-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, NkRdP7gQibmTCV69Ewsj6+FHrtrQ3NbEAgsNArXxNrVnfBl47MCodlkiovLwHLzD KVUsQ9p8RYYpNTRLkPdS5Q== 0001104659-05-038401.txt : 20050811 0001104659-05-038401.hdr.sgml : 20050811 20050811060831 ACCESSION NUMBER: 0001104659-05-038401 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20050810 FILED AS OF DATE: 20050811 DATE AS OF CHANGE: 20050811 FILER: COMPANY DATA: COMPANY CONFORMED NAME: JSG FUNDING PLC CENTRAL INDEX KEY: 0001207316 STANDARD INDUSTRIAL CLASSIFICATION: WHOLESALE-PAPER AND PAPER PRODUCTS [5110] IRS NUMBER: 000000000 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-101456 FILM NUMBER: 051015034 BUSINESS ADDRESS: STREET 1: BEECH HILL STREET 2: CLONSKEAGH CITY: DUBLIN 4 STATE: L2 ZIP: 000000 BUSINESS PHONE: 353 (1) 202 7000 MAIL ADDRESS: STREET 1: BEECH HILL STREET 2: CLONSKEAGH CITY: DUBLIN 4 STATE: L2 ZIP: 000000 FORMER COMPANY: FORMER CONFORMED NAME: MDP ACQUISITIONS PLC DATE OF NAME CHANGE: 20021125 6-K 1 a05-14666_16k.htm 6-K

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer
Pursuant to Section 13a-16 or 15d-16
of the Securities Exchange Act of 1934

 

August 10, 2005

 


 

JSG FUNDING PLC

(formerly known as MDP Acquisitions plc)

(Translation of registrant’s name into English)

 

Beech Hill
Clonskeagh
Dublin 4
Ireland
Telephone: +353 (1) 202-7000
(Address of principal executive offices)

 


 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F  ý          Form 40-F  o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o

 

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes  o          No  ý

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-              

 

 



 

 

2005 Second Quarter Results

 

3 months ended June 30, 2005

 

 

August 9, 2005: JSG Funding plc (‘JSG’ or the ‘Group’) today announced results for the 3 months ended June 30, 2005.

 

 

 

2Q ‘05
€M

 

2Q ‘04
€M

 

Change
%

 

2Q ‘05
€M

 

1Q ‘05
€M

 

Change
%

 

1H ‘05
€M

 

1H ‘04
€M

 

Change
%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales - continuing

 

1,085

 

1,086

 

Unch.

 

1,085

 

1,038

 

5

%

2,123

 

2,152

 

(1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA* - continuing

 

128

 

133

 

(3

)%

128

 

109

 

17

%

238

 

256

 

(7

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA* Margin – continuing

 

11.8

%

12.2

%

(3

)%

11.8

%

10.5

%

12

%

11.2

%

11.9

%

(6

)%

 


* Pre-exceptional EBITDA of subsidiaries only. Continuing operations exclude Munksjö’s specialty operations and the KHCC.

 

Net Sales

 

1,097

 

1,226

 

(11

)%

1,097

 

1,052

 

4

%

2,148

 

2,426

 

(11

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA*

 

129

 

158

 

(18

)%

129

 

109

 

19

%

238

 

300

 

(21

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA* Margin

 

11.8

%

12.9

%

(9

)%

11.8

%

10.3

%

14

%

11.1

%

12.4

%

(11

)%

 


* Pre-exceptional EBITDA of subsidiaries only

 

Free cash flow

 

13

 

70

 

(81

)%

13

 

(33

)

NM

 

(20

)

83

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt at period end (including capital leases)

 

2,499

 

3,074

 

(19

)%

2,499

 

2,621

 

(5

)%

2,499

 

3,074

 

(19

)%

 

Second Quarter, 2005: Summary

 

2005 second quarter results reflect continued generally difficult market conditions in Europe while JSG’s Latin American operations continued to perform well and reported improved performance on 2004 levels despite the negative translation impact of a weaker US dollar. JSG completed the disposal of Munksjö’s speciality operations in May 2005 with the sale of the tissue business. The specialty paper and pulp operations had previously been sold with effect from January 1, 2005. The disposal of Munksjö’s specialty operations has a significant impact on the comparison of our reported results with those of 2004. Therefore, the focus of this release is JSG’s continuing operations, which exclude the disposed Munksjö operations as well as The Kildare Hotel & Country Club (KHCC), which was sold in June 2005.

 

Despite market conditions, JSG is reporting sales, from continuing operations, for the second quarter, of €1,085 million, broadly unchanged from the comparable period in 2004. The underlying performance is different year-on-year, however, with higher sales in Latin America largely offset by lower sales in Europe. The decline in EBITDA, from continuing operations, is a consequence of difficult market conditions in Europe and primarily reflects lower average selling prices and, to a lesser extent, lower sales volumes, in the second quarter of 2005.

 

Second Quarter, 2005: Year-on-year performance

 

Second quarter continuing net sales of €1,085 million were unchanged on the second quarter of 2004. Second quarter continuing EBITDA, before exceptional items, of €128 million declined 3% against €133 million in the second quarter of 2004 representing a margin on net sales of 11.8% and 12.2% respectively. Pre-exceptional EBITDA in the second quarter of 2005 was enhanced by certain one-off gains, which arose primarily in Europe. These gains principally relate to a successful energy supply claim, compensation for the termination of an energy supply contract in Sweden and an adjustment to JSG’s labour costs in Norway. Excluding these, the margin would be approximately 10.8%.

 



 

Second Quarter, 2005: Quarter-on-quarter performance

 

Second quarter continuing net sales of €1,085 million increased 5% against €1,038 million in the first quarter of 2005. Improved volumes in both Europe and Latin America resulted in second quarter continuing EBITDA, before exceptional items, increasing 17% to €128 million against €109 million in the first quarter of 2005 representing a margin on net sales of 11.8% and 10.5% respectively. Pre-exceptional EBITDA in the second quarter of 2005, as outlined, was enhanced by certain one-off gains, primarily in Europe. Such items were modest in the first quarter of 2005 as gains in Europe were offset by a currency adjustment in Latin America, principally reflecting the devaluation of the Venezuelan Bolivar.

 

Second Quarter, 2005: Summary Cash Flows & Capital Structure

 

Free cash flow in the second quarter of €13 million compares to €70 million in the same period in 2004. The decrease reflects reduced pre-tax profits, lower add-backs in 2005 for depreciation (reflecting mainly the absence of Munksjö’s specialty operations) and non-cash interest, lower fixed asset sales and an increased working capital outflow year-on-year.

 

Net borrowing at June 30, 2005 was €2,499 million (including €16 million capital leases), a reduction of €121 million from March 2005 levels. Debt reduction primarily reflects the disposal of the KHCC during the second quarter. The benefit of this inflow was partly offset by a currency translation loss of €32 million during the quarter. This reflects an increase in the value of non-euro denominated debt due to the relative weakening of the euro against the U.S. dollar. Net debt to capitalisation was 75.7% at June 30, 2005 compared to 76.9% and 77.0% at March 2005 and December 2004 respectively.

 

First Half 2005: Year-on-year performance

 

First half continuing net sales of €2,123 million declined 1% against €2,152 million in the first half of 2004. Continuing EBITDA, before exceptional items, of €238 million, for the first half, declined 7% against €256 million in the first half of 2004 representing a margin on net sales of 11.2% and 11.9% respectively.

 

Corporate Activity: Sale of Assets

 

On June 1, 2005, JSG announced the disposal of assets comprising The Kildare Hotel & Country Club and the site of the former Clonskeagh paper mill. The proceeds from the sale, of approximately €115 million, before costs, were applied to debt reduction during the quarter. This asset sale continues JSG’s established strategy of monetizing non-core assets and sharpening its strategic and operational focus. The disposal provides financial benefit to JSG in the form of reduced debt levels and lower debt servicing costs.

 

On July 11, 2005, JSG finalised the agreement to sell the Pomona Newsprint Mill. Total proceeds, before costs, amounted to approximately US$ 10.6 million (€9 million) and are payable over a number of years.

 

2



 

Product Market Overview

 

Europe

 

European market conditions, in general, continued to be difficult on both the supply and the demand side in the second quarter. There was some volume improvement in certain corrugated markets towards the end of the second quarter, but there was continuing pressure on containerboard prices which is, in turn, putting pressure on corrugated prices.

 

Kraftliner volumes declined 4% on the second quarter of 2004. The decline in kraftliner volumes year-on-year reflects the relative strength of the market in 2004 compared with the current year. On the supply side, pricing pressure reflects increased imports of kraftliner into the European market. European kraftliner imports include increased tonnage from the US which had, before 2005, been in decline. Kraftliner prices remain under pressure. Prices, at the end of the second quarter, were €10 to €15 per tonne below second quarter 2004 levels. Prices continued under pressure into July. The performance of JSG’s kraftliner mills was also negatively impacted by increases in energy and other input costs during the quarter.

 

Excluding the impact of the closure of JSG’s Cordoba and Clonskeagh mills and the sale of JSG’s Voghera mill, recycled containerboard volumes increased 1% in the second quarter of 2005 compared with the second quarter of 2004. Growth of 1% is in line with market growth; the absolute decline of 5% year-on-year reflects the absence of the closed and disposed mills in 2005. Recycled containerboard prices continued to decline during the second quarter, reflecting new capacity growth, with overall average prices down by approximately €10 per tonne on second quarter 2004 levels. OCC prices have remained relatively stable, during the same period, which has resulted in a margin squeeze in recycled containerboard.

 

JSG’s overall European corrugated volumes, in the second quarter of 2005, increased 4% on the second quarter of 2004. The growth reflects the fact that Easter occurred in the first quarter of 2005 as opposed to the second quarter of 2004, with a consequent impact of shipping days, and also specific customer issues in particular countries – specifically Germany and Spain. While there was some evidence of improved market conditions towards the end of the quarter, we are not, as yet, seeing the emergence of a broad-based sustained recovery. Corrugated prices declined marginally during the second quarter but JSG’s corrugated operations are benefiting from reduced containerboard prices which have helped protect margins despite difficult market conditions. Declining paper prices and the highly competitive environment means that there is continued downward pressure on corrugated pricing.

 

Latin America

 

JSG’s Latin American operations continue to report improved results reflecting strong performances in each of JSG’s countries of operation. During the second quarter, the strongest financial performances year-on-year were in Colombia and Mexico. Overall containerboard and corrugated volumes in the second quarter increased 8% and 13% (corrugated increased 11% excluding the new box plant in Chile) on the second quarter of 2004 respectively.

 

Colombian containerboard and corrugated volumes increased 11% and 17% respectively in the second quarter of 2005 compared with the second quarter of 2004. This growth reflects the continued strength of the Colombian economy and some export led growth. In Mexico, following a difficult first quarter, containerboard and corrugated volumes increased 8% and 2% respectively in the second quarter of 2005 compared with the second quarter of 2004. Containerboard volumes in the quarter benefited from increased third party sales and higher integration levels, while the more modest increase in corrugated volumes reflects underlying demand growth in the country.

 

While JSG’s Venezuelan containerboard volumes were broadly unchanged, corrugated volumes were higher in the second quarter of 2005 compared to the same period in 2004 reflecting improved domestic demand. JSG’s results in 2005 were, however, negatively impacted by the devaluation of the Bolivar and significant price pressure from imports. Reflecting the continued recovery of the Argentinean economy, both containerboard and corrugated volumes were higher than in the second quarter of 2004. JSG’s investment in Chile is progressing well although more slowly than anticipated.

 

3



 

Second Quarter, 2005: Cash Flows & Capital Structure

 

Free cash flow in the second quarter of €13 million compares to €70 million in 2004. The decrease reflects lower pre-tax profits, lower add-backs in 2005 for depreciation and non-cash interest, lower fixed asset sales and an increased working capital outflow year-on-year.

 

Without Munksjö’s specialty operations in 2005, depreciation was lower than in the second quarter of 2004 although capital expenditure was broadly similar quarter-on-quarter. Capital expenditure during the second quarter was €45 million representing approximately 81% of JSG’s depreciation stream. Working capital increased by €19 million in the quarter to €349 million at June 30, 2005. This represented 8% of annualised net sales compared to 7.7% at March 2005 and 9.6% at June 30, 2004.

 

In the second quarter of 2005, the net surplus from financing and investment activity was €48 million. This represents part of the proceeds from the sales of Munksjö’s tissue business and the KHCC. The total of €48 million comprises €25 million and €23 million in respect of the tissue business and the KHCC respectively, with the remaining €92 million of the total proceeds for the KHCC of €115 million being shown as a repayment of inter-company debt.

 

The net cash inflow for the second quarter of €61 million was increased by €92 million of KHCC inter-company debt repaid and offset by a negative currency adjustment of €32 million and by accrued non-cash interest of €1 million. With the redemption of the PIK debt in early 2005, the interest add-back is considerably lower than in 2004.

 

The euro weakened by 7% relative to the US dollar during the quarter. As a consequence, the value of non-euro debt increased by €32 million. In total, net borrowing declined by €121 million from approximately €2,605 million (€2,621 million including leases) at March 2005 to €2,483 million (€2,499 million including leases) at June 2005.

 

4



 

Summary cash flows for the second quarter and first half of 2005 are set out in the following table.

 

 

 

3 months to
June 30, 2005

 

3 months to
June 30, 2004

 

6 months to
June 30, 2005

 

6 months to
June 30, 2004

 

 

 

€ Million

 

€ Million

 

€ Million

 

€ Million

 

Profit before tax - subsidiaries

 

11

 

17

 

(57

)

11

 

Exceptional items

 

(8

)

(15

)

(41

)

(15

)

Depreciation and depletion

 

55

 

69

 

110

 

135

 

Goodwill amortization

 

8

 

9

 

18

 

21

 

Non cash interest expense

 

8

 

16

 

40

 

31

 

Refinancing costs

 

 

 

53

 

 

Working capital change

 

(19

)

(4

)

(32

)

(17

)

Capital expenditure

 

(45

)

(42

)

(83

)

(81

)

Change in capital creditors

 

4

 

(6

)

(10

)

(13

)

Sales of fixed assets

 

9

 

18

 

10

 

22

 

Tax paid

 

(6

)

(4

)

(20

)

(23

)

Dividends from associates

 

3

 

3

 

3

 

3

 

Other

 

(7

)

9

 

(11

)

9

 

Free cash flow

 

13

 

70

 

(20

)

83

 

 

 

 

 

 

 

 

 

 

 

Investments

 

(1

)

(4

)

(2

)

(5

)

Sale of businesses and investments

 

48

 

 

324

 

 

Dividends paid to minorities

 

(4

)

(4

)

(5

)

(5

)

Deferred debt issue costs

 

 

 

(8

)

 

Transaction fees

 

 

(1

)

 

(2

)

Transfer of cash from affiliates

 

5

 

 

5

 

11

 

Refinancing costs

 

 

 

(53

)

 

Net cash inflow

 

61

 

61

 

241

 

82

 

 

 

 

 

 

 

 

 

 

 

Net cash/(debt) disposed

 

1

 

 

(4

)

 

Munksjö inter-company debt repaid

 

 

 

157

 

 

KHCC inter-company debt repaid

 

92

 

 

92

 

 

Non-cash interest accrued

 

(1

)

(12

)

(12

)

(22

)

Currency translation adjustments

 

(32

)

(4

)

(62

)

(32

)

Decrease in net borrowing

 

121

 

45

 

412

 

28

 

 

5



 

Performance Review and Outlook

 

Gary McGann, JSG’s CEO commented, “Our financial performance, for the second quarter, again reflects extremely challenging business conditions in Europe offset by an increased contribution from Latin America. Our Latin American operations continue to perform well.

 

Europe is a market characterised by capacity growth which significantly exceeds demand growth. We expect that these conditions will prevail unless there is either a significant and sustained increase in demand for corrugated or structural change within the European containerboard industry.

 

During the quarter, we reported significant progress on debt paydown. We continued our programme of monetizing non-core assets, sharpened our strategic focus, reduced debt and lowered our overall debt servicing costs. Our focus remains on delivering improved financial performance at all points of the industry cycle.

 

The intensive focus of our management team continues to be on managing the cost base and those elements of the business which are within our control, to ensure our businesses are well positioned to benefit from an industry upturn.”

 

Website access to reports

 

The Registrant’s annual report on Form 20-F, current reports on Form 6-K and all amendments to those reports are made available free of charge through the Registrant’s website (www.smurfit-group.com) as soon as practicable after such material is electronically filed with or furnished to the Securities and Exchange Commission.

 

Contacts

 

 

 

 

 

 

 

Information

 

 

 

 

 

 

 

 

 

Gary McGann

 

Chief Executive Officer

 

Jefferson Smurfit Group

 

+353 1 202 7000

 

Beech Hill, Clonskeagh

Tony Smurfit

 

President & COO

 

Jefferson Smurfit Group

 

+353 1 202 7000

 

Dublin 4

Ian Curley

 

Finance Director

 

Jefferson Smurfit Group

 

+353 1 202 7000

 

Ireland

Brian Bell

 

 

 

WHPR

 

+353 87 243 6130

 

Ph +353 1 202 7000

Mark Kenny

 

 

 

K Capital Source

 

+353 1 631 5500

 

smurfit@kcapitalsource.com

 

6



 

JSG Funding plc

 

Summary Group Profit and Loss Accounts

 

 

 

3 months to
June 30, 2005

 

3 months to
June 30, 2004

 

6 months to
June 30, 2005

 

6 months to
June 30, 2004

 

 

 

€000

 

€000

 

€000

 

€000

 

 

 

 

 

 

 

 

 

 

 

Turnover

 

 

 

 

 

 

 

 

 

Continuing operations

 

1,085,124

 

1,085,821

 

2,123,075

 

2,152,380

 

Discontinued operations

 

11,514

 

140,400

 

25,205

 

273,776

 

 

 

1,096,638

 

1,226,221

 

2,148,280

 

2,426,156

 

Cost of sales

 

793,103

 

877,637

 

1,556,325

 

1,747,809

 

Gross profit

 

303,535

 

348,584

 

591,955

 

678,347

 

Net operating expenses

 

234,923

 

264,030

 

475,737

 

525,970

 

Reorganization and restructuring costs

 

2,186

 

5,655

 

11,792

 

5,655

 

Operating profit subsidiaries

 

 

 

 

 

 

 

 

 

Continuing operations

 

66,271

 

59,292

 

106,182

 

113,872

 

Discontinued operations

 

155

 

19,607

 

(1,756

)

32,850

 

 

 

66,426

 

78,899

 

104,426

 

146,722

 

Share of associates’ operating profit

 

2,445

 

3,354

 

3,498

 

6,023

 

Total operating profit

 

68,871

 

82,253

 

107,924

 

152,745

 

 

 

 

 

 

 

 

 

 

 

Profit on sale of assets

 

8,362

 

15,072

 

45,324

 

15,072

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

3,148

 

1,861

 

6,761

 

3,891

 

Interest expense

 

(59,843

)

(74,420

)

(126,229

)

(146,252

)

Loss from early extinguishment of debt

 

(4,018

)

 

(80,434

)

 

Share of associates’ net interest

 

(347

)

(399

)

(579

)

(502

)

Total net interest

 

(61,060

)

(72,958

)

(200,481

)

(142,863

)

 

 

 

 

 

 

 

 

 

 

Other financial expense

 

(3,213

)

(3,926

)

(6,531

)

(7,959

)

 

 

 

 

 

 

 

 

 

 

Profit / (loss) before taxation

 

12,960

 

20,441

 

(53,764

)

16,995

 

Taxation

 

 

 

 

 

 

 

 

 

Group

 

10,021

 

2,862

 

18,957

 

22,649

 

Share of associates

 

609

 

997

 

599

 

898

 

 

 

10,630

 

3,859

 

19,556

 

23,547

 

 

 

 

 

 

 

 

 

 

 

Profit / (loss) after taxation

 

2,330

 

16,582

 

(73,320

)

(6,552

)

Equity minority interests

 

3,660

 

3,411

 

5,321

 

7,123

 

(Net loss) / retained profit

 

(1,330

)

13,171

 

(78,641

)

(13,675

)

 

Companies (Amendment) Act, 1986

 

The financial statements included in this report do not comprise ‘full group accounts’ within the meaning of Regulation 40(1) of the European Communities (Companies: Group Accounts) Regulations, 1992 of Ireland insofar as such group accounts would have to comply with the disclosure and other requirements of those Regulations. Full group accounts for the year ended December 31, 2004 have received an unqualified audit report and have been filed with the Irish Registrar of Companies.

 

7



 

JSG Funding plc

 

Segmental Analyses

 

Sales - third party

 

 

 

3 months to
June 30, 2005

 

3 months to
June 30, 2004

 

6 months to
June 30, 2005

 

6 months to
June 30, 2004

 

 

 

€000

 

€000

 

€000

 

€000

 

 

 

 

 

 

 

 

 

 

 

Packaging

 

776,475

 

784,019

 

1,523,504

 

1,569,272

 

Specialties

 

124,668

 

264,697

 

248,220

 

515,384

 

Europe

 

901,143

 

1,048,716

 

1,771,724

 

2,084,656

 

Latin America

 

195,495

 

177,505

 

376,556

 

341,500

 

 

 

1,096,638

 

1,226,221

 

2,148,280

 

2,426,156

 

 

Profit / (loss) before taxation

 

 

 

3 months to
June 30, 2005

 

3 months to
June 30, 2004

 

6 months to
June 30, 2005

 

6 months to
June 30, 2004

 

 

 

€000

 

€000

 

€000

 

€000

 

 

 

 

 

 

 

 

 

 

 

Packaging

 

40,089

 

38,732

 

69,428

 

73,893

 

Specialties

 

9,811

 

29,523

 

14,926

 

49,058

 

Associates

 

1,784

 

2,813

 

2,815

 

4,706

 

Europe

 

51,684

 

71,068

 

87,169

 

127,657

 

 

 

 

 

 

 

 

 

 

 

Packaging

 

30,046

 

29,324

 

56,249

 

57,771

 

Associates

 

661

 

541

 

683

 

1,317

 

Latin America

 

30,707

 

29,865

 

56,932

 

59,088

 

 

 

 

 

 

 

 

 

 

 

Centre costs

 

(6,218

)

(7,458

)

(12,867

)

(15,065

)

 

 

 

 

 

 

 

 

 

 

Profit before goodwill amortization, interest, and exceptional items

 

76,173

 

93,475

 

131,234

 

171,680

 

Goodwill amortization

 

(8,329

)

(9,493

)

(18,049

)

(21,239

)

Group net interest

 

(56,695

)

(72,559

)

(119,468

)

(142,361

)

Loss from early extinguishment of debt

 

(4,018

)

 

(80,434

)

 

Share of associates’ net interest

 

(347

)

(399

)

(579

)

(502

)

 

 

 

 

 

 

 

 

 

 

Profit / (loss) before exceptional items

 

6,784

 

11,024

 

(87,296

)

7,578

 

 

 

 

 

 

 

 

 

 

 

Reorganization and restructuring costs

 

(2,186

)

(5,655

)

(11,792

)

(5,655

)

Profit on the sale of assets and businesses

 

8,362

 

15,072

 

45,324

 

15,072

 

Profit / (loss) before taxation

 

12,960

 

20,441

 

(53,764

)

16,995

 

 

8



 

JSG Funding plc

 

Summary Group Balance Sheets

 

 

 

June 30, 2005

 

June 30, 2004

 

 

 

€000

 

€000

 

Assets Employed

 

 

 

 

 

Fixed Assets

 

 

 

 

 

Intangible assets

 

1,305,717

 

1,423,295

 

Tangible assets

 

1,975,289

 

2,398,994

 

Financial assets

 

83,154

 

82,752

 

 

 

3,364,160

 

3,905,041

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

Stocks

 

402,619

 

479,431

 

Debtors

 

931,573

 

1,008,950

 

Amounts due by affiliates

 

408

 

358

 

Amount due by affiliates after more than one year

 

268,289

 

270,699

 

Cash at bank and in hand

 

131,114

 

170,248

 

 

 

1,734,003

 

1,929,686

 

Creditors (amounts falling due within one year)

 

1,142,425

 

1,226,648

 

Net current assets

 

591,578

 

703,038

 

Total assets less current liabilities

 

3,955,738

 

4,608,079

 

 

 

 

 

 

 

Financed by

 

 

 

 

 

Creditors (amounts falling due after more than one year)

 

2,452,869

 

3,009,363

 

Government grants

 

13,407

 

14,957

 

Provisions for liabilities and charges

 

185,368

 

230,740

 

Pension liabilities (net of deferred tax)

 

373,777

 

368,845

 

 

 

3,025,421

 

3,623,905

 

 

 

 

 

 

 

Capital and Reserves

 

 

 

 

 

Called up share capital

 

40

 

40

 

Other reserves

 

937,405

 

920,650

 

Profit and loss account

 

(135,343

)

(55,146

)

Group shareholders’ funds (equity interests)

 

802,102

 

865,544

 

 

 

 

 

 

 

Minority interests (equity interests)

 

128,215

 

118,630

 

 

 

930,317

 

984,174

 

 

 

3,955,738

 

4,608,079

 

 

9



 

JSG Funding plc

 

Statement of Total Recognized Gains and Losses

 

 

 

6 months to
June 30, 2005

 

6 months to
June 30, 2004

 

 

 

€000

 

€000

 

 

 

 

 

 

 

(Loss) for the period

 

 

 

 

 

- Group

 

(79,108

)

(14,680

)

- Associates

 

467

 

1,005

 

 

 

(78,641

)

(13,675

)

 

 

 

 

 

 

Translation adjustments on foreign currency net investments

 

 

 

 

 

- Group

 

(8,597

)

(10,131

)

 

 

 

 

 

 

Actuarial gain / (loss) recognized in retirement benefits schemes

 

20,239

 

(6,006

)

 

 

 

 

 

 

Total recognized gains and losses relating to the period

 

 

 

 

 

- Group

 

(67,466

)

(30,817

)

- Associates

 

467

 

1,005

 

 

 

(66,999

)

(29,812

)

 

Reconciliation of Movements in Shareholders’ Funds

 

 

 

6 Months to
June 30, 2005

 

12 Months to
December 31, 2004

 

 

 

€000

 

€000

 

 

 

 

 

 

 

At beginning of year

 

869,101

 

895,356

 

(Loss) for the period

 

(78,641

)

(34,489

)

Actuarial gain / (loss) recognized in retirement benefit schemes

 

20,239

 

(6,988

)

Translation adjustments on foreign currency net investments

 

(8,597

)

15,222

 

At end of period

 

802,102

 

869,101

 

 

Reconciliation of net income to EBITDA, before exceptional items

 

 

 

3 months to
June 30, 2005

 

3 months to
June 30, 2004

 

6 months to
June 30, 2005

 

6 months to
June 30, 2004

 

 

 

€000

 

€000

 

€000

 

€000

 

 

 

 

 

 

 

 

 

 

 

(Net loss) / retained profit

 

(1,330

)

13,171

 

(78,641

)

(13,675

)

Equity minority interests

 

3,660

 

3,411

 

5,321

 

7,123

 

Taxation

 

10,630

 

3,859

 

19,556

 

23,547

 

Share of associates’ operating profit

 

(2,445

)

(3,354

)

(3,498

)

(6,023

)

Profit on sale of assets and operations - subsidiaries

 

(8,362

)

(15,072

)

(45,324

)

(15,072

)

Reorganization and restructuring costs

 

2,186

 

5,655

 

11,792

 

5,655

 

Total net interest

 

61,060

 

72,958

 

200,481

 

142,863

 

Depreciation, depletion and amortization

 

63,945

 

77,737

 

128,249

 

155,905

 

EBITDA before exceptional items

 

129,344

 

158,365

 

237,936

 

300,323

 

 

10



 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

JSG FUNDING PLC

 

 

Date: August 10, 2005

By:

/s/  IAN J. CURLEY

 

 

 

Ian J. Curley

 

 

 

Director and Chief Financial Officer

 

 

11


GRAPHIC 2 g146661bai001.gif GRAPHIC begin 644 g146661bai001.gif M1TE&.#=AI`!F`'<``"'^&E-O9G1W87)E.B!-:6-R;W-O9G0@3V9F:6-E`"P` M````I`!F`(8!`0$U-34M+2TTF?Y/3T]:6EI#0T-5555&1D9965E,H/YU=75D M9&1Q<7%]?7U[>WMH:&A\?'QQK_Y@J/Z3DY.%A86?GY^>GIZ6EI:)B8F5E96( MB(B.CHZ`MOZ.O?Z;Q/Z7POZAH:&MK:VYN;FGIZ>XN+B]O;VRLK*LK*REI:6O MKZ^VMK:GR_ZST?Z]U_ZMSOZJS/ZBQ_[$Q,39V=G/S\_*RLK3T]/1T='WEY>7DY.0!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,! M`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,! M`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,! M`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,!`@,'_X!"@H.$A8:'B(F* MBXR-CH^0D9*3E)66EYB9FINHJ9D]':VNK["QLJX>/JJW MN#L#N[L2+"W`P<+#Q!*\NRVXRJ9#QPH[F#X=Q]#+UJ`>QT..1#[>PX0?O`I% MU^:;1<ZO.X)(>(BV[%=$WJ4:\2"EP1_ M$">)0WBH2`\6$WAY$,BHQ[&((!]-V[5.4;<6QA1XV+$0$9%CMD+*3*0/F+&HB(\>+0X>\U5(Z(0?/Z,*.I:,D+>+'>+MHA6LAPL7 M/`KUE/HSXRX6A(8`V^$-2)"CP/]8M/K0X0.P'CN;\=I&UN?$`1,&^:#;P>S! M#GP7>>35]V=27BV'N/A@6)VCOQX:^_1QC)^A(3ODXG1QSP4Q0?GV:?9IF-PB MT'+U^8(!PK"@Q[MVKHX(D&1+1A9;M)(0PT4'(;T'5-TM\R]@MMZB2Y\^'8@W M%Y:9^U7*O;MWP)ZU^S1*O;SY\HG%JU_/OKW[]_#CQS#104`@`!"JI7@0@.-ABA=@M8*,@,`,APH784!)"? M("$`8,2'S,D`0``>"L$``RAJ=R``^0%`88R[&7%@!2J>B&,_2,P@9",Z,D"` MAH,@(<+_DDP".(@13#9)2)1+.BF(#%3>.`B62\J0("%'5+"`##1\F>0(]\G@ M(R%8MB@$EV:.@@2:_OG'0`@C%I)@"`30:`@2%%0@Y`P,N"F$$10P,"@#>0HQ M@J)"*DH(AS0(.4(%A5#*((Q@$D"#$24V^F8`(`0`5I(B M`H\C'C$#F@'T%X"@A%1``9]B(L*K(`6H*D0%)`C27R$67#"(B834T,`@)"0; M;0�$@("1@\6T@)!9B9@;5)-N#`"(+8,*TI%!AJR!$AY`K``DX:,4*9`<1* M"`!/BBH$K,KR2P@#-'A+2`@A)!EG"`W:R^F6^1YB!`&BRK!`_Z8\U^<0G!XWP)Q&@$``_<=8F2:-A.P``$5^*NBEH., MP#$ACQ8RH!`4"[%`P:1,',D(N4:,A+:'A.!N(2)?`@%?AM"`]4TN#NX(`3$ M>42+,C>ZL9Y)#_*J(&/3\/`H(GP,R:F)C$T(U8.(F$CD50\=`M.#("Q(NV@_ M:^81`:R)Q)V%H#E(!00,C?G5C^C(\JH4$,"DZDF6&'CQ-B(R`L],$J#J\A44 M:+&AJ'J\0->]DCHK`$B^20`#"5)J2O_6E0Q[2)"#"JFJ$4+Z>^B@B*0/_Z1# MOM^H#$=TB8B2)ALKA*VQTAPH1A"W2+#N1^8P0@`N1Z0%T`V!RB`@!?P',MI! ML!_\F2`C9%"H"T*D`OVA@/N@1+/?>=`:2!#9@P`W`QF$X$`=/&%(6K@`>?%, M!@*4H0YWR,,>^C`5ELI2YF;0*/D9454`-.+\DBB_0K!/B7E"GQ('Y;XD3?&* M>9JB()YXQ2ZVSQ"@DE>=QCBO0:2,C'6RD@+16"=!B+%.?-L0&[$'0C:.D0'F MVYL=V<@Q)*"1;([:HR#[@ST2#=(_V.//'JTD`D%>S(]H[%XCT:BE-QZR`JHZ MY!A;=,8Q=JW_CIJD)"$4J4DM]6F1V1(DA50DRE&RT4F0#&5_'O8J67Y-""4B MXXTL:4L`H(Z5H;Q1+5'YID$6+)=DU->,R+BE7O:':024)2"5AD8`#=.9_;$2 M*.\8`H]%:4QJ&Z233KG'`BUSC'%BX\-(::`-&H`"-,47$`=BX M`4:PLTZI2@0P!3E4`&P`C>BRYQAU)X1.CM%'/\4G(10Z1@`5U3\;_^T5&E'G M1#ORKA!.O:,)*3HS-/;SIF3,#UG[XZY)WC&58XSC__I9QF-)\W-HW"A$6]J( MJ_J'5"Q#(S+M&"@T(LZ?A%#A&"T4RSH%X&4-_:N3>+E'[#763HEPZQ@'NH@C M<.``!`BM:$6;@FB-5K0VT.=HIW9:`D3@4*T5K2&,U%IKY2"VN!TM!$94@]SB M5@6#N&UKG24LW&8@$D98:PA39UC%1G*O=:(0=(':U:T:4I85X.I@#YFG[3XS M$90%P/$"[BB:*B07C15>`3;;A!*SXL&@T%.Z2&L":+LB`2L-13'T;U[))U? MI^G>D[G7A),2;"(V_$`''7),KOJC'JOZXS&F[52:#$#:#AS'_G+JP*";=(83 M8<<<#F))+TNV`T7_@+],"=%-7&*2WZ(=I1&.X)UC9)[[J"VE0I7S_K65R(0`#L_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----