Attached files
file | filename |
---|---|
8-K/A - 8-K/A - COOPER COMPANIES, INC. | d803840d8ka.htm |
EX-23.1 - EX-23.1 - COOPER COMPANIES, INC. | d803840dex231.htm |
EX-99.2 - EX-99.2 - COOPER COMPANIES, INC. | d803840dex992.htm |
EX-99.3 - EX-99.3 - COOPER COMPANIES, INC. | d803840dex993.htm |
Exhibit 99.1
Independent Auditors Report
The Board of Directors
Sauflon Pharmaceuticals Limited:
We have audited the accompanying consolidated financial statements of Sauflon Pharmaceuticals Limited (the Company) and its subsidiaries, which comprise the consolidated balance sheet as of October 31, 2013, and the related consolidated profit and loss account, consolidated statement of total recognised gains and losses, consolidated cash flow statement for the year then ended, and the related notes to the consolidated financial statements, which, as described in Note 1 to the consolidated financial statements, have been prepared on the basis of generally accepted accounting practice in the United Kingdom.
Managements Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with generally accepted accounting practice in the United Kingdom; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America and International Standards on Auditing. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entitys preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entitys internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Basis for Qualified Opinion
As more fully disclosed in Note 1 to the consolidated financial statements, generally accepted accounting practice in the United Kingdom requires that consolidated financial statements be presented with comparative financial information. These consolidated financial statements have been prepared as of and for the year ended October 31, 2013 solely for the inclusion in the U.S. Securities and Exchange Commission filings of The Cooper Companies, Inc. Accordingly, no comparative financial information is presented.
1
Qualified Opinion
In our opinion, except for the omission of comparative financial information described in the Basis for Qualified Opinion paragraph, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Sauflon Pharmaceuticals Limited and its subsidiaries as of October 31, 2013, and the results of their operations and their cash flows for the year then ended in accordance with generally accepted accounting practice in the United Kingdom.
Emphasis of Matter
As discussed in Note 1 and Note 27 to the consolidated financial statements, the Company prepared its consolidated financial statements in accordance with generally accepted accounting practice in the United Kingdom, which differs from U.S. generally accepted accounting principles. Our opinion is not modified with respect to this matter.
/s/ KPMG |
KPMG LLP |
Reading, UK |
October 17, 2014 |
2
Sauflon Pharmaceuticals Limited
CONSOLIDATED PROFIT AND LOSS ACCOUNT
for the year ended October 31, 2013
Notes | 2013 £000 |
|||||
2 | Turnover |
101,588 | ||||
Cost of sales |
(34,512 | ) | ||||
|
|
|||||
Gross profit |
67,076 | |||||
Distribution costs |
(7,404 | ) | ||||
Administration expenses |
(43,816 | ) | ||||
|
|
|||||
3 | Operating profit |
15,856 | ||||
6 | Interest payable and similar charges |
(4,722 | ) | |||
7 | Interest receivable and similar income |
500 | ||||
|
|
|||||
Profit on ordinary activities before taxation |
11,634 | |||||
8 | Taxation on profits on ordinary activities |
(1,698 | ) | |||
|
|
|||||
Profit on ordinary activities after tax |
9,936 | |||||
|
|
The groups turnover and expenses all relate to continuing operations.
3
Sauflon Pharmaceuticals Limited
CONSOLIDATED STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
for the year ended October 31, 2013
2013 £000 |
||||
Profit for the financial year |
9,936 | |||
Exchange gains or (losses) on foreign translation |
(24 | ) | ||
|
|
|||
Total recognised (losses)/gains relating to the year |
9,912 | |||
|
|
There are no material differences between the profit on ordinary activities before taxation and the retained profit for the financial year stated above and their historical cost equivalents.
4
Sauflon Pharmaceuticals Limited
CONSOLIDATED BALANCE SHEET
At October 31, 2013
Notes | 2013 | |||||||||
£000 | £000 | |||||||||
Fixed Assets |
||||||||||
9 | Intangible assets |
234 | ||||||||
10 | Tangible assets |
40,250 | ||||||||
|
|
|||||||||
40,484 | ||||||||||
Current Assets |
||||||||||
12 | Stocks |
18,454 | ||||||||
13 | Debtors |
26,709 | ||||||||
Cash at bank and in hand |
7,967 | |||||||||
|
|
|||||||||
53,130 | ||||||||||
|
|
|||||||||
Creditors |
||||||||||
14 | Creditors amounts falling due within one year |
(20,947 | ) | |||||||
|
|
|||||||||
Net current assets |
32,183 | |||||||||
|
|
|||||||||
Total assets less current liabilities |
72,667 | |||||||||
Long Term Liabilities |
||||||||||
15 | Amounts falling due after more than one year |
(40,844 | ) | |||||||
17 | Provision for liabilities and charges |
(1,049 | ) | |||||||
|
|
|||||||||
(41,893 | ) | |||||||||
|
|
|||||||||
30,774 | ||||||||||
|
|
|||||||||
Capital and Reserves |
||||||||||
18 | Called up share capital |
263 | ||||||||
20 | Revaluation Reserve |
1,329 | ||||||||
20 | Share premium account |
15 | ||||||||
20 | Other reserves |
381 | ||||||||
20 | Profit and loss account |
28,786 | ||||||||
|
|
|||||||||
Shareholders Funds |
30,774 | |||||||||
|
|
5
Sauflon Pharmaceuticals Limited
CONSOLIDATED CASH FLOW STATEMENT
for the year ended October 31, 2013
Notes | 2013 £000 |
|||||
Net cash inflow from operations |
I | 14,894 | ||||
|
|
|||||
Returns on investment & servicing of finance |
||||||
Interest paid |
(3,312 | ) | ||||
Interest received |
500 | |||||
Interest element of lease purchase payments and finance lease rentals |
(116 | ) | ||||
|
|
|||||
Net cash (outflow) from returns on investments & servicing of finance |
(2,928 | ) | ||||
Taxation (paid) |
(2,772 | ) | ||||
|
|
|||||
Net cash inflow before investing and financing activities |
9,194 | |||||
|
|
|||||
Capital expenditure and financial investment |
||||||
Payments to acquire fixed assets |
(14,927 | ) | ||||
Receipts from sale of fixed assets |
| |||||
|
|
|||||
Net cash (outflow) from investing activities |
(14,927 | ) | ||||
|
|
|||||
Net cash (outflows) before financing |
(5,733 | ) | ||||
|
|
|||||
Financing |
||||||
Net proceeds from issue of ordinary shares |
15 | |||||
New finance leases and lease purchase contracts |
3,712 | |||||
New loan financing |
40,276 | |||||
Repayment of loans |
(19,538 | ) | ||||
Capital element of lease purchase payments and finance lease rentals |
(6,807 | ) | ||||
Hungarian State Subsidy |
3 | |||||
|
|
|||||
Net cash inflow from financing |
17,661 | |||||
|
|
|||||
Net cash inflow after financing |
II, III | 11,928 | ||||
|
|
6
Sauflon Pharmaceuticals Limited
CONSOLIDATED CASH FLOW STATEMENT
for the year ended October 31, 2013
Reconciliation of operating profit to net cash inflow from operations
2013 £000 |
||||
I Net cash inflow from operations |
||||
Operating profit |
15,856 | |||
Adjustments for non cash items |
||||
Depreciation and amortisation |
4,352 | |||
Loss/(Profit) on disposal of fixed assets |
137 | |||
Exchange translation adjustment |
(24 | ) | ||
Changes in working capital |
||||
Stocks |
(3,547 | ) | ||
Debtors |
(5,144 | ) | ||
Creditors |
3,264 | |||
|
|
|||
Net cash inflow from operations |
14,894 | |||
|
|
1 Nov 2012 £000 |
Cash flow £000 |
Other non cash changes £000 |
31 Oct 2013 £000 |
|||||||||||||
II Analysis of net debt |
||||||||||||||||
Net cash: |
||||||||||||||||
Cash at bank and in hand |
3,221 | 4,746 | | 7,967 | ||||||||||||
Bank overdrafts |
(8,300 | ) | 7,182 | | (1,118 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
(5,079 | ) | 11,928 | | 6,849 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Debt: |
||||||||||||||||
Finance leases |
(4,702 | ) | 3,096 | | (1,606 | ) | ||||||||||
Debts falling due within one year |
(2,179 | ) | 2,159 | | (20 | ) | ||||||||||
Debts falling due after one year |
(17,071 | ) | (22,913 | ) | | (39,984 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
(23,952 | ) | (17,658 | ) | | (41,610 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Total of Net Cash and Net Debt |
(29,031 | ) | (5,730 | ) | | (34,761 | ) | |||||||||
|
|
|
|
|
|
|
|
2013 £000 |
||||||
III Reconciliation of net cash flow to movement in net debt |
||||||
Increase in cash in year |
11,928 | |||||
Cash outflow from increase/decrease in debt |
(17,658 | ) | ||||
Outflow from increase/decrease other non cash changes |
| |||||
|
|
|||||
Movement in net debt in the year |
(5,730 | ) | ||||
|
|
|||||
Opening net debt |
(29,031 | ) | ||||
|
|
|||||
|
|
|||||
Closing net debt |
(34,761 | ) | ||||
|
|
7
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. | Accounting policies |
Basis of preparation of accounts
These financial statements have been prepared solely for the purpose of meeting the requirements of U.S. Securities and Exchange Commission (SEC) Rule 3-05 of Regulation S-X following the acquisition of the Sauflon Pharmaceuticals Limited (the Group, Parent or the Company) by The Cooper Companies, Inc. on 6 August 2014. The financial statements have been prepared in accordance with applicable United Kingdom Generally Accepted Accounting Practice (UK GAAP), which have been applied consistently (except as otherwise stated).
(a) | Accounting convention |
The financial statements are prepared under the historical cost convention as modified by the revaluation of certain fixed assets.
(b) | Comparative figures |
No comparative information has been presented in these financial statements as no comparatives are required under SEC Rule 3-05 of Regulation S-X. However, this is a departure from UK GAAP as comparative figures are required by FRS28.
These financial statements have been prepared on the going concern basis as the ultimate parent undertaking has confirmed that it will provide such financial and other support as is necessary to enable the Company to trade and meet its liabilities as they fall due for at least twelve months from the date of signing these financial statements.
Basis of consolidation
The consolidated financial statements include the results of the parent company and its subsidiary undertakings made up to the end of the financial year. Intra-group transactions are excluded on consolidation and sales and profit figures relate to external transactions only. The results of subsidiaries sold or acquired are included in the profit and loss account up to, or from the date control passes.
Revenue Recognition
Revenue is recognised in the profit and loss account when goods or services are supplied or made available to external customers against orders received, title and risk of loss is passed to the customer, reliable estimates can be made of relevant deductions and all relevant obligations have been fulfilled, such that the earnings process is regarded as being complete.
Turnover
Turnover is based on sales of goods and services supplied during the year, excluding VAT and net of discounts.
8
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. | Accounting policies - continued |
Tangible Assets and Depreciation
Tangible assets are shown at cost or valuation less depreciation.
No depreciation is provided on freehold land, depreciation on other assets is calculated to write off their cost or valuation over their expected useful lives, at the following annual rates:
Freehold buildings |
2% on valuation | |||||
Leasehold improvements |
20% on cost or over the lease term | |||||
Computer equipment |
25% on cost | |||||
Plant and equipment |
- |
vehicles |
25% on net book value | |||
- |
on finance leases |
33% on cost | ||||
- |
lens case moulds |
20% on cost or valuation | ||||
- |
other |
10% to 15% on net book value |
Goodwill
For acquisitions of a business, purchased goodwill is capitalised in the year in which it arises and is amortised in equal instalments over its useful economic life up to a maximum of 20 years.
The profit or loss on the disposal of a business includes the attributable amount of any goodwill relating to that business not previously charged through the profit and loss account.
Capitalised goodwill in respect of subsidiaries is included within intangible fixed assets. In accordance with FRS10, the value of goodwill will be subject to review at the end of the first financial year following acquisition, and may be subject to review at the end of the accounting period in which events or changes of circumstances indicate that the carrying value may not be recoverable.
Investments
Investments held as fixed assets are stated at cost less provision for any permanent diminution in value.
Research, Development, Patents and Trademarks
Research and development is written off in the Profit and Loss Account in the year in which it is incurred. The protection of the Companys title by way of purchase of trademarks and worldwide patents may be capitalised. These intangible assets are then amortised over a period between five and ten years. This depends on the considered minimum useful life of the products which are established as significant contributors to Company profitability.
Leased assets
Operating lease rentals are charged to the profit and loss account as incurred. Assets obtained under hire purchase contracts and finance leases are capitalised as tangible assets and depreciated over the shorter of the lease term and their useful lives. Obligations under such arrangements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Stocks
Stocks are valued at the lower of cost or net realisable value after making due allowance for obsolete and slow moving stock. Cost includes an addition for overheads where appropriate.
9
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. | Accounting policies - continued |
Deferred taxation
The accounting policy in respect of deferred tax reflects the requirements of FRS19 Deferred tax. Deferred tax is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted.
No provision has been made for deferred tax on gains recognised on revaluing property to its market value as the Company does not intend to sell the re-valued assets.
Foreign currencies
Profit and loss accounts of the overseas subsidiary undertakings are translated at average exchange rates for the year. Assets and liabilities in foreign currencies are translated into sterling at the rate prevailing at the balance sheet date. Differences arising from the re-translation of the opening net investment in the overseas subsidiary undertaking to year end rates are taken to reserves.
Where part of the inter-company loans and balances built up from trading transactions are considered to be part of the equity stake in the subsidiaries (a non monetary item) then those balances are carried at the historic rate.
Where the inter-company loans and balances will be settled (a monetary item) even if this is more than one year after the end of the balance sheet date then those balances are re-translated at the year end rate and the exchange movement taken to the profit and loss account.
Exchange differences on trading are taken into account in arriving at the operating profit.
Pensions
The Group operates defined contribution pension schemes and the pension charge represents the amounts payable by the Group to the funds in respect of the year, in accordance with FRS17.
Preference Shares
In accordance with FRS25, preference shares which by their nature are deemed to be a financial liability are classified as debt on the balance sheet. Dividends accruing on instruments classified as debt are charged to the profit and loss account as interest payable.
Employee Benefit Trust
In accordance with the requirements of the Accounting Standards Board, the net assets represented by contributions made by the Company to the trustees of the Sauflon Pharmaceuticals Benefit Trust are consolidated with those of the Company until the assets held by the trust are allocated unconditionally to employees or former employees of the Company. As a consequence, cash contributed to The Sauflon Pharmaceuticals Benefit Trust is included as a current asset of the Company and where cash has been utilised in purchasing shares in Sauflon Pharmaceuticals Group Limited this has been deducted from shareholders funds.
An amount equal to the Companys contributions to the trust is transferred to non-distributable reserves, to reflect the fact that payments made to the trust are no longer within the ownership of the Company, and released as the asset within the trust vests in the employees. Any gains, losses and tax charges relating to the Employee Benefit Trust are transferred to the non-distributable reserve as they arise.
10
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. | Accounting policies - continued |
Share-based Payments
In accordance with FRS20 Share-based payment, the Group reflects the economic cost of awarding share and share options to employees by recording an expense in the Profit and Loss Account equal to the fair value of the benefit awarded.
Capital grants
Capital grants are treated as deferred income and credited to the profit and loss by instalments over the same period and on the same basis as the depreciation charge.
11
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
2. | Turnover |
The whole of the turnover and the profit/loss before taxation is attributable to the one principal activity of the group. The geographical analysis of turnover is as follows:
EMEA 2013 £000 |
Americas 2013 £000 |
Asia - Pacific 2013 £000 |
Total 2013 £000 |
|||||||||||||
Sales by destination: |
||||||||||||||||
Sales to third parties |
89,207 | 7,336 | 5,045 | 101,588 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Sales by origin: |
||||||||||||||||
Total Sales |
179,716 | | | 179,716 | ||||||||||||
Inter-segment sales |
(78,128 | ) | | | (78,128 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Sales to third parties |
101,588 | | | 101,588 | ||||||||||||
|
|
|
|
|
|
|
|
3. | Operating Profit |
2013 £000 |
||||
Operating profit is stated after charging |
||||
Depreciation of tangible fixed assets: |
||||
- Owned |
3,557 | |||
- Held under finance leases and lease purchase contracts |
736 | |||
Intangible assets - amortisation |
59 | |||
Research & Development expenditure |
836 | |||
(Profit)/loss on sale of fixed assets |
137 | |||
Employment costs (note 4) |
29,783 | |||
Auditors remuneration for the statutory accounts |
92 | |||
Non Audit related work |
29 | |||
Rents payable in respect of operating leases: |
||||
- Land and buildings |
1,834 | |||
- Other |
330 |
12
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
4. | Employees |
2013 | ||||
The average weekly number of employees, including directors, was: |
||||
Managerial |
117 | |||
Production |
686 | |||
Other staff |
209 | |||
|
|
|||
Total |
1,012 | |||
|
|
|||
2013 £000 |
||||
Staff costs, including directors remuneration, amounted to: |
||||
Wages and salaries |
25,255 | |||
Social security costs |
3,422 | |||
Other pension costs |
1,106 | |||
|
|
|||
29,783 | ||||
|
|
5. | Directors emoluments |
2013 £000 |
||||
Directors emoluments |
||||
- Salaries and fees |
2,366 | |||
- Other emoluments (including benefits in kind) |
24 | |||
- Contributions to money purchase pension schemes |
192 | |||
- Sums paid to third parties for directors services |
22 | |||
|
|
|||
2,604 | ||||
|
|
|||
Emoluments, excluding pension contributions: |
||||
The highest paid director |
484 | |||
Money purchase pension contributions (highest paid director) |
32 | |||
Number of directors to whom retirement benefits are accruing under: |
||||
- money purchase schemes |
7 |
13
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
6. | Interest payable and similar charges |
2013 £000 |
||||
Interest payable: |
||||
On bank loans, overdrafts and other loans: |
||||
Repayable within five years, not by instalments |
1,804 | |||
Repayable wholly or partly in more than five years by instalments |
497 | |||
On finance leases and lease purchase contracts |
115 | |||
|
|
|||
2,416 | ||||
Foreign exchange losses / (gains) on financing activities |
1,192 | |||
Preference dividend payable |
1,114 | |||
|
|
|||
Net interest payable and similar charges |
4,722 | |||
|
|
7. | Interest receivable and similar income |
2013 £000 |
||||
Interest receivable |
500 | |||
|
|
|||
Net interest receivable and similar income |
500 | |||
|
|
8. | Taxation |
2013 £000 |
||||
Domestic current year tax |
||||
Current tax on income for the period |
1,109 | |||
Adjustment for prior years |
2 | |||
|
|
|||
1,111 | ||||
Double taxation relief |
(94 | ) | ||
|
|
|||
1,017 | ||||
Foreign tax |
||||
Current tax on income for the period |
406 | |||
|
|
|||
Current tax charge |
1,423 | |||
Deferred tax |
||||
Origination and reversal of timing difference |
93 | |||
Deferred tax charge prior year |
182 | |||
|
|
|||
Tax on profit on ordinary activities |
1,698 | |||
|
|
The foreign tax arises in respect of overseas subsidiaries, calculated on income.
14
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
8. | Taxation - continued |
Factors affecting tax charge
2013 £000 |
||||
Profit/(loss) on ordinary activities before taxation |
11,634 | |||
|
|
|||
Profit/(loss) on ordinary activities before taxation multiplied by standard rate of UK corporation tax of 23.41% |
2,724 | |||
Effects of: |
||||
Non deductible expenses |
20 | |||
Depreciation add back |
578 | |||
Capital allowances |
(363 | ) | ||
Foreign tax adjustment |
(253 | ) | ||
Adj to tax charge in respect of previous periods |
2 | |||
Share option exercise |
(1,285 | ) | ||
|
|
|||
Current tax charge |
1,423 | |||
|
|
Factors that may affect future tax charges:
Based on current capital investment plans, the Group expects to continue to be able to claim capital allowances in excess of depreciation when looking at the extended investment period. No provision has been made for deferred tax on gains recognised on revaluing freehold property to its market value. Such tax would become payable only if the property were sold without it being possible to claim rollover relief. The total amount unprovided for is £265,703. At present, it is not envisaged that any tax will become payable in the foreseeble future.
15
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
9. | Intangible fixed assets |
Goodwill £000 |
Trademark & patents £000 |
Total £000 |
||||||||||
Cost |
||||||||||||
At 1st November 2012 |
52 | 344 | 396 | |||||||||
Additions |
| 99 | 99 | |||||||||
|
|
|
|
|
|
|||||||
At 31st October 2013 |
52 | 443 | 495 | |||||||||
|
|
|
|
|
|
|||||||
Amortisation |
||||||||||||
At 1st November 2012 |
52 | 150 | 202 | |||||||||
Provided in the year |
| 59 | 59 | |||||||||
|
|
|
|
|
|
|||||||
At 31st October 2013 |
52 | 209 | 261 | |||||||||
|
|
|
|
|
|
|||||||
Net Book Value |
||||||||||||
At 31st October 2013 |
| 234 | 234 | |||||||||
|
|
|
|
|
|
|||||||
At 1st November 2012 |
| 194 | 194 | |||||||||
|
|
|
|
|
|
16
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
10. | Tangible fixed assets |
The freehold property acquired at a cost of £499,104 was valued at 31 October 2011 by Kemsley, Whiteley and Ferris, chartered surveyors, on an open market value existing use basis in the sum of £1,600,000.
Freehold land & buildings £000 |
Leasehold improvement £000 |
Plant & equipment £000 |
Total £000 |
|||||||||||||
Cost or valuation |
||||||||||||||||
At 1st November 2012 |
1,600 | 680 | 47,235 | 49,515 | ||||||||||||
Additions |
| 851 | 13,978 | 14,829 | ||||||||||||
Currency realignment |
| 4 | 38 | 42 | ||||||||||||
Disposals |
| (5 | ) | (160 | ) | (165 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
At 31st October 2013 |
1,600 | 1,530 | 61,091 | 64,221 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Depreciation |
||||||||||||||||
At 1st November 2012 |
29 | 529 | 19,117 | 19,675 | ||||||||||||
Provided in the year |
55 | 31 | 4,207 | 4,293 | ||||||||||||
Currency realignment |
| 1 | 30 | 31 | ||||||||||||
Disposals |
| (5 | ) | (23 | ) | (28 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
At 31st October 2013 |
84 | 556 | 23,331 | 23,971 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net Book Value |
||||||||||||||||
At 31st October 2013 |
1,516 | 974 | 37,760 | 40,250 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
At 1st November 2012 |
1,571 | 151 | 28,118 | 29,840 | ||||||||||||
|
|
|
|
|
|
|
|
17
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
10. | Tangible fixed assets - continued |
Original cost and depreciation based on cost of freehold land and buildings included at valuation:
2013 £000 |
||||
Cost |
||||
As at 31st October 2012 |
499 | |||
Depreciation based on cost |
||||
At 1st November 2012 |
(150 | ) | ||
Provided in the year |
(9 | ) | ||
|
|
|||
At 31st October 2013 |
(159 | ) | ||
|
|
|||
Net book value at 31st October 2013 |
340 | |||
|
|
The above analysis of plant & equipment includes the following in respect of capitalised finance leases and lease purchase contracts:
2013 £000 |
||||
NBV at 31st October 2013 |
6,007 | |||
Depreciation charge in the year |
736 | |||
Acc depn at 31st October 2013 |
4,088 |
11. | Fixed asset investments |
Sauflon Pharmaceuticals Limited holds its interest in MJS Lens (Automation) Limited indirectly through its wholly owned subsidiary Sauflon CL Limited which holds 100% of the interest. Sauflon Pharmaceuticals Limited holds part of its interest in Sauflon CL Kft indirectly through its wholly owned subsidiary Sauflon CL Limited which holds 99.9% of the interest. The principal activity of these undertakings for the last relevant financial year was as follows:
Sauflon Central Europe B.V. |
Distribute contact lenses and after care products | |
Optipak Ltd |
Manufacture and distribute lens cases | |
Sauflon CL Ltd |
Manufacture contact lenses | |
Contact Lenses (Manufacturing) Limited |
Non trading | |
Sauflon Italia Srl |
Distribute contact lenses and after care products | |
Sauflon Pharmaceuticals GmbH |
Distribute contact lenses and after care products | |
Sauflon Pharmaceuticals Inc. |
Distribute contact lenses and after care products | |
Sauflon CL Kft |
Manufacture contact lenses | |
Sauflon Eyecare Pty Ltd |
Distribute contact lenses and after care products | |
Sauflon Manufacturing Limited |
Non trading | |
MJS Lens (Automation) Ltd. |
Non trading | |
Sauflon Trustees Ltd. |
Non trading | |
Sauflon Nordics AB |
Distribute contact lenses and after care products | |
Sauflon International Ltd |
Non trading |
18
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
12. | Stocks |
2013 £000 |
||||
Raw materials and consumables |
3,453 | |||
Finished goods and goods for resale |
15,001 | |||
|
|
|||
18,454 | ||||
|
|
13. | Debtors |
2013 £000 |
||||
Trade debtors |
22,063 | |||
Other debtors |
1,884 | |||
Prepayments and accrued income |
2,429 | |||
Corporation tax |
333 | |||
|
|
|||
26,709 | ||||
|
|
14. | Creditors |
2013 £000 |
||||
Amounts falling due within one year |
||||
Bank loans and overdrafts |
1,138 | |||
Trade creditors |
8,819 | |||
Other creditors |
4,618 | |||
Obligations under finance leases and lease purchase contracts |
746 | |||
Social security and other taxes |
673 | |||
Accruals and deferred income |
4,953 | |||
|
|
|||
20,947 | ||||
|
|
The bank overdraft is secured by fixed and floating charges over the assets of the company and certain subsidiaries.
The aggregate amount of the above group creditors secured (made up of bank loans and overdraft, finance and lease purchase contracts) was £1,884,952.
19
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
15. | Creditors |
2013 £000 |
||||
Bank loans |
39,984 | |||
Finance lease and lease purchase commitments (note 16) |
860 | |||
|
|
|||
40,844 | ||||
|
|
|||
Analysis of loans |
||||
Wholly repayable within five years by instalments: |
||||
Term Loan Facility |
39,928 | |||
Secured loan |
76 | |||
|
|
|||
40,004 | ||||
Included in current liabilities |
(20 | ) | ||
|
|
|||
39,984 | ||||
|
|
|||
Instalment not due within five years |
| |||
|
|
|||
Loan maturity analysis |
||||
Amounts falling due between one and two years: |
20 | |||
Amounts falling due in more than two years but not over five years: |
39,964 | |||
In more than five years: |
| |||
|
|
Sauflon Pharmaceuticals Ltd entered into a multi-currency revolving credit facility agreement on 6 June 2013, which has a maturity of 5 years. The facility is secured over the assets of the group. The facility attracts interest at 2% above LIBOR / EURIBOR.
20
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
16. | Leased assets and lease purchase commitments |
2013 £000 |
||||
Finance leases and lease purchase commitments |
||||
Net obligations expiring: |
||||
Within one year |
746 | |||
Between one and five years |
860 | |||
After five years |
| |||
|
|
|||
1,606 | ||||
|
|
Operating leases
Land and buildings 2013 £000 |
Plant and equipment 2013 £000 |
|||||||
Annual commitment under non-cancellable operating leases |
||||||||
Leases expiring: |
||||||||
Within one year |
178 | 46 | ||||||
Between one and five years |
1,301 | 446 | ||||||
After five years |
1,167 | | ||||||
|
|
|
|
|||||
2,646 | 492 | |||||||
|
|
|
|
17. | Provision for liabilities and charges |
2013 £000 |
||||
Deferred Tax |
||||
Accelerated capital allowances |
321 | |||
R&D |
(46 | ) | ||
|
|
|||
275 | ||||
|
|
|||
Provision at start of period |
577 | |||
Deferred tax charge in profit and loss account |
275 | |||
|
|
|||
Provision at end of period |
852 | |||
|
|
|||
Deferred Income |
||||
|
|
|||
State Subsidy |
197 | |||
|
|
|||
|
|
|||
Total |
1,049 | |||
|
|
21
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
18. | Share capital |
The authorised share capital of the company is £304,225.
2013 £000 |
||||
Alloted, called up and fully paid |
||||
Equity shares |
||||
215,557 Ordinary shares of £1 each |
216 | |||
Alloted and partly paid |
||||
Equity shares |
||||
47,130 25 pence paid Ordinary shares of £1 each |
47 | |||
|
|
|||
263 | ||||
|
|
On 26 February 2013, 31,943 Ordinary shares were converted into preference shares. These preference shares entitle the holders, in priority to any dividend or distribution to holders of any other class of share capital, to receive a cumulative preferential cash dividend of 15% of available post-tax profits from 27 February 2013 to 26 February 2014, and 20% of available post-tax profits thereafter. These shares rank equally in all other respects with the Ordinary shares on issue, and each may be converted to 1 £1 Ordinary share. The company recorded £1,114,000, included in interest expense, relating to the preference share dividend payable for the period to 31 October 2013. These have been reported in line with FRS25 and FRS4.
19. | Reconciliation of movements in shareholders funds |
2013 £000 |
||||
Retained profit for the year |
9,936 | |||
Exchange fluctuation |
(24 | ) | ||
Share Premium Increase |
13 | |||
|
|
|||
Net movement of shareholders funds |
9,925 | |||
Opening shareholders funds |
20,849 | |||
|
|
|||
Closing shareholders funds |
30,774 | |||
|
|
|||
Represented by: |
||||
Equity shares |
30,774 | |||
|
|
22
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
20. | Reserves |
2013 £000 |
||||
Profit and loss |
||||
At 1st November 2012 |
18,874 | |||
Retained profit for the year |
9,936 | |||
Net movement on retranslation of Investment in Subsidiaries |
(24 | ) | ||
Movement during the year |
| |||
|
|
|||
At 31st October 2013 |
28,786 | |||
|
|
|||
Revaluation reserve |
||||
At 1st November 2012 |
1,329 | |||
Movement during year |
| |||
|
|
|||
At 31st October 2013 |
1,329 | |||
|
|
|||
Cumulative translation adjustment |
||||
At 1st November 2012 |
(653 | ) | ||
Adjustments on net investment in subsidiary undertakings |
(24 | ) | ||
|
|
|||
At 31st October 2013 |
(677 | ) | ||
|
|
|||
Capital redemption reserve |
||||
At 1st November 2012 |
349 | |||
Movement during year |
32 | |||
|
|
|||
At 31st October 2013 |
381 | |||
|
|
|||
Share Premium Account |
||||
At 1st November 2012 - Excess Redemption on Shares |
2 | |||
Share Premium on Part Paid |
| |||
Movement during year |
13 | |||
|
|
|||
At 31st October 2013 |
15 | |||
|
|
21. | Future capital expenditure |
Contracted for but not provided for in the accounts: £5,353,901
Authorised but not contracted for to date by the board of directors: £0
23
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
22. | Pension commitments |
The group operates defined contribution pension schemes. The assets of the schemes are held separately from those of the group in an independently administered fund. The pension cost charge represents contributions payable by the group to the funds and amounted to £470,348. At 31 October 2013 there was £35,067 outstanding to the fund.
23. | Employee Benefit Trust |
Sauflon Trustee Ltd was established on 2 December 2004 to act as corporate trustee of the Sauflon Pharmaceuticals Employee Benefit to encourage and facilitate the holding of shares by or for the benefit of employees. The Company is non-trading.
At 31 October 2013 the trust owned zero shares, following the transfer of the remaining 7,185 shares to two current directors during the period. Furthermore, the remaining instalment of £204,614 that was due to a former executive director on a previous purchase of shares was made during 2013.
24. | Related Party Transactions |
Sauflon Pharmaceuticals Ltd has taken advantage of the exemption in Financial Reporting Standard Number 8 from the requirement to disclose transactions with the group companies on the grounds that all such transactions are eliminated on consolidation.
The company contracted with Mr A E Wells, a shareholder, in the amount of £1,078,758 for the provision of consultancy services performed outside the United Kingdom.
25. | Share Options |
An Executive Management Incentive Scheme is in place whereby the board of directors may in its absolute discretion select individuals and specify appropriate conditions for those individuals to be eligible for grant and exercise of share options.
26. | Control |
The ultimate controlling party for the year ended 31 October 2013 was the Companys Board of Directors. The Group was acquired by The Cooper Companies, Inc. on 6 August 2014. As of that date, the Groups ultimate parent undertaking and controlling party is The Cooper Companies, Inc., a company incorporated in the United States. Also from that date, the only group in which the results of the Group will be consolidated is that headed by The Cooper Companies, Inc. The consolidated accounts of The Cooper Companies, Inc. are available to the public and may be obtained from http://investor.coopercos.com.
24
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
27. | Summary of significant differences between accounting practice generally accepted in the United Kingdom and accounting principles generally accepted in the United States of America |
The accompanying consolidated financial statements of Sauflon Pharmaceuticals Limited have been prepared in accordance with UK GAAP as described in Note 1. UK GAAP differs in certain respects from the requirements of US GAAP. The effects of the application of US GAAP to Sauflon results, as determined under UK GAAP, are set out below.
Year ended 31 October 2013 Profit & loss account £000 |
At 31 October 2013 Shareholders funds £000 |
|||||||
UK GAAP results |
||||||||
Profit after taxation for the year |
9,936 | | ||||||
Shareholders funds |
| 30,774 | ||||||
US GAAP adjustments: |
||||||||
a) Tangible assets |
33 | (1,180 | ) | |||||
b) Capitalised interest |
60 | 60 | ||||||
c) Preference share dividend reclass |
1,114 | | ||||||
d) Goodwill |
| 52 | ||||||
|
|
|
|
|||||
Total US GAAP adjustments |
1,207 | (1,068 | ) | |||||
|
|
|
|
|||||
Results under US GAAP |
11,143 | 29,706 | ||||||
|
|
|
|
a) | Tangible assets |
Under UK GAAP, revaluation of assets is allowed under FRS15. Revaluation gains are recognized in the Profit and Loss Account only to the extent (after adjusting for subsequent depreciation) that they reverse revaluation losses on the same asset that was previously recognized in the Profit and Loss Account. All other revaluation gains should be recognized in the Statement of Total Recognised Gains and Losses.
Under US GAAP, no revaluations of property, plant and equipment assets are allowed other than impairments. Such assets are recorded at historical cost less accumulated depreciation and only written up to their fair value when they are acquired in a business combination or reorganization.
25
Sauflon Pharmaceuticals Limited
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
27. | Summary of significant differences between accounting practice generally accepted in the United Kingdom and accounting principles generally accepted in the United States of America - continued |
b) | Capitalised interest |
Under UK GAAP, a tangible fixed asset should initially be measured at its cost representing costs that are directly attributable to bringing the asset into working condition for its intended use. The cost of a tangible fixed asset (whether acquired or self-constructed) comprises its purchase price, after deducting any trade discounts and rebates, and any costs directly attributable to bringing it into working condition for its intended use. Certain finance costs can be included in the initial measurement of tangible fixed assets. However, capitalisation of such costs is not required.
Under US GAAP, the historical cost of acquiring an asset includes the costs necessarily incurred to bring it to the condition and location necessary for its intended use. If an asset requires a period of time in which to carry out the activities necessary to bring it to that condition and location, the interest cost incurred during that period as a result of expenditures for the asset is recorded as part of the historical cost of acquiring the asset.
c) | Preference Shares |
On 26 February 2013, 31,943 Ordinary shares were converted into preference shares. In accordance with FRS25, preference shares which by their nature are deemed to be a financial liability are classified as debt on the balance sheet. Dividends accruing on instruments classified as debt are charged to the profit and loss account as interest payable.
Under US GAAP, the conversion feature that will result in the conversion of ordinary shares into preference shares is considered an equity instrument and classified as equity in the financial statements. The dividend payout is treated as an equity instrument based on the equity classification of the underlying preference shares. The conversion feature is measured at the inception of the arrangement and the allocated value should be deducted from the proceeds of the facility. The difference between the face value and the carrying value of the facility as a result of the conversion feature is accounted for as a discount and accreted to interest expense over the term of the debt.
d) | Goodwill |
Under UK GAAP, goodwill is amortised over its estimated economic life, not to exceed 20 years.
Under US GAAP, goodwill is not amortised but instead tested at least annually for impairment or more frequently if impairment indicators exist.
Classification and presentation
In addition to the differences between UK GAAP and US GAAP related to the recognition and measurement of transactions by the Company, there are also differences in the manner in which items are classified and presented in the Companys financial statements. These classification differences have no impact on net income or shareholders funds.
26