27 August 2014
James Fisher and Sons plc
Interim Results 2014
James Fisher and Sons plc (FSJ.L) ("James Fisher"), the leading marine service provider, announces its results for the six months ended 30 June 2014.
|
H1 2014 |
H1 2013 |
Change |
Group revenue |
£216.1m |
£200.7m |
+8% |
Underlying operating profit * |
£24.4m |
£22.2m |
+10% |
Underlying profit before tax * |
£21.9m |
£19.4m |
+13% |
Underlying diluted earnings per share * |
34.0p |
29.9p |
+14% |
Proposed interim dividend |
7.10p |
6.46p |
+10% |
Statutory profit before tax |
£20.8m |
£18.6m |
+12% |
Statutory diluted earnings per share |
32.0p |
28.3p |
+13% |
|
|
|
|
* underlying profit excludes separately disclosed items
Highlights:
· Underlying profit before taxation up 13%;
· Underlying diluted earnings per share rose 14%;
· Marine Services divisional revenue increased by 12%;
· Increased Specialist Technical order book, robust performance at Divex;
· Offshore Oil revenue up 20%, led by growth in Latin America, West Africa and Asia Pacific;
· Three bolt-on acquisitions completed for £14m;
· Interim dividend raised by 10%.
Announced today:
· Divex wins third major saturation diving system order since joining the Group.
Commenting on the results, Chief Executive Officer Nick Henry said:
"James Fisher continued to trade well in the first half of 2014 despite an adverse currency backdrop. These results reflect the growing success of the Group in winning significant new contract business both at home and overseas. Offshore Oil benefitted from the delivery of two major equipment sales which, together with a strong underlying performance, led to a profit increase of over 30%. Specialist Technical produced an excellent result, up 50% after adjustment for our Foreland associate. The Group is well placed to deliver further value to shareholders and to date is trading to management expectations."
For further information:
James Fisher and Sons plc |
Nick Henry Stuart Kilpatrick |
Chief Executive Officer Group Finance Director |
020 7614 9508 |
FTI Consulting |
Richard Mountain Sophie McMillan |
|
020 3727 1374 |
Chairman's Statement
for the six months ended 30 June 2014
The James Fisher Group ("the Group") continued to trade well in the first half of 2014. Revenue increased by 8% to £216.1m and underlying operating profit by 10% to £24.4m, compared to the same period last year. Underlying profit before tax rose 13% to £21.9m and underlying diluted earnings per share was 34.0 pence, up 14%. These figures were achieved despite an adverse currency backdrop and reflect the growing success of the Group in winning significant new contract business both at home and overseas. This trend underlines the increased scale and credibility of the Group's operations for major customers.
Our Marine Support businesses had a slow start to the year with reduced ship-to-ship activity in the Far East and with a number of marine maintenance contracts not commencing until the second quarter. These contracts should underpin a stronger second half of the financial year. By contrast, our Offshore Oil division benefitted from the delivery of two major equipment sales in the first half which, together with a strong underlying performance, boosted profit by over 30%. Specialist Technical produced an excellent result, up 50% compared with the same period last year after adjustment for the sale of our Foreland associate. Within Specialist Technical, Divex continued to perform strongly; our Defence business regained momentum having filled the gap in its order book and our Nuclear businesses gained market share and significant new contracts in both the decommissioning and design and tooling sectors. Our Tankships division again managed to improve its result due to a further increase in the proportion of contract business and careful attention to costs.
During the first half, the Group made three bolt-on acquisitions. In our Marine Support division, Subsea Vision, an operator of underwater remotely operated vehicles was acquired for £2.5m to improve our offering to the marine maintenance market. In the same division, Testconsult was acquired for £8.0m to complement our Strainstall Monitoring business and to broaden our service offering in the structural monitoring sector. Within Specialist Technical, James Fisher Defence acquired Design Consulting Europe, a Swedish company, for an initial consideration of £3.7m to broaden the Group's expertise and market presence in the swimmer delivery vehicle sector. Together with significant investment in our existing operations, the Group's ability to source a continuing flow of bolt-on acquisitions at reasonable cost strengthens James Fisher's market position and reinforces the Group's ability to grow in the future. Despite this continuing level of investment, the Group's balance sheet remains strong with gearing still at a conservative 43%. This reflects the healthy cash generating qualities of our operating companies.
Looking forward, we would expect further progress in the second half with a recovery in Marine Support due to the factors mentioned above. Offshore Oil will not have the benefit of the large one-off contracts seen in the first half but we would expect its underlying trading position to remain strong. Our Specialist Technical businesses are well placed both for the second half and further forward due to the significant contract order book underpinning their trading. We have announced separately today a major contract win for Divex.
The continued positive outlook for the Group has led the Board to increase the interim dividend by 10% to 7.1 pence per share.
In April, Michael Everard retired from the Board as a non-executive director. Michael served on the Board for over seven years and helped shape the integration of FT Everard into the Group following its acquisition in 2006. I would like to thank Michael for his valuable contribution to the Group's development.
The James Fisher Group is trading to management expectations in the second half and continues to be well placed to deliver further value to our shareholders.
C J Rice
26 August 2014
Operating and Financial Review
for the six months ended 30 June 2014
Strategy
James Fisher has continued to pursue a consistent strategy in recent years of investing in niche businesses where their strong marine service and specialist engineering skills are valued and rewarded. Our focus is on providing solutions to our customers who are moving into the less mature, fast growing and operationally demanding markets such as Africa, South America and the Far East. Such niche services typically command margins in excess of 10% and returns on capital in excess of 15%, and are cash generative.
Whilst organic development has driven the majority of our growth in profits, we have broadened our range of marine services with three bolt-on acquisitions. Our main focus will continue to be investing for organic growth going forward. We will also continue to evaluate further bolt-on acquisition opportunities which meet our niche criteria and where these will strengthen and broaden our range of services or geographical coverage to our multinational customers.
The Group has a strong and stable divisional management team who have a wealth of expertise and experience in their specialist fields. Their entrepreneurial drive combined with the commercial and financial support from the centre has produced consistent growth in the business.
Results
Revenue in the six months ended 30 June 2014 increased by 8% to £216.1m (2013: £200.7m). Excluding the Tankships division where fewer vessels were in operation than in the prior year, the Marine Services divisions increased revenue by 12%.
Underlying operating profit was 10% higher at £24.4m (2013: £22.2m) and underlying profit before tax and diluted earnings per share were 13% and 14% ahead of last half year respectively. The organic growth in underlying operating profit, adjusted for the impact of businesses acquired and sold and for currency fluctuations, was 14%.
Marine Support
H1 2014 underlying profit: £7.7m (H1 2013: £9.4m)
Marine Support had a slow start to the year in the first quarter with lower market activity for ship-to-ship operations, particularly in South East Asia and Nigeria. This improved in the second quarter. Marine projects in Africa have continued to perform well, although there has been some slippage into the second half of the year. Fender and mooring product sales also had a slower start to the year, with orders from the US navy being received later than expected.
The bridge monitoring contracts won during 2013 are in progress but have been subject to delays into the second half of the year. The naval corvettes which have been managed on behalf of Luerssen in recent years were successfully delivered to the Indonesian navy in July.
This division is most impacted by the effects of strong Sterling compared to the US dollar.
Offshore Oil
H1 2014 underlying profit: £11.9m (H1 2013: £9.0m)
The Offshore Oil division has had a strong start to the year with revenue increasing by 20% and profit by 32%. This is as a result of continued growth of long term contracts in Latin America, West Africa and Asia Pacific, which has been led by the demand for zone 2 equipment. The first half performance was also boosted by the second contract for the sale of equipment to Brazil which was announced last year. Growth in the North Sea has been more modest and has been impacted by the weakening of the Norwegian Kroner against Sterling.
Our downhole and subsea tools company, RMSpumptools, produced steady growth and has made good progress with new products coming to market.
Specialist Technical
H1 2014 underlying profit: £4.5m (H1 2013: £3.7m)
The Specialist Technical division produced a strong performance with revenue increasing by 22%. Excluding the earnings from our shareholding in Foreland Shipping which was sold in August 2013, profit in the first half has increased by 50%.
Divex has made good progress with two major saturation diving systems under construction. With the announcement of an order for a third system from Keppel Shipyard for a vessel for BP, it has a significant forward order book for delivery in 2015 and 2016. James Fisher Defence also has an improved order book and in March it completed the acquisition of Defence Consulting Europe (DCE) which increases the product range of swimmer delivery vehicles. Mike Howarth was appointed in April as Managing Director of James Fisher Defence and Divex, to lead the integration of these two businesses which is progressing according to plan.
Our nuclear business produced steady growth and has enhanced its order book through significant contract wins both in decommissioning and other served markets.
Tankships
H1 2014 underlying profit: £1.9m (H1 2013: £1.7m)
Tankships produced a solid performance in the first half with profit increasing by 12%. Revenue declined by 15% reflecting the reduction in capacity over the past year which has increased vessel utilisation and has further reduced reliance on the spot market. The result has also benefitted from the charter of two vessels to the Ministry of Defence which was extended through the first half of 2014.
Acquisitions
James Fisher acquired Subsea Vision Limited for £2.5m in January 2014 which provides remotely operated vehicles (ROV) to the North Sea oil & gas sector. This £1.6m revenue business is now part of the Marine Support division. In March, the Group acquired, for an initial outlay of £3.7m, the intellectual property and business of DCE which was subsequently renamed JF Defence Sweden (JFDS) and joined the Specialist Technical division. JFDS design, build and service swimmer delivery vehicles for operations around the World.
In June 2014, Testconsult Limited was acquired for £8m. This company is a market leading provider of monitoring, instrumentation and testing services and also designs and produces specialist testing equipment used in over 70 countries worldwide. Testconsult will extend and complement the range of services provided by James Fisher's Strainstall Monitoring business. Strainstall uses strain gauges and sensors to provide structural monitoring and dynamic load testing of bridges, other structures and offshore installations.
Income statement
The Group is primarily exposed to currency fluctuations of the US dollar and the Norwegian Kroner against Sterling. In the first half of 2014, the average rate of exchange was 1.67 compared to 1.55 in the prior period. Stronger Sterling compared to the US dollar has had a negative impact on the Group's results which has partly been mitigated in the short term by cash flow hedging of a portion of the exposure. The results of our Norwegian operations have been translated at 10.1 (2013: 8.9) as Sterling has strengthened by 14% against the Norwegian Kroner. Overall changes to currency rates have impacted first half reported results when compared to the previous half year by approximately £1.5m. Despite this background of adverse currency movements, the Group operating margin increased from 11.1% to 11.3%.
Net interest costs were £0.3m lower in the period due to a reduction in the average cost of borrowing. Separately disclosed costs comprise costs incurred in making business acquisitions of £0.7m (2013: £0.7m) and the amortisation of acquired intangible assets of £0.4m (2013: £0.1m). These are disclosed separately to give a clear view of the underlying trading performance of the Group.
Taxation
The effective tax rate on underlying profit before tax in the period was 19.5% (2013: 20.1%). The rate is lower than the standard UK rate of 21.5% due to the Group having operations in certain overseas countries which have lower tax rates than the UK and due to its Tankships operations which are taxed on a tonnage basis rather than on profitability.
Earnings and dividends
Underlying diluted earnings per share, which excludes separately disclosed items, increased by 14% in the period to 34.0p per share (2013: 29.9p). Diluted earnings per share after charging separately disclosed items was 32.0p per share (2013: 28.3p). The Board is declaring a 10% increase to the interim dividend for the period to 7.10p per share (2013: 6.46p) payable on 3 November 2014 to shareholders on the register on 3 October 2014.
Cash flow and borrowings
Net borrowings were £82.4m at the end of the period compared to £76.1m at 30 June 2013. The Group's cash conversion, the ratio of operating cash to operating profit for the last twelve months was 95% (2013: 146%) compared to an average of 115% over the last five years. Conversion was lower due to a cash outflow in the first half from working capital of £15.6m as the ratio of working capital to sales reverted to 14% (2013: 14%) from 11% at 31 December 2013.
Cash generated from operations decreased by 38% in the period to £16.7m (2013: £27.0m) mainly due to the working capital outflow. Payments of interest and tax were £6.0m (2013: £5.3m) and capital expenditure amounted to £17.6m (2013: £12.8m) as the Group continued to invest for the future. Businesses acquired resulted in a net cash outflow of £11.0m (2013: £15.2m) and dividends paid in the first half were £6.8m (2013: £5.9m).
At 30 June 2014, the ratio of net borrowings (including guarantees) to earnings before interest, tax, depreciation and amortisation (ebitda) was 1.3 times (2013: 1.4 times). Net gearing, the ratio of net debt to equity, was 43% (2013: 45%).
Pensions
The majority of the Group's pension arrangements are defined contribution arrangements where the company's liability is limited to the contributions it agrees on behalf of each employee. As a consequence of its history in shipping the Group is required to contribute to industry-wide Merchant Navy Pension Funds and has its own legacy defined benefit scheme.
Total defined benefit pension deficits at 30 June 2014 were £21.2m (2013: £29.7m). The annual instalment on pension schemes in 2014 is expected to be £4.7m (2013: £4.9m).
We reported a potential liability notified to the Group by the trustees of the Ratings fund (MNRPF) in our 2012 Annual Report. We have not received any further information from the trustees to date.
Balance sheet
|
30 June 2014 |
30 June 2013 |
£m |
£m |
|
Intangible assets |
127.1 |
111.4 |
Other assets |
128.4 |
123.8 |
Working capital |
58.4 |
52.4 |
Other liabilities |
(40.9) |
(43.1) |
|
273.0 |
244.5 |
Borrowings |
82.4 |
76.1 |
Equity |
190.6 |
168.4 |
|
273.0 |
244.5 |
The balance sheet at 30 June 2014 shows an increase in intangible assets following the acquisitions. Shareholders' equity increased by £22.2m reflecting profits retained since June 2013 including the sale of the Group's minority stake in Foreland for £11.4m which resulted in a gain of £6.8m in August 2013.
N P Henry |
S C Kilpatrick |
26 August 2014 |
26 August 2014 |
Directors' Responsibilities
We confirm to the best of our knowledge:
The interim financial report has been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the European Union.
The interim management report includes a fair review of the information required by:
(a) DTR 4.2.7R of the "Disclosure and Transparency Rules", being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year; and
(b) DTR 4.2.8R of the "Disclosure and Transparency Rules", being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during the period; and any changes in the related party transactions described in the last annual report that could do so.
N P Henry
Chief Executive Officer
S C Kilpatrick
Group Finance Director
For and on behalf of the Board of Directors
26 August 2014
CONDENSED CONSOLIDATED INCOME STATEMENT
for the six months ended 30 June 2014
|
|
|
|
2014 |
|
2013 |
|
2013 |
|
Note |
Six months ended |
Six months ended |
Year ended |
||||
|
|
|
|
30 June |
|
30 June |
31 December |
|
|
|
|
|
|
|
restated |
|
restated |
|
|
|
|
|
|
(note 1) |
|
(note 1) |
|
|
|
|
£000 |
|
£000 |
|
£000 |
Revenue |
|
|
216,081 |
|
200,684 |
|
413,667 |
|
Cost of sales |
|
|
(149,816) |
|
(143,991) |
|
(296,545) |
|
Gross profit |
|
|
66,265 |
|
56,693 |
|
117,122 |
|
Administrative expenses |
|
|
(43,125) |
|
(37,278) |
|
(74,601) |
|
Share of post tax results of joint ventures |
|
|
176 |
|
1,974 |
|
2,378 |
|
Operating profit |
|
|
23,316 |
|
21,389 |
|
44,899 |
|
Analysis of operating profit: |
|
|
|
|
|
|
|
|
|
Underlying operating profit |
|
|
24,442 |
|
22,248 |
|
46,637 |
|
Separately disclosed items |
4 |
|
(1,126) |
|
(859) |
|
(1,738) |
|
|
|
|
|
|
|
|
|
Profit on sale of subsidiary and joint venture undertaking |
|
- |
|
- |
|
6,613 |
||
Finance income |
|
|
31 |
|
116 |
|
256 |
|
Finance costs |
|
|
(2,550) |
|
(2,931) |
|
(5,545) |
|
Profit before tonnage and income tax |
|
|
20,797 |
|
18,574 |
|
46,223 |
|
Analysis of profit before tonnage and income tax: |
|
|
|
|
|
|
|
|
|
Underlying profit before tax |
|
|
21,923 |
|
19,433 |
|
41,348 |
|
Separately disclosed items |
4 |
|
(1,126) |
|
(859) |
|
4,875 |
|
|
|
|
|
|
|
|
|
Tonnage tax |
|
|
(6) |
|
(12) |
|
(13) |
|
Income tax |
7 |
|
(4,167) |
|
(3,867) |
|
(7,462) |
|
Total tonnage and income tax |
|
|
(4,173) |
|
(3,879) |
|
(7,475) |
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
16,624 |
|
14,695 |
|
38,748 |
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
Owners of the Company |
|
|
16,193 |
|
14,294 |
|
38,254 |
|
Non controlling interests |
|
|
431 |
|
401 |
|
494 |
|
|
|
|
|
16,624 |
|
14,695 |
|
38,748 |
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
pence |
|
pence |
|
pence |
Basic |
8 |
|
32.4 |
|
28.6 |
|
76.6 |
|
Diluted |
8 |
|
32.0 |
|
28.3 |
|
75.7 |
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the six months ended 30 June 2014
|
Note |
|
2014 |
|
2013 |
|
2013 |
|
|
Six months ended |
Six months ended |
Year ended |
|||
|
|
|
30 June |
|
30 June |
31 December |
|
|
|
|
£000 |
|
£000 |
|
£000 |
Profit for the period |
|
|
16,624 |
|
14,695 |
|
38,748 |
Other comprehensive income |
|
|
|
|
|
|
|
Items that will not be reclassified to profit or loss |
|
|
|
|
|
|
|
Defined benefit plan actuarial losses |
5 |
|
- |
|
(4,439) |
|
(5,541) |
Income tax on items that will not be reclassified to profit or loss |
|
23 |
|
902 |
|
617 |
|
|
|
|
23 |
|
(3,537) |
|
(4,924) |
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
|
|
(2,198) |
|
290 |
|
(6,093) |
Net loss on hedge of net investment in foreign operations |
|
|
- |
|
(366) |
|
(366) |
Effective portion of changes in fair value of cash flow hedges |
|
(18) |
|
(1,323) |
|
1,531 |
|
Effective portion of changes in fair value of cash flow hedges |
|
|
|
|
|
|
|
in joint ventures |
|
|
(94) |
|
554 |
|
703 |
Net change in fair value of cash flow hedges transferred to |
|
|
|
|
|
|
|
profit or loss |
|
|
17 |
|
947 |
|
14 |
Income tax on items that may be reclassified subsequently to profit or loss |
- |
|
(18) |
|
(442) |
||
Other comprehensive income for the period, net of income tax |
|
|
(2,293) |
|
84 |
|
(4,653) |
|
|
|
|
|
|
|
|
|
|
(2,270) |
|
(3,453) |
|
(9,577) |
|
Total comprehensive income for the period |
|
|
14,354 |
|
11,242 |
|
29,171 |
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
Owners of the Company |
|
|
13,868 |
|
10,805 |
|
28,716 |
Non controlling interests |
|
|
486 |
|
437 |
|
455 |
|
|
|
14,354 |
|
11,242 |
|
29,171 |
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
at 30 June 2014
|
|
|
2014 |
|
2013 |
|
2013 |
|
|
|
30 June |
|
30 June |
31 December |
|
|
Note |
|
£000 |
|
£000 |
|
£000 |
Assets |
|
|
|
|
|
|
|
Non current assets |
|
|
|
|
|
|
|
Goodwill |
|
|
116,425 |
|
104,756 |
|
104,176 |
Other intangible assets |
|
|
10,714 |
|
6,686 |
|
9,482 |
Property, plant and equipment |
|
|
117,537 |
|
108,694 |
|
108,202 |
Investment in joint ventures |
|
|
9,434 |
|
13,636 |
|
9,467 |
Financial assets |
|
|
1,378 |
|
1,378 |
|
1,378 |
Deferred tax assets |
|
|
2,531 |
|
4,046 |
|
2,770 |
|
|
|
258,019 |
|
239,196 |
|
235,475 |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Inventories |
|
|
44,992 |
|
44,375 |
|
46,476 |
Trade and other receivables |
|
|
111,938 |
|
99,157 |
|
91,673 |
Derivative financial instruments |
|
|
1,304 |
|
218 |
|
1,413 |
Cash and short term deposits |
6 |
|
20,879 |
|
32,849 |
|
23,982 |
|
|
|
179,113 |
|
176,599 |
|
163,544 |
|
|
|
|
|
|
|
|
Total assets |
|
|
437,132 |
|
415,795 |
|
399,019 |
|
|
|
|
|
|
|
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
Called up share capital |
8 |
|
12,525 |
|
12,525 |
|
12,525 |
Share premium |
|
|
25,238 |
|
25,238 |
|
25,238 |
Treasury shares |
|
|
(738) |
|
(1,757) |
|
(1,392) |
Other reserves |
|
|
(3,531) |
|
3,480 |
|
(1,183) |
Retained earnings |
|
|
155,672 |
|
128,010 |
|
147,716 |
Shareholders' equity |
|
|
189,166 |
|
167,496 |
|
182,904 |
Non controlling interests |
|
|
1,389 |
|
884 |
|
903 |
Total equity |
|
|
190,555 |
|
168,380 |
|
183,807 |
|
|
|
|
|
|
|
|
Non current liabilities |
|
|
|
|
|
|
|
Other payables |
|
|
15,677 |
|
11,670 |
|
12,503 |
Retirement benefit obligations |
5 |
|
21,233 |
|
29,671 |
|
23,141 |
Cumulative preference shares |
|
|
100 |
|
100 |
|
100 |
Loans and borrowings |
|
|
103,084 |
|
101,243 |
|
78,020 |
Deferred tax liabilities |
|
|
1,132 |
|
1,091 |
|
1,132 |
|
|
|
141,226 |
|
143,775 |
|
114,896 |
Current liabilities |
|
|
|
|
|
|
|
Trade and other payables |
|
|
98,450 |
|
88,976 |
|
93,656 |
Current tax |
|
|
6,317 |
|
5,145 |
|
5,866 |
Derivative financial instruments |
|
|
495 |
|
1,946 |
|
654 |
Loans and borrowings |
|
|
89 |
|
7,573 |
|
140 |
|
|
|
105,351 |
|
103,640 |
|
100,316 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
246,577 |
|
247,415 |
|
215,212 |
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
|
437,132 |
|
415,795 |
|
399,019 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
for the six months ended 30 June 2014
|
|
|
2014 |
|
2013 |
|
2013 |
|
Note |
Six months ended |
Six months ended |
Year ended |
|||
|
|
|
30 June |
|
30 June |
31 December |
|
|
|
|
£000 |
|
£000 |
|
£000 |
Profit before tax for the period |
|
|
20,797 |
|
18,574 |
|
46,223 |
Adjustments to reconcile profit before tax to net cash flows |
|
|
|
|
|
||
Depreciation and amortisation |
|
|
10,182 |
|
8,553 |
|
17,761 |
Acquisition costs and amortisation of acquired intangibles |
1,126 |
|
859 |
|
1,738 |
||
Profit on sale of property, plant and equipment |
|
(279) |
|
(357) |
|
(476) |
|
Profit on disposal of subsidiary |
|
|
- |
|
- |
|
(6,613) |
Finance income |
|
|
(31) |
|
(116) |
|
(256) |
Finance expense |
|
|
2,550 |
|
2,931 |
|
5,545 |
Share of profits of joint ventures |
|
|
(176) |
|
(1,974) |
|
(2,378) |
Share based compensation |
|
|
611 |
|
606 |
|
1,205 |
Increase in trade and other receivables |
|
|
(17,756) |
|
(2,297) |
|
6,474 |
Decrease in inventories |
|
|
2,213 |
|
3,599 |
|
1,167 |
Increase in trade and other payables |
|
|
(43) |
|
(894) |
|
(2) |
Additional defined benefit pension scheme contributions |
(2,508) |
|
(2,461) |
|
(10,102) |
||
Cash generated from operations |
|
|
16,686 |
|
27,023 |
|
60,286 |
Cash outflow from acquisition costs |
|
|
(398) |
|
(711) |
|
(939) |
Income tax payments |
|
|
(3,753) |
|
(3,657) |
|
(6,054) |
Net cash from operating activities |
|
|
12,535 |
|
22,655 |
|
53,293 |
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
Dividends from joint venture undertakings |
|
|
- |
|
1,774 |
|
2,337 |
Proceeds from the sale of property, plant and equipment |
1,480 |
|
1,258 |
|
3,574 |
||
Finance income |
|
|
31 |
|
116 |
|
256 |
Acquisition of subsidiaries, net of cash acquired |
9 |
|
(10,580) |
|
(14,536) |
|
(18,329) |
Proceeds from the sale of business |
|
|
- |
|
- |
|
12,820 |
Acquisition of property, plant and equipment |
|
|
(18,301) |
|
(13,466) |
|
(24,907) |
Development expenditure |
|
|
(797) |
|
(634) |
|
(1,370) |
Net cash used in investing activities |
|
|
(28,167) |
|
(25,488) |
|
(25,619) |
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
Proceeds from the issue of share capital |
|
|
- |
|
102 |
|
102 |
Finance costs |
|
|
(2,188) |
|
(1,692) |
|
(4,317) |
Purchase less sale of own shares by ESOP |
|
|
(1,686) |
|
(2,227) |
|
(2,259) |
Capital element of finance lease repayments |
|
|
(492) |
|
(197) |
|
(332) |
Proceeds from other non-current borrowings |
|
|
25,584 |
|
26,211 |
|
5,500 |
Repayment of borrowings |
|
|
- |
|
- |
|
(7,198) |
Dividends paid |
|
|
(6,780) |
|
(5,917) |
|
(9,142) |
Net cash from financing activities |
|
|
14,438 |
|
16,280 |
|
(17,646) |
|
|
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents |
(1,194) |
|
13,447 |
|
10,028 |
||
Cash and cash equivalents at beginning of period |
23,982 |
|
18,339 |
|
18,339 |
||
Effect of exchange rate fluctuations on cash held |
|
|
(1,909) |
|
1,063 |
|
(4,385) |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
6 |
|
20,879 |
|
32,849 |
|
23,982 |
CONDENSED CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY
for the six months ended 30 June 2014
For the six months ended 30 June 2014 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Capital |
|
Attributable to equity holders of parent |
|
|
|
|
||||||||
|
Share |
Share |
Retained |
Other |
Treasury |
Total shareholders' |
Non controlling |
Total |
|||||||
|
capital |
premium |
earnings |
reserves |
shares |
equity |
interests |
equity |
|||||||
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
At 1 January 2014 |
12,525 |
|
25,238 |
|
147,716 |
|
(1,183) |
|
(1,392) |
|
182,904 |
|
903 |
|
183,807 |
Profit for the period |
- |
|
- |
|
16,193 |
|
- |
|
- |
|
16,193 |
|
431 |
|
16,624 |
Other comprehensive income for the period |
- |
|
- |
|
23 |
|
(2,348) |
|
- |
|
(2,325) |
|
55 |
|
(2,270) |
Contributions by and distributions to owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary dividends paid |
- |
|
- |
|
(6,780) |
|
- |
|
- |
|
(6,780) |
|
- |
|
(6,780) |
Share-based compensation expense |
- |
|
- |
|
611 |
|
- |
|
- |
|
611 |
|
- |
|
611 |
Tax effect of share based compensation |
- |
|
- |
|
249 |
|
- |
|
- |
|
249 |
|
- |
|
249 |
Purchase of shares |
- |
|
- |
|
- |
|
- |
|
(2,051) |
|
(2,051) |
|
- |
|
(2,051) |
Sale of shares |
- |
|
- |
|
- |
|
- |
|
365 |
|
365 |
|
- |
|
365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
- |
|
(5,920) |
|
- |
|
(1,686) |
|
(7,606) |
|
- |
|
(7,606) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer on disposal of shares |
- |
|
- |
|
(2,340) |
|
- |
|
2,340 |
|
- |
|
- |
|
- |
At 30 June 2014 |
12,525 |
|
25,238 |
|
155,672 |
|
(3,531) |
|
(738) |
|
189,166 |
|
1,389 |
|
190,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six months ended 30 June 2013 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Capital |
|
Attributable to equity holders of parent |
|
|
|
|
||||||||
|
Share |
Share |
Retained |
Other |
Treasury |
Total shareholders' |
Non controlling |
Total |
|||||||
|
capital |
premium |
earnings |
reserves |
shares |
equity |
interests |
equity |
|||||||
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
At 1 January 2013 |
12,517 |
|
25,144 |
|
123,437 |
|
3,432 |
|
(1,061) |
|
163,469 |
|
447 |
|
163,916 |
Profit for the period |
- |
|
- |
|
14,294 |
|
- |
|
- |
|
14,294 |
|
401 |
|
14,695 |
Other comprehensive income for the period |
- |
|
- |
|
(3,537) |
|
48 |
|
- |
|
(3,489) |
|
36 |
|
(3,453) |
Contributions by and distributions to owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary dividends paid |
- |
|
- |
|
(5,917) |
|
- |
|
- |
|
(5,917) |
|
- |
|
(5,917) |
Share-based compensation expense |
- |
|
- |
|
606 |
|
- |
|
- |
|
606 |
|
- |
|
606 |
Tax effect of share based compensation |
|
|
|
|
658 |
|
|
|
|
|
658 |
|
- |
|
658 |
Purchase of shares |
- |
|
- |
|
|
|
- |
|
(2,536) |
|
(2,536) |
|
- |
|
(2,536) |
Sale of shares |
|
|
|
|
|
|
|
|
309 |
|
309 |
|
- |
|
309 |
Arising on the issue of shares |
8 |
|
94 |
|
- |
|
- |
|
- |
|
102 |
|
- |
|
102 |
|
8 |
|
94 |
|
(4,653) |
|
- |
|
(2,227) |
|
(6,778) |
|
- |
|
(6,778) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer on disposal of shares |
- |
|
- |
|
(1,531) |
|
- |
|
1,531 |
|
- |
|
- |
|
- |
At 30 June 2013 |
12,525 |
|
25,238 |
|
128,010 |
|
3,480 |
|
(1,757) |
|
167,496 |
|
884 |
|
168,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES TO THE CONDENSED CONSOLIDATED HALF YEARLY STATEMENTS
1 Basis of preparation
James Fisher and Sons Plc (the Company) is a limited liability company incorporated and domiciled in the United Kingdom, whose shares are listed on the London Stock Exchange. The condensed consolidated half yearly financial statements of the Company for the six months ended 30 June 2014 comprise the Company and its subsidiaries (together referred to as the Group) and the Group's interests in jointly controlled entities.
Statement of compliance
The condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standard (IFRS) IAS 34 "Interim Financial Reporting" as adopted by the European Union (EU). As required by the Disclosure and Transparency Rules of the Financial Services Authority, the condensed consolidated set of financial statements has been prepared applying the accounting policies and presentation that were applied in the preparation of the Group's published consolidated financial statements for the year ended 31 December 2013 with the exceptions described below. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 December 2013.
The comparative figures for the financial year ended 31 December 2013 are not the Group's statutory accounts for that financial year. Those accounts which were prepared under International Financial Reporting Standards (IFRS) as adopted by the EU (adopted IFRS), have been reported on by the Group's auditors and delivered to the Registrar of Companies. The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.
The consolidated financial statements of the Group for the year ended 31 December 2013 are available upon request from the Company's registered office at Fisher House, PO Box 4, Barrow-in-Furness, Cumbria LA14 1HR or at www.james-fisher.co.uk.
The half yearly financial information is presented in Sterling and all values are rounded to the nearest thousand pounds (£000) except where otherwise indicated.
The half yearly report was approved for issue by the Board of Directors on 26 August 2014.
Going concern
After making enquires, the directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly they continue to adopt the going concern basis in preparing the condensed consolidated financial statements.
The Group meets its day to day working capital requirements through operating cash flows with borrowings in place to fund acquisitions and capital expenditure. Movements on the Group's overall net debt position are shown in note 6. The Group has £53,747,000 of undrawn committed facilities at 30 June 2014.
At 30 June 2014 the Group had two revolving credit facilities that are due for renewal in the next twelve months. The Group had no outstanding balances drawn down on these facilities at 30 June 2014. Renewal negotiations will be opened with the banks in due course and the Group has not sought any written commitment that the facilities will be renewed. However, the Group has held discussions with its bankers about its future borrowing needs and no matters have been drawn to its attention to suggest the renewals will not be forthcoming on acceptable terms.
Significant accounting policies
The accounting policies applied by the Group in these condensed consolidated financial statements are the same as those applied by the Group in its consolidated financial statements as at and for the year ended 31 December 2013.
In order to provide an improved understanding of the Group's performance, the presentation of cost of sales and administrative expenses has been revised to better reflect those variable and non-variable costs incurred in providing goods and services to our customers separately from those costs of selling, distribution and administration. Cost of sales for the year ended 31 December 2013 has been reduced by £64,006,000 (six months ended 30 June 2013: £33,013,000) with administrative expenses increasing by the corresponding amount.
2 Accounting estimates and judgements
The preparation of half yearly financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
The significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the consolidated financial statements and for the year ended 31 December 2013.
3 Segmental information
Management has determined the operating segments based on the reports reviewed by the Board that are utilised to make strategic decisions. The Board considers the business primarily from the products and services perspective and has four reportable segments:
Marine Support - includes the hire and sale of large scale pneumatic fenders and ship to ship transfer services, and the design and supply of systems for monitoring strains and stress in structures.
Offshore Oil - manufacture and rental of equipment for the offshore oil and gas industry and the design and manufacture of specialist downhole tools and equipment for extracting oil.
Specialist Technical - provision of subsea services including submarine rescue and saturation diving including maintenance, asset management and consultancy services and non-destructive testing, decommissioning and remote operations and monitoring services predominantly to the nuclear industry.
Tankships - engaged in the sea transportation of clean petroleum products in North West Europe.
The Board assesses the performance of the segments based on operating profit before central common costs, acquisition costs and amortisation of acquired intangible assets but after the Group's share of the post tax results of associates and joint ventures. The Board believes that such information is the most relevant in evaluating the results of certain segments relative to other entities which operate within these industries.
Inter segmental sales are made using prices determined on an arms length basis.
Six months ended 30 June 2014 |
|
|
|
|
|
|
|
|
|
|
||
|
Marine |
Offshore Oil |
Specialist |
Tankships |
Corporate |
|
Total |
|||||
|
Support |
|
|
Technical |
|
|
|
|
|
|
||
|
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segmental revenue |
|
86,040 |
|
57,324 |
|
52,699 |
|
27,510 |
|
- |
|
223,573 |
Inter segment sales |
|
(3,978) |
|
(1,741) |
|
(888) |
|
(885) |
|
- |
|
(7,492) |
Group revenue |
|
82,062 |
|
55,583 |
|
51,811 |
|
26,625 |
|
- |
|
216,081 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating profit |
|
7,699 |
|
11,985 |
|
4,524 |
|
1,871 |
|
(1,637) |
|
24,442 |
Acquisition costs |
|
(405) |
|
- |
|
(250) |
|
- |
|
- |
|
(655) |
Amortisation of acquired intangibles |
(64) |
|
(63) |
|
(344) |
|
- |
|
- |
|
(471) |
|
Operating profit |
7,230 |
|
11,922 |
|
3,930 |
|
1,871 |
|
(1,637) |
|
23,316 |
|
Finance income |
|
|
|
|
|
|
|
|
|
|
|
31 |
Finance costs |
|
|
|
|
|
|
|
|
|
|
|
(2,550) |
Profit before tonnage and income tax |
|
|
|
|
|
|
|
|
|
20,797 |
||
Tonnage and income tax |
|
|
|
|
|
|
|
|
|
|
|
(4,173) |
Profit attributable to equity holders |
|
|
|
|
|
|
|
|
|
16,624 |
||
Share of post tax results of |
|
|
|
|
|
|
|
|
|
|
|
|
joint ventures |
(111) |
|
- |
|
287 |
|
- |
|
- |
|
176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
6,389 |
|
8,155 |
|
2,190 |
|
1,129 |
|
438 |
|
18,301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets |
|
115,490 |
|
148,244 |
|
91,813 |
|
42,608 |
|
29,543 |
|
427,698 |
Investment in joint ventures |
|
7,283 |
|
- |
|
2,151 |
|
- |
|
- |
|
9,434 |
Total assets |
|
122,773 |
|
148,244 |
|
93,964 |
|
42,608 |
|
29,543 |
|
437,132 |
Segment liabilities |
|
(27,039) |
|
(17,538) |
|
(51,483) |
|
(11,905) |
|
(138,612) |
|
(246,577) |
|
|
95,734 |
|
130,706 |
|
42,481 |
|
30,703 |
|
(109,069) |
|
190,555 |
3 Segmental information (continued)
Six months ended 30 June 2013 |
|
|
|
|
|
|
|
|
|
|
||
|
|
Marine |
Offshore Oil |
Specialist |
|
Tankships |
|
Corporate |
|
Total |
||
|
|
Support |
|
|
Technical |
|
|
|
|
|
|
|
|
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segmental revenue |
|
82,678 |
|
46,501 |
|
43,515 |
|
31,432 |
|
- |
|
204,126 |
Inter segment sales |
|
(2,035) |
|
(136) |
|
(1,271) |
|
- |
|
- |
|
(3,442) |
Group revenue |
|
80,643 |
|
46,365 |
|
42,244 |
|
31,432 |
|
- |
|
200,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating profit |
|
9,410 |
|
8,997 |
|
3,712 |
|
1,670 |
|
(1,541) |
|
22,248 |
Acquisition costs |
|
- |
|
- |
|
(711) |
|
- |
|
- |
|
(711) |
Amortisation of acquired intangibles |
(52) |
|
(71) |
|
(25) |
|
- |
|
- |
|
(148) |
|
Operating profit |
9,358 |
|
8,926 |
|
2,976 |
|
1,670 |
|
(1,541) |
|
21,389 |
|
Finance income |
|
|
|
|
|
|
|
|
|
|
|
116 |
Finance costs |
|
|
|
|
|
|
|
|
|
|
|
(2,931) |
Profit before tonnage and income tax |
|
|
|
|
|
|
|
|
|
18,574 |
||
Tonnage and income tax |
|
|
|
|
|
|
|
|
|
|
|
(3,879) |
Profit attributable to equity holders |
|
|
|
|
|
|
|
|
|
14,695 |
||
Share of post tax results of |
|
|
|
|
|
|
|
|
|
|
|
|
joint ventures |
970 |
|
- |
|
1,004 |
|
- |
|
- |
|
1,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
2,332 |
|
7,720 |
|
1,909 |
|
932 |
|
274 |
|
13,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets |
|
100,922 |
|
133,609 |
|
63,411 |
|
48,641 |
|
55,576 |
|
402,159 |
Investment in joint ventures |
|
8,381 |
|
- |
|
5,255 |
|
- |
|
- |
|
13,636 |
Total assets |
|
109,303 |
|
133,609 |
|
68,666 |
|
48,641 |
|
55,576 |
|
415,795 |
Segment liabilities |
|
(33,165) |
|
(17,564) |
|
(15,009) |
|
(18,214) |
|
(163,463) |
|
(247,415) |
|
|
76,138 |
|
116,045 |
|
53,657 |
|
30,427 |
|
(107,887) |
|
168,380 |
Year ended 31 December 2013 |
|
|
|
|
|
|
|
|
|
|
||
|
Marine |
Offshore Oil |
Specialist |
Tankships |
Corporate |
Total |
||||||
|
Support |
|
|
Technical |
|
|
|
|
|
|
||
|
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Segmental revenue |
|
174,918 |
|
99,632 |
|
84,164 |
|
61,312 |
|
- |
|
420,026 |
Inter segment sales |
|
(3,651) |
|
(442) |
|
(2,266) |
|
- |
|
- |
|
(6,359) |
Group revenue |
|
171,267 |
|
99,190 |
|
81,898 |
|
61,312 |
|
- |
|
413,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating profit |
18,262 |
|
19,690 |
|
7,755 |
|
3,989 |
|
(3,059) |
|
46,637 |
|
Impairment of vessels |
|
(150) |
|
- |
|
- |
|
(789) |
|
- |
|
(939) |
Amortisation of acquired intangibles |
(114) |
|
(137) |
|
(548) |
|
- |
|
- |
|
(799) |
|
Operating profit |
17,998 |
|
19,553 |
|
7,207 |
|
3,200 |
|
(3,059) |
|
44,899 |
|
Profit on sale of subsidiary and joint venture undertakings |
(182) |
|
|
|
6,795 |
|
|
|
|
|
6,613 |
|
Finance income |
|
|
|
|
|
|
|
|
|
|
|
256 |
Finance costs |
|
|
|
|
|
|
|
|
|
|
|
(5,545) |
Profit before tonnage and income tax |
|
|
|
|
|
|
|
|
|
46,223 |
||
Tonnage and income tax |
|
|
|
|
|
|
|
|
|
|
|
(7,475) |
Profit attributable to equity holders |
|
|
|
|
|
|
|
|
|
|
38,748 |
|
Share of post tax results of |
|
|
|
|
|
|
|
|
|
|
|
|
joint ventures |
831 |
|
- |
|
1,547 |
|
- |
|
- |
|
2,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
4,293 |
|
14,812 |
|
3,615 |
|
1,243 |
|
786 |
|
24,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets |
|
92,591 |
|
136,486 |
|
81,078 |
|
43,990 |
|
35,407 |
|
389,552 |
Investment in joint ventures |
7,458 |
|
- |
|
2,009 |
|
- |
|
- |
|
9,467 |
|
Total assets |
|
100,049 |
|
136,486 |
|
83,087 |
|
43,990 |
|
35,407 |
|
399,019 |
Segment liabilities |
|
(35,898) |
|
(17,858) |
|
(36,473) |
|
(11,831) |
|
(113,152) |
|
(215,212) |
|
|
64,151 |
|
118,628 |
|
46,614 |
|
32,159 |
|
(77,745) |
|
183,807 |
4 Separately disclosed items
|
|
2014 |
|
2013 |
|
2013 |
|
Six months ended |
Six months ended |
Year ended |
|||
|
|
30 June |
|
30 June |
31 December |
|
|
|
£000 |
|
£000 |
|
£000 |
Included in operating profit: |
|
|
|
|
|
|
Acquisition costs |
|
(655) |
|
(711) |
|
(939) |
Amortisation of acquired intangibles |
|
(471) |
|
(148) |
|
(799) |
|
|
(1,126) |
|
(859) |
|
(1,738) |
Included in profit before tax: |
|
|
|
|
|
|
Profit on sale of subsidiary and joint venture undertakings |
|
- |
|
- |
|
6,613 |
|
|
(1,126) |
|
(859) |
|
4,875 |
As set out in note 9 the Group has made three acquisitions during the period. In accordance with the requirements of IFRS, the costs incurred in making these acquisitions of £655,000 have been expensed in the Income Statement. In order for a better understanding of underlying performance these have been disclosed separately, together with the amortisation of intangible assets which arise on the acquisition of businesses.
In August 2013 the Group disposed of its interest in Foreland Holdings realising a profit of £6,795,000. A loss of £182,000 was recognised on the disposal of the marine leisure business of Fendercare Australia.
5 Retirement benefit obligations
Movements during the period in the Group's defined benefit pension schemes are set out below:
|
|
|
2014 |
|
2013 |
|
2013 |
|
|
Six months ended |
Six months ended |
Year ended |
|||
|
|
|
30 June |
|
30 June |
31 December |
|
|
|
|
£000 |
|
£000 |
|
£000 |
|
|
|
|
|
|
|
|
As at 1 January |
|
|
(23,141) |
|
(27,061) |
|
(27,061) |
Expense recognised in the income statement |
(574) |
|
(652) |
|
(1,284) |
||
Settlement gains |
|
|
- |
|
- |
|
610 |
Movements on exchange |
|
|
(4) |
|
- |
|
(6) |
Contributions paid to scheme |
|
|
2,486 |
|
2,481 |
|
10,141 |
Actuarial loss |
|
|
- |
|
(4,439) |
|
(5,541) |
At period end |
|
|
(21,233) |
|
(29,671) |
|
(23,141) |
|
|
|
|
|
|
|
|
The Group's assets and liabilities in respect of its pension schemes at 30 June 2014 were as follows: |
|||||||
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
2013 |
|
2013 |
|
|
Six months ended |
Six months ended |
|
Year ended |
||
|
|
|
30 June |
|
30 June |
|
31 December |
|
|
|
£000 |
|
£000 |
|
£000 |
Assets |
|
|
|
|
|
|
|
Scantech Produkt pension scheme |
92 |
|
36 |
|
96 |
||
Liabilities |
|
|
|
|
|
|
|
Shore Staff pension scheme |
|
|
(9,250) |
|
(9,140) |
|
(9,777) |
MNOPF pension scheme |
|
|
(12,075) |
|
(20,567) |
|
(13,460) |
|
|
|
(21,325) |
|
(29,707) |
|
(23,237) |
The Group now has one defined benefit scheme and has an obligation in respect of the funding deficit of the Merchant Navy Officers' Pension Fund (MNOPF). The last full actuarial valuation was performed on the Shore Staff scheme at 1 August 2010. This has been rolled forward to 31 December 2013. The Group has not obtained an interim valuation for the period ended 30 June 2014 and so has not recognised an actuarial movement in this period.
6 Reconciliation of net debt
|
|
1 January |
|
Acquisition |
|
Cash |
|
Other |
|
Exchange |
|
30 June |
|
|
2014 |
|
|
|
flow |
|
non cash |
|
movement |
|
2014 |
|
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Cash in hand and at bank |
|
23,982 |
|
- |
|
(1,194) |
|
- |
|
(1,909) |
|
20,879 |
Cash and cash equivalents |
|
23,982 |
|
- |
|
(1,194) |
|
- |
|
(1,909) |
|
20,879 |
Debt due after 1 year |
|
(78,049) |
|
- |
|
(25,584) |
|
(289) |
|
797 |
|
(103,125) |
Debt due within 1 year |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
(78,049) |
|
- |
|
(25,584) |
|
(289) |
|
797 |
|
(103,125) |
Finance leases |
|
(211) |
|
(428) |
|
492 |
|
- |
|
(1) |
|
(148) |
Net debt |
|
(54,278) |
|
(428) |
|
(26,286) |
|
(289) |
|
(1,113) |
|
(82,394) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January |
|
Acquisition |
|
Cash |
|
Other |
|
Exchange |
|
30 June |
|
|
2013 |
|
|
|
flow |
|
non cash |
|
movement |
|
2013 |
|
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Cash in hand and at bank |
|
18,339 |
|
- |
|
14,554 |
|
- |
|
(44) |
|
32,849 |
Cash and cash equivalents |
|
18,339 |
|
- |
|
14,554 |
|
- |
|
(44) |
|
32,849 |
Debt due after 1 year |
|
(81,065) |
|
- |
|
- |
|
(19,026) |
|
(635) |
|
(100,726) |
Debt due within 1 year |
|
- |
|
- |
|
(26,211) |
|
18,785 |
|
(530) |
|
(7,956) |
|
|
(81,065) |
|
- |
|
(26,211) |
|
(241) |
|
(1,165) |
|
(108,682) |
Finance leases |
|
(396) |
|
(51) |
|
197 |
|
- |
|
16 |
|
(234) |
Net debt |
|
(63,122) |
|
(51) |
|
(11,460) |
|
(241) |
|
(1,193) |
|
(76,067) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 January |
|
Acquisition |
|
Cash |
|
Other |
|
Exchange |
31 December |
|
|
|
2013 |
|
|
|
flow |
|
non cash |
|
movement |
|
2013 |
|
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Cash in hand and at bank |
|
18,339 |
|
- |
|
10,028 |
|
- |
|
(4,385) |
|
23,982 |
Cash and cash equivalents |
|
18,339 |
|
- |
|
10,028 |
|
- |
|
(4,385) |
|
23,982 |
Debt due after 1 year |
|
(81,065) |
|
- |
|
- |
|
1,940 |
|
1,076 |
|
(78,049) |
Debt due within 1 year |
|
- |
|
- |
|
1,698 |
|
(2,146) |
|
448 |
|
- |
|
|
(81,065) |
|
- |
|
1,698 |
|
(206) |
|
1,524 |
|
(78,049) |
Finance leases |
|
(396) |
|
- |
|
332 |
|
(191) |
|
44 |
|
(211) |
Net debt |
|
(63,122) |
|
- |
|
12,058 |
|
(397) |
|
(2,817) |
|
(54,278) |
7 Taxation
The Group falls within the UK tonnage tax regime under which tax on its ship owning and operating activities is based on the net tonnage of vessels operated. Any income and profits outside the tonnage tax regime are taxed under the normal tax rules of the relevant tax jurisdiction.
The effective rate on profit before income and tonnage tax from continuing operations is 20.1% (30 June 2013: 20.9%, 31 December 2013: 16.2%) based on the estimated effective tax rate for the twelve months to 31 December 2014. Of the total tax charge, £1,392,000 relates to overseas businesses (2013: £1,956,000). The effective income tax rate on underlying profit provided in the period is 19.5% (2013: 20.1%, 31 December 2013: 18.6%).
The deferred tax asset at 30 June 2014 has been calculated based on the rate of 20% substantively enacted at the balance sheet date.
8 Earnings per share
Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the period, after excluding ordinary shares held by the Employee Share Ownership Trust as treasury shares.
Diluted earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.
The calculation of basic and diluted earnings per share is based on the following profits and numbers of shares:
Weighted average number of shares
|
|
30 June 2014 |
30 June 2013 |
31 December 2013 |
|||
|
|
|
Number of |
|
Number of |
|
Number of |
|
|
|
shares |
|
shares |
|
shares |
For basic earnings per ordinary share* |
|
49,985,894 |
|
49,921,873 |
|
49,921,772 |
|
Exercise of share options and LTIPs |
|
636,081 |
|
594,605 |
|
588,818 |
|
For diluted earnings per ordinary share |
|
50,621,975 |
|
50,516,478 |
|
50,510,590 |
* Excludes 58,218 (June 2013: 194,621; December 2013: 154,170) shares owned by the James Fisher & Sons Plc Employee Share Ownership Trust.
No ordinary shares of 25p were allotted on the exercise of share options in the period to 30 June 2014. In the period to 30 June 2013 31,193 (31 December 2013: 31,193). Ordinary shares of 25p were allotted on the exercise of share options for an aggregate cash consideration of £102,000.
To provide a better understanding of the underlying performance of the Group, an adjusted earnings per share on continuing activities is provided. Adjusted earnings are before the costs of any business combinations and amortisation of acquired intangibles.
|
|
|
|
|
2014 |
|
2013 |
|
2013 |
|
|
|
Six months ended |
Six months ended |
Year ended |
||||
|
|
|
|
30 June |
30 June |
31 December |
|||
|
|
|
|
|
£000 |
|
£000 |
|
£000 |
Profit attributable to owners of the Company |
16,193 |
|
14,294 |
|
38,254 |
||||
Separately disclosed items |
|
|
|
1,126 |
|
859 |
|
(4,875) |
|
Attributable tax |
|
(101) |
|
(39) |
|
(270) |
|||
Adjusted profit attributable to owners of the Company |
17,218 |
|
15,114 |
|
33,109 |
||||
|
|
|
|
|
|
|
|
|
|
Basic earnings per share on profit from operations |
32.4 |
|
28.6 |
|
76.6 |
||||
Diluted earnings per share on profit from operations |
32.0 |
|
28.3 |
|
75.7 |
||||
Adjusted basic earnings per share on profit from operations |
34.4 |
|
30.3 |
|
66.3 |
||||
Adjusted diluted earnings per share on profit from operations |
34.0 |
|
29.9 |
|
65.6 |
9 Business combinations
On 24 January 2014 the Group acquired the entire issued share capital of Subsea Vision Limited (Subsea), for a cash consideration of £2,225,000. Subsea owns and operates remotely operated vehicles providing underwater surveys, inspections and construction support to the oil and gas industry including floating production, storage and off take vessels. Subsea is included in the Marine Support division reporting into Fendercare.
On 14 March 2014 the Group acquired the entire issued share capital of Defence Consulting Europe AB (DCE), for an initial cash consideration of £2,856,000. Contingent consideration is payable of up to £1,903,000 related to the achievement of profit targets and £952,000 is dependent on certain contractual obligations which are expected to be completed in the next twelve months. The contingent consideration relating to future earnings has been discounted to reflect the impact of the time value of money on the expected dates on which the consideration will be paid. DCE provides a range of specialist swimmer delivery vehicles to the Defence and related industries. The business is included in the Specialist Technical division.
On 19 June 2014 the Group acquired the entire issued share capital of Testconsult Limited (Testconsult), for a cash consideration of £8,669,000. Testconsult provides monitoring, instrumentation and testing services and is complementary to the Strainstall Monitoring business. Both businesses are part of the Marine Support division.
Details of the assets acquired and consideration payable are set out below.
The provisional book and fair values of Subsea and Testconsult are as follows:
|
|
Subsea |
|
Testconsult |
|
Total |
|
|
£000 |
|
£000 |
|
£000 |
Investments |
|
- |
|
44 |
|
44 |
Property, plant and equipment |
|
1,327 |
|
669 |
|
1,996 |
Inventories |
|
- |
|
264 |
|
264 |
Trade and other receivables |
|
310 |
|
1,671 |
|
1,981 |
Cash and short term deposits |
|
135 |
|
1,010 |
|
1,145 |
Trade and other payables |
|
(242) |
|
(981) |
|
(1,223) |
Interest bearing loans and borrowings |
|
(394) |
|
(34) |
|
(428) |
Deferred tax |
|
(109) |
|
(44) |
|
(153) |
Fair value of net assets acquired |
|
1,027 |
|
2,599 |
|
3,626 |
|
|
|
|
|
|
|
Goodwill arising on acquisitions |
|
1,198 |
|
6,070 |
|
7,268 |
|
|
|
|
|
|
10,894 |
Consideration |
|
|
|
|
|
|
Cash |
|
2,225 |
|
8,669 |
|
10,894 |
The provisional fair values and accounting adjustments of DCE are as follows:
|
|
|
Accounting |
|
|
|
|
|
Book |
|
policy |
|
Fair value |
|
|
|
value |
|
adjustments |
|
adjustments |
|
Total |
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Intangible assets |
- |
|
- |
|
1,428 |
|
1,428 |
Property, plant and equipment |
37 |
|
(4) |
|
(17) |
|
16 |
Inventories |
2,632 |
|
(2,108) |
|
(56) |
|
468 |
Trade and other receivables |
365 |
|
- |
|
178 |
|
543 |
Cash and short term deposits |
2,025 |
|
- |
|
- |
|
2,025 |
Trade and other payables |
(4,988) |
|
661 |
|
(476) |
|
(4,803) |
Fair value of net assets acquired |
71 |
|
(1,451) |
|
1,057 |
|
(323) |
|
|
|
|
|
|
|
|
Goodwill arising on acquisitions |
|
|
|
|
|
|
5,755 |
|
|
|
|
|
|
|
5,432 |
Consideration |
|
|
|
|
|
|
|
Cash |
|
|
|
|
|
|
2,856 |
Contingent consideration |
|
|
|
|
|
|
2,576 |
|
|
|
|
|
|
|
5,432 |
The book value of DCE has been adjusted to reflect adoption of the Group's income recognition policy and provision for warranty claims. Intangible assets relate to intellectual property relating to the company's swimmer delivery systems.
Further fair value adjustments may arise as a result of the finalisation of completion accounts and review of fair values.
10 Fair values
The fair value of financial assets and financial liabilities, together with the carrying amounts in the Condensed Consolidated Statement of Financial Position, are as follows:
Group |
|
|
|
|
30 June 2014 |
|
31 December 2013 |
||||
|
|
|
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
|
|
|
|
value |
|
value |
|
value |
|
value |
|
|
|
|
|
£000 |
|
£000 |
|
£000 |
|
£000 |
Assets carried at fair value |
|
|
|
|
|
|
|
|
|
||
Forward exchange contracts - cash flow hedges |
783 |
|
783 |
|
866 |
|
866 |
||||
Interest rate swaps - cash flow hedges |
56 |
|
56 |
|
- |
|
- |
||||
|
|
|
|
|
839 |
|
839 |
|
866 |
|
866 |
Assets carried at amortised cost |
|
|
|
|
|
|
|
|
|||
Receivables |
|
|
|
101,491 |
|
101,491 |
|
84,655 |
|
84,655 |
|
Cash and cash equivalents |
|
|
20,879 |
|
20,879 |
|
23,982 |
|
23,982 |
||
Other investments |
|
|
|
1,378 |
|
1,378 |
|
1,378 |
|
1,378 |
|
|
|
|
|
|
123,748 |
|
123,748 |
|
110,015 |
|
110,015 |
Liabilities carried at fair value |
|
|
|
|
|
|
|
|
|||
Forward exchange contracts - cash flow hedges |
(30) |
|
(30) |
|
(13) |
|
(13) |
||||
Contingent consideration |
|
|
(14,819) |
|
(14,819) |
|
(12,082) |
|
(12,082) |
||
Interest rate swaps - cash flow hedges |
- |
|
- |
|
(94) |
|
(94) |
||||
|
|
|
|
|
(14,849) |
|
(14,849) |
|
(12,189) |
|
(12,189) |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities carried at amortised cost |
|
|
|
|
|
|
|
||||
Trade and other payables |
|
|
(85,765) |
|
(85,765) |
|
(86,557) |
|
(86,557) |
||
Finance leases |
|
|
|
(148) |
|
(162) |
|
(211) |
|
(227) |
|
Preference shares |
|
|
|
(100) |
|
(100) |
|
(100) |
|
(100) |
|
|
|
|
|
|
(86,013) |
|
(86,027) |
|
(86,868) |
|
(86,884) |
Financial risk management
The Group's financial risk management objectives and policies are consistent with those disclosed in the consolidated financial statements as at and for the year ended 31 December 2013.
Fair value hierarchy
The Group classifies fair value measurement using a fair value hierarchy that reflects the significance of inputs used in making measurements of fair value. The fair value hierarchy has the following levels:
(a) Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities.
(b) Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e.derived from prices); and
(c) Level 3 - Inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The following table shows an analysis of financial instruments carried at fair value by the level of fair value hierarchy:
|
|
|
|
30 June 2014 |
|
31 December 2013 |
|||||||
Group |
|
|
|
Level 1 |
Level 2 |
Level 3 |
Total |
|
Level 1 |
Level 2 |
Level 3 |
Total |
|
|
|
|
|
£000 |
£000 |
£000 |
£000 |
|
£000 |
£000 |
£000 |
£000 |
|
Financial assets measured at fair value |
|
|
|
|
|
|
|||||||
Forward exchange contracts - cash flow hedges |
- |
56 |
- |
56 |
|
- |
- |
- |
- |
||||
Interest rate swaps - cash flow hedges |
- |
783 |
- |
783 |
|
- |
866 |
- |
866 |
||||
|
|
|
|
- |
839 |
- |
839 |
|
- |
866 |
- |
866 |
|
Financial liabilities measured at fair value |
|
|
|
|
|
|
|||||||
Forward exchange contracts - cash flow hedges |
- |
(30) |
- |
(30) |
|
- |
(13) |
- |
(13) |
||||
Interest rate swaps - cash flow hedges |
- |
- |
- |
- |
|
- |
(94) |
- |
(94) |
||||
Contingent consideration |
|
|
- |
- |
(14,819) |
(14,819) |
|
- |
- |
(12,082) |
(12,082) |
||
Financial liabilities not measured at fair value |
|
|
|
|
|
|
|
||||||
Finance leases |
|
|
- |
(162) |
- |
(162) |
|
- |
(227) |
- |
(227) |
||
|
|
|
|
- |
(192) |
(14,819) |
(15,011) |
|
- |
(334) |
(12,082) |
(12,416) |
|
10 Fair values (continued)
Level 2 fair values for simple over-the-counter derivative financial instruments are based on broker quotes. Those quotes are tested for reasonableness by discounting expected future cash flows using market interest rates for a similar instrument at the measurement date. Fair values reflect the credit risk of the instrument and include adjustments to take account of the credit risk of the Group entity and counterparty when appropriate.
Level 3 fair values for contingent consideration are based on discounting expected future cash flows using market interest rates at the measurement date.
11 Interim dividend
The proposed interim dividend of 7.10p (2013: 6.46p) per 25p ordinary share is payable on 3 November 2014 to those shareholders on the register of the Company at the close of business on 3 October 2014. The dividend recognised in the Statement of Movements in Equity is the final dividend for 2013 of 13.54p paid on 9 May 2014. The proposed interim dividend has not been recognised in this report.
12 Commitments and contingencies
As at 30 June 2014 the Group had capital commitments of £4,009,000 (2013: £6,123,000). There have been no significant changes to the contingent liabilities set out in the Annual Report.
13 Principal risks and uncertainties
The Group has policies, processes and systems in place to help identify, evaluate and manage risks at all levels throughout the organisation. Certain key risks, because of their size, likelihood and severity are reviewed regularly by the Board to ensure that appropriate action is taken to eliminate, reduce or mitigate where possible, significant risks that can lead to financial loss, harm to reputation or business failure. The principle risks and uncertainties faced by the Group that could impact the second half can be found in the Company's Annual Report on page 18, as supplemented by the contingent liability note above.
14 Related parties
There have been no significant changes in the nature of related party transactions in the period ended 30 June 2014 from that disclosed in the 2013 Annual Report.
15 Other reserve movements
|
|
|
|
Translation |
|
Hedging |
|
Total |
|
|
|
|
reserve |
|
reserve |
|
|
|
|
|
|
£000 |
|
£000 |
|
£000 |
At 1 January 2013 |
|
5,467 |
|
(2,035) |
|
3,432 |
||
Other comprehensive income in the period |
|
(112) |
|
160 |
|
48 |
||
At 30 June 2013 |
|
5,355 |
|
(1,875) |
|
3,480 |
||
|
|
|
|
|
|
|
|
|
At 1 January 2014 |
|
(940) |
|
(243) |
|
(1,183) |
||
Other comprehensive income in the period |
|
(2,253) |
|
(95) |
|
(2,348) |
||
At 30 June 2014 |
|
(3,193) |
|
(338) |
|
(3,531) |
Independent review report to James Fisher and Sons Plc
We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2014 which comprises the Condensed Consolidated Income Statement, the Condensed Consolidated Statement of Comprehensive Income, the Condensed Consolidated Statement of Financial Position, the Condensed Consolidated Cash Flow Statement, the Condensed Consolidated Statement of Movements in Equity and the related explanatory notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the DTR of the UK FCA.
As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.
Our responsibility
Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2014 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FCA.
David Bills
for and on behalf of KPMG LLP
Chartered Accountants
St James' Square
Manchester
M2 6DS
26 August 2014