23 August 2019
HENRY BOOT PLC
('Henry Boot', 'the Company' or 'the Group')
UNAUDITED INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2019
Henry Boot PLC, a company engaged in land promotion, property investment and development, and construction, announces its interim results for the period ended 30 June 2019. Ticker: BOOT.L: Main market premium listing: FTSE: construction & materials.
|
|
30 June 2019 |
30 June 2018 |
% change |
· |
Profit before tax |
£24.1m |
£26.2m |
-8.0% |
· |
Operating profit |
£24.7m |
£26.4m |
-6.4% |
· |
Earnings per share |
14.2p |
15.7p |
-9.6% |
· |
Interim dividend |
3.70p |
3.20p |
+15.6% |
· |
Net debt |
£50.3m |
£26.0m |
+93.5% |
· |
Net asset value per share |
233p |
217p |
+7.4% |
Commenting on the results, Chief Executive John Sutcliffe said:
"Once again, we are very pleased to report on another period of successful trading. A deal-driven business, such as Henry Boot, always shows a degree of variability in profits and to have achieved over £24m in profit before tax, given the uncertainties affecting the UK economy, is a very resilient result.
Trading conditions in the first half have remained consistent with 2018 and all business streams performed well as we continued to deliver a significant number of high quality land, housing and commercial development opportunities. Hallam Land, in particular, had a strong half year.
After the period end, we completed and handed over The Event Complex Aberdeen (TECA), concluded on two investment property sales, exchanged contracts on a further two and acquired a majority shareholding in Starfish Commercial Limited, a small partnership homes contractor in the North of England.
Trading in the second half has started well and we remain confident in meeting expectations for the full year, albeit some uncertainty remains regarding the UK's exit from the EU and how this may affect future trading conditions. However, the opportunities we have do not change and we will be carrying little or no debt, from the disposal of assets held for sale, should any competitively priced assets become available to us."
An interview with John Sutcliffe, CEO commenting on the Interim Results is available to view here or at http://www.henryboot.co.uk/investors/.
For further information, please contact:
Henry Boot PLC
John Sutcliffe, Chief Executive Officer
Darren Littlewood, Group Finance Director
Tel: 0114 255 5444
Joint Corporate Broker
Tel: 020 7260 1000
Peel Hunt LLP
Joint Corporate Broker
Charles Batten/Harry Nicholas
Tel: 020 7418 8900
Hudson Sandler LLP
Financial PR
Nick Lyon/Wendy Baker
Tel: 020 7796 4133
About Henry Boot PLC
Henry Boot PLC (BOOT.L) was established over 130 years ago and is one of the UK's leading and longest standing land promotion, property investment and development, and construction group of companies. Based in Sheffield, the Group comprises the following three segments:
Land Promotion:
Hallam Land Management Limited
Property Investment & Development:
Henry Boot Developments Limited, Stonebridge Homes Limited
Construction:
Henry Boot Construction Limited, Banner Plant Limited, Road Link (A69) Limited
The Group possesses a high-quality strategic land portfolio, an enviable reputation in the property development market backed by a substantial investment property portfolio and an expanding, jointly owned, housebuilding business. It has a construction specialism in both the public and private sectors, a growing plant hire business, and generates strong cash flows from its PFI contract, Road Link (A69) Limited.
CHAIRMAN'S STATEMENT
We announced on 7 August 2019 the Board appointment of Tim Roberts as Chief Executive Officer with effect from 1 January 2020. Current Chief Executive Officer, John Sutcliffe, will continue to lead the Company and drive growth initiatives and operating plans until the end of 2019. He will then remain in an advisory position with the Company until the conclusion of the AGM on 21 May 2020, at which point he will retire and step down from the Board.
BUSINESS REVIEW
Land Promotion
Hallam Land Management made a strong start to the year with 2,148 plots sold in the period, across 15 sites. At the end of June 2019, we had exchanged contracts for the sale of a further 332 plots and a site for a retirement care complex, to complete later in 2019. Since the end of June 2019, we have additionally completed sales on a further 90 plots.
At 30 June 2019, Hallam Land held interests in 178 sites equating to 14,077 acres, slightly down from 14,325 acres at December 2018, of which 1,412 acres are owned, 2,634 under option and 10,031 are under planning promotion agreements. During the six months, we secured planning consents/resolutions to permit consent for 1,086 plots on two sites and at 30 June 2019, we held planning consents/resolutions to permit consent for 15,427 plots on 41 sites, with a further 10,570 plots subject to planning applications on 23 sites. Our accounting policy is to hold these strategic land sites as inventory, at the lower of cost or net realisable value, and therefore the assets do not benefit from judgemental valuation gains. The inventory value at 30 June 2019 was £103.4m (December 2018: £107.9m).
The continued availability of land with planning consents in good quality locations, providing choice for housebuilders, coupled with further advances in the development agreements associated with those consents, has ensured that pressure on land pricing and average returns per plot has continued. The UK's exit from the EU has not impacted our business activity in the first half of the year, but the change in political persuasion of several local authorities in recent local elections has resulted in additional delay and uncertainty in relation to some of our projects. However, we continue to source a very healthy number of new opportunities in strong market locations.
As we enter the second half of 2019, the majority of Hallam Land's business for the current year is either contractually exchanged or at an advanced stage of negotiation. In addition, we have also contractually exchanged sale contracts on six sites for over 760 plots which will complete in either 2019 or 2020.
Property Investment and Development
Henry Boot Developments, our property investment and development subsidiary, also enjoyed a good start to the year with live projects across all regions progressing as planned. We completed the £333m development known as TECA in accordance with the contractual completion date of 2 August 2019. The scheme has been delivered within budget and all project stakeholders are delighted with the finished building. The TECA completion also triggered the commencement of our development agreement with Aberdeen City Council to develop out the remaining 30 acres of the TECA site, together with the redevelopment of the 50-acre former conference centre site at Bridge of Don, Aberdeen.
In Manchester, progress at Kampus (a joint venture development with Capital & Centric), has continued on programme. We anticipate scheme completion late in 2020 and, when finished, it will comprise 540 build-to-rent apartments, together with 30,000 sq ft of retail and leisure space. Also, in Manchester, we have entered into an agreement with the Greater Manchester Property Venture Fund to develop a prime city centre site for more than 100,000 sq ft of office space and we will commence the conversion of the upper floors of Equitable House, St Ann's Square into 23 private for sale apartments late in 2019.
Moving into the second half of 2019, we have live building contracts in place at five of our strategic employment sites across the country. At the International Advanced Manufacturing Park (IAMP) in Sunderland, we are constructing a 200,000 sq ft building known as CESAM for Sunderland City Council, as well as 128,000 sq ft building for Faltec Ltd. At Markham Vale, Derbyshire we are currently constructing a 55,000 sq ft unit for Protec Ltd, together with a speculative 55,000 sq ft unit. Both projects will complete on site in 2019. In addition, we have commenced infrastructure and enabling works at Wyvern Park, Skipton, so that we can complete on two further transactions, which are already exchanged, in mid-2020.
Finally, in the South East of England, build progress has been maintained and occupier interest has remained strong at our speculative 83,000 sq ft industrial scheme known as "The Quad" at Butterfields Business Park in Luton. Construction works have also commenced at Airport Business Park, Southend for a 123,000 sq ft unit for Ipeco and we are pleased to report that works on site in connection with the 110,000 sq ft HQ office development, pre-let to Atkins and forward sold to L&G, in Epsom, Surrey, have now completed.
Encouragingly, we have also managed to add to the future development pipeline during the first half of 2019, with all six regional offices well placed to find future opportunities. Of particular note is the acquisition of a prime city centre site in Birmingham which we plan to develop into approximately 100 private for sale residential units. This will represent our first development in Birmingham, following the opening of our Midlands regional office at the end of 2017.
Housebuilding
Stonebridge Homes, our growing, jointly owned housebuilder based in Leeds, has had a very solid first half. Reservations, including completions to date, for the year exceeded 130 at the half year, and completion of 68 units was ahead of last year (2018: 53 units). We continue to invest in the management structure of Stonebridge and have a long-term plan to increase output to 1,000 units per annum. Planning continues to be a real challenge for small housebuilders, as the current lack of central government direction is, for Stonebridge, affecting the delivery of much needed new homes.
Construction
Henry Boot Construction continues to win work in line with our expectations, despite the ongoing political and economic uncertainty. At the half-year, we are on track to achieve our anticipated turnover and profit, having secured 95% of this year's activity and importantly 71% for 2020. Underpinning this is an increase in the use of two stage tenders and pre-construction service agreements, which allow greater certainty in predicting our forward order book, though this adds time into the process, from initial tender submission, through to award and then start on site.
We continue to see a good level of construction opportunities within our chosen workflow areas of housing, commercial development, health, education, civil engineering and custodial. As always, we adopt a risk-based approach and remain selective in the opportunities we pursue focusing, where possible, on proactively sourcing higher margin returns and developing repeat business. We have also seen an increase in the size of contract opportunities we bid for, which increases the efficiency of our business model.
We recently completed the £44m first phase of The Glass Works, the Barnsley town centre redevelopment for Barnsley Metropolitan Borough Council, where we built a new library, refurbished the Metropolitan Centre and delivered public realm works. We also commenced works earlier this year on the £88m second phase for the same client, where we are delivering a mix of retail and leisure facilities.
Education continues to be an important sector where we are refurbishing and delivering new build schools under both the Department of Education and local frameworks. We are also delivering schemes for the Universities of Sheffield, Leeds and Leicester.
We are delivering health schemes through the Sheffield Teaching Hospitals NHS Foundation Trust framework. Also, following the successful refurbishment of the Grade II listed St George's Concert Hall for Bradford City Council handed over earlier this year, we have commenced work on a £12m scheme for Opera North in Leeds.
We also maintain the delivery of schemes through the Ministry of Justice Strategic Alliance Agreement for new build and refurbishment schemes for HM Prison Service, HM Court and Tribunals Service, National Probation Service, Home Office and Forensic Science Service in the North of England.
We are also progressing the design of a major PRS residential scheme in Sheffield. After the period end, we concluded the acquisition of a 60% majority stake, for a nominal amount, in a small partnership homes delivery contractor, Starfish Commercial Limited, working with housing associations and local authorities across the North of England. We see this as a great opportunity to access a new market segment in the coming years.
Plant Hire
Banner Plant workloads have been similar to last year; however, hire pricing is tight and re-hired activity is higher and achieves a lower margin. This will have some impact on the overall net profitability, though not affecting the overall segment profitability.
Road Link
Road Link (A69) continues to trade well and in line with management expectations. We have now completed year 23 of the 30-year contract with Highways England.
Trading review
Revenue for the period was slightly reduced at £189.0m (30 June 2018: £196.2m). Revenues from increased construction activity and strategic land sales were offset by lower property development activity as the £333m TECA contract moved towards completion.
Gross profit was 2.8% higher at £40.4m (30 June 2018: £39.3m) as the mix of revenues in the first half of 2019 generated slightly higher returns than in the first half of 2018.
Overheads increased by £1.6m (30 June 2018: £1.4m), as we continued to invest in and reward our people, a fundamental aspect of the business. Late in 2018 we commenced a Senior Leadership Development Programme specifically to help support current and future business leaders. We feel this programme brings clarity to the succession planning of our people which in turn will support the sustainability of the business.
Property fair value increases of £0.3m (30 June 2018: £0.6m) and investment property disposal losses of £0.1m (30 June 2018: profits £1.1m) resulted in profit from operations of £24.7m (30 June 2018: £26.4m).
Net financing costs were £0.6m (30 June 2018: £0.8m) reflecting both low interest rates and prudent gearing levels.
The resultant profit before tax was £24.1m (30 June 2018: £26.2m), another solid performance, with earnings per share of 14.2p (30 June 2018: 15.7p).
Statement of financial position
Total non-current assets were £131.7m (31 December 2018: £174.3m). The difference largely arising as follows:
- net investment in property, plant and equipment and movements in right of use assets (see note 15), which together largely relate to our plant hire fleet, of £3.3m (30 June 2018: £1.0m);
- a £41.9m reduction in the value of investment properties, mainly relating to several investment properties which are a significant way through the disposal process and have accordingly been transferred to assets classified as held for sale; and
- a decrease in trade and other receivables of £3.3m to £8.6m (31 December: £11.9m) relating to deferred land sale debtors becoming due within 12 months and therefore moving to current assets.
Current assets were £75.1m higher at £343.9m (31 December 2018: £268.8m) resulting from:
- an uplift in inventories to £170.2m (31 December 2018: £155.0m) after continued investment in housebuilding work in progress and land for future housing development, along with significant investment in property development opportunities, including a new build residential scheme in Birmingham and industrial sites in Luton, Nottingham, Taunton and Leicester;
- an increase in contract assets to £50.7m (31 December 2018: £42.8m) from higher construction work in progress and property development contract activity mainly relating to TECA;
- higher trade and other receivables of £71.4m (31 December 2018: £60.2m) as we hold more short-term deferred land sale debtors;
- cash and cash equivalents which were £2.9m lower at £8.0m (31 December 2018: £10.9m); and
- a transfer from investment properties to assets classified as held for sale of £43.5m (31 December 2018: £nil) as mentioned above.
Total liabilities rose to £164.9m (31 December 2018: £140.8m) with the most significant changes arising from:
- trade and other payables increased from the summer uplift in construction activity but ultimately reduced to £74.8m (31 December 2018: £80.3m), as we made payments relating to land acquisitions where deferred payment terms had been agreed;
- borrowings increased to £58.3m (31 December 2018: £29.2m). Current borrowings are expected to reduce significantly in the second half as we look to conclude the sales of the investment properties transferred to assets held for sale; and
- the expectation of a reduction in long-term interest rates, which reduced the liabilities discount rate applied to the defined benefit pension scheme valuation under IAS 19 to 2.2% (31 December 2018: 2.8%) resulting in an increased deficit of £18.3m (31 December 2018: £16.7m).
Retained earnings, offset by the increased pension deficit, saw net assets rise to £310.8m (31 December 2018: £302.3m) with the net asset value per share increasing by 2.6% to 233p (31 December 2018: 227p).
Cash flows
Operating cash inflows before movements in working capital were £24.4m (30 June 2018: £24.3m).
Working capital investment across the Group's activities increased inventories, receivables and payables, resulting in working capital outflows of £38.2m (30 June 2018: £11.2m) which, in turn, meant that operations utilised funds of £13.8m (30 June 2018: generated £13.1m). After interest paid of £0.6m (30 June 2018: £0.6m) and tax paid of £3.9m (30 June 2018: £5.6m) net cash outflows from operating activities were £18.3m (30 June 2018: £6.8m inflow).
Including net property investment of £1.3m (30 June 2018: £4.9m receipt), net cash outflows from investing activities were £1.6m (30 June 2018: cash inflows of £3.8m).
Dividends paid in the period, relating to the 2018 final dividend and dividends paid to non-controlling interests, increased by 19% to £9.4m (30 June 2018: £7.9m).
At 30 June 2019, net debt increased to £50.3m resulting in gearing of 16% (30 June 2018: net debt of £26.0m, gearing 9%). As noted above, the anticipated investment property sale receipts in the second half of 2019 will reduce borrowings and gearing by the year end, resulting in the Group having no debt approaching the end of the year
Dividend
Outlook
The next few months are bound to be more uncertain as we approach the end of October's deadline in respect of the UK's membership of the EU. Currently, the UK markets in which we trade have remained stable, at a similar level of activity to those over the last two years. Housing and demand for logistics and employment space has remained particularly resilient and remain key to Henry Boot's business streams.
As anticipated, revenue will reduce over the next year now that we have concluded the TECA scheme; however, we expect to achieve commensurately higher margins on the schemes that replace it, maintaining profit levels. Our opportunity portfolio remains as strong as ever, and provides a resilient pipeline of future commercial development, strategic land and housebuilding opportunities, helped by the stable returns from our construction segment, recently augmented by the acquisition of a small partnership homes developer.
Furthermore, since 30 June 2019, we have concluded two investment property sales and anticipate completing two more by the end of the third quarter. Collectively, we expect to conclude these sales at or around book valuation and receive proceeds of circa £59m, resulting in the Group having no debt approaching the end of the year.
In conclusion, we continue to trade well and in line with the Board's expectations for 2019 and, at this early stage, and subject to an economically acceptable BREXIT resolution in October 2019, our expectations for 2020 remain unchanged.
Jamie Boot
Chairman
23 August 2019
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)
for the half year ended 30 June 2019
|
Half year |
Half year |
Year |
|
ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Revenue |
188,984 |
196,222 |
397,052 |
Cost of sales |
(148,603) |
(156,953) |
(319,052) |
Gross profit |
40,381 |
39,269 |
78,000 |
Administrative expenses |
(13,852) |
(12,219) |
(24,065) |
Pension expenses |
(2,100) |
(2,285) |
(5,975) |
|
24,429 |
24,765 |
47,960 |
Increase/(decrease) in fair value of investment properties |
350 |
630 |
(92) |
(Loss)/profit on sale of investment properties |
(76) |
1,075 |
1,365 |
Loss on sale of assets held for sale |
- |
(35) |
(36) |
Operating profit |
24,703 |
26,435 |
49,197 |
Finance income |
297 |
49 |
275 |
Finance costs |
(1,005) |
(825) |
(1,698) |
Share of profit of joint ventures and associates |
152 |
548 |
830 |
Profit before tax |
24,147 |
26,207 |
48,604 |
Tax |
(4,393) |
(4,340) |
(8,229) |
Profit for the period from continuing operations |
19,754 |
21,867 |
40,375 |
Other comprehensive income/(expense) not being reclassified to profit or loss in subsequent periods: |
|
||
Revaluation of Group occupied property |
(4) |
- |
(153) |
Actuarial (loss)/gain on defined benefit pension scheme |
(2,259) |
5,042 |
6,199 |
Deferred tax on actuarial (loss)/gain |
384 |
(857) |
(1,054) |
Total other comprehensive (expense)/income not being reclassified to profit or loss in subsequent periods |
(1,879) |
4,185 |
4,992 |
Total comprehensive income for the period |
17,875 |
26,052 |
45,367 |
Profit for the period attributable to: |
|
|
|
Owners of the Parent Company |
18,879 |
20,838 |
37,505 |
Non-controlling interests |
875 |
1,029 |
2,870 |
|
19,754 |
21,867 |
40,375 |
Total comprehensive income attributable to: |
|
|
|
Owners of the Parent Company |
17,000 |
25,023 |
42,497 |
Non-controlling interests |
875 |
1,029 |
2,870 |
|
17,875 |
26,052 |
45,367 |
Basic earnings per ordinary share for the profit attributable |
14.2p |
15.7p |
28.3p |
Diluted earnings per ordinary share for the profit attributable |
14.1p |
15.5p |
28.0p |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION (UNAUDITED)
as at 30 June 2019
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Assets |
|
|
|
Non-current assets |
|
|
|
Intangible assets |
4,861 |
5,359 |
5,077 |
Property, plant and equipment |
22,035 |
27,489 |
26,161 |
Right of use assets |
6,638 |
- |
- |
Investment properties |
79,103 |
131,827 |
120,975 |
Investment in joint ventures and associates |
6,764 |
6,404 |
6,686 |
Trade and other receivables |
8,597 |
9,109 |
11,915 |
Deferred tax assets |
3,739 |
3,849 |
3,487 |
|
131,737 |
184,037 |
174,301 |
Current assets |
|
|
|
Inventories |
170,248 |
146,160 |
154,980 |
Contract assets |
50,652 |
45,700 |
42,772 |
Trade and other receivables |
71,397 |
56,132 |
60,225 |
Cash and cash equivalents |
8,039 |
9,309 |
10,856 |
|
300,336 |
257,301 |
268,833 |
Assets classified as held for sale |
43,539 |
- |
- |
|
343,875 |
257,301 |
268,833 |
Liabilities |
|
|
|
Current liabilities |
|
|
|
Trade and other payables |
71,821 |
81,859 |
77,475 |
Contract liabilities |
3,082 |
2,574 |
2,794 |
Current tax liabilities |
4,308 |
4,656 |
3,897 |
Borrowings |
54,341 |
31,355 |
24,119 |
Provisions |
5,115 |
5,975 |
5,724 |
|
138,667 |
126,419 |
114,009 |
Net current assets |
205,208 |
130,882 |
154,824 |
Non-current liabilities |
|
|
|
Trade and other payables |
2,172 |
2,670 |
2,792 |
Borrowings |
3,956 |
3,970 |
5,096 |
Retirement benefit obligations |
18,261 |
17,021 |
16,710 |
Provisions |
1,792 |
2,476 |
2,215 |
|
26,181 |
26,137 |
26,813 |
Net assets |
310,764 |
288,782 |
302,312 |
Equity |
|
|
|
Share capital |
13,716 |
13,714 |
13,715 |
Property revaluation reserve |
3,393 |
3,550 |
3,397 |
Retained earnings |
285,879 |
263,288 |
276,999 |
Other reserves |
6,371 |
6,330 |
6,347 |
Cost of shares held by ESOP trust |
(914) |
(831) |
(1,260) |
Equity attributable to owners of the Parent Company |
308,445 |
286,051 |
299,198 |
Non-controlling interests |
2,319 |
2,731 |
3,114 |
Total equity |
310,764 |
288,782 |
302,312 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (UNAUDITED)
for the half year ended 30 June 2019
|
Attributable to owners of the Parent Company |
|
|
|||||
|
|
|
|
|
Cost of |
|
|
|
|
|
Property |
|
|
shares held |
|
Non- |
|
|
Share |
revaluation |
Retained |
Other |
by ESOP |
|
controlling |
Total |
|
capital |
reserve |
earnings |
reserves |
trust |
Total |
interests |
equity |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
At 1 January 2018 |
13,701 |
3,550 |
245,260 |
6,121 |
(1,240) |
267,392 |
2,684 |
270,076 |
Profit for the period |
- |
- |
20,838 |
- |
- |
20,838 |
1,029 |
21,867 |
Other comprehensive expense |
- |
- |
4,185 |
- |
- |
4,185 |
- |
4,185 |
Total comprehensive income |
- |
- |
25,023 |
- |
- |
25,023 |
1,029 |
26,052 |
Equity dividends |
- |
- |
(6,905) |
- |
- |
(6,905) |
(982) |
(7,887) |
Proceeds from shares issued |
13 |
- |
- |
209 |
- |
222 |
- |
222 |
Share-based payments |
- |
- |
(90) |
- |
409 |
319 |
- |
319 |
|
13 |
- |
(6,995) |
209 |
409 |
(6,364) |
(982) |
(7,346) |
At 30 June 2018 (unaudited) |
13,714 |
3,550 |
263,288 |
6,330 |
(831) |
286,051 |
2,731 |
288,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2018 |
13,701 |
3,350 |
245,260 |
6,121 |
(1,240) |
267,392 |
2,684 |
270,076 |
Profit for the year |
- |
- |
37,505 |
- |
- |
37,505 |
2,870 |
40,375 |
Other comprehensive income |
- |
(153) |
5,145 |
- |
- |
4,992 |
- |
4,992 |
Total comprehensive income |
- |
(153) |
42,650 |
- |
- |
42,497 |
2,870 |
45,367 |
Equity dividends |
- |
- |
(11,161) |
- |
- |
(11,161) |
(2,440) |
(13,601) |
Proceeds from shares issued |
14 |
- |
- |
226 |
- |
240 |
- |
240 |
Purchase of treasury shares |
- |
- |
- |
- |
(429) |
(429) |
- |
(429) |
Share-based payments |
- |
- |
250 |
- |
409 |
659 |
- |
659 |
|
14 |
- |
(10,911) |
226 |
(20) |
(10,691) |
(2,440) |
(13,131) |
At 31 December 2018 (audited) |
13,715 |
3,397 |
276,999 |
6,347 |
(1,260) |
299,198 |
3,114 |
302,312 |
Change in accounting policy |
- |
- |
(194) |
- |
- |
(194) |
- |
(194) |
Restated at 1 January 2019 |
13,715 |
3,397 |
276,805 |
6,347 |
(1,260) |
299,004 |
3,114 |
302,118 |
Profit for the period |
- |
- |
18,879 |
- |
- |
18,879 |
875 |
19,754 |
Other comprehensive expenses |
- |
(4) |
(1,875) |
- |
- |
(1,879) |
- |
(1,879) |
Total comprehensive income |
- |
(4) |
17,004 |
- |
- |
17,000 |
875 |
17,875 |
Equity dividends |
- |
- |
(7,702) |
- |
- |
(7,702) |
(1,670) |
(9,372) |
Proceeds from shares issued |
1 |
- |
- |
24 |
- |
25 |
- |
25 |
Purchase of treasury shares |
- |
- |
- |
- |
(264) |
(264) |
- |
(264) |
Share-based payments |
- |
- |
(228) |
- |
610 |
382 |
- |
382 |
|
1 |
- |
(7,930) |
24 |
346 |
(7,559) |
(1,670) |
(9,229) |
At 30 June 2019 (unaudited) |
13,716 |
3,393 |
285,879 |
6,371 |
(914) |
308,445 |
2,319 |
310,764 |
CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
for the half year ended 30 June 2019
|
Half year |
Half year |
Year |
|
|
ended |
ended |
ended |
|
|
30 June |
30 June |
31 December |
|
|
2019 |
2018 |
2018 |
|
|
Unaudited |
Unaudited |
Audited |
|
|
£'000 |
£'000 |
£'000 |
|
Cash flows from operating activities |
|
|
|
|
Cash generated from operations |
(13,748) |
13,084 |
22,276 |
|
Interest paid |
(626) |
(607) |
(1,434) |
|
Tax paid |
(3,859) |
(5,630) |
(10,054) |
|
Net cash flows from operating activities |
(18,233) |
6,847 |
10,788 |
|
Cash flows from investing activities |
|
|
|
|
Purchase of intangible assets |
(149) |
(343) |
(417) |
|
Purchase of property, plant and equipment |
(380) |
(787) |
(1,464) |
|
Purchase of investment property |
(2,353) |
(3,895) |
(4,906) |
|
Proceeds on disposal of property, plant and equipment |
69 |
122 |
265 |
|
Proceeds on disposal of investment properties |
939 |
6,645 |
17,881 |
|
Proceeds on disposal of assets held for sale |
- |
2,000 |
2,000 |
|
Dividends received from joint ventures and associates |
74 |
- |
- |
|
Interest received |
146 |
40 |
265 |
|
Net cash flows from investing activities |
(1,654) |
3,782 |
13,624 |
|
Cash flows from financing activities |
|
|
|
|
Proceeds from shares issued |
26 |
222 |
239 |
|
Purchase of treasury shares |
(264) |
- |
(429) |
|
Decrease in borrowings |
(9,464) |
(10,098) |
(46,113) |
|
Increase in borrowings |
36,142 |
6,161 |
36,066 |
|
Dividends paid |
- ordinary shares |
(7,691) |
(6,895) |
(11,140) |
|
- non-controlling interests |
(1,670) |
(982) |
(2,440) |
|
- preference shares |
(11) |
(10) |
(21) |
Net cash flows from financing activities |
17,070 |
(11,602) |
(23,838) |
|
Net (decrease)/increase in cash and cash equivalents |
(2,817) |
(973) |
574 |
|
Net cash and cash equivalents at beginning of period |
10,856 |
10,282 |
10,282 |
|
Net cash and cash equivalents at end of period |
8,039 |
9,309 |
10,856 |
|
Analysis of net debt: |
|
|
|
|
Cash and cash equivalents |
8,039 |
9,309 |
10,856 |
|
Bank overdrafts |
- |
- |
- |
|
Net cash and cash equivalents |
8,039 |
9,309 |
10,856 |
|
Bank loans |
(49,244) |
(27,545) |
(22,422) |
|
Lease liability |
(5,698) |
(3,061) |
(3,220) |
|
Government loans |
(3,355) |
(4,719) |
(3,573) |
|
Net debt |
(50,258) |
(26,016) |
(18,359) |
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
for the half year ended 30 June 2019
1. GENERAL INFORMATION
The Company is a public limited company, listed on the London Stock Exchange and incorporated and domiciled in the United Kingdom. The address of its registered office is Banner Cross Hall, Ecclesall Road South, Sheffield, United Kingdom, S11 9PD.
The financial information set out above does not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006 and is neither audited nor reviewed. The Financial Statements for the year ended 31 December 2018, which were prepared under IFRS as adopted by the European Union, have been reported on by the Group's auditors and delivered to the Registrar of Companies. The Independent Auditors' Report was unqualified and did not contain any statement under Section 498 of the Companies Act 2006.
2. Basis of preparation and accounting policies
The half-yearly financial information has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and with IAS 34 'Interim Financial Reporting' as adopted by the European Union.
The Company meets its day-to-day working capital requirements through a secured loan facility, which includes an overdraft facility. The facility was renewed with effect from 17 February 2015, with a renewal date of 17 February 2018 and an option to extend the facility by one year, each year, for the following two years occurring on the anniversary of the facility. The two options to extend the facility were exercised in 2016 and 2017 respectively extending the facilities to 17 February 2020. We are pleased to confirm that a new syndicated £75m secured loan facility has been agreed in principle with three banks. The new facility will run for a three-year term with an option to extend the facility by one year, each year, for the first two years. The facility will include an accordion of £30m and will replace the existing facility upon expiry and provides greater capacity to support the growth of the Group, on improved terms. The legal and due diligence process has now commenced and is expected to complete before the end of the year to become effective from 17 February 2020.
The current economic conditions create uncertainty for all businesses over a number of risk areas. As part of their regular going concern review, the Directors specifically address all the risk areas that they consider material to the assessment of going concern. The Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and thus they continue to adopt the going concern basis of accounting in preparing the half-yearly financial information.
The preparation of half-yearly financial information requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expense. Actual results may differ from these estimates.
In preparing these half-yearly financial statements, 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 that applied to the consolidated Financial Statements for the year ended 31 December 2018.
The half-yearly financial information has been prepared using the same accounting policies and methods of computation as compared with the annual Financial Statements for the year ended 31 December 2018, except for as described below:
The Group has adopted IFRS 16 'Leases' from 1 January 2019. In accordance with the transition provisions in IFRS 16 the new rules have been adopted under the modified retrospective approach. Further information on the adoption of IFRS 16 can be found in note 15.
A number of other standards, amendments and interpretations became effective from 1 January 2019, which do not have a material impact on the Group's financial statements or accounting policies.
3. Segment information
For the purpose of the Board making strategic decisions, the Group is currently organised into three operating segments: Property Investment and Development; Land Promotion; and Construction. Group overheads are not a reportable segment; however, information about them is considered by the Board in conjunction with the reportable segments.
Operations are carried out entirely within the United Kingdom.
Inter-segment sales are charged at prevailing market prices.
The accounting policies of the reportable segments are the same as the Group's accounting policies as detailed above.
Segment profit represents the profit earned by each segment before tax and is consistent with the measure reported to the Group's Board for the purpose of resource allocation and assessment of segment performance.
|
Half year ended 30 June 2019 Unaudited |
|||||
|
Property |
|
|
|
|
|
|
investment |
|
|
|
|
|
|
and |
Land |
|
Group |
|
|
|
development |
promotion |
Construction |
overheads |
Eliminations |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Revenue |
|
|
|
|
|
|
External sales |
96,186 |
38,654 |
54,144 |
- |
- |
188,984 |
Inter-segment sales |
152 |
- |
6,710 |
310 |
(7,172) |
- |
Total revenue |
96,338 |
38,654 |
60,854 |
310 |
(7,172) |
188,984 |
Operating profit/(loss) |
8,650 |
14,552 |
5,231 |
(3,730) |
- |
24,703 |
Finance income |
742 |
1,346 |
435 |
3,012 |
(5,165) |
370 |
Finance costs |
(3,090) |
(641) |
(251) |
(1,450) |
4,427 |
(1,005) |
Share of profit of joint ventures and associates |
79 |
- |
- |
- |
- |
79 |
Profit/(loss) before tax |
6,381 |
15,257 |
5,415 |
(2,168) |
(738) |
24,147 |
Tax |
(1,026) |
(2,899) |
(913) |
445 |
- |
(4,393) |
Profit/(loss) for the period |
5,355 |
12,358 |
4,502 |
(1,723) |
(738) |
19,754 |
|
Half year ended 30 June 2018 Unaudited |
|||||
|
Property |
|
|
|
|
|
|
investment |
|
|
|
|
|
|
and |
Land |
|
Group |
|
|
|
development |
promotion |
Construction |
overheads |
Eliminations |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Revenue |
|
|
|
|
|
|
External sales |
111,606 |
35,741 |
48,875 |
- |
- |
196,222 |
Inter-segment sales |
163 |
- |
1,156 |
336 |
(1,655) |
- |
Total revenue |
111,769 |
35,741 |
50,031 |
336 |
(1,655) |
196,222 |
Operating profit/(loss) |
10,567 |
15,158 |
3,993 |
(3,283) |
- |
26,435 |
Finance income |
548 |
888 |
425 |
2,911 |
(4,723) |
49 |
Finance costs |
(3,060) |
(523) |
(273) |
(1,292) |
4,323 |
(825) |
Share of profit of joint ventures and associates |
548 |
- |
- |
- |
- |
548 |
Profit/(loss) before tax |
8,603 |
15,523 |
4,145 |
(1,664) |
(400) |
26,207 |
Tax |
(1,386) |
(2,698) |
(944) |
688 |
- |
(4,340) |
Profit/(loss) for the period |
7,217 |
12,825 |
3,201 |
(976) |
(400) |
21,867 |
|
|
|||||
|
Year ended 31 December 2018 Audited |
|||||
|
Property |
|
|
|
|
|
|
investment |
|
|
|
|
|
|
and |
Land |
|
Group |
|
|
|
development |
promotion |
Construction |
overheads |
Eliminations |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Revenue |
|
|
|
|
|
|
External sales |
221,546 |
74,808 |
100,698 |
- |
- |
397,052 |
Inter-segment sales |
325 |
- |
2,229 |
647 |
(3,201) |
- |
Total revenue |
221,871 |
74,808 |
102,927 |
647 |
(3,201) |
397,052 |
Operating profit/(loss) |
20,114 |
27,935 |
8,932 |
(7,784) |
- |
49,197 |
Finance income |
1,112 |
1,679 |
867 |
18,206 |
(21,589) |
275 |
Finance costs |
(6,149) |
(1,103) |
(556) |
(2,679) |
8,789 |
(1,698) |
Share of profit of joint ventures and associates |
830 |
- |
- |
- |
- |
830 |
Profit/(loss) before tax |
15,907 |
28,511 |
9,243 |
7,743 |
(12,800) |
48,604 |
Tax |
(2,047) |
(5,285) |
(1,836) |
939 |
- |
(8,229) |
Profit/(loss) for the year |
13,860 |
23,226 |
7,407 |
8,682 |
(12,800) |
40,375 |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Segment assets |
|
|
|
Property investment and development |
275,510 |
243,391 |
238,809 |
Land promotion |
147,315 |
140,055 |
152,573 |
Construction |
38,152 |
41,490 |
34,637 |
Group overheads |
2,857 |
3,244 |
2,772 |
|
463,834 |
428,180 |
428,791 |
Unallocated assets |
|
|
|
Deferred tax assets |
3,739 |
3,849 |
3,487 |
Cash and cash equivalents |
8,039 |
9,309 |
10,856 |
Total assets |
475,612 |
441,338 |
443,134 |
Segment liabilities |
|
|
|
Property investment and development |
29,712 |
34,328 |
31,300 |
Land promotion |
14,800 |
26,957 |
31,974 |
Construction |
36,435 |
30,854 |
25,553 |
Group overheads |
3,035 |
3,415 |
2,173 |
|
83,982 |
95,554 |
91,000 |
Unallocated liabilities |
|
|
|
Current tax liabilities |
4,308 |
4,656 |
3,897 |
Current borrowings |
54,341 |
31,355 |
24,119 |
Non-current borrowings |
3,956 |
3,970 |
5,096 |
Retirement benefit obligations |
18,261 |
17,021 |
16,710 |
Total liabilities |
164,848 |
152,556 |
140,822 |
Total net assets |
310,764 |
288,782 |
302,312 |
4. REVENUE
The Group's revenue is derived from contracts with customers. In the following table, revenue is disaggregated by primary activity, being the Group's operating segments and timing of revenue recognition:
|
|
Timing of revenue recognition |
|
Activity in the United Kingdom |
2019 £'000 |
At a point in time |
Over time |
Construction contracts: |
|
|
|
- Construction segment |
38,410 |
- |
38,410 |
- Property investment and development segment |
68,859 |
- |
68,859 |
Sale of land and properties: |
|
|
|
- Property investment and development segment |
6,162 |
6,162 |
- |
- House builder unit sales |
16,542 |
16,542 |
- |
- Land promotion |
38,574 |
38,574 |
- |
PFI concession |
7,537 |
7,537 |
- |
Revenue from contracts with customers |
176,084 |
68,815 |
107,269 |
Plant and equipment hire |
8,197 |
|
|
Investment property rental income |
4,234 |
|
|
Other rental income |
469 |
|
|
|
188,984 |
|
|
5. Earnings per ordinary share
Earnings per ordinary share is calculated on the weighted average number of shares in issue. Diluted earnings per ordinary share is calculated on the weighted average number of shares in issue adjusted for the effects of any dilutive potential ordinary shares.
6. Dividends
|
Half year |
Half year |
Year |
|
ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Amounts recognised as distributions to equity holders in period: |
|
|
|
Preference dividend on cumulative preference shares |
10 |
10 |
21 |
Interim dividend for the year ended 31 December 2018 of 3.20p per share (2017: 2.80p) |
- |
- |
6,895 |
Final dividend for the year ended 31 December 2018 of 5.80p per share (2017: 5.20p) |
7,692 |
6,895 |
4,245 |
|
7,702 |
6,905 |
11,161 |
An interim dividend amounting to £4,646,000 (2018: £4,248,000) will be paid on 18 October 2019 to shareholders whose names are on the register at the close of business on 20 September 2019. The proposed interim dividend has not been approved at the date of the Consolidated Statement of Financial Position and so has not been included as a liability in these Financial Statements.
7. Tax
|
Half year |
Half year |
Year |
|
ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Current tax: |
|
|
|
UK corporation tax on profits for the period |
4,028 |
4,438 |
9,017 |
Adjustment in respect of earlier periods |
233 |
(4) |
(860) |
Total current tax |
4,261 |
4,434 |
8,157 |
Deferred tax: |
|
|
|
Origination and reversal of temporary differences |
132 |
(94) |
72 |
Total deferred tax |
132 |
(94) |
72 |
Total tax |
4,393 |
4,340 |
8,229 |
Corporation tax is calculated at 19% (31 December 2018: 19%) of the estimated assessable profit for the period being management's estimate of the weighted average corporation tax rate for the period.
Deferred tax balances at the period end have been measured at 17% (31 December 2018: 17%), being the rate expected to be applicable at the date the actual tax will arise.
8. Investment properties
|
|
Investment |
|
|
Completed |
property |
|
|
investment |
under |
|
|
property |
construction |
Total |
|
£'000 |
£'000 |
£'000 |
Fair value |
|
|
|
At 1 January 2018 |
126,604 |
6,173 |
132,777 |
Subsequent expenditure on investment property |
3,380 |
161 |
3,541 |
Capitalised letting fees |
354 |
- |
354 |
Amortisation of capitalised letting fees |
(49) |
- |
(49) |
Disposals |
(2,685) |
(2,741) |
(5,426) |
Increase/(decrease) in fair value in period |
913 |
(283) |
630 |
At 30 June 2018 (unaudited) |
128,517 |
3,310 |
131,827 |
Adjustment in respect of tenant incentives |
1,613 |
- |
1,613 |
Market value at 30 June 2018 |
130,130 |
3,310 |
133,440 |
|
|
|
|
Fair value |
|
|
|
At 1 January 2018 |
126,604 |
6,173 |
132,777 |
Subsequent expenditure on investment property |
4,207 |
165 |
4,372 |
Capitalised letting fees |
387 |
147 |
534 |
Amortisation of capitalised letting fees |
(100) |
- |
(100) |
Disposals |
(13,595) |
(2,921) |
(16,516) |
Increase/(decrease) in fair value in period |
57 |
(149) |
(92) |
At 31 December 2018 (audited) |
117,560 |
3,415 |
120,975 |
Direct acquisitions of investment property |
79 |
- |
79 |
Subsequent expenditure on investment property |
66 |
2,136 |
2,202 |
Capitalised letting fees |
67 |
5 |
72 |
Amortisation of capitalised letting fees |
(22) |
- |
(22) |
Disposals |
(10) |
(1,005) |
(1,015) |
Transfers to assets held for sale |
(43,538) |
- |
(43,538) |
Increase in fair value in period |
350 |
- |
350 |
At 30 June 2019 (unaudited) |
74,552 |
4,551 |
79,103 |
Adjustment in respect of tenant incentives |
930 |
- |
930 |
Market value at 30 June 2019 |
75,482 |
4,551 |
80,033 |
At 30 June 2018, the Group had entered into contractual commitments for the acquisition and repair of investment property amounting to £nil (31 December 2018: £331,000).
9. Borrowings
|
Half year |
Half year |
Year |
|
ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Bank loans |
49,244 |
27,545 |
22,422 |
Lease liability |
5,698 |
3,061 |
3,220 |
Government loans |
3,355 |
4,719 |
3,573 |
|
58,297 |
35,325 |
29,215 |
Movements in borrowings are analysed as follows:
|
£'000 |
At 1 January 2019 |
29,215 |
Secured bank loans |
35,189 |
Repayment of secured bank loans |
(8,369) |
Lease liabilities |
3,664 |
Repayment of lease liabilities |
(1,184) |
Repayment of government loans |
(218) |
At 30 June 2019 |
58,297 |
10. Provisions for liabilities and charges
Since 31 December 2018 the following movements on provisions for liabilities and charges have occurred:
· |
The road maintenance provision represents management's best estimate of the Group's liability under a five-year rolling programme for the maintenance of the Group's PFI asset. During the period £932,000 has been utilised and additional provisions of £578,000 have been made, all of which were due to normal operating procedures. |
· |
The Land promotion provision represents management's best estimate of the Group's liability to provide infrastructure and service obligations, which remain with the Group following the disposal of land. During the period £813,000 has been utilised and additional provisions of £135,000 have been made.
|
11. Defined benefit pension scheme
The main financial assumptions used in the valuation of the liabilities of the scheme under IAS 19 are:
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
% |
% |
% |
Retail Prices Index (RPI) |
3.00 |
3.00 |
3.00 |
Consumer Prices Index (CPI) |
2.00 |
2.00 |
2.00 |
Pensionable salary increases |
1.00 |
1.00 |
1.00 |
Rate in increase to pensions in payment liable for Limited Price Indexation (LPI) |
2.00 |
2.00 |
2.00 |
Revaluation of deferred pensions |
2.00 |
2.00 |
2.00 |
Liabilities discount rate |
2.20 |
2.70 |
2.80 |
Amounts recognised in the Consolidated Statement of Comprehensive Income in respect of the scheme are as follows:
|
Half year |
Half year |
Year |
|
ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Service cost: |
|
|
|
Current service cost |
437 |
524 |
1,031 |
Ongoing scheme expenses |
338 |
199 |
483 |
Past service costs |
- |
- |
1,500 |
Net interest expense |
226 |
277 |
565 |
Pension Protection Fund |
82 |
80 |
160 |
Pension expenses recognised in profit or loss |
1,083 |
1,080 |
3,739 |
Remeasurement on the net defined benefit liability: |
|
|
|
Return on plan assets (excluding amounts included in net interest expense) |
(15,093) |
384 |
4,451 |
Actuarial gain arising from changes in demographic assumptions |
- |
- |
(1,093) |
Actuarial losses/(gains) arising from changes in financial assumptions |
18,958 |
(5,426) |
(9,557) |
Actuarial gain arising from experience adjustments |
(1,606) |
- |
- |
Actuarial losses/(gains) recognised in other comprehensive income |
2,259 |
(5,042) |
(6,199) |
Total |
3,342 |
(3,962) |
(2,460) |
The amount included in the Statement of Financial Position arising from the Group's obligations in respect of the scheme is as follows:
|
Half year |
Half year |
Year |
|
Ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Present value of scheme obligations |
203,056 |
191,689 |
186,785 |
Fair value of scheme assets |
(184,795) |
(174,668) |
(170,075) |
|
18,261 |
17,021 |
16,710 |
12. Related party transactions
There have been no material transactions with related parties during the period.
There have been no material changes to the related party arrangements as reported in note 29 to the Annual Report and Financial Statements for the year ended 31 December 2018.
Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.
13. SHARE CAPITAL
|
Half year |
Half year |
Year |
|
ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
400,000 5.25% cumulative preference shares of £1 each (31 December 2018: 400,000) |
400 |
400 |
400 |
133,162,602 ordinary shares of 10p each (31 December 2018: 133,146,602) |
13,316 |
13,314 |
13,315 |
|
13,716 |
13,714 |
13,715 |
14. Cash generated from operations
|
Half year |
Half year |
Year |
|
ended |
ended |
ended |
|
30 June |
30 June |
31 December |
|
2019 |
2018 |
2018 |
|
Unaudited |
Unaudited |
Audited |
|
£'000 |
£'000 |
£'000 |
Profit before tax |
24,147 |
26,207 |
48,604 |
Adjustments for: |
|
|
|
Amortisation of PFI asset |
263 |
244 |
497 |
Goodwill impairment |
102 |
101 |
204 |
Depreciation of property, plant and equipment |
2,682 |
2,644 |
5,370 |
Revaluation (increase)/decrease in investment properties |
(350) |
(630) |
92 |
Amortisation of capitalised letting fees |
22 |
49 |
100 |
Share-based payment expense |
382 |
319 |
659 |
Pension scheme credit |
(708) |
(696) |
84 |
Loss on disposal of assets held for sale |
- |
- |
36 |
Gain on disposal of property, plant and equipment |
(463) |
(386) |
(891) |
Loss/(gain) on disposal of investment properties |
75 |
(1,219) |
(1,401) |
Finance income |
(296) |
(49) |
(275) |
Finance costs |
1,005 |
825 |
1,698 |
Share of profit of joint ventures and associates |
(152) |
(548) |
(830) |
Operating cash flows before movements in equipment held for hire |
26,709 |
26,861 |
53,947 |
Purchase of equipment held for hire |
(2,976) |
(3,095) |
(4,357) |
Proceeds on disposal of equipment held for hire |
759 |
494 |
1,048 |
Operating cash flows before movements in working capital |
24,492 |
24,260 |
50,638 |
Increase in inventories |
(15,268) |
(1,557) |
(10,177) |
Increase in contract assets |
(7,880) |
(14,768) |
(11,840) |
Increase in receivables |
(7,704) |
(88) |
(6,980) |
Increase/(decrease) in contract liabilities |
288 |
(651) |
(431) |
(Decrease)/increase in payables |
(7,676) |
5,888 |
1,066 |
Cash generated from operations |
(13,748) |
13,084 |
22,276 |
15. CHANGES TO ACCOUNTING POLICIES
This note explains the impact of the adoption of IFRS 16 Leases on the Group's financial statements and discloses the new accounting policies that have been applied from 1 January 2019.
The Group has adopted IFRS 16 retrospectively from 1 January 2019 but has not restated comparatives for the 2018 reporting period, as permitted under the specific transitional provisions in the standard. The reclassifications and the adjustments arising from the new leasing rules are therefore recognised in the opening balance sheet on 1 January 2019.
Adjustments recognised on adoption of IFRS 16
On adoption of IFRS 16, the Group recognised lease liabilities in relation to leases which had previously been classified as 'operating leases' under the principles of IAS 17 Leases. These liabilities were measured at the present value of the remaining lease payments, discounted using the lessee's incremental borrowing rate as of 1 January 2019. The weighted average lessee's incremental borrowing rate applied to the lease liabilities on 1 January 2019 was between 2.5% and 3.0%.
For leases previously classified as finance leases the entity recognised the carrying amount of the lease asset and lease liability immediately before transition as the carrying amount of the right of use asset and the lease liability at the date of initial application.
|
£'000 |
Operating lease commitments disclosed as at 31 December 2018 |
2,430 |
Discounted using the lessee's incremental borrowing rate at the date of initial application |
(190) |
Add: finance lease liabilities recognised as at 31 December 2018 |
4,428 |
Add: adjustments as a result of a different treatment of extension and termination options |
277 |
Less: adjustments relating to changes in the index or rate affecting variable payments |
(18) |
Lease liability recognised as at 1 January 2019 |
6,927 |
Of which are: |
|
Current lease liabilities |
2,361 |
Non-current lease liabilities |
4,566 |
At 1 January 2019 |
6,927 |
The associated right-of-use assets for property leases were measured on a retrospective basis as if the new rules had always been applied. There were no onerous lease contracts that would have required an adjustment to the right-of-use assets at the date of initial application.
|
|
Half year |
Half year |
|
|
ended |
ended |
|
|
30 June |
30 June |
|
|
2019 |
2018 |
|
|
Unaudited |
Unaudited |
|
|
£'000 |
£'000 |
Land and buildings |
|
1,916 |
- |
Equipment held for hire |
|
4,428 |
- |
Vehicles |
|
294 |
- |
Total right-of-use assets |
|
6,638 |
- |
The change in accounting policy affected the following items in the balance sheet on 1 January 2019:
· property, plant and equipment - decrease by £4,142,000;
· right-of-use assets - increase by £6,447,000; and
· lease liabilities - increase by £2,305,000.
The net impact on retained earnings on 1 January 2019 was a decrease of £194,000.
In applying IFRS 16 for the first time, the Group has used the following practical expedients permitted by the standard:
· the use of a single discount rate to a portfolio of leases with reasonably similar characteristics;
· reliance on previous assessments on whether leases are onerous;
· the accounting for operating leases with a remaining lease term of less than 12 months as at 1 January 2019 as short-term leases;
· the exclusion of initial direct costs for the measurement of the right-of-use asset at the date of initial application; and
· the use of hindsight in determining the lease term where the contract contains options to extend or terminate the lease.
The Group has also elected not to reassess whether a contract is, or contains, a lease at the date of initial application. Instead, for contracts entered into before the transition date the Group relied on its assessment made applying IAS 17 and IFRIC 4 Determining whether an Arrangement contains a Lease.
16. GROUP RISK AND UNCERTAINTIES
The Directors set out, in the 2018 Financial Statements (and reproduced below), the key risks that could have a material effect on our results. The Board does not consider that these risks which were identified at the time have changed materially since then. The economic conditions across all our business segments remain good and our trading performance in the first half year gives us confidence that we can meet our expectations for the year. We continue to have a strong portfolio of strategic land and development opportunities which are delivering profitability in line with appraisal forecasts. Our commercial development opportunities have never been greater and are focused towards industrial and logistics schemes and our housebuilding land bank has grown to over 600 units, to be delivered over the next three to four years with both reservations and sales currently remaining strong. These development opportunities, combined with the strategic land sites with planning permission on over 15,000 units, and a further 10,000 units in the planning pipeline, are held as inventory and valued accordingly. Profit is taken as developments progress and land sales complete. Subject to maintained confidence levels across the UK property market, we continue to have the opportunities secured to allow us to grow shareholder value, over both the short and long term, which remains our prime objective.
In common with all organisations, the Group faces risks which may affect its performance. These are general in nature and include: obtaining business on competitive terms, retaining key personnel, successful integration of new business streams and market competition.
The Group operates a system of internal control and risk management in order to provide assurance that it is managing risk while achieving our business objectives. No system can fully eliminate risk and therefore the understanding of operational risk is central to the management process within Henry Boot. The long-term success of the Group depends on the continual review, assessment and control of the key business risks it faces.
The Directors continue to review the potential impact of the UK exit from the European Union. We believe that the Group has continued to work hard to mitigate any potential downside risk and we believe we are well placed to manage any further downside risks that may arise.
The Directors do not consider that the principal risks and uncertainties have changed since the publication of the Annual Report for the year ended 31 December 2018 and we expect these principal risks and uncertainties to remain applicable for the remaining six months of the year. To enable shareholders to appreciate what the business considers are the main operational risks, they are briefly outlined below:
Safety
· |
Inherent risk within all our businesses but most notably within construction activity.
|
Environmental
· |
The Group is inextricably linked to the property sector and environmental considerations are paramount to our success. The legal, financial and reputational damage which can occur from not being compliant carries significant risk to the Group. |
Economic
· |
The Group operates solely in the UK and is closely allied to the real estate, housebuilding and construction sectors. A strong economy with strong tenant demand is vital to create long-term growth in rental and asset values, while at the same time creating a healthy market for the construction and plant hire divisions. |
Personnel
· |
Attraction and retention of the highest caliber people with the appropriate experience is crucial to our long-term growth in the highly competitive labour markets in which the Group works. |
Funding
· |
The lack of readily available funding to either the Group or third parties to undertake property transactions can have a significant impact on the marketplace in which the Group operates. |
UK exit from the European Union
· |
As negotiations unfold, we could see further price inflation, reduced market confidence, restrictions to the supply of labour, materials and increased economic uncertainty. |
Cyber
· |
Unauthorised access to systems, hacking, malware and distributed denial of service could all lead to data loss, business disruption, reputational damage or financial loss. |
Pension
· |
The Group operates a defined benefit pension scheme which is closed to new members. While the Trustees have a prudent approach to the mix of both return-seeking and fixed-interest assets, times of economic instability can have an impact on those asset values with the result that the reported pension deficit increases. Furthermore, the relationship between implied inflation and long-term gilt yields has a major impact on the pension deficit and the business has little control over those variables. |
Construction
· |
Changes in terms and conditions of standard contracts exposing the Company to major financial and design liability risk. |
Development
· |
Not developing marketable assets for both tenants and the investment market on time and cost-effectively.
|
· |
Construction and tenant risk which is not matched by commensurate returns on development projects. Tenants not taking up new lettings due to economic uncertainty. |
Land
· |
The inability to source, acquire and promote land would have a detrimental effect on the Group's strategic land portfolio and income stream.
|
· |
A dramatic change in housebuilder funding sentiment and demand for housing can have a marked change on the demand and pricing profile for land. |
Planning policy
· |
Changes in Government or Government policy towards planning policies could impact on the speed of the planning consent process or the value of sites. |
17. Approval
At the Board meeting on 22 August 2019 the Directors formally approved the issue of these statements.
RESPONSIBILITY STATEMENTS OF THE DIRECTORS
The Directors confirm that these condensed interim financial statements have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and that the interim management report includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:
· |
an indication of important events that have occurred during the first six months 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 financial year; and |
· |
material related-party transactions in the first six months and any material changes in the related-party transactions described in the last annual report. |
The Directors of Henry Boot PLC are listed in the Henry Boot PLC Annual Report for the year ended 31 December 2018. A list of current Directors is maintained on the Henry Boot PLC Group website: www.henryboot.co.uk.
On behalf of the Board
J T SUTCLIFFE Director 22 August 2019 |
D L LITTLEWOOD Director 22 August 2019 |