquid resources are managed on a discretionary basis by a third party within strict parameters that have been set by the Board. The remainder is invested in managed funds or invested in bank deposits within the parameters set by the Board. These parameters include the requirement that the institutions used must have a minimum rating of Aa2 long-term or P-1 short-term, and a maximum investment with any one counter-party of £20m.
INTEREST RATE RISK
The Group finances its operations predominantly through cash and liquid resources generated through operating activities, from the issuance of equity shares, through finance leases and through an overdraft facility. It is the Group’s policy to invest surplus cash on deposit or in money market funds managed by professional money managers. The performance of the investments is reviewed by management on a regular basis to ensure that competitive rates of return are being achieved, subject to the Board’s requirement relating to the accessibility of funds and standing of financial institutions used. The Board reviews regularly the financing facilities available to the Group to ensure competitive rates of interest are being obtained. During the year, the Group invested in a cash deposit which accrues interest dependent on the sterling LIBOR rate. This deposit of £10.0m was outstanding at the year-end and was valued at £10.0m (2004 – deposit £ 5.8m, valued at £5.7m).
The following table sets out the carrying value by maturity, for each financial instrument that is exposed to interest rate risk.
| | | | | | Group | | | | | | Company | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
2005 | | Within one year £m | | One–two years £m | | Total £m | | Within one year £m | | One–two years £m | | Total £m | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Floating rate: | | | | | | | | | | | | | |
Cash | | 11.0 | | – | | 11.0 | | 6.5 | | – | | 6.5 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Fixed rate: | | | | | | | | | | | | | |
Short-term deposits | | 38.2 | | – | | 38.2 | | 36.0 | | – | | 36.0 | |
Liquid investments | | 8.8 | | 10.0 | | 18.8 | | 8.8 | | 10.0 | | 18.8 | |
Obligations under finance leases | | (7.1 | ) | – | | (7.1 | ) | – | | – | | – | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
2004 | | Within one year £m | | One–two years £m | | Total £m | | Within one year £m | | One–two years £m | | Total £m | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Floating rate: | | | | | | | | | | | | | |
Cash | | 30.2 | | – | | 30.2 | | 27.8 | | – | | 27.8 | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Fixed rate | | | | | | | | | | | | | |
Cash | | 0.7 | | – | | 0.7 | | 0.7 | | – | | 0.7 | |
Short-term deposits | | 50.1 | | – | | 50.1 | | 41.8 | | – | | 41.8 | |
Liquid investments | | 20.8 | | – | | 20.8 | | 17.8 | | – | | 17.8 | |
Obligations under finance leases | | (3.1 | ) | (6.3 | ) | (9.4 | ) | – | | – | | – | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Back to Contents
75
16 FINANCIAL INSTRUMENTS (CONTINUED)
CREDIT RISK
The Group’s main customer is the US Government and therefore it assesses the credit risk as low. There are no other significant concentrations of credit risk.
FAIR VALUES OF FINANCIAL ASSETS AND FINANCIAL LIABILITIES
There is no material difference between the book values and fair values of the Group’s financial assets and liabilities as at 31 December 2005. Fair values have been calculated by discounting cash flows at prevailing interest rates.
| | Group | | Company | |
|
|
|
|
| |
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m | |
|
|
|
|
|
|
|
|
| |
Assets: | | | | | | | | | |
Foreign currency contracts | | 0.1 | | – | | 0.1 | | – | |
|
|
|
|
|
|
|
|
| |
Liabilities: | | | | | | | | | |
Foreign currency contracts | | – | | (0.1 | ) | – | | (0.1 | ) |
|
|
|
|
|
|
|
|
| |
In accordance with IAS39, the Group has reviewed all contracts for embedded derivatives that are required to be separately accounted for if they do not meet certain requirements set out in the standard. This derivative is fair valued based on discounted future cash flows with gains and losses passing through the income statement as hedge accounting is not available.
The Group has an embedded derivative deposit which accrues interest dependent on UK LIBOR (the London inter-bank offered rate).
During the year, the Group also used dual currency deposits for both euro and US dollar deposits, allowing an enhanced interest rate to be earned, which may, at maturity, be converted into sterling or dollars at the banks’ discretion, at a rate previously agreed. The Group had no dual currency deposits outstanding at the year-end (2004 – none).
From time to time, the Group makes use of forward contracts in order to reduce uncertainty over the sterling value of anticipated US dollar receipts, thereby reducing uncertainty over the level of the Group’s profits when reported in sterling. Typically, in 2005 the Group took out forward contracts for known significant foreign currency only. The Group had no forward contracts outstanding at the year-end (2004 – a forward contract to sell dollars and buy sterling outstanding at the year-end).
17 CASH AND CASH EQUIVALENTS
| | Group | | Company |
|
|
|
|
|
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m |
|
|
|
|
|
|
|
|
|
Cash | | 11.0 | | 30.9 | | 6.5 | | 28.5 |
Short-term deposits | | 38.2 | | 50.1 | | 36.0 | | 41.8 |
|
|
|
|
|
|
|
|
|
| | 49.2 | | 81.0 | | 42.5 | | 70.3 |
|
|
|
|
|
|
|
|
|
The weighted average interest rate received in the year was 3.9% for cash at bank. Short-term deposits are made for varying periods of between one day and three months, (the weighted average maturity being 14 days) and have earned interest at 4.7%.
The Group had cash and liquid resources of £68.0m at 31 December 2005 (2004 – £101.8m). Of this amount, deposits with an original maturity of more than three months of £18.8m (2004 – £20.8m) have been classified as liquid investments. The majority of these resources are invested in managed funds or on bank deposit, denominated in sterling, US dollars and euros. Approximately 16% of the Group’s cash and liquid resources is available for use with a day’s notice (2004 – 30%), with the remainder being invested on deposits of up to 18 months. The Group had £0.7m of restricted cash on deposit at the year-end (2004 – £0.4m).
Back to Contents
76 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
18 FINANCIAL LIABILITIES
| | Group | | Company |
|
|
|
|
|
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m |
|
|
|
|
|
|
|
|
|
Current: | | | | | | | | |
Short-term borrowings | | 4.0 | | 3.6 | | – | | – |
Short-term financial liabilities – obligations under finance leases | | 7.1 | | 3.1 | | – | | – |
Other financial liabilities | | 0.1 | | – | | – | | – |
Derivative financial liabilities | | – | | 0.1 | | – | | – |
|
|
|
|
|
|
|
|
|
| | 11.2 | | 6.8 | | – | | – |
|
|
|
|
|
|
|
|
|
Non-current: | | | | | | | | |
Other financial liabilities | | 1.6 | | 6.3 | | – | | – |
|
|
|
|
|
|
|
|
|
SHORT-TERM BORROWINGS
Under the terms of the agreement between Acambis and Evans Vaccines Limited (a subsidiary of Chiron Corporation, which has been acquired by Novartis AG) given certain conditions the obligation under the bank overdraft facility of £4.0m (2004 – £3.6m) for part of the costs incurred on the ARILVAX project may be repayable within one year. The facility is underwritten by Chiron. Chiron has granted to Acambis 100% of the marketing rights to ARILVAX in the US, whilst retaining an option to buy back 50% of the profits from the US sales in return for refunding to Acambis the costs that Acambis has incurred on the ARILVAX programme. The overdraft facility was fully utilised at 31 December 2005 (2004 – fully utilised) and was renewed in January 2006 for a further year.
During the year, an exchange loss of £0.4m (2004 – gain of £0.3m) was recorded in the income statement, resulting from the revaluation of this US dollar-denominated facility.
OBLIGATIONS UNDER FINANCE LEASES
The Group has a $40m (c. £21m) finance lease facility. This was arranged through Baxter and was approved by shareholders in December 2001. In 2001, the Group drew down $18.6m (£14.0m) and has made no further draw-downs from the facility. The repayment schedule for the lease financing required that interest only was repaid in 2003 and capital and interest are repayable over 2004 to 2006. The Group had an option to repurchase all of the facility’s assets in December 2003, and on each anniversary thereafter, for the capital balance outstanding at that time, plus any accrued but unpaid interest due at the time, and a make-whole payment (discounted to present value) equal to the projected future interest stream payable to the end of the lease term.
In December 2001, the Group committed to a finance lease, repayable within five years, relating to the purchase and sale-and-leaseback of capital assets within the manufacturing plant.
OTHER FINANCIAL LIABILITIES
In May 2005, the Group purchased a fill/finish facility for c. £1.8m ($3m) upfront and a further c. £2.6m ($4.5m) in equal instalments between 2006 and 2017. The balance relating to the discounted value of future payments is £1.7m at 31 December 2005 (2004 – £nil). £0.1m is included in ‘current other financial liabilities’ (2004 – £nil), and £1.6m in ‘non-current other financial liabilities’ (2004 – £nil).
19 CURRENT LIABILITIES
TRADE AND OTHER PAYABLES
| | Group | | Company |
|
|
|
|
|
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m |
|
|
|
|
|
|
|
|
|
A Trade payables | | 16.0 | | 5.8 | | – | | 0.1 |
Other taxation and social security | | 0.1 | | 0.1 | | – | | – |
Other payables | | – | | 0.7 | | – | | – |
Deferred and contingent consideration | | – | | 1.7 | | – | | – |
|
|
|
|
|
|
|
|
|
| | 16.1 | | 8.3 | | – | | 0.1 |
|
|
|
|
|
|
|
|
|
THE INFORMATION CONTAINED IN THIS BORDER HAS NOT BEEN AUDITED
|
| | |
A | TRADE PAYABLES | | |
|
| | |
| THE INCREASE IN TRADE PAYABLES IS PRINCIPALLY ATTRIBUTABLE TO THE BALANCE OWED TO BAXTER FOR THE PRODUCTION OF 500,000 DOSES OF MVA3000. | | |
Back to Contents
77
20 PROVISIONS
In August 2005 BN filed legal actions against Acambis in the US in relation to IP on its MVA smallpox vaccine. A further suit was filed in Austria in February 2006. BN alleges use of trade secrets, misappropriation and patent infringement. Acambis strongly believes these allegations are without foundation and is vigorously defending its position. A current provision of £2.3m (2004 – £nil) has been recognised in relation to future legal costs relating to the MVA litigation. The Company has no provisions.
21 INVESTMENT IN JOINT VENTURE
The Group has a 50% interest in the Pasteur Mérieux-OraVax joint venture (the Joint Venture), whose principal business is to develop, manufacture, market and sell immunotherapeutic and preventative vaccines against H. pylori infection in humans. The Joint Venture represents collaboration between two partnerships, Mérieux-OraVax SNC and OraVax-Mérieux Co., incorporated in Delaware, US. These partnerships were formed in March 1995 between the companies now known as Acambis Inc. and sanofi pasteur. The Joint Venture trades under the name of Pasteur Mérieux-OraVax and its accounting year-end is 31 December. The R&D budgets of the two partnerships are established by joint committees in which each of the parties has an equal participation and role. The parties pay approximately equal shares of the agreed budgets. The Joint Venture is being wound down.
The following information is given in respect of the Group’s share of the Joint Venture:
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
Loss before tax | | – | | – | |
|
|
|
|
| |
Current assets | | 0.7 | | 0.6 | |
Liabilities due within one year | | (1.0 | ) | (0.9 | ) |
|
|
|
|
| |
| | (0.3 | ) | (0.3 | ) |
|
|
|
|
| |
B Due to the nature of this Joint Venture as a collaboration between two partners, the following table provides an alternative analysis of the amounts shown above:
| | 2005 £m | | 2004 £m | |
|
|
|
|
| |
Share of cumulative amounts invested by the partners | | 17.0 | | 15.2 | |
Share of cumulative losses incurred by the Joint Venture | | (17.3 | ) | (15.5 | ) |
|
|
|
|
| |
| | (0.3 | ) | (0.3 | ) |
|
|
|
|
| |
22 OTHER NON-CURRENT LIABILITIES
| | Group | | Company |
|
|
|
|
|
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m |
|
|
|
|
|
|
|
|
|
Deferred and contingent consideration | | – | | 0.5 | | – | | – |
|
|
|
|
|
|
|
|
|
|
| | |
B | JOINT VENTURE | | |
|
| | |
| THE CUMULATIVE AMOUNTS INVESTED AND CUMULATIVE LOSSES OF THE JOINT VENTURE ARE DOLLAR-DENOMINATED AND THE MOVEMENT SHOWN IN STERLING IN THE YEAR IS PRINCIPALLY DUE TO FOREIGN CURRENCY FLUCTUATIONS. | | |
Back to Contents
78 | Notes to the Group financial statements 31 DECEMBER 2005 |
23 CALLED-UP SHARE CAPITAL
GROUP AND COMPANY
| | | | 2005 | | | | 2004 | |
|
|
|
|
|
|
|
|
|
|
| | Number | | £m | | Number | | £m | |
|
|
|
|
|
|
|
|
|
|
Authorised shares of 10p each | | | | | | | | | |
At 1 January and 31 December | | 140,000,000 | | 14.0 | | 140,000,000 | | 14.0 | |
|
|
|
|
|
|
|
|
|
|
Allotted, called-up and fully paid ordinary shares of 10p each | | | | | | | | | |
At 1 January | | 107,219,329 | | 10.7 | | 105,637,848 | | 10.6 | |
Exercise of share options | | 132,078 | | – | | 1,581,481 | | 0.1 | |
|
|
|
|
|
|
|
|
|
|
At 31 December | | 107,351,407 | | 10.7 | | 107,219,329 | | 10.7 | |
|
|
|
|
|
|
|
|
|
|
All shares have equal voting rights.
As described in note 24, Acambis Employees Trustees Limited holds 84,972 shares, which will be used to satisfy awards made under the LTIP. Consideration received in 2005 through the exercise of share options amounted to £0.2m (2004 – £1.9m).
24 STATEMENT OF CHANGES IN EQUITY
GROUP
| | Share capital £m | | Share premium account £m | | Retained earnings £m | | Other reserves £m | | Total £m | |
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2005 | | 10.7 | | 97.8 | | 1.5 | | (2.5 | ) | 107.5 | |
|
|
|
|
|
|
|
|
|
|
|
|
Gain on foreign currency exchange | | – | | – | | – | | 1.6 | | 1.6 | |
|
|
|
|
|
|
|
|
|
|
|
|
Total income and expense recognised directly in equity | | – | | – | | – | | 1.6 | | 1.6 | |
Loss for the year | | – | | – | | (27.0 | ) | – | | (27.0 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
Total income and expense recognised | | – | | – | | (27.0 | ) | 1.6 | | (25.4 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
Issue of new shares | | – | | 0.2 | | – | | – | | 0.2 | |
Purchase of treasury shares | | – | | – | | (0.2 | ) | – | | (0.2 | ) |
Revaluation of available-for-sale investment (net of deferred tax) | | – | | – | | 0.1 | | – | | 0.1 | |
Credit in respect of employee share schemes | | – | | – | | 0.8 | | – | | 0.8 | |
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2005 | | 10.7 | | 98.0 | | (24.8 | ) | (0.9 | ) | 83.0 | |
|
|
|
|
|
|
|
|
|
|
|
|
GROUP
| | Share capital £m | | Share premium account £m | | Retained earnings £m | | Other reserves £m | | Total £m | |
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2004 | | 10.6 | | 96.0 | | (20.1 | ) | – | | 86.5 | |
Loss on foreign currency exchange | | – | | – | | – | | (2.5 | ) | (2.5 | ) |
Deferred tax on share options | | – | | – | | 1.2 | | – | | 1.2 | |
|
|
|
|
|
|
|
|
|
|
|
|
Total income and expense recognised directly in equity | | – | | – | | 1.2 | | (2.5 | ) | (1.3 | ) |
Profit for the year | | – | | – | | 19.7 | | – | | 19.7 | |
|
|
|
|
|
|
|
|
|
|
|
|
Total income and expense recognised | | – | | – | | 20.9 | | (2.5 | ) | 18.4 | |
|
|
|
|
|
|
|
|
|
|
|
|
Issue of new shares | | 0.1 | | 1.8 | | – | | – | | 1.9 | |
Credit in respect of employee share schemes | | – | | – | | 0.7 | | – | | 0.7 | |
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2004 | | 10.7 | | 97.8 | | 1.5 | | (2.5 | ) | 107.5 | |
|
|
|
|
|
|
|
|
|
|
|
|
The amount shown in ‘other reserves’ relates to foreign currency translation.
Back to Contents
24 STATEMENT OF CHANGES IN EQUITY (CONTINUED)
COMPANY
| | Share capital £m | | Share premium account £m | | Retained earnings £m | | Total £m | |
|
|
|
|
|
|
|
|
|
|
At 1 January 2005 | | 10.7 | | 97.6 | | 5.2 | | 113.5 | |
|
|
|
|
|
|
|
|
|
|
Profit for the year | | – | | – | | 9.1 | | 9.1 | |
|
|
|
|
|
|
|
|
|
|
Total income and expense recognised for the year | | – | | – | | 9.1 | | 9.1 | |
|
|
|
|
|
|
|
|
|
|
Issue of new shares | | – | | 0.2 | | – | | 0.2 | |
Purchase of treasury shares | | – | | – | | (0.2 | ) | (0.2 | ) |
Credit in respect of employee share schemes | | – | | – | | 0.4 | | 0.4 | |
Deemed capital contribution | | – | | – | | 0.4 | | 0.4 | |
|
|
|
|
|
|
|
|
|
|
At 31 December 2005 | | 10.7 | | 97.8 | | 14.9 | | 123.4 | |
|
|
|
|
|
|
|
|
|
|
COMPANY
| | Share capital £m | | Share premium account £m | | Retained earnings £m | | Total £m | |
|
|
|
|
|
|
|
|
|
|
At 1 January 2004 | | 10.6 | | 95.8 | | 1.0 | | 107.4 | |
|
|
|
|
|
|
|
|
|
|
Deferred tax on share option awards | | – | | – | | 0.4 | | 0.4 | |
|
|
|
|
|
|
|
|
|
|
Total income and expense recognised directly in equity | | – | | – | | 0.4 | | 0.4 | |
Profit for the year | | – | | – | | 3.2 | | 3.2 | |
|
|
|
|
|
|
|
|
|
|
Total income and expense recognised for the year | | – | | – | | 3.6 | | 3.6 | |
|
|
|
|
|
|
|
|
|
|
Issue of new shares | | 0.1 | | 1.8 | | – | | 1.9 | |
Credit in respect of employee share schemes | | – | | – | | 0.2 | | 0.2 | |
Deemed capital contribution | | – | | – | | 0.4 | | 0.4 | |
|
|
|
|
|
|
|
|
|
|
At 31 December 2004 | | 10.7 | | 97.6 | | 5.2 | | 113.5 | |
|
|
|
|
|
|
|
|
|
|
At 31 December 2005, Acambis Employees’ Trustees Limited held 84,972 (2004 – 62,190) ordinary shares in the Company with a total nominal value of £0.01m (2004 – £0.01m). The cost of these shares of £0.2m (2004 – £0.1m) is shown as a deduction to retained earnings. The total market value of these shares at 31 December 2005 is £0.2m (2004 – £0.2m). All shares held by the Trust have been allocated to long-term incentive awards and a charge has been made in respect of all of these awards. All costs relating to the administration of the Trust are included within the accounts of the Company as they arise.
25 SHARE-BASED PAYMENTS
SUMMARY OF SHARE SCHEMES IN OPERATION DURING THE YEAR
Acambis had the following share-based payment schemes in operation during the year.
1996 AND 1999 SCHEMES
The 1996 Scheme and the 1999 Plan involve the grant of market-value share options to participants. The options are subject to a market-based performance condition (Acambis’ TSR performance against a comparator group). The options granted have a maximum contractual life of 10 years with the exception of the 15 October 2005 and 28 October 2003 options granted to employees which have a maximum contractual life of four years. For all options granted after 1 January 2004 (to employees or Directors) performance is measured over three years and there is no retesting of the performance condition. Further information regarding the operation of the scheme can be found in the remuneration report.
Back to Contents
80 | Notes to the Group financial statements 31 DECEMBER 2005 |
25 SHARE-BASED PAYMENTS (CONTINUED)
LTIP
The LTIP involves the grant of nil-cost share options to participants. The options are subject to a market-based performance condition (Acambis’ TSR performance against a comparator group). The options granted have a maximum contractual life of three years and six months. For all options granted under the LTIP performance is measured over three years and there is no retesting of the performance condition. Further information regarding the operation of the scheme can be found in the remuneration report.
SAYE SCHEME
The SAYE Scheme is based on a three-year monthly savings contract and eligible employees are granted share options with an exercise price of up to 20% below the share price when the invitation is issued. The options granted have a maximum contractual life of three years and six months. Vesting of the options is not subject to the achievement of a performance target.
ESPP
The ESPP is based on a two-year monthly savings contract and eligible employees are granted share options with an exercise price of up to a 15% discount to the share price at the time of invitation. The options granted have a maximum contractual life of two years and three months. Vesting of the options is not subject to the achievement of a performance target.
Options outstanding under all schemes are as follows:
Scheme | | 1 January 2005 ’000 | | Granted ’000 | | Exercised ’000 | | Lapsed ’000 | | 31 December 2005 ’000 |
|
|
|
|
|
|
|
|
|
|
|
1996 | | 233 | | 36 | | (10 | ) | (59 | ) | 200 |
1999 | | 3,173 | | 806 | | (104 | ) | (342 | ) | 3,533 |
SAYE | | 105 | | 38 | | (12 | ) | (50 | ) | 81 |
ESPP | | 85 | | 50 | | – | | (60 | ) | 75 |
1990 US1 | | 121 | | – | | – | | (107 | ) | 14 |
1995 US2 | | 155 | | – | | – | | (28 | ) | 127 |
|
|
|
|
|
|
|
|
|
|
|
Total | | 3,872 | | 930 | | (126 | ) | (646 | ) | 4,030 |
|
|
|
|
|
|
|
|
|
|
|
Scheme | | 1 January 2004 ’000 | | Granted ’000 | | Exercised ’000 | | Lapsed ’000 | | 31 December 2004 ’000 |
|
|
|
|
|
|
|
|
|
|
|
1995 | | 5 | | – | | (5 | ) | – | | – |
1996 | | 318 | | 70 | | (113 | ) | (42 | ) | 233 |
1999 | | 3,925 | | 864 | | (1,277 | ) | (339 | ) | 3,173 |
SAYE | | 192 | | 24 | | (105 | ) | (6 | ) | 105 |
ESPP | | 79 | | 20 | | – | | (14 | ) | 85 |
1990 US1 | | 167 | | – | | (46 | ) | – | | 121 |
1995 US2 | | 190 | | – | | (35 | ) | – | | 155 |
|
|
|
|
|
|
|
|
|
|
|
Total | | 4,876 | | 978 | | (1,581 | ) | (401 | ) | 3,872 |
|
|
|
|
|
|
|
|
|
|
|
NOTES
1 | The OraVax 1990 Stock Incentive Plan |
2 | The OraVax 1995 Stock Incentive Plan |
Back to Contents
81
25 SHARE-BASED PAYMENTS (CONTINUED)
The following table shows outstanding options, divided into ranges to help assess the number and timing of additional shares that may be issued and the cash that may be received upon exercise of those options.
Year of grant | | Weighted average exercise price | | Period exercisable in normal circumstances | | Number outstanding |
|
|
|
|
|
|
|
1996 | | $26.02 | | 1999-2006 | | 30,547 |
1996 | | £1.70 | | 1999-2006 | | 17,685 |
|
|
|
|
|
|
|
1997 | | $4.89 | | 2000-2007 | | 105,443 |
|
|
|
|
|
|
|
1999 | | $1.68 | | 2002-2009 | | 5,090 |
1999 | | £0.36 | | 2002-2009 | | 85,434 |
|
|
|
|
|
|
|
2000 | | £0.92 | | 2003-2006 | | 250,000 |
2000 | | £0.96 | | 2003-2010 | | 3,600 |
|
|
|
|
|
|
|
2001 | | £1.25 | | 2004-2006 | | 208,000 |
2001 | | £3.33 | | 2004-2006 | | 19,520 |
2001 | | £1.38 | | 2004-2011 | | 258,201 |
|
|
|
|
|
|
|
2002 | | £2.46 | | 2005-2006 | | 237,152 |
2002 | | £1.80 | | 2005-2006 | | 16,065 |
2002 | | £2.62 | | 2005-2012 | | 363,419 |
|
|
|
|
|
|
|
2003 | | £3.26 | | 2006-2007 | | 265,716 |
2003 | | £2.74 | | 2006-2007 | | 8,346 |
2003 | | £3.00 | | 2006-2013 | | 359,265 |
|
|
|
|
|
|
|
2004 | | £2.65 | | 2006 | | 24,798 |
2004 | | £2.81 | | 2007-2008 | | 377,340 |
2004 | | £2.36 | | 2007-2008 | | 17,896 |
2004 | | £2.91 | | 2007-2014 | | 462,949 |
|
|
|
|
|
|
|
2005 | | £1.87 | | 2007 | | 50,652 |
2005 | | £2.46 | | 2008-2009 | | 344,440 |
2005 | | £2.01 | | 2008-2009 | | 38,414 |
2005 | | £2.34 | | 2008-2015 | | 479,895 |
|
|
|
|
|
|
|
Total | | | | | | 4,029,867 |
|
|
|
|
|
|
|
Whilst they have no present intention of utilising such authority, at the AGM to be held on 23 June 2006 the Directors will seek authority from the shareholders to allot shares up to an aggregate nominal value of £3,264,670 (32,646,703 ordinary shares of 10p each), being the unissued ordinary shares of the Company at 21 April 2006. Currently, the Directors have authority to allot shares up to an aggregate nominal value of £3,276,481.
The Group operates an Inland Revenue-approved SAYE scheme in the UK and an ESPP scheme in the US.
CHARGE IN THE INCOME STATEMENT
In accordance with the transitional provisions of IFRS2, Acambis has recognised an expense in respect of all grants under these plans made after 7 November 2002 which remained unvested at 31 December 2004. Acambis recognised a total expense of £0.8m in 2005 (2004 – £0.7m) in accordance with IFRS2.
Back to Contents
82 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
25 SHARE-BASED PAYMENTS (CONTINUED)
FINANCIAL DETAILS OF SHARE OPTIONS
Options were exercised on a regular basis during the year. The average share price during 2005 was £2.35.
The weighted average fair values for grants made in the year are as noted in the table below. Grants made to employees and Directors under the 1996 and 1999 Plans are shown separately since different inputs have been used for these grants.
Weighted average fair value | | 2005 £ | | 2004 £ |
|
|
|
|
|
1996 Plan (Employee grants) | | 0.83 | | 1.12 |
1996 Plan (Director grants) | | N/A | | 1.36 |
1999 Plan (Employee grants) | | 0.68 | | 1.03 |
1999 Plan (Director grants) | | 0.84 | | 1.19 |
LTIP | | 1.41 | | 2.37 |
ESPP | | 0.62 | | 1.36 |
SAYE | | 0.88 | | 1.16 |
|
|
|
|
|
The assumptions used in the calculation of the fair values in the above table are:
• | Expected volatility was based on the historical volatility of the Company’s share price: |
| – | over the three years prior to the grant date for employee grants under the 1996 and 1999 Plan and all grants under the SAYE Scheme and LTIP; |
| – | over the four years prior to the grant date for Director grants under the 1996 and 1999 Plan; and |
| – | over the two years prior to the grant date for all grants under the ESPP. |
• | A zero dividend yield assumption has been used in the calculation of these fair values. |
1996 PLAN, 1999 PLAN AND LTIP
The fair value of shares awarded under the 1996 Plan and 1999 Plan is calculated using a binomial option pricing model adjusted to reflect the TSR market-based performance condition. The awards were calculated using the following assumptions:
1996 PLAN (EMPLOYEE GRANTS) | | | |
| 2005 | | 2004 |
|
|
|
|
Weighted average share price (£) | 2.58 | | 3.00 |
Weighted average exercise price (£) | 2.58 | | 2.93 |
Weighted average volatility (%) | 41.4 | | 51.1 |
Weighted average correlation (%) | 5.0 | | 14.8 |
Weighted average expected life (years) | 3.5 | | 3.5 |
Weighted average risk-free interest rate (%) | 4.6 | | 4.7 |
|
|
|
|
1996 PLAN (DIRECTOR GRANTS) | | | |
| 2005 | | 2004 |
|
|
|
|
Weighted average share price (£) | N/A | | 3.46 |
Weighted average exercise price (£) | N/A | | 3.46 |
Weighted average volatility (%) | N/A | | 53.6 |
Weighted average correlation (%) | N/A | | 14.3 |
Weighted average expected life (years) | N/A | | 4.00 |
Weighted average risk-free interest rate (%) | N/A | | 4.6 |
|
|
|
|
Back to Contents
83
25 SHARE-BASED PAYMENTS (CONTINUED)
1999 PLAN (EMPLOYEE GRANTS)
| 2005 | | 2004 |
|
|
|
|
Weighted average share price (£) | 2.41 | | 2.85 |
Weighted average exercise price (£) | 2.41 | | 2.84 |
Weighted average volatility (%) | 36.9 | | 50.2 |
Weighted average correlation (%) | 4.3 | | 14.9 |
Weighted average expected life (years) | 3.1 | | 3.5 |
Weighted average risk-free interest rate (%) | 4.3 | | 4.7 |
|
|
|
|
1999 PLAN (DIRECTOR GRANTS) | | | |
| 2005 | | 2004 |
|
|
|
|
Weighted average share price (£) | 2.34 | | 3.05 |
Weighted average exercise price (£) | 2.34 | | 3.04 |
Weighted average volatility (%) | 47.9 | | 52.0 |
Weighted average correlation (%) | 4.5 | | 14.5 |
Weighted average expected life (years) | 4.0 | | 3.7 |
Weighted average risk-free interest rate (%) | 4.3 | | 4.7 |
|
|
|
|
LTIP
| 2005 | | 2004 |
|
|
|
|
Weighted average share price (£) | 2.19 | | 3.46 |
Weighted average exercise price (£) | – | | – |
Weighted average volatility (%) | 40.8 | | 53.3 |
Weighted average correlation (%) | 5.0 | | 15.0 |
Weighted average expected life (years) | 3.0 | | 3.0 |
Weighted average risk-free interest rate (%) | 4.3 | | 4.5 |
|
|
|
|
The 1996 Plan, 1999 Plan and the LTIP have a TSR market-based performance condition, such that the Company’s TSR over the performance period will be compared with the TSR of the comparator companies on the date of grant. The maximum number of shares would vest if Acambis were ranked in the upper quartile of the comparator group, being prorated down to a 30% vesting at a ranking of the median. No shares vest if Acambis’ ranking falls below the median. The fair value of options under the 1996 Plan, 1999 Plan and LTIP has been adjusted to take into account this market-based performance condition using a pricing model based on expectations about volatility and the correlation of share price returns in the group of comparator companies and which incorporates into the valuation the interdependency between share price performance and TSR vesting.
ESPP AND SAYE GRANTS
The fair value of options granted under the ESPP and SAYE scheme are calculated using a binomial option pricing model with the following assumptions:
ESPP | | | |
| 2005 | | 2004 |
|
|
|
|
Weighted average share price (£) | 2.17 | | 3.44 |
Weighted average exercise price (£) | 1.87 | | 2.65 |
Weighted average volatility (%) | 32.4 | | 44.8 |
Expected life (years) | 2.0 | | 2.0 |
Weighted average risk-free interest rate (%) | 4.4 | | 5.0 |
|
|
|
|
Back to Contents
84 | Notes to the Group financial statements 31 DECEMBER 2005 |
25 SHARE-BASED PAYMENTS (CONTINUED)
SAYE
| | 2005 | | 2004 |
|
|
|
|
|
Weighted average share price (£) | | 2.39 | | 3.51 |
Weighted average exercise price (£) | | 2.01 | | 2.74 |
Weighted average volatility (%) | | 34.7 | | 55.2 |
Expected life (years) | | 3.3 | | 3.3 |
Risk-free interest rate (%) | | 4.3 | | 4.9 |
|
|
|
|
|
FAIR VALUE OF OPTIONS GRANTED IN 2003
The charge under IFRS2 for the current period includes a charge for options granted under the above schemes during the year ended 31 December 2003 and the year ended 31 December 2002 with the following weighted average grant date fair values:
| | 2003 £ | | 2002 £ |
|
|
|
|
|
1996 Plan (Employee grants) | | 1.25 | | 1.11 |
1996 Plan (Director grants) | | N/A | | N/A |
1999 Plan (Employee grants) | | 1.23 | | 1.13 |
1999 Plan (Director grants) | | 1.33 | | N/A |
LTIP | | 2.24 | | N/A |
ESPP | | 1.66 | | N/A |
SAYE | | 1.78 | | N/A |
|
|
|
|
|
The fair values for the 2003 grants were calculated using the binomial model (adjusted for the TSR performance condition where relevant).
| | 1996 Plan (Employee grants) | | 1996 Plan (Director grants) | | 1999 Plan (Employee grants) | | 1999 Plan (Director grants) | | LTIP | | ESPP | | SAYE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average share price (£) | | 3.34 | | N/A | | 3.21 | | 2.94 | | 3.23 | | 3.72 | | 3.51 |
Weighted average exercise price (£) | | 3.34 | | N/A | | 3.17 | | 2.94 | | — | | 3.08 | | 2.74 |
Weighted average volatility (%) | | 55.0 | | N/A | | 55.8 | | 63.7 | | 55.2 | | 59.2 | | 55.2 |
Weighted average expected life (years) | | 3.2 | | N/A | | 3.3 | | 4.0 | | 3.0 | | 2.0 | | 3.3 |
Weighted average risk-free interest rate (%) | | 4.5 | | N/A | | 4.4 | | 4.4 | | 3.8 | | 3.4 | | 4.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The fair values for the 2002 grants were calculated using the binomial model (adjusted for the TSR performance condition where relevant).
| | 1996 Plan (Employee grants) | | 1996 Plan (Director grants) | | 1999 Plan (Employee grants) | | 1999 Plan (Director grants) | | LTIP | | ESPP | | SAYE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average share price (£) | | 2.47 | | N/A | | 2.52 | | N/A | | N/A | | N/A | | N/A |
Weighted average exercise price (£) | | 2.47 | | N/A | | 2.52 | | N/A | | N/A | | N/A | | N/A |
Weighted average volatility (%) | | 66.8 | | N/A | | 66.7 | | N/A | | N/A | | N/A | | N/A |
Weighted average expected life (years) | | 3.5 | | N/A | | 3.5 | | N/A | | N/A | | N/A | | N/A |
Weighted average risk-free interest rate (%) | | 4.3 | | N/A | | 4.4 | | N/A | | N/A | | N/A | | N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the options granted under the 1996 Plan and 1999 Plan prior to 1 January 2004 where the TSR condition is retested at the end of year four (if not met at the end of year three) and/or at the end of year five (if not met at the end of year four), a three years and six months vesting period has been used to approximate the impact of the retesting condition on the fair value. This retesting condition applies to a limited number of option grants and does not apply to new option grants.
Back to Contents
26 FINANCIAL COMMITMENTS
i) LEASE COMMITMENTS
The minimum lease payments under operating leases are as follows:
| | Group |
|
|
|
| | Land and buildings | | Plant and machinery |
|
|
|
|
|
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m |
|
|
|
|
|
|
|
|
|
Total commitments under operating lease: | | | | | | | | |
Due within one year | | 2.3 | | 1.7 | | 0.1 | | 0.1 |
Due within one to five years | | 9.6 | | 3.1 | | 0.2 | | 0.1 |
Due beyond five years | | 8.2 | | 7.7 | | – | | – |
|
|
|
|
|
|
|
|
|
| | 20.1 | | 12.5 | | 0.3 | | 0.2 |
|
|
|
|
|
|
|
|
|
| | Company |
|
|
|
| | Land and buildings | | Plant and machinery |
|
|
|
|
|
| | 2005 £m | | 2004 £m | | 2005 £m | | 2004 £m |
|
|
|
|
|
|
|
|
|
Total commitments under operating lease: | | | | | | | | |
Due within one year | | 0.6 | | 0.6 | | – | | – |
Due within one to five years | | 2.3 | | 2.3 | | – | | – |
Due beyond five years | | 7.1 | | 7.7 | | – | | – |
|
|
|
|
|
|
|
|
|
| | 10.0 | | 10.6 | | – | | – |
|
|
|
|
|
|
|
|
|
In March 2000, the Group entered into a sub-lease with Medivir UK Limited with respect to a part of the facility at Peterhouse Technology Park in the UK. In December 2003, this sub-lease was amended, such that 45% of the facility was rented to Medivir until November 2004. During 2004, Medivir contributed £0.2m in operating lease rentals relating to land and buildings (2005 – £nil).
ii) CAPITAL COMMITMENTS
At the end of the year, capital commitments contracted but not provided for were £0.1m (2004 – £0.2m).
iii) PENSION ARRANGEMENTS
The Group provides pension benefits to all full-time employees on a defined contribution basis. The Company operates a self-administered, Inland Revenue-approved pension scheme for UK Executive Directors. Other employees may operate private personal pension schemes. The normal age of retirement for UK staff is 65 years. In the US, the Group offers a ‘401k Savings and Retirement Plan’ for all employees, including Executive Directors. The Group pension cost (including 401k costs) for the year was £0.4m (2004 – £0.4m). At the year-end, the Group owed £0.2m (2004 – £0.2m) to the pension schemes. This amount is shown in the balance sheet under ‘accruals and deferred income’.
Back to Contents
86 | Notes to the Group financial statements 31 DECEMBER 2005 |
27 RELATED PARTY TRANSACTIONSFor the year ended 31 December 2005, the Group has included turnover of £nil (2004 – £0.1m) in respect of costs incurred in performing services for the Joint Venture and a loss of £nil (2004 – £0.1m) within its Group financial statements. At 31 December 2005, the amounts the Group owed to the Joint Venture amounted to £0.4m (2004 – £0.3m).
Amounts owed by the Joint Venture to the Group at 31 December 2005 were £0.3m (2004 – £0.3m).
In 2005, the Company settled transactions on behalf of subsidiaries of £33.6m (2004 – nil). The inter-company balances outstanding at 31 December are detailed on the Company balance sheet. In 2005 the Company credited £3.6m to subsidiaries relating to management charges (2004 – charge of £22.7m) and charged £3.4m to subsidiaries relating to interest (2004 – £1.7m).
DIRECTORS’ REMUNERATION, INTERESTS AND TRANSACTIONS
Full disclosure of Directors’ remuneration, interests and transactions is given in that part of the remuneration report that is required to be audited. Aggregate gains made by Directors on the exercise of share options were £0.1m (2004 – £1.8m).
KEY MANAGEMENT COMPENSATION
The remuneration received by key management personnel, including the Directors, is as follows:
| | 2005 £m | | 2004 £m |
|
|
|
|
|
Salaries and short-term employee benefits | | 1.6 | | 1.5 |
Post-employment benefits | | 0.1 | | 0.1 |
Other long-term benefits | | — | | — |
Termination benefits | | — | | 0.2 |
Share-based payments | | 0.3 | | 0.2 |
|
|
|
|
|
| | 2.0 | | 2.0 |
|
|
|
|
|
Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Group, directly or indirectly, including all Executive and Non-executive Directors. The number of key management personnel whose remuneration is included above is 11 (2004 – 12).
DIRECTORS’ INTERESTS
No Director or key management personnel had any disclosable related party transactions with the Group during the year.
28 RECONCILIATION OF EQUITY AND PROFIT UNDER UK GAAP TO IFRS
With effect from 1 January 2005, Acambis has prepared consolidated financial statements under IFRS. The comparative information for the year to 31 December 2004 that was previously reported under UK GAAP has been restated in accordance with IFRS. In order to understand the impact of transition to IFRS, this note provides reconciliations of certain information previously presented under UK GAAP to the amounts restated in accordance with IFRS.
EXPLANATORY NOTES
The notes below explain the impact that the adoption of IFRS has had on the Group’s consolidated results.
i) IFRS1 ‘FIRST TIME ADOPTION OF IFRS’
The Group has taken advantage of the following exemptions available under IFRS1:
• | To apply IFRS3 ‘Business combinations’ from August 2003; |
• | To treat all at cumulative translation differences on overseas subsidiaries as zero at the date of transition to IFRS; and |
• | Not to apply IFRS2 ‘Share based payments’ to awards made before 7 November 2002, and that had not vested at 31 December 2004. |
Back to Contents
28 RECONCILIATION OF EQUITY AND PROFIT UNDER UK GAAP TO IFRS (CONTINUED)
ii) IFRS3 ‘BUSINESS COMBINATIONS’
Under UK GAAP, the excess of consideration over the fair value of net assets acquired was recognised as goodwill, and amortised over its useful economic life. Under IFRS, intangible assets acquired in a business combination are recognised at their fair value subject to meeting the definition of an intangible asset as set out in IAS38 ‘Intangible assets’. The residual goodwill is not subject to amortisation, and is tested annually for impairment along with any other indefinite life assets in accordance with IAS36 ‘Impairment of assets’. Intangible assets acquired in a business combination are tested for impairment when there are indicators that the asset is impaired.
The adoption of IFRS3 has had the following impact:
• | Amortisation of goodwill for Acambis Inc. ceases from January 2004; |
• | Amortisation of goodwill for BPC ceases from August 2003; and |
• | The application of IFRS to the BPC acquisition in 2003 has resulted in the creation of an intangible asset and associated deferred tax liability and a reduction in the carrying amount of goodwill. |
iii) IFRS2 ‘SHARE-BASED PAYMENTS’
Acambis offers share options to employees as an employment benefit. Under UK GAAP, no accounting charge is made for share options issued at market value. Under IFRS, a fair value must be calculated and recognised as an expense over the vesting period, with a corresponding increase in equity. Deferred tax is recognised on share options where there is a temporary timing difference, which arises when the accounting book value and the tax book value of the options differ.
The charge previously made relating to UITF 17 (Revised 2003) ‘Employee Share Schemes’ has been reversed, as it is replaced by the IFRS2 charge. Deferred tax is calculated based on the expected tax deduction on exercise of the options compared to the accounting charge on grant of the option. Acambis has not provided for any increase in a deferred tax asset. Under IFRS, income tax relating to items recognised directly in equity is recognised in equity and not in the income statement, resulting in a movement between the tax charge under UK GAAP and equity under IFRS.
In the Company accounts, the granting of options to employees of subsidiaries is deemed a capital contribution.
iv) IAS38 ‘INTANGIBLE ASSETS’
IAS38 has had the following impact:
• | Capitalised software has been reclassified from ‘property plant and equipment’ to ‘intangible assets’; and |
• | Certain intangible assets acquired in a business are recognised at their value as described in explanatory note (ii). |
IAS38 also requires capitalisation of development costs incurred on an individual project if, and only if, specific criteria are met. Previously under UK GAAP, this was an alternative treatment. Management has reviewed these criteria and it is our opinion that it is not possible to satisfy the requirement to demonstrate the technical feasibility of a project, and that it will generate probable future economic benefits, until final submission for regulatory approval has been obtained. Therefore, the Group has not capitalised any internally generated development costs to date.
v) IAS12 ‘INCOME TAX’
Under IFRS deferred tax is recognised on taxable temporary differences arising between the tax base and the accounting base of balance sheet items. The scope of IAS12 is wider than the corresponding UK GAAP standards, and means that deferred tax is recognised on certain temporary differences that would not have given rise to deferred tax under UK GAAP. For Acambis, the main differences on adoption of IFRS arise in relation to intangible assets acquired in a business combination and share-based payments.
vi) IAS17 ‘LEASES’
Under IAS17, the presentation of the Canton finance lease facility differs from that under UK GAAP. Under IFRS the asset is restated to the net present value of the minimum lease payments, with a corresponding entry recorded as a lease creditor. This is unwound over the period of the lease.
Back to Contents
88 | Notes to the Group financial statements 31 DECEMBER 2005 |
| |
28 RECONCILIATION OF EQUITY AND PROFIT UNDER UK GAAP TO IFRS (CONTINUED)
vii) IAS21 ‘THE EFFECTS OF CHANGES IN FOREIGN EXCHANGE RATES’
Cumulative exchange differences arising on the retranslation of the Group’s overseas subsidiaries are reported as a separate component of equity under IFRS. There is no impact on the balance at transition as Acambis has taken advantage of the exemption available under IFRS1, as described above. The exchange differences on permanent-as-equity loans are recorded through the income statement in the Company’s accounts.
viii) IAS7 ‘CASH FLOW STATEMENT’
The following differences have arisen between the consolidated cash flow statement presented under UK GAAP, and the consolidated statement of cash flows prepared under IFRS:
• | Reclassification of certain liquid investments as cash and cash equivalents; and |
• | Reduction in the amounts disclosed as ‘purchases of liquid investments’ and ‘sale of liquid investments’. The adoption of IFRS had no material impact on the underlying cash flows of the Group. |
ix) IAS39 ‘RECOGNITION AND MEASUREMENT OF FINANCIAL INSTRUMENTS’
Under IFRS, derivative financial instruments are recorded at fair value, which has resulted in a net decrease in assets of £0.1m at 1 January 2005.
RECONCILIATION OF PROFIT FOR YEAR ENDED 31 DECEMBER 2004
| | | | | | | | Group | |
|
|
|
|
|
|
|
|
| |
| | Note | | UK GAAP £m | | Adjustment £m | | IFRS £m | |
|
|
|
|
|
|
|
|
| |
Revenue | | | | 85.5 | | – | | 85.5 | |
Cost of sales | | (ii | ) | (34.3 | ) | (0.7 | ) | (35.0 | ) |
|
|
|
|
|
|
|
|
| |
Gross profit | | | | 51.2 | | (0.7 | ) | 50.5 | |
Research and development costs | | (iii | ) | (28.9 | ) | (0.4 | ) | (29.3 | ) |
Sales and marketing costs | | (iii | ) | (2.7 | ) | (0.1 | ) | (2.8 | ) |
Administration costs including costs relating to Canton plant | | | | | | | | | |
impairment and restructuring costs | | (i),(ii),(iii | ) | (7.7 | ) | 2.2 | | (5.5 | ) |
Other operating income – settlement of Canton agreement | | | | 10.2 | | – | | 10.2 | |
|
|
|
|
|
|
|
|
| |
Operating profit | | | | 22.1 | | 1.0 | | 23.1 | |
Non-operating income | | | | 0.2 | | (0.2 | ) | – | |
Finance income | | | | 4.8 | | – | | 4.8 | |
Finance costs | | | | (0.9 | ) | – | | (0.9 | ) |
|
|
|
|
|
|
|
|
| |
Profit before tax | | | | 26.2 | | 0.8 | | 27.0 | |
Taxation | | (v | ) | (6.4 | ) | (0.9 | ) | (7.3 | ) |
|
|
|
|
|
|
|
|
| |
Profit for the year attributable to shareholders | | | | 19.8 | | (0.1 | ) | 19.7 | |
|
|
|
|
|
|
|
|
| |
Earnings per ordinary share (basic) | | | | 18.6p | | (0.1 | )p | 18.5 | p |
Earnings per ordinary share (fully diluted) | | | | 18.2p | | (0.1 | )p | 18.1 | p |
|
|
|
|
|
|
|
|
| |
RECONCILIATION OF PROFIT FOR YEAR ENDED 31 DECEMBER 2004
| | | | | | | | Company | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | £m | |
|
|
|
|
|
|
|
|
| |
Profit for the Company under UK GAAP | | | | | | | | 5.5 | |
IFRS2 share based payments | | (iii | ) | | | | | 0.1 | |
Tax effect of IFRS2 | | (iii | ) | | | | | (0.4 | ) |
IAS39 financial liabilities | | (ix | ) | | | | | (0.1 | ) |
IAS21 foreign currency loss | | (vii | ) | | | | | (1.9 | ) |
|
|
|
|
|
|
|
|
| |
Retained profit under IFRS for 2004 | | | | | | | | 3.2 | |
|
|
|
|
|
|
|
|
| |
Back to Contents
28 | RECONCILIATION OF EQUITY AND PROFIT UNDER UK GAAP TO IFRS (CONTINUED) |
RECONCILIATION OF EQUITY 31 DECEMBER 2004
| | | | | | | | Group | |
|
|
|
|
|
|
|
|
| |
| | Note | | UK GAAP £m | | Adjustment £m | | IFRS £m | |
|
|
|
|
|
|
|
|
| |
Assets | | | | | | | | | |
Non-current assets | | | | | | | | | |
Goodwill | | (ii | ) | 16.0 | | (0.6 | ) | 15.4 | |
Other intangible assets | | (ii), (iv | ) | – | | 4.1 | | 4.1 | |
Property, plant and equipment | | (iv), (vi | ) | 17.5 | | 1.0 | | 18.5 | |
Other non-current assets | | | | 2.5 | | – | | 2.5 | |
|
|
|
|
|
|
|
|
| |
| | | | 36.0 | | 4.5 | | 40.5 | |
|
|
|
|
|
|
|
|
| |
Current assets | | | | | | | | | |
Inventory | | | | 6.0 | | – | | 6.0 | |
Trade and other receivables | | | | 13.7 | | – | | 13.7 | |
Current tax assets | | | | 1.9 | | – | | 1.9 | |
Liquid investments | | (viii | ) | 70.9 | | (50.1 | ) | 20.8 | |
Cash and cash equivalents | | (viii | ) | 30.9 | | 50.1 | | 81.0 | |
|
|
|
|
|
|
|
|
| |
| | | | 123.4 | | – | | 123.4 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Liabilities | | | | | | | | | |
Current liabilities | | | | | | | | | |
Interest-bearing loans and borrowings | | | | (6.7 | ) | – | | (6.7 | ) |
Trade and other payables | | | | (8.3 | ) | – | | (8.3 | ) |
Accruals and deferred income | | (vi | ) | (26.6 | ) | (1.3 | ) | (27.9 | ) |
Derivative financial instruments | | (ix | ) | – | | (0.1 | ) | (0.1 | ) |
Income tax payable | | | | (4.6 | ) | – | | (4.6 | ) |
|
|
|
|
|
|
|
|
| |
| | | | (46.2 | ) | (1.4 | ) | (47.6 | ) |
|
|
|
|
|
|
|
|
| |
Net current assets | | | | 77.2 | | (1.4 | ) | 75.8 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Non-current liabilities | | | | | | | | | |
Investment in Joint Venture | | | | (0.3 | ) | – | | (0.3 | ) |
Long-term financial liabilities | | | | (6.3 | ) | – | | (6.3 | ) |
Other non-current liabilities | | | | (0.5 | ) | – | | (0.5 | ) |
Deferred income tax liabilities | | (ii | ) | (0.1 | ) | (1.6 | ) | (1.7 | ) |
|
|
|
|
|
|
|
|
| |
| | | | (7.2 | ) | (1.6 | ) | (8.8 | ) |
|
|
|
|
|
|
|
|
| |
Net assets | | | | 106.0 | | 1.5 | | 107.5 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Shareholders’ equity | | | | | | | | | |
|
|
|
|
|
|
|
|
| |
Share capital | | | | 10.7 | | – | | 10.7 | |
Share premium | | | | 97.8 | | – | | 97.8 | |
Other reserves | | (vii | ) | – | | (2.5 | ) | (2.5 | ) |
Retained earnings | | | | (2.5 | ) | 4.0 | | 1.5 | |
|
|
|
|
|
|
|
|
| |
Total shareholders’ equity | | | | 106.0 | | 1.5 | | 107.5 | |
|
|
|
|
|
|
|
|
| |
Back to Contents
90 | Notes to the Group financial statements 31 DECEMBER 2005 |
28 |
RECONCILIATION OF EQUITY AND PROFIT UNDER UK GAAP TO IFRS (CONTINUED) |
RECONCILIATION OF EQUITY AT 1 JANUARY 2004
| | | | | | | | Group | |
|
|
|
|
|
|
|
|
| |
| | Note | | UK GAAP £m | | Adjustment £m | | IFRS £m | |
|
|
|
|
|
|
|
|
| |
Assets | | | | | | | | | |
Non-current assets | | | | | | | | | |
Goodwill | | (ii | ) | 18.4 | | (2.9 | ) | 15.5 | |
Other intangible assets | | (ii), (iv | ) | 0.8 | | 4.9 | | 5.7 | |
Property, plant and equipment | | (iv), (vi | ) | 21.0 | | 2.6 | | 23.6 | |
Deferred tax assets | | | | 2.1 | | – | | 2.1 | |
Other non-current assets | | | | 0.1 | | – | | 0.1 | |
|
|
|
|
|
|
|
|
| |
| | | | 42.4 | | 4.6 | | 47.0 | |
|
|
|
|
|
|
|
|
| |
Current assets | | | | | | | | | |
Inventory | | | | 18.2 | | – | | 18.2 | |
Trade and other receivables | | | | 10.2 | | – | | 10.2 | |
Liquid investments | | (viii | ) | 62.0 | | (44.2 | ) | 17.8 | |
Cash and cash equivalents | | (viii | ) | 63.2 | | 44.2 | | 107.4 | |
|
|
|
|
|
|
|
|
| |
| | | | 153.6 | | – | | 153.6 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Liabilities | | | | | | | | | |
Current liabilities | | | | | | | | | |
Trade and other payables | | | | (15.4 | ) | – | | (15.4 | ) |
Interest-bearing loans and borrowings | | | | (6.9 | ) | – | | (6.9 | ) |
Accruals and deferred income | | (vi | ) | (74.3 | ) | (1.4 | ) | (75.7 | ) |
Income tax payable | | | | (0.3 | ) | – | | (0.3 | ) |
|
|
|
|
|
|
|
|
| |
| | | | (96.9 | ) | (1.4 | ) | (98.3 | ) |
|
|
|
|
|
|
|
|
| |
Net current assets | | | | 56.7 | | (1.4 | ) | 55.3 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Non-current liabilities | | | | | | | | | |
Investment in Joint Venture | | | | (0.3 | ) | – | | (0.3 | ) |
Long-term financial liabilities | | | | (9.6 | ) | – | | (9.6 | ) |
Accruals and deferred income | | (vi | ) | (0.1 | ) | (1.4 | ) | (1.5 | ) |
Other non-current liabilities | | | | (2.6 | ) | – | | (2.6 | ) |
Deferred income tax liabilities | | (ii | ) | – | | (1.8 | ) | 1.8 | ) |
|
|
|
|
|
|
|
|
| |
| | | | (12.6 | ) | (3.2 | ) | (15.8 | ) |
|
|
|
|
|
|
|
|
| |
Net assets | | | | 86.5 | | – | | 86.5 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Shareholders’ equity | | | | | | | | | |
|
|
|
|
|
|
|
|
| |
Share capital | | | | 10.6 | | – | | 10.6 | |
Share premium | | | | 96.0 | | – | | 96.0 | |
Retained earnings | | | | (20.1 | ) | – | | (20.1 | ) |
|
|
|
|
|
|
|
|
| |
Total shareholders’ equity | | | | 86.5 | | – | | 86.5 | |
|
|
|
|
|
|
|
|
| |
Back to Contents
28 | RECONCILIATION OF EQUITY AND PROFIT UNDER UK GAAP TO IFRS (CONTINUED) |
RECONCILIATION OF EQUITY AT 31 DECEMBER 2004
| | | | | | | | Company | |
|
|
|
|
|
|
|
|
| |
| | Note | | UK GAAP £m | | Adjustment £m | | IFRS £m | |
|
|
|
|
|
|
|
|
| |
Non-current assets | | | | | | | | | |
Investments in subsidiaries | | (iii | ) | 15.0 | | 0.5 | | 15.5 | |
Amounts owed by subsidiary undertaking | | | | 26.1 | | – | | 26.1 | |
Other non-current assets | | | | 0.6 | | – | | 0.6 | |
|
|
|
|
|
|
|
|
| |
| | | | 41.7 | | 0.5 | | 42.2 | |
|
|
|
|
|
|
|
|
| |
Current assets | | | | | | | | | |
Trade and other receivables | | | | 1.2 | | – | | 1.2 | |
Liquid investments | | (viii | ) | 53.9 | | (36.1 | ) | 17.8 | |
Cash and cash equivalents | | (viii | ) | 34.2 | | 36.1 | | 70.3 | |
|
|
|
|
|
|
|
|
| |
| | | | 89.3 | | – | | 89.3 | |
|
|
|
|
|
|
|
|
| |
Current liabilities | | | | | | | | | |
Trade and other payables | | | | (0.1 | ) | – | | (0.1 | ) |
Amounts owed by subsidiary undertakings | | | | (16.0 | ) | – | | (16.0 | ) |
Accruals and deferred income | | | | (0.7 | ) | – | | (0.7 | ) |
Financial liabilities: derivative financial instruments | | (ix | ) | – | | (0.1 | ) | (0.1 | ) |
Income tax payable | | | | (1.1 | ) | – | | (1.1 | ) |
|
|
|
|
|
|
|
|
| |
| | | | (17.9 | ) | (0.1 | ) | (18.0 | ) |
|
|
|
|
|
|
|
|
| |
Net current assets | | | | 71.4 | | (0.1 | ) | 71.3 | |
|
|
|
|
|
|
|
|
| |
Net assets | | | | 113.1 | | 0.4 | | 113.5 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Shareholders’ equity | | | | | | | | | |
|
|
|
|
|
|
|
|
| |
Share capital | | | | 10.7 | | – | | 10.7 | |
Share premium | | | | 97.6 | | – | | 97.6 | |
Retained earnings | | | | 4.8 | | 0.4 | | 5.2 | |
|
|
|
|
|
|
|
|
| |
Total shareholders’ equity | | | | 113.1 | | 0.4 | | 113.5 | |
|
|
|
|
|
|
|
|
| |
RECONCILIATION OF EQUITY AT 1 JANUARY 2004
| | | | | | | | Company | |
|
|
|
|
|
|
|
|
| |
| | Note | | UK GAAP £m | | Adjustment £m | | IFRS £m | |
|
|
|
|
|
|
|
|
| |
Non-current assets | | | | | | | | | |
Investments in subsidiaries | | (iii | ) | 15.0 | | 0.1 | | 15.1 | |
Amounts owed by subsidiary undertaking | | | | 28.0 | | – | | 28.0 | |
|
|
|
|
|
|
|
|
| |
| | | | 43.0 | | 0.1 | | 43.1 | |
|
|
|
|
|
|
|
|
| |
Current assets | | | | | | | | | |
Liquid investments | | | | 35.0 | | (24.0 | ) | 11.0 | |
Cash and cash equivalents | | | | 43.9 | | 24.0 | | 67.9 | |
|
|
|
|
|
|
|
|
| |
| | | | 78.9 | | – | | 78.9 | |
|
|
|
|
|
|
|
|
|
|
Current liabilities | | | | | | | | | |
Trade and other payables | | | | (0.2 | ) | – | | (0.2 | ) |
Amounts owed by subsidiary undertakings | | | | (13.9 | ) | – | | (13.9 | ) |
Accruals and deferred income | | | | (0.5 | ) | – | | (0.5 | ) |
|
|
|
|
|
|
|
|
| |
| | | | (14.6 | ) | – | | (14.6 | ) |
|
|
|
|
|
|
|
|
| |
Net current assets | | | | 64.3 | | – | | 64.3 | |
|
|
|
|
|
|
|
|
| |
Net assets | | | | 107.3 | | 0.1 | | 107.4 | |
|
|
|
|
|
|
|
|
| |
| | | | | | | | | |
Shareholders’equity | | | | | | | | | |
|
|
|
|
|
|
|
|
| |
Share capital | | | | 10.6 | | – | | 10.6 | |
Share premium | | | | 95.8 | | – | | 95.8 | |
Retained earnings | | | | 0.9 | | 0.1 | | 1.0 | |
|
|
|
|
|
|
|
|
| |
Total shareholders’ equity | | | | 107.3 | | 0.1 | | 107.4 | |
|
|
|
|
|
|
|
|
| |
Back to Contents
92 | Summarised Group statements |
SELECTED FINANCIAL INFORMATION
The following selected financial information for each of the fiscal years in the five-year period ended 31 December 2005 has been derived from Acambis’ audited Group financial statements.
The Group financial statements for the two-year period ended 31 December 2005 are included elsewhere in this Annual Report.
The results and balance sheet for 2004 have been restated to IFRS. UITF 38 and UITF 17 (revised) were not adopted in the 2001 and 2002 results. The previous results and balance sheets have not been restated for these new standards.
| | | | | | | | Year ended 31 December | |
|
|
|
|
|
|
|
|
|
|
| |
| | 2005 £m IFRS | | 2004 £m IFRS | | 2003 £m UK GAAP | | 2002 £m UK GAAP | | 2001 £m UK GAAP | |
|
|
|
|
|
|
|
|
|
|
| |
Statement of operations data: | | | | | | | | | | | |
UK GAAP | | | | | | | | | | | |
Turnover (revenues) | | 40.9 | | 85.5 | | 169.1 | | 79.7 | | 8.9 | |
Cost of sales | | (27.6 | ) | (35.0 | ) | (98.4 | ) | (49.2 | ) | (5.1 | ) |
|
|
|
|
|
|
|
|
|
|
| |
Gross profit | | 13.3 | | 50.5 | | 70.7 | | 30.5 | | 3.8 | |
Research and development costs | | (34.1 | ) | (29.3 | ) | (19.9 | ) | (16.5 | ) | (13.0 | ) |
Sales and marketing costs | | (2.6 | ) | (2.8 | ) | (1.3 | ) | – | | – | |
Administrative costs including costs relating to Canton plant impairment, restructuring costs and settlement of BTG agreement | | (7.7 | ) | (5.5 | ) | (11.9 | ) | (4.3 | ) | (3.5 | ) |
Other operating income – settlement of Canton agreement | | – | | 10.2 | | – | | – | | – | |
– fair value of shares received for grant of licence | | 0.4 | | – | | – | | – | | – | |
|
|
|
|
|
|
|
|
|
|
| |
Operating (loss)/profit | | (30.7 | ) | 23.1 | | 37.6 | | 9.7 | | (12.7 | ) |
Non-operating (expense)/income | | – | | – | | 0.9 | | 0.4 | | (0.5 | ) |
Finance income | | 4.0 | | 4.8 | | 2.1 | | 0.7 | | 0.9 | |
Finance costs | | (1.0 | ) | (0.9 | ) | (1.0 | ) | (1.2 | ) | (0.2 | ) |
|
|
|
|
|
|
|
|
|
|
| |
(Loss)/profit before tax | | (27.7 | ) | 27.0 | | 39.6 | | 9.6 | | (12.5 | ) |
Taxation | | 0.7 | | (7.3 | ) | (3.9 | ) | – | | 0.1 | |
|
|
|
|
|
|
|
|
|
|
| |
(Loss)/profit for the year attributable to equity holders of the parent | | (27.0 | ) | 19.7 | | 35.7 | | 9.6 | | (12.4 | ) |
|
|
|
|
|
|
|
|
|
|
| |
(Loss)/earnings per ordinary share (basic) | | (25.2 | )p | 18.5 | p | 34.5 | p | 10.0 | p | (13.7 | )p |
|
|
|
|
|
|
|
|
|
|
| |
Basic number of shares – weighted average | | 107,211,367 | | 106,300,080 | | 102,823,221 | | 96,101,507 | | 91,027,463 | |
|
|
|
|
|
|
|
|
|
|
| |
(Loss)/earnings per ordinary share (fully diluted) | | (25.2 | )p | 18.1 | p | 34.0 | p | 9.7 | p | (13.7 | )p |
|
|
|
|
|
|
|
|
|
|
| |
Fully diluted number of shares – weighted average | | 107,211,367 | | 108,649,389 | | 104,393,147 | | 98,976,882 | | 91,027,463 | |
|
|
|
|
|
|
|
|
|
|
| |
| | | | | | | | As at 31 December | |
|
|
|
|
|
|
|
|
|
|
| |
| | 2005 £m IFRS | | 2004 £m IFRS | | 2003 £m UK GAAP | | 2002 £m UK GAAP | | 2001 £m UK GAAP | |
|
|
|
|
|
|
|
|
|
|
| |
Balance sheet data: | | | | | | | | | | | |
Non-current assets | | 39.8 | | 40.5 | | 40.3 | | 39.6 | | 35.0 | |
Cash and liquid investments | | 68.0 | | 101.8 | | 125.2 | | 11.8 | | 22.2 | |
Current assets (excluding cash and liquid investments) | | 25.6 | | 21.6 | | 30.5 | | 102.4 | | 7.6 | |
Current liabilities | | (46.8 | ) | (47.6 | ) | (96.9 | ) | (88.4 | ) | (16.6 | ) |
Non-current liabilities | | (3.6 | ) | (8.8 | ) | (12.6 | ) | (19.1 | ) | (20.5 | ) |
Share capital | | 10.7 | | 10.7 | | 10.6 | | 9.9 | | 9.3 | |
Shareholders’ equity (net assets) | | 83.0 | | 107.5 | | 86.5 | | 46.3 | | 27.7 | |
|
|
|
|
|
|
|
|
|
|
| |
Back to Contents
Shareholder information | 93 |
SUBSTANTIAL SHAREHOLDINGS
The shareholdings in the table set out below represent the shareholdings amounting to 3% or more of the ordinary share capital of the Company that had been notified to the Company in accordance with sections 198 to 208 of the Companies Act 1985 at the time of publication of the 2004 and 2005 Annual Reports.
The figures in the column entitled ‘2004 Annual Report’ do not necessarily represent the current shareholdings or percentages held by the respective shareholders.
| | As at 21 April 2006 | | 2004 Annual Report | |
|
|
|
|
| |
| | Number of shares held | | Percentage | | Number of shares held | | Percentage | |
|
|
|
|
|
|
|
|
| |
INVESCO Perpetual UK Investment Series1 | | 20,410,000 | | 19.01 | % | 18,385,000 | | 17.14 | % |
F&C Asset Management plc | | 10,646,451 | | 9.92 | % | 10,646,451 | | 9.93 | % |
Legal & General Investment Management Ltd | | 6,467,972 | | 6.03 | % | 6,467,972 | | 6.03 | % |
The Goldman Sachs Group, Inc. | | 4,258,375 | | 3.97 | % | – | | Nil | % |
Phylon Fund Limited | | 3,922,000 | | 3.65 | % | – | | – | |
HBOS plc | | 3,260,033 | | 3.04 | % | – | | Nil | % |
Morley Fund Management Limited | | – | | Nil | % | 6,356,645 | | 5.93 | % |
Fidelity Management & Research Company | | – | | Nil | % | 4,536,252 | | 4.23 | % |
|
|
|
|
|
|
|
|
| |
NOTE
1 | The Amvescap Group, which includes Invesco Perpetual UK investment series, is Acambis’ single largest shareholder. Invesco’s holding for the purpose of disclosures under the rules governing the substantial acquisition of shares is 30,198,065 shares representing a 28.13% shareholding. |
As far as is known to the Directors, the Company is not directly or indirectly owned or controlled by another corporation or by any other government and the only shareholder directly or indirectly owning more than 10% of the Company is shown in the above table. All shareholders have the same voting rights.
ANALYSIS OF SHARE REGISTER AT 21 APRIL 2006
Shareholding | | Number of holders | | Percentage of total holders | | Number of shares | | Percentage of issued share capital | |
|
|
|
|
|
|
|
|
| |
1-1,000 | | 1,357 | | 57.9 | | 679,593 | | 0.6 | |
1,001-5,000 | | 620 | | 26.5 | | 1,406,059 | | 1.3 | |
5,001-100,000 | | 257 | | 11.0 | | 5,276,837 | | 4.9 | |
100,001-500,000 | | 71 | | 3.0 | | 16,532,530 | | 15.4 | |
500,001-1,000,000 | | 17 | | 0.7 | | 12,544,578 | | 11.7 | |
1,000,001 and over | | 20 | | 0.9 | | 70,928,700 | | 66.1 | |
|
|
|
|
|
|
|
|
| |
| | 2,342 | | 100.0 | | 107,368,297 | | 100.0 | |
|
|
|
|
|
|
|
|
| |
US record holders, including ADR holders, held approximately 9.8% of the issued share capital of ordinary 10p shares.
NATURE OF TRADING MARKET
COMPARATIVE MARKET PRICE INFORMATION
Acambis shares are traded on the LSE under the symbol ‘ACM’ and on the US NASDAQ National Market in the form of ADRs under the symbol ‘ACAM’.
The following tables set out the high and low closing mid-market prices for Acambis’ shares and close prices for ADRs:
| | | | Shares | | | | ADRs | |
|
|
|
|
|
|
|
|
| |
| | High | | Low | | High | | Low | |
|
|
|
|
|
|
|
|
| |
Calendar year | | Pence per ordinary share | | | | Dollars per ADR | |
|
|
|
|
|
|
| |
2001 | | 353.0 | | 103.5 | | 10.22 | | 3.33 | |
2002 | | 379.0 | | 181.0 | | 11.06 | | 5.67 | |
2003 | | 396.0 | | 207.5 | | 12.85 | | 6.40 | |
2004 First quarter | | 371.0 | | 300.0 | | 14.41 | | 11.04 | |
Second quarter | | 364.0 | | 300.0 | | 13.63 | | 10.55 | |
Third quarter | | 352.5 | | 292.3 | | 13.30 | | 10.48 | |
Fourth quarter | | 300.0 | | 244.3 | | 10.70 | | 9.46 | |
2005 First quarter | | 283.0 | | 237.8 | | 10.70 | | 9.03 | |
Second quarter | | 240.8 | | 212.0 | | 9.22 | | 7.93 | |
Third quarter | | 262.5 | | 220.0 | | 9.88 | | 7.98 | |
Fourth quarter | | 240.0 | | 203.5 | | 8.66 | | 7.15 | |
|
|
|
|
|
|
|
|
| |
Back to Contents
94 | Shareholder information (CONTINUED) |
| | | | Shares | | | | ADRs | |
|
|
|
|
|
|
|
|
| |
| | High | | Low | | High | | Low | |
|
|
|
|
|
|
|
|
| |
Calendar year | | Pence per ordinary share | | Dollars per ADR | |
|
|
|
|
| |
Monthly high and low prices (for the last full six months) are as follows: | | | | | | | | | |
October 2005 | | 240.0 | | 212.0 | | 8.66 | | 7.61 | |
November 2005 | | 228.5 | | 203.5 | | 8.09 | | 7.24 | |
December 2005 | | 214.3 | | 205.8 | | 7.74 | | 7.15 | |
January 2006 | | 205.5 | | 195.0 | | 7.26 | | 6.80 | |
February 2006 | | 229.3 | | 197.5 | | 7.94 | | 6.81 | |
March 2006 | | 215.3 | | 194.8 | | 7.75 | | 6.74 | |
|
|
|
|
|
|
|
|
| |
As of 21 April 2006, the mid-market price of an Acambis share was 190.5p and the close price of an Acambis ADR was $6.85. The number of outstanding ordinary shares of 10p each at that date was 107,353,297.
COMPARATIVE DIVIDEND INFORMATION
Acambis has never paid any cash dividends on its shares and does not anticipate paying cash dividends for the foreseeable future.
ANNUAL GENERAL MEETING
The AGM of the Company will be held at 10.00 a.m. on 23 June 2006 at the offices of Morrison & Foerster MNP, CityPoint, One Ropemaker Street, London EC2Y 9AW. The Notice of AGM accompanies this Annual Report. In addition to the reappointment of PricewaterhouseCoopers LLP as Auditors authority in respect of special business is being sought:
• | to give the Company the authority to purchase up to 10% of its own issued ordinary shares at a price of not less than 10p per share and not more than 5% above the average of the middle market quotations of the Company’s shares as shown in the LSE Daily Official List for the five dealing days before the purchase is made. This authority shall expire at the conclusion of the Company’s next AGM or 15 months from the passing of this resolution, whichever is the earlier; |
• | to disapply the statutory pre-emption rights in respect of the allotment of new shares pursuant to rights issues or otherwise for cash up to an aggregate nominal value of £536,766, being 5% of the currently issued ordinary shares of the Company in accordance with the current guidelines of the Investment Committee of the Association of British Insurers and the National Association of Pension Funds. This authority shall expire at the conclusion of the Company’s next AGM or 15 months from the passing of this resolution, whichever is the earlier; and |
• | to make certain changes to Acambis’ long-term incentive schemes: a) subject to the approval of HM Revenues and Customs, introduce the Acambis 2006 Approved Share Option Plan; b) introduce the Acambis 2006 Unapproved Share Option Plan; and c) introduce the Acambis 2006 Deferred Bonus Plan. |
MEMORANDUM AND ARTICLES OF ASSOCIATION
A copy of both the Memorandum and Articles of Association of the Company has been filed with the Registrar of Companies. The Memorandum contains the fundamental provisions of the Company’s constitution. The Articles contain the rules for the internal management and control of the Company.
DOCUMENTS ON DISPLAY
Certain documents referred to in this Annual Report are available for inspection at the registered office of the Company.
Back to Contents
Company information and advisers | 95 |
| |
ACAMBIS PLC Peterhouse Technology Park 100 Fulbourn Road Cambridge CB1 9PT, UK Telephone +44 (0) 1223 275 300 Fax +44 (0) 1223 416 300 Email: acambis@acambis.com www.acambis.com COMPANY SECRETARY, REGISTERED OFFICE AND GROUP HEADQUARTERS Elizabeth Brown Peterhouse Technology Park 100 Fulbourn Road Cambridge CB1 9PT, UK Telephone +44 (0) 1223 275 300 Registered number 2863682 Date of incorporation 19 October 1993 Country of jurisdiction England and Wales ACAMBIS US OPERATIONS Acambis Inc. 38 Sidney Street Cambridge Massachusetts 02139, USA Telephone +1 617 761 4200
Berna Products Corporation 4216 Ponce de Leon Boulevard Coral Gables Florida 33146, USA Telephone +1 800 392 9490
SHAREHOLDER INFORMATION The share price is obtainable in most UK and US national newspapers and on Acambis’ website at www.acambis.com. LSE mnemonic – ACM US NASDAQ National Market ticker symbol – ACAM
Reuters reference – ACM.L | | ANALYST COVERAGE OF ACAMBIS ABN Amro Cazenove Credit Suisse Deutsche Bank Evolution Securities Goldman Sachs Jefferies Merrill Lynch Nomura Code Securities Numis Securities Piper Jaffray Teather & Greenwood UBS ANNOUNCEMENTS First quarter results – May Second quarter/interim results – August Third quarter results – November Final results – March CORPORATE ADVISERS Legal advisers Morrison & Foerster MNP CityPoint One Ropemaker Street London EC2Y 9AW, UK Bankers Barclays Bank PLC Corporate Banking PO Box 885 Mortlock House Vision Park Histon Cambridge CB4 9DE, UK Registrars Capita Registrars
The Registry 34 Beckenham Road Beckenham Kent BR3 4TU, UK Auditors PricewaterhouseCoopers LLP Abacus House Castle Park Cambridge CB3 0AN, UK |
| | |
Back to Contents
96 | Abbreviations and definitions |
| |
The following abbreviations are used throughout this document:
ADR | American Depositary Receipt |
AGM | Annual General Meeting |
Baxter | Baxter International Inc. or subsidiaries thereof |
Bharat Biotech | Bharat Biotech International Limited |
BIA | BioIndustry Association |
BLA | Biologics License Application |
BN | Bavarian Nordic A/S |
BPC | Berna Products Corporation |
Cangene | Cangene Corporation |
CDC | US Centers for Disease Control and Prevention |
CEO | Chief Executive Officer |
CFO | Chief Financial Officer |
CR | Corporate responsibility |
EMEA | European Medicines Agency |
EPS | Earnings per Ordinary Share |
ESOP | Employee Share Ownership Plan |
ESPP | Employee Share Purchase Plan |
FDA | Food and Drug Administration |
FL | Florida |
GAAP | Generally Accepted Accounting Principles |
GMP | Good Manufacturing Practice |
GSK | GlaxoSmithKline |
IAS | International Accounting Standards |
IFRS | International Financial Reporting Standards |
IND | Investigational New Drug |
IP | Intellectual Property |
ITC | International Trade Commission |
JE | Japanese encephalitis |
LSE | London Stock Exchange |
LTIP | Long-term Share Incentive Plan |
MA | Massachusetts |
MD | Maryland |
MVA | Modified Vaccinia Ankara |
NIAID | National Institute of Allergy and Infectious Disease |
NIH | National Institutes of Health |
PwC | PricewaterhouseCoopers LLP |
R&D | Research and development |
RFP | Request for Proposals |
SAYE | Save As You Earn |
SEC | Securities and Exchange Commission |
SOX | Sarbanes-Oxley Act 2002 |
SP | sanofi pasteur |
SSSARs | Stock Settled Stock Appreciation Rights |
TSR | Total Share Return |
UITF | Urgent Issues Task Force |
VIB | Flanders Interuniversity Institute for Biotechnology |
VIG | Vaccinia Immune Globulin |
Back to Contents
This Annual Report is printed on Era Silk and Evolve Business. Era Silk contains 50% fibres sourced and recycled in the UK. Evolve Business is made from 100% recycled office waste. Both papers remanufactured at ISO 14001 (environmental management) accredited mills. Designed and produced by Merchant in collaboration with Crescent Lodge. Printed by St Ives Westerham Press. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant Peptide Therapeutics Group has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: 14 June 2006 | | ACAMBIS PLC |
| | |
| By: | /s/ Lyndsay Wright |
| |
|
| | Name: Lyndsay Wright |
| | Title: Director of Communications |