Report of Independent Auditors
To the Board of Directors and Shareholders of Titan International, Inc.:
We have audited the accompanying consolidated balance sheets of Titan Europe plc and its subsidiaries as of 31 December 2011 and 2010, and the related consolidated statements of income, comprehensive income, changes in equity, and cash flows for the years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Titan Europe plc and its subsidiaries at 31 December 2011 and 2010, and the results of their operations and their cash flows for the years then ended in conformity with International Financial Reporting Standards as issued by the International Financial Accounting Standards Board and in conformity with International Financial Reporting Standards as adopted by the European Union.
/s/ PricewaterhouseCoopers LLP
Birmingham, United Kingdom
13 February 2013
TITAN EUROPE Consolidated income statement for the year ended 31 December 2011 | | | | | | | | | |
| | | | | 2011 | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
Revenue | | | 4 | | | | 492,521 | | | | 355,202 | |
Trading profit | | | 4 | | | | 33,047 | | | | 14,064 | |
Restructuring and rationalisation costs | | | 5 | | | | (3,165 | ) | | | (1,497 | ) |
Significant legal costs | | | | | | | (153 | ) | | | (220 | ) |
Profit from operations | | | 4 | | | | 29,729 | | | | 12,347 | |
Net finance costs | | | 6 | | | | (10,333 | ) | | | (8,068 | ) |
Finance income/(charges) | | | 7 | | | | 45 | | | | (859 | ) |
Other finance charges | | | 8 | | | | (1,460 | ) | | | (1,443 | ) |
Net financing costs | | | | | | | (11,748 | ) | | | (10,370 | ) |
Share of profit of associate and joint venture | | | 18, 19 | | | | 1,800 | | | | 1,456 | |
Gain on previously held interest in joint venture | | | 17 | | | | 1,863 | | | | – | |
Profit before income tax | | | | | | | 21,644 | | | | 3,433 | |
Income tax charge | | | 9 | | | | (4,012 | ) | | | (807 | ) |
Profit for the year attributable to equity shareholders | | | | | | | 17,632 | | | | 2,626 | |
Earnings per 40p ordinary share | | | | | | | | | | | | |
Basic | | | 10 | | | | 20.56 | p | | | 3.16 | p |
Diluted | | | 10 | | | | 19.89 | p | | | 3.14 | p |
TITAN EUROPE Consolidated statement of comprehensive income for the year ended 31 December 2011 | | | | | | | | | |
| | | | | 2011 | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
Profit for the year | | | | | | 17,632 | | | | 2,626 | |
Other comprehensive (expense)/income | | | | | | | | | | | |
Hedge accounting on financial instruments | | | | | | | | | | | |
– current year gains/(losses) | | | | | | 257 | | | | (24 | ) |
– reclassification to income statement | | | | | | (527 | ) | | | (359 | ) |
Tax credit on hedge accounting on financial instruments | | | 29 | | | | 74 | | | | 105 | |
Net actuarial gains on pension liabilities | | | 30 | | | | 205 | | | | 23 | |
Tax on net actuarial gains on pension liabilities | | | 29 | | | | (62 | ) | | | – | |
Movement in translation adjustment | | | | | | | (8,057 | ) | | | 5,742 | |
Other comprehensive (expense)/income, net of tax | | | | | | | (8,110 | ) | | | 5,487 | |
Total comprehensive income for the period attributable to equity shareholders | | | | | | | 9,522 | | | | 8,113 | |
TITAN EUROPE Consolidated balance sheet as at 31 December 2011 | | | | | | | | | |
| | | | | 2011 | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
ASSETS | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | |
Property, plant and equipment | | | 15 | | | | 142,546 | | | | 142,377 | |
Intangible assets | | | 16 | | | | 56,999 | | | | 53,608 | |
Investments | | | 17 | | | | 12,237 | | | | 17,129 | |
Deferred taxes | | | 29 | | | | 31,634 | | | | 37,392 | |
Trade and other receivables | | | 20 | | | | 767 | | | | 375 | |
Total non-current assets | | | | | | | 244,183 | | | | 250,881 | |
Current assets | | | | | | | | | | | | |
Inventories | | | 22 | | | | 111,537 | | | | 96,730 | |
Trade and other receivables | | | 20 | | | | 85,682 | | | | 81,535 | |
Income tax recoverable | | | | | | | 146 | | | | 799 | |
Cash and cash equivalents | | | 23 | | | | 40,262 | | | | 30,488 | |
Held for sale assets | | | 21 | | | | 1,210 | | | | 2,341 | |
Total current assets | | | | | | | 238,837 | | | | 211,893 | |
Total assets | | | | | | | 483,020 | | | | 462,774 | |
LIABILITIES | | | | | | | | | | | | |
Non-current liabilities | | | | | | | | | | | | |
Borrowings | | | 28 | | | | 109,663 | | | | 106,674 | |
Trade and other payables | | | 24 | | | | 2,213 | | | | 2,422 | |
Derivative financial instruments | | | 27 | | | | 4,068 | | | | 2,569 | |
Deferred taxes | | | 29 | | | | 12,527 | | | | 19,183 | |
Employee benefits | | | 30 | | | | 8,764 | | | | 9,497 | |
Provisions | | | 31 | | | | 2,495 | | | | 814 | |
Total non-current liabilities | | | | | | | 139,730 | | | | 141,159 | |
Current liabilities | | | | | | | | | | | | |
Borrowings | | | 28 | | | | 55,261 | | | | 57,470 | |
Trade and other payables | | | 24 | | | | 116,510 | | | | 105,314 | |
Current income tax liability | | | | | | | 2,202 | | | | 1,329 | |
Derivative financial instruments | | | 27 | | | | 1,009 | | | | 2,874 | |
Employee benefits | | | 30 | | | | 1,484 | | | | 1,731 | |
Provisions | | | 31 | | | | 2,069 | | | | 1,733 | |
Total current liabilities | | | | | | | 178,535 | | | | 170,451 | |
Total liabilities | | | | | | | 318,265 | | | | 311,610 | |
Net assets | | | | | | | 164,755 | | | | 151,164 | |
Equity and reserves | | | | | | | | | | | | |
Issued share capital | | | 32 | | | | 34,921 | | | | 33,192 | |
Share premium account | | | | | | | 79,241 | | | | 77,248 | |
Other reserves | | | | | | | 6,458 | | | | 6,458 | |
Retained earnings | | | | | | | 44,135 | | | | 34,266 | |
Total attributable to equity shareholders | | | | | | | 164,755 | | | | 151,164 | |
TITAN EUROPE
Consolidated statement of changes in equity
for the year ended 31 December 2011
Attributable to Equity holders of the Company
| Share capital £’000 | Share premium account £’000 | Other reserves £’000 | Retained earnings | | Total Equity £’000 |
Retained earnings reserve £’000 | Currency Hedging translation reserve reserve £’000 £’000 |
Year ended 31 December 2010 | | | | | | | |
At 1 January 2010 | 33,192 | 77,248 | 6,458 | 5,297 | (2,683) | 22,962 | 142,474 |
Transactions with owners: | | | | | | | |
Credit in respect of employee share schemes | – | – | – | 577 | – | – | 577 |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
| – | – | – | 577 | – | – | 577 |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
Profit for the year | – | – | – | 2,626 | – | – | 2,626 |
Other comprehensive income: | | | | | | | |
Movement in translation adjustment | – | – | – | – | – | 5,742 | 5,742 |
Hedge accounting on financial instruments | – | – | – | – | (383) | – | (383) |
Tax on hedge accounting on financial instruments | – | – | – | – | 105 | – | 105 |
Actuarial gains on pension liabilities | – | – | – | 23 | – | – | 23 |
Tax on actuarial gains for the year | – | – | – | – | – | – | – |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
Total comprehensive income for the year | – | – | – | 2,649 | (278) | 5,742 | 8,113 |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
At 31 December 2010 | 33,192 | 77,248 | 6,458 | 8,523 | (2,961) | 28,704 | 151,164 |
| –––––––– –––––––– | –––––––– –––––––– | –––––––– –––––––– | –––––––– –––––––– | –––––––– –––––––––––––––– | –––––––– | –––––––– –––––––– |
Year ended 31 December 2011 | | | | | | | |
At 1 January 2011 | 33,192 | 77,248 | 6,458 | 8,523 | (2,961) | 28,704 | 151,164 |
Transactions with owners: | | | | | | | |
Proceeds from shares issued | 1,729 | – | – | – | – | – | 1,729 |
Premium on shares issued | – | 2,074 | – | – | – | – | 2,074 |
Costs associated with share issue | – | (81) | – | – | – | – | (81) |
Credit in respect of employee share schemes | – | – | – | 122 | – | – | 122 |
Deferred tax in respect of employee share schemes | – | – | – | 225 | – | – | 225 |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
| 1,729 | 1,993 | – | 347 | – | – | 4,069 |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
Profit for the year | – | – | – | 17,632 | – | – | 17,632 |
Other comprehensive income: | | | | | | | |
Movement in translation adjustment | – | – | – | – | 403 | (8,460) | (8,057) |
Hedge accounting on financial instruments | – | – | – | – | (270) | – | (270) |
Tax on hedge accounting on financial instruments | – | – | – | – | 74 | – | 74 |
Actuarial gains on pension liabilities | – | – | – | 205 | – | – | 205 |
Tax on actuarial gains for the year | – | – | – | (62) | – | – | (62) |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
Total comprehensive income for the year | – | – | – | 17,775 | 207 | (8,460) | 9,522 |
| –––––––– | –––––––– | –––––––– | –––––––– | –––––––––––––––– | | –––––––– |
At 31 December 2011 | 34,921 –––––––– | 79,241 | 6,458 | 26,645 | (2,754) | 20,244 | 164,755 |
Other reserves represent a capital contribution reserve which in the opinion of the directors is not distributable.
The hedging reserve represents the cumulative portion of gains and losses on hedging instruments deemed effective.
The currency translation reserve relates to exchange differences arising on the translation of the net assets of the Group’s foreign operations, from their functional currency into the Parent Company’s functional currency.
TITAN EUROPE Consolidated cash flow statement for the year ended 31 December 2011 | | | | | | | | | |
| | | | | 2011 | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
Profit for the year | | | | | | 17,632 | | | | 2,626 | |
Adjustments for: | | | | | | | | | | | |
Depreciation | | | 15 | | | | 16,403 | | | | 16,187 | |
Amortisation | | | 16 | | | | 944 | | | | 967 | |
Profit on sale of property, plant and equipment and other intangible assets | | | | | | | (187 | ) | | | (986 | ) |
Impairment of held for sale assets | | | 21 | | | | 1,109 | | | | – | |
Net finance expense | | | | | | | 11,100 | | | | 10,606 | |
Foreign exchange losses/(gains) | | | | | | | 648 | | | | (236 | ) |
Share of profit of associate and joint venture | | | | | | | (1,800 | ) | | | (1,456 | ) |
Income tax expense | | | | | | | 4,012 | | | | 807 | |
Operating cash flow before changes in working capital and other non-cash changes | | | | | | | 49,861 | | | | 28,515 | |
Increase in inventories | | | | | | | (15,256 | ) | | | (11,481 | ) |
Increase in trade and other receivables | | | | | | | (2,914 | ) | | | (22,797 | ) |
Increase in trade and other payables | | | | | | | 11,826 | | | | 38,688 | |
Increase/(decrease) in provisions and employee benefits | | | | | | | 905 | | | | (2,378 | ) |
Other non-cash changes | | | | | | | (3,413 | ) | | | 632 | |
Cash generated from operations | | | | | | | 41,009 | | | | 31,179 | |
Interest paid | | | | | | | (8,722 | ) | | | (8,309 | ) |
Income taxes paid | | | | | | | (4,164 | ) | | | (1,203 | ) |
Net cash generated from operating activities | | | | | | | 28,123 | | | | 21,667 | |
Proceeds from sales of property, plant and equipment | | | | | | | 1,438 | | | | 586 | |
Proceeds from sale of held for sale assets | | | 21 | | | | 10 | | | | 4 | |
Dividends received | | | | | | | 302 | | | | 219 | |
Purchase of subsidiary undertaking net of cash acquired | | | 38 | | | | (4,764 | ) | | | – | |
Purchases of property, plant and equipment | | | | | | | (18,500 | ) | | | (11,144 | ) |
Purchases of intangible assets | | | | | | | (536 | ) | | | (196 | ) |
Net cash used in investing activities | | | | | | | (22,050 | ) | | | (10,531 | ) |
Cash flows from financing activities | | | | | | | | | | | | |
Proceeds from issue of share capital net of issue costs | | | | | | | 3,722 | | | | – | |
New bank loans raised | | | | | | | 14,893 | | | | 7,051 | |
Repayment of borrowings | | | | | | | (8,058 | ) | | | (1,182 | ) |
Payment of finance lease liabilities | | | | | | | (3,322 | ) | | | (2,911 | ) |
Net cash generated from financing activities | | | | | | | 7,235 | | | | 2,958 | |
Net increase in cash and cash equivalents | | | | | | | 13,308 | | | | 14,094 | |
Cash and cash equivalents at the beginning of the year | | | | | | | 9,608 | | | | (5,422 | ) |
Effect of exchange rate fluctuations on cash held | | | | | | | (923 | ) | | | 936 | |
Cash and cash equivalents at the end of the year | | | 23 | | | | 21,993 | | | | 9,608 | |
For the purposes of presenting the cash flow statement the components of cash and cash equivalents are offset. A reconciliation between the cash flow statement and the balance sheet presentation is shown in note 23.
TITAN EUROPE
Reconciliation of cash flow to net debt
for the year ended 31 December 2011 | | | At 1 January | | | | | | Other non-cash | Exchange | | At 31 December | |
| | | 2011 | | | Cash flow Acquisitions | | | changes | movements | | 2011 | |
Note | | | £ | 000 | | | £ | 000 | | | £ | 000 | | | £ | 000 | £ 000 | | £ | 000 | |
Cash and cash equivalents | | | 23 | | | | 30,488 | | | | 8,107 | | | | 2,876 | | | | – | (1,209) | | | 40,262 | |
Overdrafts | | | 28 | | | | (20,880 | ) | | | 2,325 | | | | – | | | | – | 286 | | | (18,269 | ) |
| | | | | | | 9,608 | | | | 10,432 | | | | 2,876 | | | | – | (923) | | | 21,993 | |
Borrowings due after one year* | | | 28 | | | | (104,772 | ) | | | (4,241 | ) | | | (619 | ) | | | (2,012 | ) 3,286 | | | (108,358 | ) |
Borrowings due within one year* | | | 28 | | | | (33,290 | ) | | | (2,594 | ) | | | (275 | ) | | | (476 | ) 602 | | | (36,033 | ) |
Finance leases due after one year* | | | 28 | | | | (1,902 | ) | | | 923 | | | | – | | | | (351 | ) 25 | | | (1,305 | ) |
Finance leases due within one year* | | | 28 | | | | (3,300 | ) | | | 2,399 | | | | – | | | | (56 | ) (2) | | | (959 | ) |
Liquid resources | | | 20 | | | | 848 | | | | (586 | ) | | | – | | | | – | (4) | | | 258 | |
Net debt | | | | | | | (132,808 | ) | | | 6,333 | | | | 1,982 | | | | (2,895 | ) 2,984 | | | (124,404 | ) |
*Included within the cash flow column is the net cash flow after taking into consideration changes in ageing of the borrowings and finance leases.
TITAN EUROPE
Notes to the consolidated financial statements for the year ended 31 December 2011
1. Accounting policies
Titan Europe is a company incorporated in the United Kingdom under the Companies Act. The address of the registered office is Bridge Road, Cookley, Kidderminster, Worcestershire, DY10 3SD.
The principal activity of the Group is the manufacture and sale of steel wheels and undercarriages for the off-highway vehicles industry. Principle markets are construction, agriculture and mining
The Group consolidated financial statements have been prepared in accordance with the Companies Act 2006 as applicable to companies reporting under IFRS and with those IFRS standards and IFRIC interpretations issued, effective and endorsed by the European Union as at the time of preparing these statements. The financial statements are also in compliance with IFRS as issued by the International Accounting Standards Board.
The Group consolidated financial statements have been prepared on a going concern basis. The directors have reviewed the funding position of the Group and the Company in light of the amended facilities with Intesa Sanpaolo SpA and UniCredit SpA. In doing so the directors have considered and forecasted the cash flow requirements of the Group and the Company arising from operational, investment and financing activities and they believe it is appropriate to prepare these financial statements on a going concern basis.
The financial statements have been prepared based on the accounting policies noted below, which are the same as the year ended 31 December 2010. They have been prepared under the historical cost convention, as modified by the revaluation of certain financial assets and liabilities (including derivative financial instruments) at fair value through the profit or loss.
c) | Basis of consolidation |
Subsidiaries
Subsidiaries are entities over which the Titan Europe Group has the power to govern the financial and operating policies generally accompanying a shareholding of more than 50 per cent. of the voting rights. In assessing control potential voting rights that are currently exercisable or convertible are taken into account. The financial statements of subsidiaries are included in the consolidated financial statements from the date of acquisition. They are de-consolidated from the date that control ceases. All business combinations are accounted for by the acquisition method. The cost of the acquisition is measured at the aggregate of the fair values, at the date of exchange, of assets given, liabilities incurred or assumed, and equity instruments issued by the Group in exchange for control of the acquiree. Acquisition related costs are expensed as incurred.
Intra-Group transactions
Intra-Group transactions and balances and any unrealised gains and losses arising from intra-Group transactions are eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with policies adopted by the Group.
Associates
Associates are those entities in which the Group has significant influence, but not control, over the financial and operating policies. The consolidated financial statements include the Group’s share of the total comprehensive income and expense of associates on an equity accounted basis, from the date that significant influence commences until the date that significant influence ceases. The Group’s investment in associates includes goodwill identified on acquisition, net of accumulated impairment loss. When the Group’s share of losses exceeds its interest in an associate, the Group’s carrying
amount is reduced to nil and recognition of further losses is discontinued except to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of an associate.
Joint venture
Joint ventures are those entities where joint control exists and strategic operating, investing and financing decisions require the consent of a majority of the owners. The consolidated financial statements include the Group’s share of the total comprehensive income and expense of the joint venture on an equity method of accounting.
d) Presentation of the Income Statement
The format of the income statement adopted by the Group combines the specific requirements of IFRS together with additional disclosures designed to assist the understanding of the Group’s performance. The format is further explained below.
Profit/(loss) from operations is the result of the continuing subsidiary companies prior to finance costs and taxation. In order to present consistent and comparable information this is further analysed to show the results of normal trading activities (trading profit/(loss)), and individually significant items, which are considered exceptional. Such items arise because of their size or nature and comprise:
– charges relating to the restructuring and rationalisation programme;
– significant legal costs;
– the impact of curtailments to the Group’s post employment schemes; and
– the movement on fair value of forward foreign exchange contracts.
Net finance costs represent the cash costs and other charges arising from the Group’s financing activities. These have been further analysed in order to provide clarity over these costs as follows:
Cash costs/income
– Financing costs represents the Group’s interest cost on outstanding borrowings along with the
impact of currency movements on borrowings denominated in foreign currencies.
Non-cash costs/income
– Finance charges represents the interest charge associated with the Group’s post employment
obligations, offset by the expected return on the Group’s pension scheme assets and gains/losses on re-measurement of interest rate swaps; and
– Other finance charges represent the unwinding of fair value adjustments made to acquired debt
instruments.
e) Foreign currency
Transactions in foreign currencies are translated at exchange rates approximating to the rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the income statement. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. Non-monetary assets such as foreign exchange swaps denominated in foreign currencies that are stated at fair value are translated at foreign exchange rates ruling at the dates the fair value was determined.
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are translated at foreign exchange rates ruling at the balance sheet date. The revenues and expenses of foreign operations are translated at an average rate for the period where this rate approximates to the foreign exchange rates ruling at the dates of the transactions.
Exchange differences arising from this translation of foreign operations, and of related qualifying hedges that satisfy the hedging conditions of IAS 39, are taken directly to retained earnings. They are released into the income statement upon disposal.
The Group has taken advantage of relief available in IFRS 1 to deem the cumulative translation differences for all foreign operations to be zero at the date of transition to IFRS (1 January 2006).
The functional currency of a subsidiary is determined by certain primary and secondary factors. Once determined, this functional currency is used and translated for consolidation purposes. For the purpose of the consolidated financial statements, the results and financial position of each Group company are expressed in pound sterling, which is the functional currency of the Company, and the presentation currency for the consolidated financial statements.
f) | Investments in debt and equity securities |
Unlisted equity investments are stated at cost less impairment where the investment does not have a quoted market price in an active market that cannot be reliably measured.
g) | Derivative financial instruments and hedging |
Derivative financial instruments
Derivative financial instruments are primarily used to manage the Group’s exposure to market risks from changes in interest and foreign exchange rates. Derivative financial instruments are recognised at fair value.
Where derivative financial instruments are not designated as or not determined to be effective hedges, any gain or loss on the re-measurement of the fair value is taken to the income statement.
The fair value of interest rate swaps is the estimated amount that the Group would receive or pay to terminate the swap at the balance sheet date, taking into account current interest rates and the current creditworthiness of the swap counterparties. The fair value of forward exchange contracts is their quoted market price at the balance sheet date, being the present value of the quoted forward price.
Cash flow hedges
Where a derivative financial instrument is designated as a hedge of the variability in cash flows of a recognised asset or liability, or a highly probable forecast transaction, the effective part of any gain or loss on the derivative financial instrument is recognised directly in retained earnings. Any ineffective portion of the hedge is recognised immediately in the income statement.
When the forecast transaction subsequently results in the recognition of a non-financial asset or nonfinancial liability, the associated cumulative gain or loss remains in the hedging reserve and is reclassified into the income statement in the same year or years during which the asset acquired or liability assumed affects the income statement, i.e. when a non-financial asset is depreciated.
If a hedge of a forecasted transaction subsequently results in the recognition of a financial asset or financial liability, the associated gains or losses that were recognised directly in equity are reclassified into the income statement in the same year or years during which the asset acquired or liability assumed affects the income statement, i.e. when the interest income or expense is recognised.
When a hedging instrument expires or is sold, terminated or exercised, or the entity revokes designation of the hedge relationship but the hedged forecast transaction is still expected to occur, the cumulative gain or loss at that point remains in equity and is deferred in accordance with the above policy when the transaction occurs. If the hedged transaction is no longer expected to take place, the cumulative unrealised gain or loss recognised in equity is recognised in the income statement immediately.
h) | Property, plant and equipment |
Property, plant and equipment are stated at cost, which includes the purchase cost plus costs directly associated with bringing the asset into use including interest, where required, less accumulated depreciation and impairment losses.
Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant and equipment.
Depreciation is charged to the income statement on a straight-line basis over the estimated useful lives of each part of an item of property, plant and equipment which are reviewed on an annual basis. Land is not depreciated. The residual values are re-assessed on an annual basis. The estimated useful lives are as follows:
Freehold buildings* 33-40 years
Plant and machinery 5-30 years
Tools 4-6 years (included in fixtures, fittings, tools and
equipment in note 15)
Fixtures, fittings and office equipment 3-5 years (included in fixtures, fittings, tools and
equipment in note 15)
Motor vehicles 2-4 years (included within plant and machinery in
note 15)
* The normal estimated life for freehold buildings is between 33 and 40 years, however, when a company is acquired and asset fair values are reviewed external guidance is sought on the useful life which may differ from this range.
Leasehold property is depreciated over the life of the lease.
Assets in the course of construction are included in property, plant and equipment on the basis of expenditure incurred at the balance sheet date. No depreciation is charged on assets in the course of construction until they are brought into operational use.
Assets or groups of assets are reclassified as held for sale assets in accordance with IFRS 5 when management have committed to a plan to sell the asset and an active program is in place to locate a buyer. The asset is measured at the lower of carrying value or cost, and once the asset is classified as held for sale it is no longer depreciated or amortised. See note 21.
j) | Hire purchase and finance lease arrangements |
Leases in which the Group assumes substantially all the risks and rewards of ownership of the leased asset are classified as finance leases. Where land and buildings are held under finance leases, the accounting treatment of the land is considered separately from that of the buildings. Leased assets acquired by way of finance lease are stated at an amount equal to the lower of their fair value and the present value of the minimum lease payments at inception of the lease, less accumulated depreciation and impairment losses and included within property, plant and equipment. Assets are depreciated over the lower of the useful life and the term of the lease.
In line with the requirements of IAS 17, sale and finance leaseback assets are treated as having being sold and re-acquired with any gains recognised over the life of the lease.
Goodwill
Goodwill, arising on acquisitions which have occurred since 1 January 2006, represents the difference between the fair value of the purchase consideration and the fair value of the identifiable net assets and contingencies of an acquired entity. In respect of acquisitions which occurred prior to 1 January 2006, goodwill is included on the basis of its deemed cost, which represents the amount recorded under previous GAAP. This is in accordance with the transitional provisions of IFRS 1.
Positive goodwill is recognised as an asset in the consolidated balance sheet and is subject to annual impairment review. Goodwill arising on the acquisition of subsidiary undertakings is recognised
separately as an intangible asset in the consolidated balance sheet. Goodwill arising on the acquisition of associated undertakings is included within the carrying value of the investment. In accordance with the transitional provisions of IFRS 3, any goodwill previously written off to reserves remains in reserves.
Goodwill is stated at cost less impairment. Goodwill is not amortised but allocated to cash generating units and is tested annually for impairment.
Research and development
Research expenditure is written off as incurred.
Where development expenditure results in a new or substantially improved product, service or process then such costs will be capitalised and amortised over the useful life and periodically reviewed for impairment. Assets are stated at cost less accumulated amortisation and impairment.
Computer software costs
Where computer software is not integral to an item of property, plant and equipment its costs are capitalised and categorised as intangible assets. Amortisation is provided on a straight-line basis over its useful economic life which is between three and five years. Assets are stated at cost less accumulated amortisation and impairment.
Other intangible assets
Other intangible assets are stated at cost less accumulated amortisation and impairment losses.
Amortisation is charged on a straight-line basis and is based on the useful economic lives of the assets concerned which are principally as follows:
Licences and patents 3-15 years
l) Impairment
The carrying amounts of the Group’s non-current assets are tested to determine if there is any indication of impairment. Assets which have an indefinite useful life are not subject to amortisation and are tested for impairment at each balance sheet date. Assets subject to depreciation and amortisation are reviewed for impairment whenever events or circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised in the income statement based on the amount by which the carrying amount exceeds the recoverable amount. The recoverable amount is the higher of fair values less costs to sell and value in use.
m) Trade and other receivables
Trade and other receivables are recognised initially at fair value and subsequently at their amortised cost less impairment losses based on the directors’ view of the collectability of those receivables. The amount of the provision is the difference between the assets carrying amount and the present value of estimated future cash flows.
The Group enters into factoring arrangements both with and without recourse. With recourse
These kinds of transactions do not meet IAS 39 requirements for asset derecognition, since risks and rewards have not been substantially transferred. Consequently, all receivables sold through factoring transactions which do not meet IAS 39 derecognition requirements are reflected in the Group financial statements, with a corresponding financial liability recorded in the consolidated financial statements.
Without recourse
In compliance with current reporting requirements, trade receivable balances that have been subject to non-recourse factoring arrangements do not get reported in the Group balance sheet.
Under its non-recourse factoring arrangements, the Group sells trade receivables balances to a third-party factoring company in exchange for a cash payment from the factoring company, net of fees. All the risks and rewards of the trade receivables subject to these arrangements are transferred to the factoring company and, accordingly, the trade receivables are derecognised in the Group balance sheet. Such arrangements are used from time to time by the Group to manage the recovery of cash from its trade receivables. As at 31 December 2011, the Group balance sheet included £8,900,000 (2010: £nil) of cash that would otherwise have been reported as trade receivables if these arrangements were not in place.
n) Inventories
Inventories are stated at the lower of cost and net realisable value (being the estimated selling price in the ordinary course of business less estimated costs of completion and selling expenses). Cost is determined on a first in first out basis. Cost comprises raw material, direct labour and appropriate production overheads based on the normal levels of business activity. Provision for slow moving or obsolete inventories are based upon the directors’ view of the recoverable value of the individual items included within inventory, based on ageing and usage reports.
o) Cash and cash equivalents
Cash and cash equivalents comprise cash balances and call deposits. Bank overdrafts that are repayable on demand and form an integral part of the Group’s cash management are included as a
component of cash and cash equivalents for the purpose only of the statement of cash flows.
p) Interest-bearing borrowings
Interest-bearing borrowings are recognised initially at fair value less attributable transaction costs. Subsequent to initial recognition, interest-bearing borrowings are stated at amortised cost with any difference between cost and redemption value being recognised in the income statement over the period of the borrowings on an effective interest basis.
q) Trade and other payables
Trade and other payables are recognised initially at fair value and subsequently stated at amortised cost.
r) Dividends
Dividends are recognised in the year in which they are approved by the Group’s shareholders or, in the case of an interim dividend, when the dividend is paid.
s) Employee benefits
Defined contribution schemes
Obligations for contributions to defined contribution pension schemes are recognised as an expense in the income statement as incurred.
Defined benefit schemes
For defined benefit pension schemes, the cost of providing benefits is calculated annually by independent actuaries using the projected unit credit method. The retirement benefit obligation recognised in the balance sheet represents the excess of the present value of scheme liabilities over the fair value of scheme assets. Differences between the actual and expected returns on assets and experience gains and losses arising on scheme liabilities during the year, together with differences arising from changes in assumptions, are recognised in the consolidated statement of comprehensive income.
Contributions to the scheme are paid in accordance with the scheme rules and the recommendation of the actuary. The charge to the income statement reflects the current and past service cost of such obligations. The expected return on scheme assets and the interest cost on scheme liabilities are included within the finance charges in the income statement.
Other post-retirement benefit scheme and long-term benefits scheme
For the accrued benefit schemes and long service leave provision the cost of providing benefits is calculated at least annually by independent actuaries using the projected unit credit method. The accrued benefit obligation recognised in the balance sheet represents the present value of scheme liabilities. The experience gains and losses arising on scheme liabilities during the year, together with differences arising from changes in assumptions, are recognised in the consolidated statement of comprehensive income in the year. The charge to the income statement reflects the current and past service cost of such obligations and the impact of curtailments. The expected return on scheme assets and the interest cost on scheme liabilities are included within the finance charges in the income statement.
t) | Share-based payment transactions |
The share option programme allows Group employees to acquire shares of the ultimate Parent Company (Titan Europe); these awards are granted by the ultimate Parent. The fair value of options granted is recognised as an employee expense with a corresponding increase in equity. The fair value is measured at grant date and spread over the period during which the employees become unconditionally entitled to the options. The fair value of the options granted is measured using an option valuation model, taking into account the terms and conditions upon which the options were granted. The amount recognised as an expense is adjusted to reflect the actual number of share options that vest except where forfeiture is due only to share prices not achieving the threshold for vesting.
A provision is recognised in the balance sheet when the Group has a present legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation. If the effect is material, provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability.
Warranty provisions are made for specific product issues based on an estimate of the likely cost
arising. It has been deemed prudent to provide for an amount based on historical information.
Revenue represents the total value of amounts invoiced to all customers in respect of goods or services rendered during the year net of credit notes, returns and any contractually agreed discounts, excluding value added tax.
Invoices for goods are raised when the risks and rewards of ownership have passed which may differ between customers depending on the contractual arrangements in place. Ownership typically will pass on dispatch or at the date of acceptance by the customer.
Revenue is recognised in the income statement when it can be reliably measured, along with the associated costs, and its collectability is reasonably assured.
Operating lease payments
Payments made under operating leases are recognised in the income statement on a straight-line basis over the term of the lease. Lease incentives received are recognised in the income statement as an integral part of the total lease expense.
Finance lease payments
Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding liability. The finance charge is allocated to each year during the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Net financing costs
Net financing costs comprise interest payable, finance charges on finance leases, interest receivable on funds invested, dividend income, foreign exchange gains and losses and gains and losses on hedging instruments that are recognised in the income statement, unwinding of fair value adjustments, post employment obligation charges and expected return on pension scheme assets.
Interest income and interest payable is recognised in the income statement as it accrues, using the effective interest method. Dividend income is recognised in the income statement on the date the entity’s right to receive payments is established.
Government grants
Grants receivable from governments or similar bodies are credited to the balance sheet in the period in which conditions relating to the grant are met. Where they relate to specific assets they are amortised on a straight-line basis over the same period the asset is depreciated. Where they relate to revenue expenditure and/or non-asset criteria they are taken to the income statement to match the period in which the expenditure is incurred and criteria met.
Income from non-core trading
The margin on long-term contracts associated with one off projects such as the agreement with Minsk Tractor Works in Belarus are recorded within other operating income.
x) Taxation
Tax on the profit or loss for the year comprises current and deferred tax. Tax is recognised in the income statement except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years.
Deferred tax is provided on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The following temporary differences are not provided for: the initial recognition of goodwill; the initial recognition of assets or liabilities that affect neither accounting nor taxable profit other than in a business combination, and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date.
A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised.
y) Segmental reporting
IFRS 8 ‘Operating Segments’ requires a ‘management approach’, under which segment information is presented on the same basis as that used for internal reporting purposes. The segments are reported in a manner that is more consistent with the internal reporting provided to the Chief Operating Decision Maker (CODM). Goodwill is allocated by management to groups of cash generating units on a segment level, the allocation of goodwill remains as reported in 2010, between the Wheels and Undercarriage segments.
Operating segments are reported in a manner consistent with the internal reporting provided to the CODM on a monthly basis. The CODM has been identified as the Chief Executive Officer (CEO) who is responsible for assessing performance of the operating segments and allocating resources to these segments.
z) Share capital
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction from the proceeds.
| aa) Standards, amendments to standards and interpretations issued but not yet applied |
Interpretations effective in 2011:
There are no IFRSs or IFRIC interpretations that are effective for the first time for the financial year that would be expected to have a material impact on the Group.
Standards, amendments and interpretations to existing standards which are not yet effective
The following is a summary of relevant revisions and amendments to standards and interpretations which are unlikely to have a material impact on the Group’s results, assets or liabilities.
IFRS 9 ‘Financial instruments’ regarding classification and measurement of financial assets. IFRS 10 ‘Consolidated financial statements’ regarding determination of control.
IFRS 13 ‘Fair value measurement’ regarding fair value measurement and disclosure requirements.
IFRS 12 ‘Disclosure of interests on other entities’ regarding disclosure requirements for all forms of interest in other entities.
There are a number of standards, amendments and interpretations that are not relevant to the Group which have therefore not been listed above.
bb) Significant judgements, key assumptions and estimates
The Group’s significant accounting policies are set out above. The preparation of financial statements, in conformity with IFRS, requires the use of estimates, subjective judgement and assumptions that may affect the amounts of assets and liabilities at the balance sheet date and reported profit and earnings for the year. The directors base these judgements on the basis of past experience, professional expert advice and other relevant evidence. The accounting policies where the directors consider that more complex estimates, judgements and assumptions have to be made are those in respect of intangible assets, derivative financial instruments, employee benefits and taxation. See note 3.
2. Financial risk management
Financial risk factors
The Group’s activities expose it to a variety of financial risks: market risk (including foreign exchange risk, fair value interest rate risk and cash flow interest rate risk), credit risk and liquidity risk. The Group’s overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group’s financial performance. The Group uses derivative financial instruments to hedge certain risk exposures.
Risk management is carried out centrally under policies approved by the Board of directors. Centrally management identify, evaluate and hedge financial risks in close co-operation with the Group’s operating units. The Board provides written principles for overall risk management, as well as written policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.
Market risk
Foreign exchange risk
The Group operates internationally and is exposed to foreign exchange risk arising from various currency exposures, primarily with respect to the euro and the sterling. Foreign exchange risk arises from future commercial transactions, recognised assets and liabilities and net investments in foreign operations.
Management has set up a policy to require Group companies to manage their own foreign exchange risk against their functional currency. Where appropriate, and in agreement with Group management, companies are required to hedge certain foreign exchange risk exposure. To manage their foreign exchange risk arising from future commercial transactions and recognised assets and liabilities, entities in the Group use forward contracts, transacted externally. Foreign exchange risk arises when future commercial transactions are denominated in a currency that is not the entity’s functional currency.
As the Group derives a significant amount of its earnings from overseas operations, the Group is affected by movements in exchange rates, primarily the euro. This would affect both the balance sheet and the income statement. For a 5 per cent. movement in the euro exchange rate, the operating profit would be affected by £871,000 (2010: £404,000) and the net assets by £819,000 (2010: £583,000).
Cash flow and fair value interest rate risk
As the Group has no significant interest-bearing assets, the Group’s income and operating cash flows are substantially independent of changes in market interest rates.
The Group’s interest rate risk arises from long-term borrowings. Borrowings issued at variable rates expose the Group to cash flow interest rate risk. Borrowings issued at fixed rates expose the Group to fair value interest rate risk. During 2011 and 2010, the Group’s borrowings at variable rate were primarily denominated in the euro.
Based on calculations performed, the impact on post-tax profit of a 1.0 percentage point shift in variable interest rates would be a maximum increase or decrease of £573,000 of interest expense. However, to mitigate this risk 85 per cent. of the floating rate debt outstanding at 31 December 2011 was covered by a floating-to-fixed interest rate swap.
Based on the various scenarios, the Group manages its cash flow interest rate risk by using floating-tofixed interest rate swaps. Such interest rate swaps have the economic effect of converting borrowings from floating rates to fixed rates. Generally, the Group raises long-term borrowings at floating rates and swaps them to fixed rates that are lower than those available if the Group borrowed at fixed rates directly. Under the interest rate swaps, the Group agrees with other parties to exchange, at specified intervals (primarily quarterly), the difference between fixed contract rates and floating-rate interest amounts calculated by reference to the agreed notional amounts.
Credit risk
Credit risk is managed on a divisional basis. Credit risk arises from cash and cash equivalents, derivative financial instruments and deposits with banks and financial institutions, as well as credit exposures to Original Equipment Manufacturers (OEMs), and after-market customers, including outstanding receivables and committed transactions. Credit control assesses the credit quality of the customer, taking into account its financial position, past experience and other factors. The utilisation of credit limits is regularly monitored (see also note 26).
Liquidity risk
Prudent liquidity risk management implies maintaining sufficient cash and the availability of funding through an adequate amount of committed credit facilities. Due to the dynamic nature of the underlying businesses, the Group maintains flexibility in funding by maintaining availability under committed and uncommitted credit lines. The Group ensures that sufficient liquidity is available to meet obligations when they fall due and maintain sufficient flexibility in order to fund investment and acquisition objectives. Liquidity needs are assessed through short and long-term forecasts. Cash flow forecasting is performed in the operating entities of the Group. Group finance monitors headroom on all borrowing facilities. Undrawn borrowing facilities at the year end amounted to £45,237,000 (2010: £44,039,000).
The table below analyses the Group’s financial liabilities and net-settled derivative financial liabilities into relevant maturity groupings based on the remaining period at the balance sheet to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows including contractual interest payment and finance lease charge cash flows. The difference between contractual undiscounted cash flows, and the book value of borrowings of £2,663,000 (2010: £4,162,000) is explained in note 28.
| | Less than | | | Between 1 | | | Between 2 | | | Over | |
At 31 December 2011 | | 1 year | | | and 2 years | | | and 5 years | | | 5 years | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Borrowings | | | (55,261 | ) | | | (35,624 | ) | | | (74,968 | ) | | | (1,734 | ) |
Contractual interest payments and finance lease charges | | | (426 | ) | | | (2,912 | ) | | | (103 | ) | | | (2 | ) |
Derivative financial instruments | | | (1,009 | ) | | | (3,691 | ) | | | (377 | ) | | | – | |
Trade and other payables | | | (111,309 | ) | | | (252 | ) | | | (1,182 | ) | | | (779 | ) |
| | Less than | | | Between 1 | | | Between 2 | | | Over | |
At 31 December 2010 | | 1 year | | | and 2 years | | | and 5 years | | | 5 years | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Borrowings | | | (57,470 | ) | | | (24,697 | ) | | | (85,708 | ) | | | (431 | ) |
Contractual interest payments and finance *lease charges | | | (548 | ) | | | (342 | ) | | | (2,414 | ) | | | – | |
Derivative financial instruments | | | (2,874 | ) | | | (2,354 | ) | | | (215 | ) | | | – | |
Trade and other payables | | | (99,955 | ) | | | (258 | ) | | | (1,206 | ) | | | (958 | ) |
The Group’s derivative financial instruments will be settled on a net basis. The amounts are the contractual undiscounted cash flows. The impact of discounting is not significant.
Capital risk management
The Group defines capital as total equity plus non-current bank borrowings.
The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for the shareholders, benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. During the year the Group raised new share capital to provide additional funding to assist with the Turkish acquisition.
In line with external requirements, the Group closely monitors net debt on a monthly basis and has annual targets on the level of net debt. The Group was compliant with all covenants during the year.
| | Note | | | 2011 | | | 2010 | |
| | | | | £ | ’000 | | | £ | ’000 | |
Total borrowings | | | 28 | | | | (164,924 | ) | | | (164,144 | ) |
Less liquid resources | | | 20 | | | | 258 | | | | 848 | |
Less cash and cash equivalents | | | 23 | | | | 40,262 | | | | 30,488 | |
Net debt | | | | | | | (124,404 | ) | | | (132,808 | ) |
Group net debt is lower than last year at £124,404,000 (2010: £132,808,000), however, this is affected by the strengthening of the euro year-end exchange rate generating a translation impact as at 31 December 2011 of £2,984,000 (exchange movement reported in the reconciliation of cash flow to net debt). The Group’s net debt as at 31 December 2011 at the 2010 year-end exchange rate would have been £127,367,000.
Fair value estimation
The Group uses a variety of methods and makes assumptions that are based on market conditions existing at each balance sheet date. The fair value of interest rate swaps is calculated as the present value of the
estimated future cash flows. The fair value of forward foreign exchange contracts is their quoted market price at the balance sheet date, being the present value of the quoted forward price.
The carrying value less impairment provision of trade receivables and payables is assumed to approximate their fair values. The fair value of financial liabilities for disclosure purposes is estimated by discounting the future contractual cash flows at the current market interest rate that is available to the Group for similar financial instruments.
3. Critical accounting estimates and judgements
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Critical accounting estimates and assumptions
The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
Estimated impairment of goodwill (note 16)
The Group tests annually whether goodwill has suffered any impairment, in accordance with the accounting policy stated in note 1(k). The recoverable amounts of cash generating units have been determined based on value-in-use calculations. These calculations require the use of estimates (note 16). No impairment charges arose in the Group during 2011.
Income taxes (notes 9 and 29)
The Group is subject to income taxes in numerous jurisdictions. Significant judgement is required in determining the worldwide provision for income taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business. The Group recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which the determination is made but management do not consider that any favourable or unfavourable movements would be material. Recognition of deferred tax assets, and hence credits to the income statement, is based on forecast future taxable income and therefore involves judgement regarding the future financial performance of particular legal entities of tax groups in which the deferred tax assets are recognised.
Fair value of derivatives and other financial instruments (note 27)
The fair value of financial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined by using valuation techniques. Valuations are provided by external parties. The external parties select a variety of methods and make assumptions that are mainly based on market conditions existing at each balance sheet date.
Employee benefits (note 30)
The Group operates two defined benefit schemes and also has several post-employment benefit schemes in place. The total liability is £10,248,000 (2010: £11,228,000), of the liability 15 per cent. (2010: 17 per cent.) relates to the French and German defined benefit scheme. A significant proportion, 81 per cent. as at 31 December 2011 (2010: 80 per cent.), of the total liability relates to the TFR (Trattamento di Fine Rapporto) scheme in Italy.
Business combinations and acquisitions – purchase price alocations (note 38)
For business combinations and acquisitions of associates and joint ventures, IFRS requires that a fair value exercise is undertaken allocating the purchase price (cost) of acquiring controlling interests and interests in associates and joint ventures to the fair value of the acquired identifiable assets, liabilities and contingent liabilities.
Any difference between the cost of acquiring the interest and the fair value of the acquired net assets is recognised as acquired goodwill. The fair value exercise is performed at the date of acquisition. As a result of the nature of fair value assessments the purchase price allocation exercise and acquisition-date fair value determinations require subjective judgements based on a wide range of complex variables at a point in time. Management uses all available information to make the fair value determinations.
4. Segmental analysis
Management has determined the operating segments, based on the reports reviewed by the Chief Executive Officer (‘CEO’), to monitor performance of the segments and make strategic decisions.
Management considers the business to have two segments, being Undercarriage and Wheels. The Undercarriage segment derives its revenue from sales of undercarriages to the OEM market and aftermarket. The Wheels segment derives its revenue from sales of wheels and tires to the OEM market. The Wheels segment as reported to management includes the head office company, Titan Europe Management fees are charged by head office to the two segments, and are reported within those segments.
Sales between segments are carried out at arm’s length. The revenue from external parties reported to the CEO is measured in a manner consistent with the income statement contained in the financial statements. There are no differences between the amounts presented to the Chief Operating Decision Maker (‘CODM’) and amounts included within the financial statements, with the exception of the classification of goodwill as explained on the following page.
The performance reports reviewed by the CEO are consistent with the format reported in the income statement, with the main measure reviewed being trading profit. Amounts reviewed with respect to total assets and liabilities are measured in a manner consistent with the financial statements. Both assets and liabilities are allocated based on the operations of the segment and the physical location of the assets.
| | Wheels 2011 2010 £’000 £’000 | | | Undercarriages 2011 2010 £’000 £’000 | | | Total 2011 2010 £’000 £’000 | |
Revenue | | | | | | | | | | | | | | | | | | |
Total revenue | | | 193,602 | | | | 140,842 | | | | 530,919 | | | | 370,390 | | | | 724,521 | | | | 511,232 | |
Intercompany revenue | | | (9,159 | ) | | | (5,197 | ) | | | (222,841 | ) | | | (150,833 | ) | | | (232,000 | ) | | | (156,030 | ) |
External revenue | | | 184,443 | | | | 135,645 | | | | 308,078 | | | | 219,557 | | | | 492,521 | | | | 355,202 | |
Trading profit | | | 17,215 | | | | 9,629 | | | | 15,832 | | | | 4,435 | | | | 33,047 | | | | 14,064 | |
Restructuring and rationalisation costs | | | (1,836 | ) | | | (135 | ) | | | (1,329 | ) | | | (1,362 | ) | | | (3,165 | ) | | | (1,497 | ) |
Significant legal costs | | | – | | | | (47 | ) | | | (153 | ) | | | (173 | ) | | | (153 | ) | | | (220 | ) |
Profit from operations | | | 15,379 | | | | 9,447 | | | | 14,350 | | | | 2,900 | | | | 29,729 | | | | 12,347 | |
Share of profit of associate | | | 1,580 | | | | 1,134 | | | | – | | | | – | | | | 1,580 | | | | 1,134 | |
Share of profit of joint venture | | | 220 | | | | 322 | | | | – | | | | – | | | | 220 | | | | 322 | |
Gain on previously held interest in joint venture | | | 1,863 | | | | – | | | | – | | | | – | | | | 1,863 | | | | – | |
Finance income | | | 416 | | | | 642 | | | | 69 | | | | 328 | | | | 485 | | | | 970 | |
Finance expense and other finance costs | | | (3,059 | ) | | | (2,961 | ) | | | (9,174 | ) | | | (8,379 | ) | | | (12,233 | ) | | | (11,340 | ) |
Profit before income tax | | | 16,399 | | | | 8,584 | | | | 5,245 | | | | (5,151 | ) | | | 21,644 | | | | 3,433 | |
Income tax expense | | | (3,981 | ) | | | (2,503 | ) | | | (31 | ) | | | 1,696 | | | | (4,012 | ) | | | (807 | ) |
Profit for the year | | | 12,418 | | | | 6,081 | | | | 5,214 | | | | (3,455 | ) | | | 17,632 | | | | 2,626 | |
| | Wheels | | | Undercarriages | | | Total | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets* | | | 3,322 | | | | (316 | ) | | | 53,677 | | | | 53,924 | | | | 56,999 | | | | 53,608 | |
Property, plant and equipment | | | 43,793 | | | | 42,660 | | | | 98,753 | | | | 99,717 | | | | 142,546 | | | | 142,377 | |
Interest in associate and joint venture | | | 12,197 | | | | 17,089 | | | | – | | | | – | | | | 12,197 | | | | 17,089 | |
Other assets | | | 92,816 | | | | 75,578 | | | | 146,682 | | | | 135,931 | | | | 239,498 | | | | 211,509 | |
Income tax recoverable | | | 133 | | | | 74 | | | | 13 | | | | 725 | | | | 146 | | | | 799 | |
Deferred tax assets | | | 5,686 | | | | 5,114 | | | | 25,948 | | | | 32,278 | | | | 31,634 | | | | 37,392 | |
Total assets | | | 157,947 | | | | 140,199 | | | | 325,073 | | | | 322,575 | | | | 483,020 | | | | 462,774 | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings# | | | (46,119 | ) | | | (48,817 | ) | | | (118,805 | ) | | | (115,327 | ) | | | (164,924 | ) | | | (164,144 | ) |
Other liabilities | | | (49,162 | ) | | | (40,555 | ) | | | (89,450 | ) | | | (86,399 | ) | | | (138,612 | ) | | | (126,954 | ) |
Income tax payable | | | (1,422 | ) | | | (952 | ) | | | (780 | ) | | | (377 | ) | | | (2,202 | ) | | | (1,329 | ) |
Deferred tax liabilities | | | (5,298 | ) | | | (5,783 | ) | | | (7,229 | ) | | | (13,400 | ) | | | (12,527 | ) | | | (19,183 | ) |
Total liabilities | | | (102,001 | ) | | | (96,107 | ) | | | (216,264 | ) | | | (215,503 | ) | | | (318,265 | ) | | | (311,610 | ) |
Net assets | | | 55,946 | | | | 44,092 | | | | 108,809 | | | | 107,072 | | | | 164,755 | | | | 151,164 | |
Other segment items | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditure | | | | | | | | | | | | | | | | | | | | | | | | |
– intangible assets excluding goodwill | | | (182 | ) | | | (80 | ) | | | (354 | ) | | | (116 | ) | | | (536 | ) | | | (196 | ) |
– property, plant and equipment | | | (5,415 | ) | | | (2,727 | ) | | | (13,489 | ) | | | (8,587 | ) | | | (18,904 | ) | | | (11,314 | ) |
Total capital expenditure | | | (5,597 | ) | | | (2,807 | ) | | | (13,843 | ) | | | (8,703 | ) | | | (19,440 | ) | | | (11,510 | ) |
Depreciation | | | (7,625 | ) | | | (7,117 | ) | | | (8,778 | ) | | | (9,070 | ) | | | (16,403 | ) | | | (16,187 | ) |
Amortisation | | | (386 | ) | | | (372 | ) | | | (558 | ) | | | (595 | ) | | | (944 | ) | | | (967 | ) |
* Consolidation adjustments to goodwill are reported above on the basis of the management accounts presented to the CODM. For statutory reporting purposes, an additional £8,014,000 credit to goodwill is reallocated to the Undercarriage segment, resulting in 2011 and 2010 goodwill for statutory purposes of £8,925,000 Wheels (2010: £6,103,000) and £44,571,000 Undercarriage (2010: £44,571,000).
# Borrowings in the Wheels segment includes Accordo Quadro of £23,037,000 (2010: £21,547,000), refer to note 28. This relates to the acquisition of ITM in December 2005.
The entity is domiciled in the United Kingdom. Revenue is based on the customer location, the geographical spread of revenue is disclosed below.
| | Wheels | | | Undercarriages | | | | | | Total | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
UK | | | 9,021 | | | | 5,508 | | | | 12,726 | | | | 9,639 | | | | 21,747 | | | | 15,147 | |
Continental Europe | | | 115,441 | | | | 87,738 | | | | 126,288 | | | | 104,250 | | | | 241,729 | | | | 191,988 | |
North America | | | 13,255 | | | | 9,409 | | | | 45,620 | | | | 27,262 | | | | 58,875 | | | | 36,671 | |
South America | | | 4,076 | | | | 3,777 | | | | 38,790 | | | | 37,848 | | | | 42,866 | | | | 41,625 | |
Asia | | | 10,560 | | | | 4,929 | | | | 80,312 | | | | 37,059 | | | | 90,872 | | | | 41,988 | |
Africa | | | 1,993 | | | | 352 | | | | 2,894 | | | | 2,509 | | | | 4,887 | | | | 2,861 | |
Oceania | | | 30,097 | | | | 23,932 | | | | 1,448 | | | | 990 | | | | 31,545 | | | | 24,922 | |
Total | | | 184,443 | | | | 135,645 | | | | 308,078 | | | | 219,557 | | | | 492,521 | | | | 355,202 | |
The directors consider that the above disclosure reflects most closely how the business is monitored by the CODM.
Non-current assets by location are summarised below: Wheels 2011 2010 £’000 £’000 | | | Undercarriages 2011 2010 £’000 £’000 | | | £ | 2011 ’000 | | | Total 2010 £’000 | |
Property, plant and equipment | | | 43,793 | | | | 42,660 | | | | 98,753 | | | | 99,717 | | | | 142,546 | | | | 142,377 | |
Intangible assets | | | 3,322 | | | | (316 | ) | | | 53,677 | | | | 53,924 | | | | 56,999 | | | | 53,608 | |
Investments | | | 12,197 | | | | 17,089 | | | | 40 | | | | 40 | | | | 12,237 | | | | 17,129 | |
Trade and other receivables | | | | | | | | | | | 767 | | | | 375 | | | | 767 | | | | 375 | |
| | | 59,312 | | | | 59,433 | | | | 153,237 | | | | 154,056 | | | | 212,549 | | | | 213,489 | |
By Location | | | | | | | | | | | | | | | | | | | | | | | | |
UK | | | 15,420 | | | | 8,553 | | | | | | | | – | | | | 15,420 | | | | 8,553 | |
Italy | | | 30,302 | | | | 41,994 | | | | 93,855 | | | | 110,216 | | | | 124,157 | | | | 152,210 | |
Other | | | 13,590 | | | | 8,886 | | | | 59,382 | | | | 43,840 | | | | 72,972 | | | | 52,726 | |
Total | | | 59,312 | | | | 59,433 | | | | 153,237 | | | | 154,056 | | | | 212,549 | | | | 213,489 | |
5. Restructuring and rationalisation costs | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | 2011 | | | | 2010 | |
| | | | | | | | | | | | | | Note | | | £ | ’000 | | | £ | ’000 | |
Redundancy costs | | | | | | | | | | | | | | | | | | | 1,604 | | | | 817 | |
Temporary lay off costs | | | | | | | | | | | | | | | | | | | – | | | | 616 | |
Retirement costs | | | | | | | | | | | | | | | | | | | – | | | | 64 | |
Restructuring of manufacturing plants | | | | | | | | | | | | | | | | | | | 452 | | | | – | |
Impairment of held for sale assets | | | | | | | | | | | | | | | 21 | | | | 1,109 | | | | – | |
| | | | | | | | | | | | | | | | | | | 3,165 | | | | 1,497 | |
Of the costs incurred in the year £1,836,000 (2010: £1,362,000) relates to the Undercarriage division and £1,329,000 (2010: £135,000) relates to the Wheels division.
Included in accruals at the year end is £75,000 (2010: £1,896,000) of costs recognised to date which will be paid in 2012. Included in provisions at the year end is £2,275,000 which will be paid during the period 2012 – 2014. See note 31.
6. Net Finance Costs | | Note | | | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Finance income | | | | | | | | | | | |
Bank balances | | | | | | 378 | | | | 288 | |
Gains arising on the translation of foreign currency loans | | | 14 | | | | 4 | | | | 294 | |
Other | | | | | | | 103 | | | | 388 | |
Total finance income | | | | | | | 485 | | | | 970 | |
Finance expense | | | | | | | | | | | | |
Bank overdrafts | | | | | | | (945 | ) | | | (725 | ) |
Bank borrowings | | | | | | | (8,705 | ) | | | (7,787 | ) |
Hire purchase and finance lease arrangements | | | | | | | (126 | ) | | | (289 | ) |
Losses arising on the translation of foreign currency loans | | | 14 | | | | (652 | ) | | | (58 | ) |
Other | | | | | | | (390 | ) | | | (179 | ) |
Total finance expense | | | | | | | (10,818 | ) | | | (9,038 | ) |
Net finance costs | | | | | | | (10,333 | ) | | | (8,068 | ) |
Interest on bank borrowings has increased by £0.9m, £0.4m is due to the full year effect of the 2010 Intesa Sanpaolo SpA and UniCredit SpA restructure, see note 7. The remaining increase is due to changes in mix of borrowings.
7. Finance income/(charges) | | | | | | |
| | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Interest on defined benefit pension plan | | | (33 | ) | | | (111 | ) |
Interest on other long-term employee benefits | | | (449 | ) | | | (389 | ) |
Net profit/(loss) on recycling of fair value of derivatives | | | 527 | | | | (359 | ) |
| | | 45 | | | | (859 | ) |
The profit on recycling of fair value of derivatives relates to the interest rate swap on the Intesa Sanpaolo SpA/UniCredit SpA borrowings and offsets the increase in note 6 above.
8. Other finance charges | | | | | | | |
| | | 2011 | | | 2010 | |
| | | £ | ’000 | | | £ | ’000 | |
Unwinding of the fair value adjustment on the Accordo Quadro loans | | | | (1,460 | ) | | | (1,443 | ) |
9. Income tax charge/(credit) | | | | | | | | | |
| | | | 2011 | | | | 2010 | |
| Note | | £ | ’000 | | | £ | ’000 | |
Current tax | | | | | | | | | |
UK corporation tax: | | | | | | | | | |
– Current year | | | | 655 | | | | 2 | |
– Adjustment in respect of prior years | | | | (18 | ) | | | 1 | |
Total UK current tax | | | | 637 | | | | 3 | |
Foreign corporation tax: | | | | | | | | | |
– Current year | | | | 4,975 | | | | 2,877 | |
– Adjustment in respect of prior years | | | | (39 | ) | | | 8 | |
Total current tax charge | | | | 5,573 | | | | 2,888 | |
Deferred tax | | | | | | | | | |
Origination and reversal of timing differences | | | | (1,987 | ) | | | (1,918 | ) |
Adjustment in respect of prior years | | | | 426 | | | | (163 | ) |
Total deferred tax credit | 29 | | | (1,561 | ) | | | (2,081 | ) |
Tax on profits on ordinary activities | | | | 4,012 | | | | 807 | |
The current tax assessed for the year is lower (2010: higher) than the standard rate of corporation tax in the United Kingdom of 26.5 per cent. (2010: 28.0 per cent.). The effective tax rate for 2011 is 22.3 per cent. (2010: 40.8 per cent.), which is below the UK rate of corporation tax. This is due to the impact of our overseas entities, mainly Italian. The 2011 financial year was impacted by a change in the tax laws in Italy, which allowed the Group to reinstate previously written off deferred tax assets of £2,700,000. The tax expiry time limit on losses has now been removed. This adjustment will not impact the effective tax rates of future years.
Factors affecting future tax rate:
During the year the main rate of UK corporation tax was reduced from 28 per cent. to 26 per cent., this change was effective from 1 April 2011. The March 2011 budget announced that the main rate of UK
corporation tax would reduce from 26 per cent. to 25 per cent. effective from 1 April 2012. The impact of this is not considered to be material.
Further reductions to the main rate of corporation tax were announced in the March 2012 Budget. These changes propose to reduce the main rate of UK corporation tax to 24 per cent. effective from 1 April 2012 and then by 1 per cent. per annum to 22 per cent. by 1 April 2014. These changes had not been substantively enacted at the balance sheet date, and therefore are not recognised in these financial statements.
| | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Profit before tax | | | 21,644 | | | | 3,433 | |
Less share of post tax earnings of joint ventures and associates | | | (3,663 | ) | | | (1,456 | ) |
Profit before tax excluding joint venture and associate | | | 17,981 | | | | 1,977 | |
Profit before tax at the UK tax rate 26.5% (2010: 28.0%) | | | 4,765 | | | | 554 | |
Effects of: | | | | | | | | |
Non-taxable items | | | (262 | ) | | | (42 | ) |
Effect of foreign taxation rates | | | 2,318 | | | | 1,750 | |
Movement in unrecognised deferred taxation | | | (3,178 | ) | | | (1,301 | ) |
Adjustment in respect of prior years – current tax | | | (57 | ) | | | 9 | |
Prior year deferred tax | | | 426 | | | | (163 | ) |
Total tax charge | | | 4,012 | | | | 807 | |
The weighted average number of shares in issue used in the basic earnings per share calculation may be reconciled to the number used in the diluted earnings per ordinary share calculation as follows:
| | 2011 | | | 2010 | |
Weighted average number | | | | | | |
Basic earnings per share denominator | | | 85,753,393 | | | | 82,980,624 | |
Issuable on conversion of options | | | 2,872,550 | | | | 715,934 | |
Diluted earnings per share denominator | | | 88,625,943 | | | | 83,696,558 | |
The earnings to which the earnings per share calculation has been applied | | are as follows: | | | | | |
| | | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Earnings attributable to equity shareholders | | | 17,632 | | | | 2,626 | |
Significant one-off items (net of tax): | | | | | | | | |
Restructuring and rationalisation costs | | | 2,168 | | | | 1,025 | |
Significant legal costs | | | 100 | | | | 149 | |
Gain on previously held interest in joint venture | | | (1,881 | ) | | | – | |
Earnings attributable to equity shareholders excluding exceptional costs | | | 18,019 | | | | 3,800 | |
11. Expenses by nature | | Note | | | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Changes in inventories of finished goods and WIP, raw materials and consumables used | | | | | | 255,509 | | | | 174,183 | |
Employee benefit expense | | | 12 | | | | 99,840 | | | | 81,282 | |
Depreciation and amortisation | | | 15, 16 | | | | 17,347 | | | | 17,154 | |
Transportation expenses | | | | | | | 11,053 | | | | 8,198 | |
Utilities | | | | | | | 20,146 | | | | 16,567 | |
Repairs and maintenance | | | | | | | 8,167 | | | | 6,327 | |
Outsourcing costs | | | | | | | 26,542 | | | | 18,319 | |
Operating lease payments –property | | | | | | | 2,202 | | | | 1,999 | |
Operating lease payments – other | | | | | | | 2,468 | | | | 2,244 | |
Foreign exchange (gains)/losses | | | 14 | | | | (1,166 | ) | | | 231 | |
Other expense | | | | | | | 21,915 | | | | 18,394 | |
Other operating income* | | | | | | | (4,549 | ) | | | (3,760 | ) |
| | | | | | | 459,474 | | | | 341,138 | |
* Other operating income comprises, profit on sale of property, plant and equipment and other one-off income occurring as a result of normal trading activities. Included in 2011 is the income associated with the factory development on behalf of Minsk Tractor Works in Belarus.
In the year, the Group incurred research and development expenditure of £3,874,000 (2010:£3,387,000). |
| | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Audit services | | | | | | | | |
– Fees payable to PricewaterhouseCoopers LLP for the statutory audit of the Company’s and consolidated annual accounts | | | 194 | | | | 177 | |
– Fees payable to PricewaterhouseCoopers LLP and their associates for other services to the Group: | | | | | | | | |
– Audit of the Company’s subsidiaries pursuant to legislation | | | 341 | | | | 309 | |
Total audit fees | | | 535 | | | | 486 | |
– Other services pursuant to legislation | | | 59 | | | | 37 | |
– Tax services | | | 141 | | | | 139 | |
– Other services | | | 5 | | | | 1 | |
Total non-audit fees | | | 205 | | | | 177 | |
Total fees payable to PricewaterhouseCoopers LLP and their associates | | | 740 | | | | 663 | |
All fees payable to PricewaterhouseCoopers LLP, the Company’s auditors, include amounts in respect of expenses. All fees payable to PricewaterhouseCoopers LLP have been charged to the income statement.
12. Employee benefit expense | | Note | | | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Wages and salaries | | | | | | 71,972 | | | | 59,666 | |
Social security costs | | | | | | 18,174 | | | | 15,370 | |
Employee share options scheme charge | | | 33 | | | | 122 | | | | 577 | |
Pension costs – defined contribution plan | | | 30 | | | | 3,359 | | | | 3,249 | |
Pension costs – defined benefit plan | | | 30 | | | | 52 | | | | 60 | |
Other post-employment benefits | | | 30 | | | | 58 | | | | 51 | |
Temporary staff | | | | | | | 5,418 | | | | 1,774 | |
Welfare | | | | | | | 685 | | | | 535 | |
| | | | | | | 99,840 | | | | 81,282 | |
The average number of persons employed by the Group (including executive directors) during the year was:
2011 2010
Number Number
Production | | | 2,307 | | | | 1,983 | |
Selling and distribution | | | 137 | | | | 121 | |
Administration | | | 225 | | | | 217 | |
| | | 2,669 | | | | 2,321 | |
The key management of the Group comprises the Titan Europe board of directors and other key management. Details of key management remuneration are included in note 37. Details of directors’ remuneration are contained in note 13.
13. Directors’ emoluments Emoluments paid by all Group companies to the directors of Titan Europe were: | | | | | | |
| | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Remuneration and benefits for executive services | | | 1,660 | | | | 1,192 | |
Fees for non-executive services | | | 60 | | | | 60 | |
Pension contributions to defined contribution scheme | | | 149 | | | | 188 | |
| | | 1,869 | | | | 1,440 | |
The number of directors for whom the Group made contributions to defined contribution pension schemes was 3 (2010: 4).
Included within J M A Akers remuneration and benefits for executive services is £175,000 (2010: £83,000) of taxable income where an election has been made to take salary due to pension thresholds being met, this pension payment is not therefore subject to tax relief.
For the year ended 31 December 2011 | | Remuneration and benefits for executive services £'000 | | | Fees for non-executive services £ '000 | | | Pension contributions to defined contribution scheme £ '000 | | | Total £ '000 | |
Non-executive | | | | | | | | | | | | |
M M Taylor | | | - | | | | 20 | | | | - | | | | 20 | |
E H Billig | | | - | | | | 20 | | | | - | | | | 20 | |
P A Gartside | | | - | | | | 20 | | | | - | | | | 20 | |
Executive | | | | | | | | | | | | | | | | |
J M A Akers | | | 918 | | | | - | | | | - | | | | 918 | |
M C La Manna | | | 514 | | | | - | | | | 86 | | | | 600 | |
V M R Wicks | | | 28 | | | | - | | | | 18 | | | | 46 | |
G Chesterton | | | 200 | | | | - | | | | 45 | | | | 245 | |
| | | 1,660 | | | | 60 | | | | 149 | | | | 1,869 | |
For the year ended 31 December 2010 | | Remuneration and benefits for executive services £'000 | | | Fees for non-executive services £ '000 | | | Pension contributions to defined contribution scheme £ '000 | | | Total £ '000 | |
Non-executive | | | | | | | | | | | | |
M M Taylor | | | - | | | | 20 | | | | - | | | | 20 | |
E H Billig | | | - | | | | 20 | | | | - | | | | 20 | |
P A Gartside | | | - | | | | 20 | | | | - | | | | 20 | |
Executive | | | | | | | | | | | | | | | | |
J M A Akers | | | 620 | | | | - | | | | 54 | | | | 674 | |
M C La Manna | | | 381 | | | | - | | | | 80 | | | | 461 | |
V M R Wicks | | | 27 | | | | - | | | | 18 | | | | 45 | |
G Chesterton | | | 164 | | | | - | | | | 36 | | | | 200 | |
| | | 1,192 | | | | 60 | | | | 188 | | | | 1,440 | |
14. Foreign exchange gain/(losses)
| | Note | | | 2011 £ '000 | | | 2010 £ '000 | |
Trading foreign exchange gains/(losses) - operating cost | | | 11 | | | | 1,166 | | | | (231 | ) |
Net gain on retranslation of foreign currency loans - net finance cost | | | 6 | | | | (648 | ) | | | 236 | |
| | | | | | | 518 | | | | 5 | |
15. Property, plant and equipment
Freehold land and buildings | | | Leasehold property | | | Plant and machinery | | | Fixtures, fittings, tools and equipment | Assets in the course of construction | | | Total | |
| | Note | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
At 1 January 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost | | | | | | 61,342 | | | | 11,406 | | | | 188,725 | | | | 25,638 | | | | 4,171 | | | | 291,282 | |
Accumulated depreciation | | | | | | (9,001 | ) | | | (1,916 | ) | | | (109,863 | ) | | | (17,972 | ) | | | (2,353 | ) | | | (141,105 | ) |
Net book amount | | | | | | 52,341 | | | | 9,490 | | | | 78,862 | | | | 7,666 | | | | 1,818 | | | | 150,177 | |
Year ended | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31 December 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening net book amount | | | | | | 52,341 | | | | 9,490 | | | | 78,862 | | | | 7,666 | | | | 1,818 | | | | 150,177 | |
Additions | | | | | | 680 | | | | 38 | | | | 5,242 | | | | 1,322 | | | | 4,032 | | | | 11,314 | |
Disposals | | | | | | (11 | ) | | | – | | | | (80 | ) | | | (2 | ) | | | (15 | ) | | | (108 | ) |
Reclassifications | | | | | | | | | | (360 | ) | | | 807 | | | | 210 | | | | (657 | ) | | | | |
Foreign exchange movement | | | | | | (1,423 | ) | | | (455 | ) | | | (824 | ) | | | (91 | ) | | | 36 | | | | (2,757 | ) |
Tansfer from held for sale assets | | | 21 | | | | – | | | | – | | | | 5 | | | | – | | | | – | | | | 5 | |
Other | | | | | | | | | | | | | | | (61 | ) | | | (21 | ) | | | 15 | | | | (67 | ) |
Depreciation charge | | | 11 | | | | (1,883 | ) | | | (268 | ) | | | (11,474 | ) | | | (2,562 | ) | | | – | | | | (16,187 | ) |
Closing net book amount | | | | | | | 49,704 | | | | 8,445 | | | | 72,477 | | | | 6,522 | | | | 5,229 | | | | 142,377 | |
At 31 December 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost | | | | | | | 60,412 | | | | 10,486 | | | | 188,701 | | | | 26,583 | | | | 6,273 | | | | 292,455 | |
Accumulated depreciation/ impairment | | | | | | | (10,708 | ) | | | (2,041 | ) | | | (116,224 | ) | | | (20,061 | ) | | | (1,044 | ) | | | (150,078 | ) |
Net book amount | | | | | | | 49,704 | | | | 8,445 | | | | 72,477 | | | | 6,522 | | | | 5,229 | | | | 142,377 | |
Year ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31 December 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening net book amount | | | | | | | 49,704 | | | | 8,445 | | | | 72,477 | | | | 6,522 | | | | 5,229 | | | | 142,377 | |
Acquired with subsidiary | | | | | | | | | | | – | | | | 4,586 | | | | 59 | | | | – | | | | 4,645 | |
Additions | | | | | | | 1,591 | | | | – | | | | 6,163 | | | | 1,548 | | | | 9,602 | | | | 18,904 | |
Disposals | | | | | | | – | | | | – | | | | (1,388 | ) | | | – | | | | (3 | ) | | | (1,391 | ) |
Reclassifications | | | | | | | 8,843 | | | | (8,454 | ) | | | 3,268 | | | | 1,451 | | | | (5,108 | ) | | | – | |
Foreign exchange movement | | | | | | | (1,755 | ) | | | 109 | | | | (3,280 | ) | | | (225 | ) | | | (463 | ) | | | (5,614 | ) |
Other | | | | | | | 2 | | | | – | | | | 13 | | | | 15 | | | | (2 | ) | | | 28 | |
Depreciation charge | | | 11 | | | | (2,212 | ) | | | (22 | ) | | | (11,394 | ) | | | (2,775 | ) | | | – | | | | (16,403 | ) |
Closing net book amount | | | | | | | 56,173 | | | | 78 | | | | 70,445 | | | | 6,595 | | | | 9,255 | | | | 142,546 | |
At 31 December 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost | | | | | | | 70,375 | | | | 174 | | | | 188,563 | | | | 28,240 | | | | 9,463 | | | | 296,815 | |
Accumulated depreciation/ impairment | | | | | | | (14,202 | ) | | | (96 | ) | | | (118,118 | ) | | | (21,645 | ) | | | (208 | ) | | | (154,269 | ) |
Net book amount | | | | | | | 56,173 | | | | 78 | | | | 70,445 | | | | 6,595 | | | | 9,255 | | | | 142,546 | |
Property, plant and equipment pledged as security for borrowings for 2011 was £12,263,000 (2010: £22,358,000). This includes the Group’s obligations under finance leases (see note 28) which are secured by the lessors’ title to the leased assets.
Included in property, plant and equipment are assets held under finance leases. The net book value of these assets as at 31 December 2011 is as follows:
| | | | Freehold land and buildings | | | | Leashold property | | | | Plant and machinery | | | Fixtures, fittings, tools and equipment | | | | Total |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
At 31 December 2011 | | | 1,630 | | | | 78 | | | | 4,048 | | | | 376 | | | | 6,132 | |
At 31 December 2010 | | | 1,739 | | | | 8,449 | | | | 4,971 | | | | 245 | | | | 15,404 | |
There is a further £234,000 (2010: £254,000) of assets included within Intangible assets held under finance lease.
The depreciation charge on leased assets was £868,000 (2010: £1,746,000).
16. Intangible assets
| | Note | | | Goodwil £’000 | | | Licences and patents £’000 | | | Computer software £’000 | | | Develop-ment costs £’000 | | | Other £’000 | | | Total £’000 | |
Cost | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2010 | | | | | | 53,530 | | | | 2,708 | | | | 1,656 | | | | 2,014 | | | | 92 | | | | 60,000 | |
Additions | | | | | | | | | | 69 | | | | 89 | | | | 36 | | | | 2 | | | | 196 | |
Disposals | | | | | | | | | | | | | | (84 | ) | | | | | | | | | | | (84 | ) |
Foreign exchange movement | | | | | | 106 | | | | (50 | ) | | | 20 | | | | (42 | ) | | | 12 | | | | 46 | |
Other | | | | | | | | | | (38 | ) | | | (76 | ) | | | – | | | | – | | | | (114 | ) |
At 31 December 2010 | | | | | | 53,636 | | | | 2,689 | | | | 1,605 | | | | 2,008 | | | | 106 | | | | 60,044 | |
Acquired with subsidiary | | | | | | – | | | | – | | | | – | | | | – | | | | 1,224 | | | | 1,224 | |
Additions | | | | | | 3,031 | | | | 77 | | | | 242 | | | | 217 | | | | – | | | | 3,567 | |
Disposals | | | | | | | | | | (14 | ) | | | (34 | ) | | | – | | | | – | | | | (48 | ) |
Foreign exchange movement | | | | | | (209 | ) | | | (21 | ) | | | (93 | ) | | | (44 | ) | | | (202 | ) | | | (569 | ) |
Other | | | | | | | | | | (195 | ) | | | (110 | ) | | | – | | | | – | | | | (305 | ) |
At 31 December 2011 | | | | | | 56,458 | | | | 2,536 | | | | 1,610 | | | | 2,181 | | | | 1,128 | | | | 63,913 | |
Amortisation | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2010 | | | | | | (2,962 | ) | | | (912 | ) | | | (814 | ) | | | (959 | ) | | | (26 | ) | | | (5,673 | ) |
Charge for the year | | | 11 | | | | | | | | (268 | ) | | | (233 | ) | | | (455 | ) | | | (11 | ) | | | (967 | ) |
Disposals | | | | | | | – | | | | – | | | | 84 | | | | – | | | | – | | | | 84 | |
Foreign exchange movement | | | | | | | – | | | | 27 | | | | (26 | ) | | | 10 | | | | (5 | ) | | | 6 | |
Other | | | | | | | – | | | | 38 | | | | 76 | | | | | | | | | | | | 114 | |
At 31 December 2010 | | | | | | | (2,962 | ) | | | (1,115 | ) | | | (913 | ) | | | (1,404 | ) | | | (42 | ) | | | (6,436 | ) |
Charge for the year | | | 11 | | | | | | | | (279 | ) | | | (273 | ) | | | (373 | ) | | | (19 | ) | | | (944 | ) |
Disposals | | | | | | | | | | | 14 | | | | 34 | | | | – | | | | – | | | | 48 | |
Foreign exchange movement | | | | | | | – | | | | 12 | | | | 62 | | | | 35 | | | | 4 | | | | 113 | |
Other | | | | | | | | | | | 195 | | | | 110 | | | | | | | | | | | | 305 | |
At 31 December 2011 | | | | | | | (2,962 | ) | | | (1,173 | ) | | | (980 | ) | | | (1,742 | ) | | | (57 | ) | | | (6,914 | ) |
Net book value | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 31 December 2011 | | | | | | | 53,496 | | | | 1,363 | | | | 630 | | | | 439 | | | | 1,071 | | | | 56,999 | |
At 31 December 2010 | | | | | | | 50,674 | | | | 1,574 | | | | 692 | | | | 604 | | | | 64 | | | | 53,608 | |
At 1 January 2010 | | | | | | | 50,568 | | | | 1,796 | | | | 842 | | | | 1,055 | | | | 66 | | | | 54,327 | |
Impairment
An impairment test is a comparison of the carrying value of assets of a business or cash generating unit (CGU) to their recoverable amount. Where the recoverable amount is less than the carrying value, an impairment results. During the year, all goodwill was tested for impairment, with no impairment charges resulting.
Goodwill attributable to the Undercarriage division amounted to £44,571,000 (2010: £44,571,000) and to the Wheels division £8,925,000 (2010: £6,103,000).
All of the recoverable amounts were measured based on value in use. Detailed forecasts for the next 5 years have been used which are based on approved annual budgets and strategic projections representing the best estimate of future performance.
Key assumptions
In determining the recoverable amount it is necessary to make a series of assumptions to estimate the present value of future cash flows. In each case, these key assumptions have been made by management reflecting past experience and are consistent with relevant external sources of information.
Pre-tax adjusted discount rates
Pre-tax adjusted discount rates are derived from risk free rates based upon long-term government bonds in the territories within which the CGU operates. A relative risk adjustment has been applied to risk free rates to reflect the risk inherent in the territories to which the cash flows arise, in prior years this risk adjustment was made to the cash flows themselves. The pre-tax risk adjusted discount rate used for Undercarriage of 14.7 per cent. (2010 comparable rate: 13.8 per cent.) and Wheels of 13.6 per cent. (2010 comparable rate: 11.7 per cent.), reflects the mix of geographical territories within the CGU.
Operating cash flows
The main assumptions within the forecast operating cash flows include the achievement of future sales prices, volumes, raw material input costs, and the level of on-going capital expenditure required to support forecast production.
Long-term growth rates
To forecast beyond the five years, a long-term average growth rate has been used, this is not greater than the average long-term growth rate in each of the territories where the CGU is based. This results in an average growth rate of Undercarriage 2.3 per cent. (2010: 3.4 per cent.) and Wheels 2.4 per cent. (2010: 1.9 per cent.).
Goodwill sensitivity analysis
The results of the Group’s impairment tests are dependent on estimates and judgements made by management, particularly in relation to the key assumptions described above. A sensitivity analysis as to likely and potential changes in key assumptions has therefore been performed.
The table below shows the assumptions used and the amount by which each assumption must change in isolation in order for the estimated recoverable amount to equal the carrying value. The directors do not consider this to be reasonably probable.
| | Assumptions used | | Change required | | Assumptions used | | Change required |
| | Undercarriage | | Undercarriage | | Wheels | | Wheels |
Pre-tax risk adjusted discount rate | | | 14.7 | % | 2.0% points | | | 13.6 | % | 7.8% points |
Long-term growth rate | | | 2.3 | % | 3.8% points | | | 2.4 | % | 21.0% points |
Investments in subsidiary undertakings
The investments in subsidiary undertakings are at cost. Subsidiary undertakings are as follows:
Company | Registered country | Principal business | Company's equity shareholding at 31 Dec 2011 |
Titan Steel Wheels Limited | England | Manufacture of steel wheels for off-road vehicles | 100% |
Titan Distribution (UK) Limited | England | Distribution of wheels and tires for off-road and agricultural vehicles | 100% |
Titan ITM Holding SpA | Italy | Italian Holding Company | 100& |
Titan Italia SpA | Italy | Manufacture of agricultural wheels, idlers and brakes for off-road vehicles | See below + |
Italtractor ITM SpA | Italy | Distribution of complete undercarriage components and assemblies | See below + |
Italtractor Operations SpA | Italy | Manufacture of undercarriage components and assemblies | See below + |
Dosfly SA | Spain | Dormant | See below + |
Titan Intertractor GmbH | Germany | Design, assembly and distribution of complete undercarriage frames, Distribution of undercarriage components. Manufacture of steel wheels for off-road and agricultural vehicles | See below + |
Piezas Rodajes SA | Spain | Manufacture of cast components for undercarriage and ground engaging tools | See below + |
Casting Product SA | Spain | Dormant | See below + |
Italtractor ITM Track Ltd | China | Assembly and distribution of undercarriage components | See below + |
Titan ITM (Tianjin) Co | China | Manufacture, assembly and distribution of undercarriage components | See below + |
Titan ITM Japan Ltd | Japan | Representative office | See below + |
Italtractor Landroni Ltda | Brazil | Manufacture and distribution of undercarriage components | See below + |
Intertractor America Corp | USA | Manufacture, assembly and distribution of undercarriage components | See below + |
Titan France SAS | France | Manufacture of steel wheels for off-road and agricultural vehicles | See below + |
Titan Wheels Australia Pty Ltd | Australia | Manufacture and distribution of agricultural wheels and associated components, construction and mining wheels, Distribution and service of Undercarriage components | 100% |
Titan Wheels Indonesia PT | Indonesia | Assembly and distribution of steel wheels. Distribution of construction and mining wheels | See below* |
Titan Wheels South Africa Pty | South Africa | Assembly and distribution of steel wheels. Distribution of construction and mining wheels | See below* |
Aros Del Pacifico S.A. | Chile | Assembly and distribution of off-highway wheels for mining and construction vehicles | 100% |
Aros Del Pacifico S.A.C | Peru | Assembly and distribution of off-highway wheels for mining and construction vehicles | 100% |
Titan Jantsa Jant Sanayi Ticaret ve Sanayi | Turkey | Manufacture of agricultural wheels for off-road vehicles | See below* |
+ 100% held via the Company’s holding in Titan ITM Holding SpA
* 100% held via the Company’s holding in Titan Wheels Australia Pty Ltd
Investments are summarised below:
| | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Share of net assets of associated undertaking including goodwill | | | 12,197 | | | | 12,681 | |
Share of net assets of joint venture including goodwill | | | – | | | | 4,408 | |
Other investments | | | 40 | | | | 40 | |
End of the year | | | 12,237 | | | | 17,129 | |
The directors consider that the values of the investment are supported by their underlying assets. | | . | | | | | |
Share of profit of associate and joint venture | | | | | | | | |
| | | 2011 | | | | 2010 | |
Note | | £ | ’000 | | | £ | ’000 | |
Share of profit of joint venture* 19 | | | 220 | | | | 322 | |
Share of profit of associate 18 | | | 1,580 | | | | 1,134 | |
Share of profit of associate and joint venture | | | 1,800 | | | | 1,456 | |
Gain on previously held interest in joint venture | | | 1,863 | | | | – | |
Total share of profit of associate and joint venture | | | 3,663 | | | | 1,456 | |
* As explained in note 38 on 19 April 2011 the remaining 50 per cent. of Titan Jantsa was acquired, the share of profit of joint venture results reflects the period up to the date of acquisition.
18. Investment in associate
The investment in associate represents the 35.91 per cent. equity stake in Wheels India Limited, (held by the Parent Company, Titan Europe) a company incorporated in India and listed on the National Stock Exchange in India. The Group’s share of Wheels India Limited results and net assets is disclosed below:
| | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Beginning of the year | | | 12,681 | | | | 11,293 | |
Share of profit | | | 1,580 | | | | 1,134 | |
Exchange differences | | | (1,762 | ) | | | 473 | |
Other equity movements | | | (302 | ) | | | (219 | ) |
End of the year | | | 12,197 | | | | 12,681 | |
| | Goodwil | | | Assets | | | Liabilities | | | Revenues | | | Profit | | | Interest held | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | % | |
2010 | | | 2,811 | | | | 47,710 | | | | (37,840 | ) | | | 80,779 | | | | 1,134 | | | | 35.91 | |
2011 | | | 2,811 | | | | 45,108 | | | | (35,721 | ) | | | 93,431 | | | | 1,580 | | | | 35.91 | |
The Company’s principal activity is the manufacture of commercial vehicle wheels. Wheels India Limited has a reporting date of 31 March to comply with reporting requirements in India. Results are included for the 12 months up to and including 31 December 2011.
Included in the profit for the year is an exceptional income movement on the fair value of foreign exchange contracts used for cash flow hedging of £79,000 (2010: £738,000 expense movement).
19. Investment in joint venture
As explained in note 38, on 19 April 2011 the remaining 50 per cent. stake in Titan Jantsa was acquired, up until this date investments in joint ventures comprise a 50 per cent. equity stake in Titan Jantsa, Turkey, held by Titan Italia SpA. The Group’s share of Titan Jantsa results and net assets is disclosed below:
| | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Revenues | | | 1,341 | | | | 4,365 | |
Operating costs and other income | | | (1,087 | ) | | | (4,015 | ) |
Profit from operations | | | 254 | | | | 350 | |
Net financing costs | | | 21 | | | | 64 | |
Profit before income tax | | | 274 | | | | 414 | |
Taxation | | | (55 | ) | | | (92 | ) |
Profit after income tax | | | 220 | | | | 322 | |
Non-current assets | | | | | | | 1,922 | |
Current assets | | | | | | | 3,458 | |
Total assets | | | | | | | 5,380 | |
Non-current liabilities | | | | | | | (358 | ) |
Current liabilities | | | | | | | (721 | ) |
Total liabilities | | | | | | | (1,079 | ) |
Goodwill | | | | | | | 107 | |
| | | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Beginning of the year | | | 4,408 | | | | 4,089 | |
Share of profit | | | 220 | | | | 322 | |
Transfer to investment in subsidiary | | | (4,483 | ) | | | – | |
Exchange differences | | | (145 | ) | | | (3 | ) |
End of the year | | | | | | | 4,408 | |
20. Trade and other receivables | | Note | | | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Trade receivables | | | | | | 78,163 | | | | 73,692 | |
Less: provision for impairment of trade receivables | | | | | | (586 | ) | | | (990 | ) |
Trade receivables – net | | | | | | 77,577 | | | | 72,702 | |
Prepayments | | | | | | 4,173 | | | | 4,480 | |
Other receivables | | | | | | 4,441 | | | | 3,865 | |
Short-term deposits | | | | | | 258 | | | | 848 | |
Receivables from related parties | | | 37 | | | | – | | | | 15 | |
| | | | | | | 86,449 | | | | 81,910 | |
Less: non-current portion: | | | | | | | | | | | | |
Trade receivables – net | | | | | | | 132 | | | | 149 | |
Prepayments | | | | | | | 36 | | | | 38 | |
Other receivables | | | | | | | 599 | | | | 188 | |
| | | | | | | 767 | | | | 375 | |
Current portion | | | | | | | 85,682 | | | | 81,535 | |
Analysis of trade receivables past due but not impaired: | | | | | | | | | | | | |
| | | | | | | 2011 | | | | 2010 | |
| | | | | | £ | ’000 | | | £ | ’000 | |
Up to 3 months | | | | | | | 11,469 | | | | 8,725 | |
3 to 6 months | | | | | | | 478 | | | | 1,111 | |
Over 6 months | | | | | | | 250 | | | | 487 | |
| | | | | | | 12,197 | | | | 10,323 | |
Credit quality of trade receivables is outlined in note 26. | | | | | | | | | | | | |
Currency analysis | | | | | | | | | | | | |
| | | | | | | 2011 | | | | 2010 | |
| | | | | | £ | ’000 | | | £ | ’000 | |
Sterling | | | | | | | 5,801 | | | | 4,768 | |
Euro | | | | | | | 55,151 | | | | 55,374 | |
US dollar | | | | | | | 7,247 | | | | 6,414 | |
Australian dollar | | | | | | | 5,596 | | | | 5,123 | |
Other | | | | | | | 12,654 | | | | 10,231 | |
| | | | | | | 86,449 | | | | 81,910 | |
Provision against trade receivables | | | | | | |
| | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
At 1 January | | | 990 | | | | 1,209 | |
Provision for receivables impairment | | | 45 | | | | 307 | |
Receivables written-off during the year as uncollectable | | | (289 | ) | | | (420 | ) |
Unused amounts reversed | | | (167 | ) | | | (107 | ) |
Unwind of discount | | | 10 | | | | 29 | |
Foreign exchange movement | | | (3 | ) | | | (28 | ) |
At 31 December | | | 586 | | | | 990 | |
Trade receivables include £3,204,000 (2010: £3,261,000) of invoices under a recourse invoice discounting agreement.
21. Held for sale assets | | | | | | | | | |
| | | | | 2011 | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
At 1 January | | | | | | 2,341 | | | | 2,469 | |
Transfer out of held for sale assets during the year | | | 15 | | | | – | | | | (5 | ) |
Impairment during the year | | | | | | | (1,109 | ) | | | – | |
Foreign exchange movement | | | | | | | (11 | ) | | | (119 | ) |
Disposals | | | | | | | (11 | ) | | | (4 | ) |
At 31 December | | | | | | | 1,210 | | | | 2,341 | |
Held for sale assets represent the building and plant and machinery of the Varese plant which has been closed as part of the on-going restructuring of the Undercarriage division. The asset is recorded at fair value, and was sold on the 29 February 2012 for the fair value.
22. Inventories | | | | | | |
| | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Raw materials | | | 37,963 | | | | 28,419 | |
Work in progress | | | 16,575 | | | | 13,579 | |
Finished goods | | | 56,999 | | | | 54,732 | |
| | | 111,537 | | | | 96,730 | |
The amount of any write down reversal recognised in cost of sales in the year was £154,000 (2010: £1,160,000 credit).
23. Cash and cash equivalents
| | | | | 2011 | | | 2010 | |
| | | | | £ | ’000 | | | £ | ’000 | |
Cash at bank and on hand | | | | | | 40,262 | | | | 30,488 | |
Cash, cash equivalents and bank overdrafts include the following for the purposes of the cash flow statement:
| | | | | 2011 | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
Cash and cash equivalents | | | | | | 40,262 | | | | 30,488 | |
Bank overdrafts | | | 28 | | | | (18,269 | ) | | | (20,880 | ) |
| | | | | | | 21,993 | | | | 9,608 | |
24. Trade and other payables | | | | | | | | | |
| | | | | 2011 | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
Trade payables | | | | | | 91,992 | | | | 79,240 | |
Payables to related parties | | | 37 | | | | 4,610 | | | | 3,529 | |
Accruals and deferred income | | | | | | | 15,629 | | | | 18,109 | |
Social security and other taxes | | | | | | | 5,201 | | | | 5,359 | |
Other payables | | | | | | | 1,291 | | | | 1,499 | |
| | | | | | | 118,723 | | | | 107,736 | |
Less: non-current portion: | | | | | | | | | | | | |
Accruals and deferred income | | | | | | | 2,213 | | | | 2,238 | |
Other payables | | | | | | | – | | | | 184 | |
| | | | | | | 2,213 | | | | 2,422 | |
Current portion | | | | | | | 116,510 | | | | 105,314 | |
Payables to related parties are unsecured, have no fixed date of repayment, and do not incur interest.
25. Financial instruments by category
| | | | | | Loans and receivables | | | | Assets at fair value through the profit and loss | | | | Derivatives used for hedging | | | | Total | |
| | Note | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
31 December 2011 | | | | | | | | | | | | | | | | | | | |
Assets as per balance sheet | | | | | | | | | | | | | | | | | | | |
Trade and other receivables | | | | | | 82,278 | | | | – | | | | – | | | | 82,278 | |
Cash and cash equivalents | | | 23 | | | | 40,262 | | | | – | | | | – | | | | 40,262 | |
Total | | | | | | | 122,540 | | | | | | | | – | | | | 122,540 | |
| | Liabilities at | | | | | | | | | | |
| | fair value | | | Derivatives | | | Other | | | | |
| | through profit | | | used for | | | financial | | | | |
| | and loss | | | hedging | | | liabilities | | | Total | |
| | Note£’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
31 December 2011 | | | | | | | | | | | | | | | |
Liabilities as per balance sheet | | | | | | | | | | | | | | | |
Borrowings | | | 28 | | | | – | | | | 164,924 | | | | 164,924 | |
Trade and other payables | | | – | | | | – | | | | 108,755 | | | | 108,755 | |
Derivative financial instruments | | | – | | | | 5,077 | | | | – | | | | 5,077 | |
Total | | | – | | | | 5,077 | | | | 273,679 | | | | 278,756 | |
| | | | | | Assets at fair value through | | | Derivatives | | | | | |
| | Loans and | | | the profit | | | used for | | | | | |
| | receivables | | | and loss | | | hedging | | | Total | |
| | Note£’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
31 December 2010 | | | | | | | | | | | | | | | | |
Assets as per balance sheet | | | | | | | | | | | | | | | | |
Trade and other receivables | | | 77,422 | | | | – | | | | – | | | | 77,422 | |
Cash and cash equivalents | | | 2330,488 | | | | – | | | | – | | | | 30,488 | |
Total | | | 107,910 | | | | | | | | | | | | 107,910 | |
| | Liabilities at | | | | | | | | | | | | | |
| | fair value | | | Derivatives | | | Other | | | | | |
| | through profit | | | used for | | | financial | | | | | |
| | and loss | | | hedging | | | liabilities | | | Total | |
| | Note£’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
31 December 2010 | | | | | | | | | | | | | | | | |
Liabilities as per balance sheet | | | | | | | | | | | | | | | | |
Borrowings | | | 28– | | | | – | | | | 164,144 | | | | 164,144 | |
Trade and other payables | | | – | | | | – | | | | 97,595 | | | | 97,595 | |
Derivative financial instruments | | | – | | | | 5,443 | | | | – | | | | 5,443 | |
Total | | | – | | | | 5,443 | | | | 261,739 | | | | 267,182 | |
The fair value is considered to approximate to the carrying value as disclosed above.
26. Credit quality of financial assets
A significant proportion of the trade receivables comprise receivables with the major international Original Equipment Manufacturers (OEMs), in some cases these receivables are also covered by credit insurance. Cash and cash equivalents are held with primarily major non-UK banks. The carrying amount of financial assets recorded in the financial statements, which is net of impairment losses, represents the Group’s maximum exposure to credit risk, however against this there is some coverage from credit insurance, but no other collateral or other credit enhancements are held.
27. Derivative financial instruments
Derivative financial instruments which are used for hedging at the year-end relate to interest rate swaps. For the purposes of IFRS 7 these are categorised as level 2 fair value measurement. Periodically the Group uses foreign exchange rate derivatives for hedging, there were none in place at the year end (2010: nil).
28. Borrowings | | Note | | | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Non-current | | | | | | | | | | | |
Bank borrowings | | | | | | 108,358 | | | | 104,772 | |
Hire purchase and finance lease obligations | | | | | | 1,305 | | | | 1,902 | |
| | | | | | 109,663 | | | | 106,674 | |
Current | | | | | | | | | | | |
Bank overdraft | | | 23 | | | | 18,269 | | | | 20,880 | |
Bank borrowings | | | | | | | 36,033 | | | | 33,290 | |
Hire purchase and finance lease obligations | | | | | | | 959 | | | | 3,300 | |
| | | | | | | 55,261 | | | | 57,470 | |
Total borrowings | | | | | | | 164,924 | | | | 164,144 | |
Bank borrowings mature until July 2026 and bear an average interest rate of 5.5 per cent. annually (2010:
5.5 per cent. annually). The maturity analysis of total borrowings is given below: | | | | | | |
| | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Within 1 year | | | 55,261 | | | | 57,470 | |
Between 1 and 2 years | | | 35,624 | | | | 24,697 | |
Between 2 and 5 years | | | 72,305 | | | | 81,546 | |
Over 5 years | | | 1,734 | | | | 431 | |
| | | 164,924 | | | | 164,144 | |
Total borrowings include secured liabilities of £125,036,000 (2010: £124,815,000). The main facility is the Intesa Sanpaolo SpA and UniCredit SpA facility which is secured by a pledge on the shares of Italtractor ITM SpA, Italtractor Operations SpA, Titan Intertractor GmbH and Intertractor America Corp.
The gross notional amounts and fair value of the non-current borrowings are as follows:
| | Gross notional amount | | | Fair value | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Bank borrowings | | | 111,021 | | | | 108,934 | | | | 108,358 | | | | 104,772 | |
Hire purchase and finance lease obligations | | | 1,305 | | | | 1,902 | | | | 1,305 | | | | 1,902 | |
Total | | | 112,326 | | | | 110,836 | | | | 109,663 | | | | 106,674 | |
Accordo Quadro loans account for the main difference between gross notional amount and fair value. The fair value adjustment on the Accordo Quadro balance is £2,663,000 (2010: £4,162,000). For the purposes of IFRS 7 these are categorised as level 2 fair value measurement.
The fair value of current borrowings equals the carrying amount, as the impact of discounting is not significant.
The exposure of the Group’s borrowings to interest rate changes and the contractual repricing dates at the balance sheet dates are as follows:
| | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Floating rate: | | | | | | | | |
Expiring within one year | | | 42,035 | | | | 49,646 | |
Expiring beyond one year | | | 55,568 | | | | 56,189 | |
Fixed rate: | | | | | | | | |
Expiring within one year | | | 13,226 | | | | 7,824 | |
Expiring beyond one year | | | 54,095 | | | | 50,485 | |
| | | 164,924 | | | | 164,144 | |
To mitigate the variable interest rate risk 85 per cent. of the floating rate debt (2010: 89 per cent.) was covered by a floating-to-fixed interest rate swap.
Further detail on the Group borrowings is given in the table below:
| | £ | 2011 ’000 | | | £ | 2010 ’000 | | Interest | Expiry |
Intesa Sanpaolo SpA/ | | | 82,809 | | | | 94,215 | | Euribor 3 months+ | Oct 2015 |
UniCredit SpA | | | | | | | | | 3.5% margin# | |
Accordo Quadro * | | | 23,037 | | | | 21,547 | | Fixed at 0.0% and 2.0% | Dec 2013 |
Other bank loans | | | 38,545 | | | | 22,300 | | Variable between 0.0% and | Earliest |
| | | | | | | | | 11.0% Weighted average 3.8% | Jan 2012 latest |
| | | | | | | | | | Jul 2026 |
Total bank borrowings | | | 144,391 | | | | 138,062 | | | |
Hire purchase | | | 2,264 | | | | 5,202 | | Variable between 2.7% and 9.6% | Earliest |
| | | | | | | | | Weighted average 4.8% | March 2012 latest |
| | | | | | | | | | August 2017 |
Bank overdraft | | | 18,269 | | | | 20,880 | | Variable between 3.1% and 4.6% Weighted average 3.6% | Annual renewal |
Total borrowings | | | 164,924 | | | | 164,144 | | | |
* The Custodian bank for the Accordo Quadro loans is UniCredit Corporate Banking SpA.
# Interest coupon will also be adjusted giving a ratchet down as the business performance improves.
Finance lease obligations fall due as follows: £959,000 within one year (2010: £3,300,000), £1,275,000 in one to five years (2010: £1,874,000) and £30,000 in more than five years (2010: £28,000).
Finance lease obligations gross of finance lease charges fall due as follows: £1,320,000 within one year (2010: £3,814,000), £1,595,000 in one to five years (2010: £2,471,000) and £32,000 in more than five years (2010: £28,000).
The Group’s borrowings are denominated in the following currencies: | | | | | | |
| | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Bank borrowings and hire purchase | | | | | | | | |
Sterling | | | 5,016 | | | | 5,016 | |
Euro | | | 120,885 | | | | 121,832 | |
US dollars | | | 9,914 | | | | 6,232 | |
Australian dollars | | | 1,440 | | | | 2,191 | |
Other | | | 9,400 | | | | 7,993 | |
| | | 146,655 | | | | 143,264 | |
Bank Overdraft | | | | | | | | |
Sterling | | | 7,606 | | | | 11,523 | |
Euro | | | 10,612 | | | | 9,296 | |
US dollars | | | 47 | | | | 61 | |
Australian dollars | | | 4 | | | | – | |
Other | | | – | | | | – | |
| | | 18,269 | | | | 20,880 | |
Total | | | | | | | | |
Sterling | | | 12,622 | | | | 16,539 | |
Euro | | | 131,497 | | | | 131,128 | |
US dollars | | | 9,961 | | | | 6,293 | |
Australian dollars | | | 1,444 | | | | 2,191 | |
Other | | | 9,400 | | | | 7,993 | |
| | | 164,924 | | | | 164,144 | |
29. Deferred income tax | | | | | | | | |
| | | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Deferred tax assets: | | | | | | | | |
– deferred tax assets to be recovered after more than 12 months | | | 26,258 | | | | 30,545 | |
– deferred tax assets to be recovered within 12 months | | | 5,376 | | | | 6,847 | |
| | | 31,634 | | | | 37,392 | |
Deferred tax liabilities: | | | | | | | | |
– deferred tax liabilities to be recovered after more than 12 months | | | (11,297 | ) | | | (18,400 | ) |
– deferred tax liabilities to be recovered within 12 months | | | (1,230 | ) | | | (783 | ) |
| | | (12,527 | ) | | | (19,183 | ) |
Deferred tax assets (net) | | | 19,107 | | | | 18,209 | |
Assets 2011 2010 £’000 £’000 | | | Liabilities 2011 2010 £’000 £’000 | | | Net 2011 2010 £’000 £’000 | |
Property, plant and equipment 5,823 | | | 12,153 | | | | (9,509 | ) | | | (15,104 | ) | | | (3,686 | ) | | | (2,951 | ) |
Intangible assets 5 | | | 5 | | | | – | | | | (5 | ) | | | 5 | | | | – | |
Inventory 805 | | | 848 | | | | – | | | | – | | | | 805 | | | | 848 | |
Interest-bearing loans and borrowings �� 1,704 | | | 1,820 | | | | (706 | ) | | | (1,165 | ) | | | 998 | | | | 655 | |
Employee benefits 345 | | | 266 | | | | (317 | ) | | | (296 | ) | | | 28 | | | | (30 | ) |
Deferred government grants 146 | | | 103 | | | | – | | | | (30 | ) | | | 146 | | | | 73 | |
Provisions 1,910 | | | 1,755 | | | | (357 | ) | | | (358 | ) | | | 1,553 | | | | 1,397 | |
Tax value of loss carry-forwards 17,922 | | | 17,763 | | | | | | | | | | | | 17,922 | | | | 17,763 | |
Other 2,974 | | | 2,679 | | | | (1,638 | ) | | | (2,225 | ) | | | 1,336 | | | | 454 | |
31,634 | | | 37,392 | | | | (12,527 | ) | | | (19,183 | ) | | | 19,107 | | | | 18,209 | |
| At | | | | | | | | | | | | | | At | |
| 1 January | | Recognised | | | Recognised | | | | | | Exchange | | | 31 December | |
| 2011 | | in income | | | in equity | | | Acquisition | | | differences | | | 2011 | |
| | £ ’000 | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Property, plant and equipment | 2,951 | | | 543 | | | | – | | | | 418 | | | | (226 | ) | | | 3,686 | |
Intangible assets | – | | | (5 | ) | | | – | | | | – | | | | – | | | | (5 | ) |
Inventory | (848) | | | 39 | | | | – | | | | – | | | | 4 | | | | (805 | ) |
Interest-bearing loans and borrowings | (655) | | | (299 | ) | | | (74 | ) | | | – | | | | 30 | | | | (998 | ) |
Employee benefits | 30 | | | (116 | ) | | | 62 | | | | (6 | ) | | | 2 | | | | (28 | ) |
Deferred government grants | (73) | | | (77 | ) | | | – | | | | – | | | | 4 | | | | (146 | ) |
Provisions | (1,397) | | | (194 | ) | | | – | | | | – | | | | 38 | | | | (1,553 | ) |
Tax value of loss carry-forwards | (17,763) | | | (864 | ) | | | | | | | – | | | | 705 | | | | (17,922 | ) |
Other | (454) | | | (588 | ) | | | (225 | ) | | | – | | | | (69 | ) | | | (1,336 | ) |
| | (18,209) | | | (1,561 | ) | | | (237 | ) | | | 412 | | | | 488 | | | | (19,107 | ) |
| | At | | | | | | | | | | | | At | |
| | 1 January | | | Recognised | | | Recognised | | | Exchange | | | 31 December | |
| | 2010 | | | in income | | | in equity | | | differences | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Property, plant and equipment | | | 2,201 | | | | 539 | | | | – | | | | 211 | | | | 2,951 | |
Intangible assets | | | (13 | ) | | | 12 | | | | – | | | | 1 | | | | – | |
Inventory | | | (805 | ) | | | 7 | | | | – | | | | (50 | ) | | | (848 | ) |
Interest-bearing loans and borrowings | | | (56 | ) | | | (562 | ) | | | (105 | ) | | | 68 | | | | (655 | ) |
Employee benefits | | | (9 | ) | | | 40 | | | | – | | | | (1 | ) | | | 30 | |
Deferred government grants | | | (108 | ) | | | 30 | | | | – | | | | 5 | | | | (73 | ) |
Provisions | | | (2,454 | ) | | | 1,037 | | | | – | | | | 20 | | | | (1,397 | ) |
Tax value of loss carry-forwards | | | (15,884 | ) | | | (2,213 | ) | | | – | | | | 334 | | | | (17,763 | ) |
Other | | | 346 | | | | (971 | ) | | | – | | | | 171 | | | | (454 | ) |
| | | (16,782 | ) | | | (2,081 | ) | | | (105 | ) | | | 759 | | | | (18,209 | ) |
Deferred income tax assets are recognised for tax loss carry-forwards to the extent that the realisation of the related tax benefit through future taxable profits is probable.
Deferred taxation assets and liabilities that are unrecognised/unprovided comprise:
| | Assets | | | | | | Liabilities | | | | | | Net | | | | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Deductible temporary differences | | | 78 | | | | 55 | | | | – | | | | – | | | | 78 | | | | 55 | |
Unrelieved tax losses | | | 3,057 | | | | 6,244 | | | | – | | | | – | | | | 3,057 | | | | 6,244 | |
| | | 3,135 | | | | 6,299 | | | | – | | | | – | | | | 3,135 | | | | 6,299 | |
No asset has been recognised in respect of £3,057,000 (2010: £6,244,000) due to the prudent view that the Group takes on tax loss recognition. Unrecognised tax losses of £313,000 expire between 2012 and 2016 (2010: £2.7m between 2011 and 2015). Other losses may be carried forward indefinitely.
30. Employee benefits
The Group has established a number of pension schemes around the world covering many of its employees.
Defined contribution schemes
The Group operates a number of defined contribution pension schemes. The assets of the schemes are held separately from the Group in independently administered funds. Contributions by the Group during the year were £3,359,000 (2010: £3,249,000). Outstanding contributions at the end of the year amounted to £27,000 (2010: £19,000) and are included in accruals.
Defined benefit schemes
The pension scheme in France and the pension scheme acquired in Germany are of the defined benefit type. The pension cost amounting to £52,000 (2010: £60,000) has been charged to the income statement. A liability of £1,574,000 (2010: £1,931,000) is included within employee benefits and this represents the accumulated pension costs relating to the unfunded French scheme, and funded and unfunded German schemes.
The most recent actuarial valuation of the French scheme was at 31 December 2011. The valuation of the scheme used the projected unit method using the gender specific l’INSEE 2004-2006 mortality tables, and was carried out by Associé Gérant – Actuaire Conseil, independent and professionally qualified actuaries. The principal assumptions for the plan made by the actuaries were:
| | 2011 | | | 2010 | |
| | % | | | % | |
Main actuarial assumptions | | | | | | |
Rate of increase in salaries | | | 3.0 | | | | 3.0 | |
Discount rate | | | 4.5 | | | | 4.5 | |
The most recent actuarial valuation of the German scheme was at 31 December 2011. The valuation of the scheme used the projected unit method, the Richttafeln 2005 G mortality tables, and was carried out by Aon Jauch & Hübener Consulting GmbH, independent and professionally qualified actuaries. The principal assumptions for the plan made by the actuaries were:
| | 2011 % | | | 2010 % | |
Main actuarial assumptions | | | | | | |
Rate of increase in salaries | | | 2.50 | | | | 2.50 | |
Rate of increase of pensions in payment | | | 1.75 | | | | 1.75 | |
Discount rate | | | 4.30 | | | | 4.70 | |
Expected return on plan assets | | | 4.50 | | | | 4.50 | |
Other post retirement benefits scheme
The Trattamento di fine Rapporto (“TFR”) scheme in Italy relates to an accrued benefit that is paid when an employee leaves the Company. The pension cost amounting to £nil (2010: £nil) has been charged to the income statement. A liability of £8,250,000 (2010: £8,958,000) is included within employee benefits and this represents the accumulated pension costs relating to the unfunded Italian scheme.
The most recent actuarial valuation of the Italian scheme was at 31 December 2011. The valuation used the projected unit method, the RG48 mortality tables, and was carried out by Managers & Partners SpA., independent and professionally qualified actuaries. The principal assumptions for the plan made by the actuaries were:
| | 2011 % | | | 2010 % | |
Main actuarial assumptions | | | | | | |
Rate of increase in salaries | | | n/a | | | | n/a | |
Rate of increase of pensions in payment | | | 3.0 | | | | 3.0 | |
Discount rate | | | 4.3 | | | | 4.0 | |
Inflation | | | 2.0 | | | | 2.0 | |
Other long-term employee benefits scheme
The pension scheme in Australia relates to a long service leave provision. The pension cost amounting to £58,000 (2010: £51,000) has been charged to the income statement. A liability of £404,000 (2010: £339,000) is included within employee benefits and this represents the accumulated pension costs relating to the unfunded Australian scheme.
The valuation was carried out by AON Consulting Pty Ltd, independent and professionally qualified actuaries. The most recent valuation of the Australian Scheme was at 31 December 2011.The principal assumptions for the plan made by the actuaries were:
| | 2011 % | | | 2010 % | |
Main actuarial assumptions | | | | | | |
Rate of increase in salaries | | | 4.9 | | | | 4.0 | |
Discount rate | | | 5.6 | | | | 6.9 | |
Total employee benefits | | | | | | | | |
| | | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Balance sheet | | | | | | | | |
Present value of funded obligation | | | 2,081 | | | | 2,321 | |
Fair value of plan assets | | | (1,129 | ) | | | (1,114 | ) |
| | | 952 | | | | 1,207 | |
Present value of unfunded obligations | | | 9,296 | | | | 10,021 | |
Liability in the balance sheet | | | 10,248 | | | | 11,228 | |
| | | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Movement in the employee benefit obligation | | | | | | | | |
Opening balance | | | 12,342 | | | | 14,509 | |
Exchange differences | | | (187 | ) | | | (646 | ) |
Acquired with subsidiary | | | 18 | | | | – | |
Current service cost | | | 110 | | | | 111 | |
Interest on obligation | | | 532 | | | | 557 | |
Actuarial (gains)/losses | | | (216 | ) | | | (42 | ) |
Benefits paid | | | (1,222 | ) | | | (2,147 | ) |
Closing balance | | | 11,377 | | | | 12,342 | |
| | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Movement in the fair value of plan assets | | | | | | | | |
Opening balance | | | (1,114 | ) | | | (1,131 | ) |
Exchange differences | | | 24 | | | | 55 | |
Expected return on plan assets | | | (50 | ) | | | (57 | ) |
Actuarial loss | | | 11 | | | | 19 | |
Closing balance | | | (1,129 | ) | | | (1,114 | ) |
| | | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Income statement | | | | | | | | |
Current service cost | | | 110 | | | | 111 | |
Included within profit from operations | | | 110 | | | | 111 | |
Interest on obligation | | | 532 | | | | 557 | |
Expected return on plan assets | | | (50 | ) | | | (57 | ) |
Included within finance charges | | | 482 | | | | 500 | |
Total | | | 592 | | | | 611 | |
Analysis of amount recognised in consolidated statement of comprehensive | | income | | | | | |
| | | 2011 | | | | 2010 | |
| | £ | ’000 | | | £ | ’000 | |
Experience gains and losses arising on the scheme liabilities | | | (193 | ) | | | 36 | |
Changes in the assumptions underlying the present value of the scheme liabilities | | | 398 | | | | (13 | ) |
Actuarial gain recognised in consolidated statement of comprehensive income | | | 205 | | | | 23 | |
The cumulative amount of actuarial gains recognised in the other comprehensive income since the date of transition to IFRS in 2011: £248,000 (2010: £43,000).
History of experience gains and losses
| | 2011 | | | 2010 | | | 2009 | | | 2008 | | | 2007 | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
Experience gains and losses arising on the scheme liabilities: | | | | | | | | | | | | | | | | | | | | |
Amount | | | 193 | | | | (36 | ) | | | (47 | ) | | | (30 | ) | | | 25 | |
Percentage of the present value of the scheme liabilities | | | 1.7 | % | | | (0.3 | %) | | | (0.3 | %) | | | (0.2 | %) | | | 0.2 | % |
Present value of scheme liabilities | | | (11,377 | ) | | | (12,342 | ) | | | (14,509 | ) | | | (17,116 | ) | | | (14,784 | ) |
Fair value of scheme assets | | | 1,129 | | | | 1,114 | | | | 1,131 | | | | 1,182 | | | | 863 | |
Employee benefit liability | | | (10,248 | ) | | | (11,228 | ) | | | (13,378 | ) | | | (15,934 | ) | | | (13,921 | ) |
The actual gain on plan assets was £40,000 (2010: £38,000).
The estimated amount of contributions expected to be paid to the scheme during the current financial year is £nil (2010: £nil).
31. Provisions | | Warranty Redundancy | | | Other | | | Total | |
| | £ | ’000 | | | £ | ’000 | | | £ | ’000 | | | £ | ’000 | |
At 1 January 2011 | | | 1,742 | | | | | | | | 805 | | | | 2,547 | |
Charged/(credited) to the income statement: | | | | | | | | | | | | | | | | |
– Additional provisions | | | 2,363 | | | | 2,356 | | | | 61 | | | | 4,780 | |
– Unused amounts reversed | | | (118 | ) | | | – | | | | – | | | | (118 | ) |
Used during the year | | | (2,416 | ) | | | – | | | | (97 | ) | | | (2,513 | ) |
Exchange differences | | | (26 | ) | | | (81 | ) | | | (25 | ) | | | (132 | ) |
At 31 December 2011 | | | 1,545 | | | | 2,275 | | | | 744 | | | | 4,564 | |
Other provisions mainly relate to potential other tax liabilities for which the outcome is uncertain. It is expected that this provision will be utilised in the next two to five years. The warranty provision represents management’s best estimate of the Group’s liabilities under warranties granted on undercarriage products. The timing of the utilisation of this provision is uncertain but it is expected to be used within the next two years. The redundancy provision relates to the Cassa Intergrazione Guadagni (CIG) process in Italy in relation to phase out of the idler manufacturing business which is expected to be utilised in the next two to five years.
| | Warranty £ '000 | | | Redundancy £ '000 | | | Other £ '000 | | | Total £ '000 | |
Within 1 year | | | 1,492 | | | | 395 | | | | 182 | | | | 2,069 | |
Between 1 and 2 years | | | 53 | | | | 644 | | | | 74 | | | | 771 | |
Between 2 and 5 years | | | – | | | | 1,236 | | | | 488 | | | | 1,724 | |
Over 5 years | | | – | | | | – | | | | – | | | | – | |
At 31 December 2011 | | | 1,545 | | | | 2,275 | | | | 744 | | | | 4,564 | |
32. Share capital
Allotted, called up and fully paid:
| | Number of 40 pence shares (thousands) | | | Ordinary shares £ '000 | |
At 1 January 2010 and 1 January 2011 | | | 82,981 | | | | 33.192 | |
Issued in the year | | | 4,322 | | | | 1,729 | |
At 31 December 2011 | | | 87,303 | | | | 34,921 | |
33. Share-based payments
Share options have been granted under the Unapproved Share Option Scheme (‘USOS’) 2004. Under this scheme, the Company can grant options over shares to employees in the Group. Options were granted with a fixed exercise price equal to the market price of the shares under option at the day before the grant date. The contractual life of an option is 10 years. Awards under the USOS are generally reserved for employees at senior management level and above. Options granted to directors in 2009 and senior management in 2010 under the USOS are exercisable on or after the third anniversary of the date of grant. Options granted to directors in 2010 are exercisable from the date of the grant. Exercise of an option is subject to continued employment. The share options granted in 2009 can only be exercised once the Group achieves a leverage ratio of 3.5:1 or less. Options were valued using the Black-Scholes option-pricing model. The fair value per option granted and the assumptions used in the calculation are as follows:
| | Grant 2009 | | | Grant 2010 | | | Grant 2010 | |
Grant date | | 01/06/09 | | | 08/09/10 | | | 08/09/10 | |
Share price at grant date | | | 0.34 | | | | 0.63 | | | | 0.63 | |
Exercise price | | | 0.40 | | | | 0.63 | | | | 0.63 | |
Number of employees | | | 10 | | | | 3 | | | | 6 | |
Shares under option | | | 3,890,000 | | | | 832,500 | | | | 720,000 | |
Vesting period (years) | | | 3 | | | | – | | | | 3 | |
Expected volatility | | | 105.7 | % | | | 107.1 | % | | | 107.1 | % |
Option life (years) | | | 10 | | | | 10 | | | | 10 | |
Expected life (years) | | | 6.5 | | | | 5.0 | | | | 6.5 | |
Risk free rate | | | 2.64 | % | | | 1.71 | % | | | 1.71 | % |
Expected dividends expressed as a dividend yield | | | 2.18 | % | | | 2.20 | % | | | 2.40 | % |
Fair value per option | | £ | 0.23 | | | £ | 0.43 | | | £ | 0.44 | |
The expected volatility is based on historical volatility since 1 January 2006. The expected life is the average expected period to exercise. The risk free rate of return is the yield on zero-coupon UK Government bonds of a term consistent with the assumed option life.
2011 Weighted average exercise Numberprice | | 2010 Weighted average exercise Number price | |
Outstanding at 1 January 5,442,500£0.47 | | | 3,890,000 | | | £ | 0.40 | |
Cancelled –– | | | – | | | | – | |
Exercised (173,333)£0.40 | | | | | | | | |
Granted –– | | | 1,552,500 | | | £ | 0.63 | |
Outstanding at 31 December 5,269,167£0.47 | | | 5,442,500 | | | £ | 0.47 | |
Exercisable at 31 December 832,500£0.63 | | | 832,500 | | | £ | 0.63 | |
The weighted average fair value of options granted in the year was £nil (2010: | | £ | 0.44 | ). | | | | |
The total charge for the year relating to employee share-based payments was £122,000 (2010: | | | £ | 577,000 | ). |
Share options outstanding at the year end have an exercise price range of £0.40 to £0.63 (2010: £0.40 to £0.63) and a weighted average contractual life of 7.8 years (2010: 8.8 years).
The weighted average share price at the date of exercise of share options was £1.00.
34. Capital commitments
Capital commitments of the Group, which were contracted for, but not provided for, as at 31 December 2011 were £4,127,000 (2010: £2,605,000). Capital commitment relates to capital expenditure on property, plant and equipment.
35. Operating lease commitments
The future aggregate value of minimum lease payments under non-cancellable operating leases are given below:
| | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Expiring within: | | | | | | | | |
One year | | | 3,364 | | | | 2,636 | |
Two to five years | | | 8,702 | | | | 3,067 | |
More than five years | | | 1,568 | | | | 229 | |
| | | 13,634 | | | | 5,932 | |
Operating leases represent principally property, plant and machinery and motor vehicles.
36. Contingent liabilities
The nature of work of the Group means that from time to time, the Group is subject to claims by employees for work related injuries. The Group always defends these claims and provision for any liability is only made when it is probable that the Group will be required to make payment. The provision in 2011 of £148,000 (2010: £266,000) relates to Brazilian employee labour claims.
37. Related party transactions
During the year the Group companies entered into the following transactions with related parties:
| | | | | £ | 2011 ’000 | | | £ | 2010 ’000 | |
Sales of goods: | | | | | | | | | | | |
– Titan International Inc. related companies | | | | | | 32 | | | | – | |
– Associate | | | | | | – | | | | – | |
– Joint venture | | | | | | 95 | | | | 137 | |
| | | | | | 127 | | | | 137 | |
Purchases of goods: | | | | | | | | | | | |
– Titan International Inc. related companies | | | | | | (9,734 | ) | | | (6,628 | ) |
– Associate | | | | | | (534 | ) | | | (612 | ) |
– Joint venture | | | | | | (1,195 | ) | | | (3,319 | ) |
| | | | | | (11,463 | ) | | | (10,559 | ) |
Year end balances arising from sales/purchases of goods | | | | | | | | | | | |
| | | | | | 2011 | | | | 2010 | |
| | Note | | | £ | ’000 | | | £ | ’000 | |
Receivables from related parties: | | | | | | | | | | | |
– Titan International Inc. related companies | | | | | | – | | | | – | |
– Associate | | | | | | – | | | | – | |
– Joint venture | | | | | | – | | | | 15 | |
| | | 20 | | | | | | | | 15 | |
Payables to related parties: | | | | | | | | | | | | |
– Titan International Inc. related companies | | | | | | | (4,277 | ) | | | (2,270 | ) |
– Associate | | | | | | | (333 | ) | | | (112 | ) |
– Joint venture | | | | | | | | | | | (1,147 | ) |
| | | 24 | | | | (4,610 | ) | | | (3,529 | ) |
Remuneration of key management personnel
Key management personnel includes executive directors whose remuneration is detailed in note 13, Company managing directors and key operational directors.
| | | | | 2011 | | | 2010 | |
| | Note | | | £ '000 | | | £ '000 | |
Short-term employee benefits | | | | | | 4,529 | | | | 3,554 | |
Post employment benefits | | | | | | 821 | | | | 806 | |
Share-based payments | | | 33 | | | | 122 | | | | 577 | |
| | | | | | | 5,472 | | | | 4,937 | |
38. Acquisition of subsidiary
On 19 April 2011, Titan Italia SpA, a wholly owned subsidiary of Titan Europe acquired the remaining 50 per cent. interest in its joint venture business, Titan Jantsa Jant Sanayi Ticaret ve Sanayi A.S¸. (“Titan Jantsa”) from JANTSA-Jant Sanayı ve Tıcaret A.S. (“JANTSA”). The cash consideration paid for the shareholding was €8,500,000 (£7,516,000).
The goodwill of £3,031,000 arising from acquisition is attributable to the expected synergies available from combining the operations of Titan Jantsa and the Group.
None of the goodwill recognised is expected to be deductible for income tax purposes. The following table summarises the consideration paid, and the amounts of the assets acquired and liabilities assumed recognised at the acquisition date.
| | Book Value £’000 | | | Adjustment £’000 | | | Fair Value £’000 | |
Cost of Investment | | | | | | | | | |
Cash | | | | | | | | | 7,516 | |
Fair value of previously owned investment | | | | | | | | | 6,238 | |
Fair value of total consideration | | | | | | | | | 13,754 | |
Fair value of assets and liabilities acquired | | | | | | | | | | |
Property, plant and equipment | | | 3,558 | | | | 868 | | | | 4,426 | |
Intangible assets – non-compete agreement | | | – | | | | 1,224 | | | | 1,224 | |
Cash at bank | | | 2,876 | | | | – | | | | 2,876 | |
Current assets – inventory | | | 1,157 | | | | 125 | | | | 1,282 | |
Current assets – trade and other receivables | | | 3,647 | | | | – | | | | 3,647 | |
Non-current liabilities – bank borrowings | | | (619 | ) | | | – | | | | (619 | ) |
Non-current liabilities – employee benefit | | | (118 | ) | | | 100 | | | | (18 | ) |
Current liabilities – bank borrowings | | | (275 | ) | | | – | | | | (275 | ) |
Current liabilities – trade and other payables | | | (1,408 | ) | | | – | | | | (1,408 | ) |
Deferred tax | | | 6 | | | | (418 | ) | | | (412 | ) |
Fair value of net assets acquired | | | 8,824 | | | | 1,899 | | | | 10,723 | |
Goodwill | | | | | | | | | | | 3,031 | |
| | | | | | | | | | | 13,754 | |
Net cash outflow in respect of acquisition | | | | | | | | | | | | |
Cash consideration extended | | | | | | | | | | | (7,516 | ) |
Cash at bank acquired | | | | | | | | | | | 2,876 | |
| | | | | | | | | | | (4,640 | ) |
The fair value of trade and other receivables is £3,647,000 and includes trade receivables of £1,481,000 which represents the gross contractual amount, and is expected to be fully collectible.
The Group recognised a gain of £1,938,000 as a result of measuring at fair value its 50 per cent. equity interest in Titan Jantsa held before the business combination. The book value at the date of acquisition was £4,483,000. The gain is included in share of associate and joint venture, net of acquisition related costs of £75,000.
The external revenue recognised since acquisition is £4,477,000, and profit before tax of £1,357,000. This is after unwinding of fair value adjustments of £153,000. Since acquisition a net cash inflow of £913,900 has been generated.
If the acquisition had taken place on 1 January 2011, the consolidated external revenue would have been £493,837,000 and profit before tax of £22,076,000.
Intangible assets will be amortised over 5 years.
On 2 December 2011 Titan Europe’s recently formed wholly owned subsidiary, Titan Wheels South Africa (Pty) Ltd (“TWSA”) acquired the South African businesses of Conron Wheels & Allied CC and Conron Earthmover Wheels (Pty) Ltd (the “business”) for a cash consideration of £0.8m.
Under the acquisition agreement, TWSA acquired the business, certain assets and inventories. As at
2 December 2011, the assets acquired had a net book value of £0.8m. | | Fair Value | |
| | £ | ’000 | |
Cost of Investment | | | | |
Cash | | | 124 | |
Deferred consideration | | | 724 | |
Fair value of total consideration | | | 848 | |
Fair value of assets and liabilities acquired | | | | |
Property, plant and equipment | | | 219 | |
Current assets – inventory | | | 724 | |
Current liabilities | | | (95 | ) |
Fair value of net assets acquired | | | 848 | |
Net cash outflow in respect of acquisition | | | | |
Cash consideration extended | | | (124 | ) |
| | | (124 | ) |
The directors consider the book value and the fair value of the assets to be the same. The deferred consideration has been paid in January 2012.
39. Post balance sheet event
On 23 March 2012 a new investment programme in Turkey was announced which will extend our presence and low cost production capability for wheel manufacturing. The investment by Titan Europe will include a new purpose built facility, on 20 March the Company invested £0.8m in land to be used for this new facility