13th May 2020 07:00
13 May 2020
LAMPRELL PLC("Lamprell" and with its subsidiaries the "Group")
2019 FINANCIAL RESULTS
Financial results negatively impacted by low revenues, impairment charges and one-off events
Moray East project progressing well, as planned
Robust start to 2020 with award for new build rigs and major operational restructuring
Financial results
· Modest year-on-year revenue growth to USD 260.4 million (2018: USD 234.1 million)
· Net losses of USD 183.5 million (2018: losses of USD 70.7 million) driven by low revenue levels, final settlement on the East Anglia One project and charges associated with operational restructuring and non-cash impairment to PP&E and intangibles
· Non-cash impairment charges of USD 79.3 million a significant contributor to losses in the year
· Backlog of USD 470.1 million at year-end (2018: USD 540.0 million)
· Year-end net cash position of USD 42.5 million (31 December 2018: USD 80.0 million)
· Debt-free as of 11 March 2020; actively pursuing future funding arrangements
· As at 30 April 2020, net unrestricted cash was USD 31.6 million. As announced previously, as at 31 March 2020 the Group's cash balances stood at USD 77 million, of which USD 35 million was restricted. Cost cutting and restructuring measures implemented to navigate current challenging market and socio-economic conditions.
· As noted in the financial review section and as further detailed below, material uncertainties relating to the going concern assumption have been identified.
Operational highlights
· Excellent safety performance with total recordable incident rate of 0.19 for the year
· Moray East project progressing:
o Major efficiencies achieved through incremental infrastructure investment in Hamriyah yard
o Personnel upskilling focus translated into robust operational performance and additional efficiencies
o A total of 24 jackets already upended
o Batches 1 and 2 delivered to the client at the quayside in Hamriyah on time
o Remaining deliveries continuing through to Q3 2020, adding to our strong track record and paving the way for future project wins in the fast-growing offshore windfarm market
· East Anglia One offshore windfarm contract close-out completed in April 2020:
o All jackets delivered and installed by client, with many already in operation
o Total project loss of USD 118.2 million
o Liquidated damages waived; contractual warranty period has commenced
o Final contract payment of USD 18.9 million received in May 2020
· Strong flow of rig refurbishment work totalling 13 rig projects in 2019
· Work in our yards continues with moderate impact on productivity and cost due to COVID-19
Corporate and business development
· Deferred release of our results following FCA request to Lamprell and other companies, due to the ongoing impacts of COVID-19
· Progress with IMI joint venture:
o Formal contract award for two new build jackup rigs with a total value of circa USD 350 million
o Both rigs to be built at Lamprell's facilities with final commissioning taking place in Saudi Arabia
o Rigs will use jacking kits held in inventory, converting approximately USD 70 million into cash over project duration
o Down payment of USD 87.9 million from IMI received in January 2020
o Discussions to defer 2020 IMI investment of USD 25.6 million commenced
· Bidding on Saudi Aramco's LTA continues
· Progressing a number of active bids in renewables market - Lamprell is well positioned to win further work in this fast-growing market
· Several regional partnerships agreed, to progress the digital strategy aimed at delivering value and efficiencies whilst creating additional revenue streams in future
Overhead reduction programme
· Major overhead reduction programme commenced in early 2020 as part of strategy to protect the Company's liquidity and to ensure that our organisation is fit for purpose
· Cost saving measures implemented, resulting in at least 20% reduction in overhead in 2020:
o Significant headcount reductions implemented in Q1 2020
o Operations being consolidated within one yard (Jebel Ali facility mothballed in Q1 2020, Sharjah facility to be exited after completion of Moray East project)
o Spending and allowance cuts took effect from January 2020
· Retained core operational and bidding capacity to deliver on strategy
COVID-19 impact
· Numerous steps taken to protect health and wellbeing of our employees in light of the ongoing threat from COVID-19, including testing, contact tracing for confirmed cases, isolation procedures and close cooperation with local UAE authorities
· Yards are open and operations continue with moderate impact on productivity and cost
· Bidding work continues, albeit with delays in award schedules
· Additional temporary cost reduction measures implemented to respond to COVID-19 threat achieving a USD 10 million saving in 2020:
o Salary and Director fee reductions of 25% for 6 months
o Reduced working hours
o Redundancies
Outlook
· Strategy remains unchanged
· Balance sheet will support current project work
· Regional credit market, the global health crisis and the oil price volatility make conventional term debt challenging; discussions around alternative funding options ongoing
· High quality bid pipeline at USD 6.2 billion (2018: USD 6.4 billion) although turmoil in oil & gas market and impact of COVID-19 are likely to cause further delays to new major contract awards
· Lamprell will continue to implement protocols to mitigate risks arising from impact of COVID-19 on ongoing projects in line with WHO and UAE governmental guidance
· FY 2020 revenue guidance withdrawn, with USD 275 million currently secured in backlog for the year
Material uncertainty relating to the going concern
· Material uncertainties in respect of going concern and the risk that the Group will not be able to realise assets and discharge liabilities in the normal course of business have been identified by the Group's Directors.
· The key assumptions made in reaching the going concern conclusion include that both a major contract win and refinancing will be secured by the Group within the coming 12 months. Should these not crystallise, significant cost cutting and restructuring measures will be required to maintain liquidity.
· Further assumptions and detail regarding the Group's liquidity position and going concern assumption are provided in the financial review section.
2019 FINANCIAL RESULTS
2019 | 2018 | |
(USD million, unless stated) | ||
Revenue | 260.4 | 234.1 |
EBITDA* | (64.6) | (35.1) |
EBITDA margin (%) | (24.8) | (15.0) |
(Losses) from continuing operations after income tax and exceptional items | (183.5) | (70.7) |
Reported diluted (loss) per share (US cents) | (53.7) | (20.7) |
Net cash as at 31 December | 42.5 | 80.0 |
Dividend per share (US Cents) | Nil | Nil |
*EBITDA is calculated as profit from continuing operations before tax and exceptional items, net finance costs (finance income and interest on bank borrowings as per note 11 to the financial statements), adjusted to add back share of loss or profit in associates and charges for depreciation and amortisation (as per notes 16, 14 and 15 to the financial statements respectively).
John Malcolm, Non-Executive Chairman for Lamprell, said:
"As the world, and our industry in particular, grapple with the effects of the COVID-19 crisis, we take heart in reporting good progress against our strategy and robust operational performance on our ongoing projects. We remain committed to our goals and are particularly encouraged by the growth forecasts in the renewables industry. In these uncertain times and given that the Company's financial position remains very challenging, our immediate goal is to protect our net cash position and improve liquidity for the Group, to ensure the future of the business."
Christopher McDonald, Chief Executive Officer for Lamprell, said:
"2019 was another challenging year for the industry, impacting our financial performance through low revenues and one-off losses. It is nonetheless a year in which Lamprell continued to demonstrate its resilience as we adapted to the changing energy landscape by rapidly developing expertise in the renewables industry and pursuing new solutions in the digital space, as well as making progress with contracts in our traditional areas of expertise. Ensuring a sustainable future for the business is our absolute priority and we have taken a number of significant steps and self-help measures to reduce our cost base as the business addresses significant liquidity pressures. The unpredictability and outlook challenges in the global energy market are well documented, but Lamprell is strategically well positioned, with well-established local operations in the Middle East and a growing track record in renewables. We are focused on converting the opportunities in our pipeline."
Full year results presentation
The management team will hold a presentation on 13 May 2020 at 9.00 am (UK time). Due to the ongoing global health crisis and the wide-spread travel restrictions and prevention measures in place, we will be holding the presentation in Dubai and it can be accessed via a live webcast on our Company's website, at www.lamprell.com or on the following link:
https://webcasting.brrmedia.co.uk/broadcast/5ea82d9831da814c9fc6caf0
Phone dial-in details are:
UK: +44 20 3695 9267
UK: 0800 408 7373
Dial-in code: 1739
The Company is planning to hold its 2020 annual general meeting on 25 June 2020 in the United Arab Emirates. The Company's 2019 annual report and accounts, as well as the notice of the 2020 annual general meeting, will be published later this month.
- Ends -
Enquiries:
|
Notes to editors
Lamprell, based in the United Arab Emirates ("UAE") and with over 40 years' experience, is a leading provider of fabrication, engineering and contracting services to the offshore and onshore oil & gas and renewable energy industries. The Group has established leading market positions in the fabrication of shallow-water drilling jackup rigs, liftboats, land rigs, and rig refurbishment projects, and it also has an international reputation for building complex offshore and onshore process modules and fixed platforms.
Lamprell employs more than 4,000 people across multiple facilities, with its primary facilities located in Hamriyah, in the UAE. Combined, the Group's facilities cover approximately 800,000m2 with over 1.5 km of quayside. In addition, the Group has facilities in Saudi Arabia (through a joint venture agreement).
Lamprell is listed on the London Stock Exchange (symbol "LAM").
Statement from our Chairman
In 2019, we saw progress in delivering our strategy in another challenging year for the business. With COVID-19 also contributing to our tight financial position, we are focussing heavily on preserving and improving liquidity to ensure the future of the business.
Operationally, last year the Moray East project progressed as planned, paving the way for further work in the renewables space. Financially however, the continuing lack of project awards, as well as the impact of a significant impairment of our assets and the close-out of the EA1 project, resulted in a disappointing set of financial results. As the world, and our industry in particular, now grapple with the combined effects of the COVID-19 crisis and the global economic fallout, our immediate goal is to improve liquidity for the Group, through conserving cash and arranging new financing (see the going concern statement below for more details) and to improve our backlog through delivery of our strategy and successful operational performance. Our business is learning and adapting to the new reality of the energy industry, expanding our capabilities and pivoting towards new opportunities.
However, progress with awards has been and continues to be slow in our end markets. In 2019 we invested in developing our capabilities and, having secured a major contract win in early 2020, we are targeting revenue growth. Creating value for our shareholders is a key priority as we look ahead. To achieve this in the context of our near-term workflow and the impact of COVID-19, in 1H 2020 we have taken significant steps to cut our overhead costs. These decisions are never easy as they often affect those who have made Lamprell what it is but, in order to ensure a long-term future for the Company and deliver value for all our stakeholders, the Board remains committed to acting firmly and fast. I would like to thank our employees for their efforts, dedication and commitment to our values as we tackle these issues head on.
John Malcolm
Chairman
Report from our Chief Executive
Adapting our business to a changing world
2019 was another challenging year for Lamprell financially, mirroring the continuing turmoil in the oil & gas industry. But we gained further traction in the offshore renewables industry reflecting the global energy transition away from fossil fuels.
Continued delays in awards, increased competition, the commercial close-out of the EA1 project, as well as a significant non-cash asset impairment, all impacted negatively on our financial results. However, I am pleased that last year's progress in our strategic objectives has resulted in the formal award of the two rigs from IMI in early 2020 and multiple bidding opportunities in our target markets. We are also implementing a series of self-help measures which aim to improve our financial position, respond to the threat of the ongoing global pandemic and lead Lamprell back towards profitability in the coming years.
Operational update
We have had another year of excellent safety performance. At 0.19 our TRIR remains highly competitive with global best practice. It is particularly encouraging to see stability in our performance given that activity levels in the yards ramped up quickly through the year.
In 2019 our operations focused heavily on the renewables segment. This included completion of fabrication and assembly for the jackets and foundations on the EA1 project. In April 2020, we agreed the commercial close-out of the difficult and lossmaking project, which allows us to focus our energy on new opportunities in this growing market. Closing terms removed the risk of liquidated damages and materially improved the Group's liquidity position. All of the jackets have been installed by the client and some of them are operating already as the windfarm has started to produce power.
We also commenced fabrication on our second offshore windfarm project, Moray East. The experience on EA1 has allowed us to assess, plan and execute this project to high standards and, having made some incremental but essential investments in our infrastructure, we are pleased with the newly achieved efficiencies. Although the project has experienced some impact as a result of COVID-19, the process of handover of the jackets to our client at our deepwater quayside in Hamriyah started from March 2020.
Our rig refurbishment segment continues to deliver commendable results with a steady flow of projects: in 2019 we completed refurbishment works on 13 rigs and we have received as many new orders in the sector.
Strategic progress continues
We started 2019 with the hope of seeing the early shoots of recovery in the conventional energy markets. Instead, we witnessed a change in attitudes as market sentiment is now driving a transition towards cleaner energy supply and away from our traditional oil & gas market.
Our highest priority for 2019 was to sign the contract for the first two new build jackup rigs from IMI, which occurred shortly after year-end. We have now commenced early works on the project which has great strategic significance to Lamprell and IMI. We will perform the majority of the fabrication works at our UAE facilities, training IMI personnel to become rig experts, before we commission the rigs together in 2022 at the Saudi facility. Against the backdrop of a depressed oil & gas sector, this project strengthens our position as a leading fabricator of new build jackup rigs and allows us to monetise our spare rig kits. To date we have invested USD 59 million in equity and we are in discussions to defer further contributions until mid-2021 as we look to preserve liquidity in our business.
2019 was our first full year on the Saudi Aramco LTA programme. We were not fortunate to secure an LTA contract as all awards went to incumbent LTA contractors. However, via the intensive bidding process we have gained significant capabilities and valuable insight into the programme which will help on future bids. The volume of bidding in this segment continues to be high, with multiple bids in preparation at any given time. We continue our focus on the LTA and aim to convert some into successes during 2020.
Our third major goal was to expand our footprint in the renewables industry. We have been successful in progressing this goal as operations on the Moray East project draw to a close in 2020. We are actively engaged with multiple clients for new windfarm projects where we are well positioned to win future work. The industry continues to develop rapidly, with some forecasts predicting a fifteenfold increase in new windfarm installations by 2040. Our cost-effective labour, production-line set up yard improvements and recent experience position us well to win new work.
Our digital strategy has become a larger part of our future planning and we are excited about the major opportunities open to us. We are exploring innovative solutions, which would provide both improvements in project execution and also potential new revenue streams for the Group. In 2019 we partnered with Injazat, the region's leading digital developer backed by Mubadala Investment Company, to progress a portfolio of digital ventures that would enhance fabrication efficiencies in our core markets, with limited investment at this stage. These ventures will ensure we remain competitive and capable of addressing our clients' expectations.
Outlook for 2020
In early 2020, international businesses such as Lamprell were faced with the dual impact of the COVID-19 virus and a plunging oil price. The health and wellbeing of our employees are key for us and we have taken major 'self-help' steps to protect our workforce and the business against these threats. While many functions have been working remotely, our yard activities have continued to operate in accordance with the UAE regulations, including measures such as testing, contact tracing and isolation facilities. The impact of the virus has affected our productivity to some extent and increased our costs. In response, we have temporarily reduced salaries, placed some staff on reduced working hours or released them to cut costs.
Bidding activity continues in both of our end markets of oil & gas and renewables but we are seeing signs of deceleration and some delays in awards. We are well positioned for new projects but, faced with a new reality in 2020 of the epidemic and deterioration in the global economic situation, the Group's financial position remains very challenging, driving the urgent need to conserve cash (see assumptions in the going concern statement below) and take further 'self-help' measures to ensure that our organisation is fit for purpose. Crucially we are also actively pursuing future funding arrangements to improve the liquidity position facing the business. The steps will allow us to implement our strategy and convert the available opportunities in our pipeline.
Christopher McDonald
Chief Executive Officer
Review of our finances
Streamlining our operations
Despite strong operational execution and moderate year-on-year revenue growth in 2019, our financial position is currently under severe pressure until we return to revenue levels sufficient to absorb our overheads base.
Operational update
Revenues for the year increased moderately to USD 260.4 million (2018: 234.1 million). Operations in Hamriyah and Sharjah focused heavily on the Moray East project. As such, the EPC(I) segment contributed the majority of revenues for the reporting period - USD 167.2 million.
Having received steel for the 48 Moray East jacket foundations in Q2 2019, the project quickly ramped up through the summer months, with welding well under way by the third quarter of the year. Upending of jackets commenced in early 2020 in time for delivery at the quayside in Hamriyah from March 2020. Our previous experience in renewables allowed us to modify the yard set-up to achieve a robust improvement in our process efficiencies and to reduce operational risk on this and future similar projects. This required an incremental investment in machinery and equipment, as well as our yard layout, which now allows us to process material for renewables projects through the production chain faster.
At USD 24.8 million, revenues in the rig segment were lower than in the prior year (2018: USD 76 million) and relied on walk-in work rather than revenues from major projects, as was the case in previous years. In total, we received 13 new rigs for a variety of upgrade and refurbishment works, some for larger scopes of work, which underpins our view that there are some limited opportunities for disciplined contractors in the offshore oil & gas industry.
Our contracting services division, which includes the O&M and Sunbelt Safety Services businesses, had a stronger year having generated USD 68.5 million, up from USD 58.3 million in the previous year. This was driven primarily by additional work coming from our long-standing clients in the UAE, where there was increased onshore activity.
Business improvements
We continued our efforts in 2019 to embed lessons learned from previous projects and our Six Sigma initiatives as a way to reduce project execution costs and make us more competitive. Given the improved efficiencies and capabilities that we have developed and seen, and the unpredictable market situation, we recently actioned a series of significant 'self-help' measures aimed at reducing our overheads and cost base. The Jebel Ali facility was mothballed in February 2020 and we are planning to exit the Sharjah facility as soon as current works on the Moray East project are complete. The Group has also undertaken a significant headcount reduction in both corporate functions and operations as we consolidate our activities within one yard. Further to this, additional steps were taken in April 2020 in order to conserve cash and protect the business against the threat of COVID-19.
We anticipate that the initial round of measures will translate into an overhead reduction of USD 22.5 million plus a further saving across all cost centres of approximately USD 10.0 million arising from the COVID-19 additional 'self-help' measures for the full year 2020.
Bid pipeline and backlog
Our bid pipeline remains in line with the prior year at USD 6.2 billion (2018: USD 6.4 billion), of which USD 1.4 billion is represented by prospects and bids in the renewables market and USD 4.8 billion for oil & gas projects.
Our backlog was USD 470.1 million as at the period end (2018: USD 540.0 million). This includes the formal award from IMI for the first two rigs, which will be fabricated primarily in our yards in the UAE and are in the backlog with a value of USD 352 million.
Margin performance
We report a gross loss of USD 27.6 million for FY2019, down from prior year (2018: gross losses of USD 9.1 million). The loss is driven by continuing low revenue levels, which were insufficient to recover operational overheads, as well as an additional loss of USD 28.8 million on the EA1 project which reached commercial close-out in April 2020. Group EBITDA from continuing operations in 2019 amounted to USD (64.6) million (2018: USD (35.1) million), with an EBITDA margin of (24.8)% compared to (15.0)% reported in 2018 (comparative EBITDA not adjusted for IFRS 16 effect).
Finance cost and financing activities
By the end of 2019, our debt had reduced to USD 20.1 million, thus also reducing the net finance cost (excluding interest expense on leases) to USD 3.0 million (2018: USD 3.5 million). Gross finance cost (excluding interest expense on leases) reduced to USD 4.0 million (2018: USD 5.7 million). The Group repaid its outstanding debt on 11 March 2020 and is assessing a number of options for future project funding, as a key priority for the Company and wider business.
Net loss
Our loss attributable to equity shareholders for the year ended 31 December 2019 was USD (183.5) million (2018: loss of USD 70.7 million). The losses are driven by a number of factors namely the continuing low revenue levels, a significant non-cash asset impairment of USD 79.3 million (of which USD 66.1 million was based on the year-end review of the business' intangibles and property, plant and equipment plus USD 13.2 million related to Sharjah yard assets as a result of overhead restructuring programme - see Note 35 to the financial statements for more details), the additional cost associated with performing all outstanding works to completion and the increased costs incurred by our subcontractor in Belfast, our share of the IMI losses (amounting to USD 8.4 million), as well as investment in bidding and upskilling our personnel (which was critical to our ability to address the intensive requirements of the Saudi Aramco LTA programme but we have been able to reduce in 2020 as part of our cost-cutting measures).
The fully diluted loss per share for the year was 53.71 US cents (2018: loss per share - 20.67 US cents).
Capital expenditure
Operational capital expenditure increased to USD 20.8 million, compared to USD 10 million in 2018. This mainly derived from the investment required to achieve the abovementioned material throughput efficiencies to deliver projects in the renewables industry. Given the anticipated activity levels in our yards in the medium term and the need to manage cash carefully, we have taken a decision to halt any major operational capital expenditure until our balance sheet returns to strength. There was no investment made in the IMI maritime yard during the year ended 31 December 2019. To date, Lamprell has invested USD 59.0 million of the USD 140 million committed. We have commenced negotiations with the other IMI shareholders regarding the deferral of the next instalment of our strategic capital expenditure in the Saudi maritime yard scheduled for this year.
Cash flow and liquidity
The Group's net cash flow from operating activities for the full year ended 2019 reflected a net outflow of USD 7.8 million (2018: net outflow of USD 125.1 million), which was driven by working capital funding for the EA1, Moray East and other projects. Prior to working capital movements and the payment of employees' end-of-service benefits, the Group's net cash outflow was USD 45.6 million (2018: outflow of USD 28.2 million). Cash and bank, term and margin deposits decreased by USD 37.3 million to USD 62.5 million. Net cash increased shortly after the period end with the receipt of the advance payment on the IMI rigs but has decreased since then due to supply chain commitments.
Balance sheet
Due to commercial close-out of the EA1 project continuing into 2020, our net cash position for the year ended 31 December 2019 was USD 42.5 million (2018: USD 80.0 million). The pace of cash reduction has slowed down due to improved operational performance and we have significantly reduced our capital expenditure budget.
In January 2020, the Group received a major down-payment of USD 87.9 million on the first two rigs subcontracted to Lamprell through the IMI joint venture. The project will utilise the Super 116E rig kits held in inventory at a value of circa USD 69.6 million, which will be converted into cash over the project duration.
Negotiations regarding monetisation of the LAM2K land rig kit, which has a carrying value of USD 12.7 million on the balance sheet, continue with potential clients.
The Group's total current assets at 31 December 2019 were USD 229.7 million (31 December 2018: USD 313.3 million). Trade and other receivables decreased to USD 37.4 million (31 December 2018: USD 68.1 million). Contract assets decreased to USD 40.4 million (31 December 2018: USD 54.9 million). Shareholders' equity reduced to USD 211.4 million (31 December 2018: USD 393.0 million).
Borrowings
In 2019 the Group repaid the outstanding term loan of USD 20.1 million. The USD 30 million debt facility for general working capital purposes was extended on a step-down basis during Q1 2020 but has now been fully repaid, meaning that the Company therefore holds no debt.
Debt refinancing
Our balance sheet has allowed us to win and successfully execute major work in 2019 and support our bid pipeline. However, in order to achieve our strategic objectives, there is a requirement for the Group to improve its financial liquidity and to strengthen our balance sheet.
Our existing debt facility was fully repaid in March 2020 and securing new bank facilities has remained challenging in the credit markets. As a consequence, we are assessing opportunities for alternative sources of debt until the Group returns to a cash generative position. Discussions around alternative financing options are ongoing with various potential sources of finance notwithstanding the impact of COVID-19 and turmoil in oil & gas market further discussed below. The Group remains focused on achieving a level of financial performance which will support an efficient and prudent capital structure.
Going concern
The Group's consolidated financial statements have been prepared on a going concern basis as further discussed in Note 2.1.
In performing their assessment of going concern, the Directors have considered forecast cash flows for the 15 months to July 2021. The key assumptions included in the forecast cash flows over this period are: completion and signing of a refinancing agreement in the fourth quarter of the year (noting conventional debt refinancing remains challenging in the regional credit market and we are assessing opportunities for alternative sources of debt until the Group returns to a cash generative position), a major renewables project award in the first half of the year, as discussed in the CEO's Review and expected receipts therefrom consistent with historical payment terms, receipt of a portion of the restricted cash relating to the EA1 project performance guarantee following the final contract settlement announced on 23 April 2020, execution of existing major projects in accordance with the milestone payments, no further cash investment in IMI in the period to mid-2021, and capex, staff and other overhead reduction as required, and ongoing revenues from contracting services and rig refurbishments in line with that achieved in recent periods.
Consistent with conditions being experienced across the industry, the uncertainty due to turmoil in the oil and gas market worsened by the impact of COVID-19 may materially affect these assumptions, particularly the timing of a refinancing, new major contract awards and/or our ability to meet project milestones in the event of compulsory closure of our yard(s) by the relevant jurisdictional authorities. At the date of approval of these financial statements, our yards continue to operate though these have been moderately affected by lockdown and social distancing measures in the UAE so far. If the pandemic increases in magnitude and duration, the continuation of these circumstances could result in an even broader economic downturn which could have a prolonged negative impact on the Group's financial results. Notwithstanding the measures implemented by the Group to prevent and/or detect the virus, the variety of possible outcomes related to the course of the pandemic and its adverse impact on the regional and global economy represents a material uncertainty.
The Directors believe that the timing and realisation of these assumptions are reasonable and reflect their assessment of the most likely outcome. However, the timing and realisation of these matters are not wholly within management's control and so the Directors have also considered downside sensitivities to the key assumptions which include no new significant contract wins in the going concern period and the inability of the Group to secure a refinancing. The Directors have concluded that, in aggregate, such matters beyond management's control represent a material uncertainty that may cast significant doubt on the entity's ability to continue as a going concern. Significant disruption to the timing or realisation of the anticipated cash flows could result in the business being unable to realise its assets and discharge its liabilities in the normal course of business.
In view of this, the Directors have considered the realistic availability and likely effectiveness of mitigating actions that they could take to avoid or reduce the impact or likelihood of a significant deterioration in the cash flows. These include:
· discussions around alternative financing options with various potential sources of finance;
· negotiations with the other IMI shareholders regarding the deferral of the next instalment of our strategic capital expenditure in the Saudi maritime yard currently scheduled for this year;
· self-help measures including consolidating our operations into a single facility, reduction of salaries and allowances, headcount and other non-staff overheads, use of deferred salary savings scheme and where operationally feasible, placing staff on reduced working hours or unpaid leave;
· reduced level of capital expenditure; and
· sale of non-core businesses or assets.
Following consideration of these actions, the Directors are satisfied they have appropriate available mitigating actions in place to maintain the Group's liquidity in the short term. However, the Directors highlight that current market circumstances influenced by the Covid-19 pandemic and the global oil price crash, together with assumptions in management's forecast which are outside their control, represent material uncertainties that may cast significant doubt on the entity's ability to continue as a going concern.
Dividend
In the context of ongoing market challenges, the low revenue levels in 2019, current balance sheet pressures and the impact of the COVID-19 pandemic, the Directors do not recommend the payment of a dividend for the period in relation to financial year ending 31 December 2019. The Directors will continue to review this position in light of market conditions and Group performance at the relevant time.
Post balance sheet events
See Note 34 to the 2019 financial statements below for events that have taken place post the balance sheet date.
Tony Wright
Chief Financial Officer
Consolidated income statement
Year ended 31 December | |||
2019 | 2018 | ||
Notes | USD'000 | USD'000 | |
Revenue | 6 | 260,448 | 234,074 |
Cost of sales | 7 | (288,052) | (243,187) |
-------------------- | -------------------- | ||
Gross loss | (27,604) | (9,113) | |
Selling and distribution expenses | 8 | (1,502) | (1,144) |
General and administrative expenses* | 9 | (140,324) | (45,171) |
Other gains - net | 12 | 286 | 32 |
-------------------- | -------------------- | ||
Operating loss | (169,144) | (55,396) | |
Finance costs | 11 | (8,327) | (5,678) |
Finance income | 11 | 1,023 | 2,165 |
-------------------- | -------------------- | ||
Finance costs - net | (7,304) | (3,513) | |
Share of loss of investments accounted for using the equity method - net | 16 | (7,934) | (10,576) |
-------------------- | -------------------- | ||
Loss before income tax | (184,382) | (69,485) | |
Income tax gain/(expense) | 868 | (1,171) | |
-------------------- | -------------------- | ||
Loss for the year | (183,514) | (70,656) | |
========= | ========= | ||
Loss per share attributable to the equity holders of the Company during the period | 13 | ||
Basic | (53.71)c | (20.67)c | |
========== | ========== | ||
Diluted | (53.71)c | (20.67)c | |
========== | ========== |
*General and administrative expenses include an impairment charge of USD 79.3 million (31 December 2018: nil) recognised in respect of property, plant and equipment and intangible assets due to restructuring USD 13.2 million and year end assessments USD 66.1 million - refer Note 35.
Consolidated statement of comprehensive income
2019 | 2018 | ||
Notes | USD'000 | USD'000 | |
Loss for the year | (183,514) | (70,656) | |
Other comprehensive income: | |||
Items that will not be reclassified subsequently to profit or loss: | |||
Remeasurement of post-employment benefit obligations | 24 | (3,074) | 851 |
Share of other comprehensive loss of equity accounted investments |
16 | (215) | - |
Items that may be reclassified subsequently to profit or loss: | |||
Currency translation differences | 23 | 308 | (160) |
Reclassification on cash flow hedges | 23 | - | (1,360) |
-------------------------- | ------------------------- | ||
Other comprehensive loss for the year | (2,981) | (669) | |
-------------------------- | -------------------------- | ||
Total comprehensive loss for the year | (186,495) | (71,325) | |
========= | ========= |
Consolidated balance sheet
As at 31 December | ||||
2019
| 2018 (Restated) | 2017 (Restated) | ||
Notes | USD'000 | USD'000 | USD'000 | |
ASSETS | ||||
Non-current assets | ||||
Property, plant and equipment | 14 | 160,077 | 159,462 | 171,725 |
Intangible assets | 15 | - | 29,945 | 31,715 |
Investments accounted for using the equity method | 16 | 44,420 | 53,321 | 25,908 |
Trade and other receivables | - | - | 839 | |
Term and margin deposits | 20 | 432 | 333 | 13,426 |
Derivative financial instruments | - | - | 153 | |
------------------------ | ------------------------ | ------------------------ | ||
Total non-current assets | 204,929 | 243,061 | 243,766 | |
------------------------ | ------------------------ | ------------------------ | ||
Current assets | ||||
Inventories | 17 | 89,758 | 90,623 | 50,509 |
Trade and other receivables | 18 | 37,431 | 68,050 | 163,866 |
Contract assets | 19 | 40,384 | 54,931 | - |
Derivative financial instruments | 25 | - | 218 | 1,513 |
Cash and cash equivalents | 20 | 26,162 | 38,684 | 104,762 |
Term and margin deposits | 20 | 35,922 | 60,787 | 178,255 |
------------------------ | ------------------------ | ------------------------ | ||
Total current assets | 229,657 | 313,293 | 498,905 | |
------------------------ | ------------------------ | ------------------------ | ||
Total assets | 434,586 | 556,354 | 742,671 | |
------------------------ | ------------------------ | ------------------------ | ||
LIABILITIES | ||||
Current liabilities | ||||
Borrowings | 29 | (20,058) | (19,768) | (39,491) |
Trade and other payables | 26 | (93,469) | (83,892) | (200,573) |
Contract liabilities | 27 | (3,826) | (22,373) | - |
Lease liabilities | 32 | (1,985) | - | - |
Current tax liabilities | (177) | (1,114) | (191) | |
Provision for warranty costs and other liabilities | 28 | (11,440) | (4,166) | (7,475) |
------------------------ | ------------------------ | ------------------------ | ||
Total current liabilities | (130,955) | (131,313) | (247,730) | |
------------------------ | ------------------------ | ------------------------ | ||
Net current assets | 98,702 | 181,980 | 251,175 | |
------------------------ | ------------------------ | ------------------------ | ||
Non-current liabilities | ||||
Lease liabilities | 32 | (55,388) | - | - |
Provision for employees' end of service benefits | 24 | (36,863) | (32,088) | (34,129) |
------------------------ | ------------------------ | ------------------------ | ||
Total non-current liabilities | (92,251) | (32,088) | (34,129) | |
------------------------ | ------------------------ | ------------------------ | ||
Total liabilities | (223,206) | (163,401) | (281,859) | |
------------------------ | ------------------------ | ------------------------ | ||
Net assets | 211,380 | 392,953 | 460,812 | |
========== | ========== | ========== | ||
EQUITY | ||||
Share capital | 22 | 30,346 | 30,346 | 30,346 |
Share premium | 22 | 315,995 | 315,995 | 315,995 |
Other reserves | 23 | (19,335) | (19,643) | (18,123) |
Retained (losses)/earnings | (115,626) | 66,255 | 132,594 | |
------------------------ | ------------------------ | ------------------------ | ||
Total equity attributable to the equity holders of the Company | 211,380 | 392,953 | 460,812 | |
========== | ========== | ========== |
Consolidated statement of changes in equity
|
| Share capital | Share premium | Other reserves | Retained earnings |
Total |
Notes | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | |
At 1 January 2018 | 30,346 | 315,995 | (18,123) | 132,594 | 460,812 | |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
Loss for the year | - | - | - | (70,656) | (70,656) | |
Other comprehensive income: | ||||||
Remeasurement of post-employment benefit obligations | 24 | - | - | - | 851 | 851 |
Currency translation differences | 23 | - | - | (160) | - | (160) |
Reclassification of gain on cash flow hedges | 23 | - | - | (1,360) | - | (1,360) |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
Total comprehensive loss for the year | - | - | (1,520) | (69,805) | (71,325) | |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
Transactions with owners: | ||||||
Share-based payments: | ||||||
- value of services provided | - | - | - | 3,688 | 3,688 | |
- treasury shares purchased | - | - | - | (222) | (222) | |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
Total transactions with owners | - | - | - | 3,466 | 3,466 | |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
At 31 December 2018 | 30,346 | 315,995 | (19,643) | 66,255 | 392,953 | |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
Loss for the year | - | - | - | (183,514) | (183,514) | |
Other comprehensive income: | ||||||
Remeasurement of post-employment benefit obligations | 24 | - | - | - | (3,074) | (3,074) |
Share of other comprehensive loss accounted for using the equity method | - | - | - | (215) | (215) | |
Currency translation differences | 23 | - | - | 308 | - | 308 |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
Total comprehensive loss for the year | - | - | 308 | (186,803) | (186,495) | |
------------------ | ------------------ | ------------------ | ------------------ | ------------------ | ||
Transactions with owners: | ||||||
Share-based payments: | ||||||
- value of services provided | - | - | - | 4,993 | 4,993 | |
- treasury shares purchased | - | - | - | (71) | (71) | |
----------------- | ------------------ | ------------------ | ------------------ | ------------------ | ||
Total transactions with owners | - | - | - | 4,922 | 4,922 | |
----------------- | ------------------ | ------------------ | ------------------ | ------------------ | ||
At 31 December 2019 | 30,346 | 315,995 | (19,335) | (115,626) | 211,380 | |
======== | ======== | ======== | ======== | ======== |
Consolidated cash flow statement
2019 | 2018 (Restated) | ||
Notes | USD'000 | USD'000 | |
Operating activities | |||
Cash used in operating activities | 33 | (7,739) | (124,836) |
Tax paid | (69) | (248) | |
------------------------ | ------------------------ | ||
Net cash used in operating activities | (7,808) | (125,084) | |
------------------------ | ------------------------ | ||
Investing activities | |||
Purchases of property, plant and equipment | 14 | (19,817) | (7,979) |
Proceeds from sale of property, plant and equipment | 82 | 50 | |
Purchases of intangible assets | 15 | (1,012) | (2,019) |
Investment in an associate or joint venture | 16 | - | (39,102) |
Dividend received from an associate | 16 | 901 | 1,113 |
Finance income | 11 | 1,023 | 2,165 |
Inflows from deposits with original maturity of more than three months | 10,333 | 131,877 | |
Outflows from deposit with original maturity of more than three months | - | (226) | |
Inflows from margin deposits under lien (with original maturity more than three months) | 15,987 | 17,094 | |
Outflows from margin deposits under lien (with original maturity more than three months) | (2,811) | (17,148) | |
Net inflows from margin deposits under lien (with original maturity less than three months) | 1,257 | (1,036) | |
------------------------ | ------------------------ | ||
Net cash generated from investing activities | 5,943 | 84,789 | |
------------------------ | ------------------------ | ||
Financing activities | |||
Repurchase of treasury shares | (71) | (222) | |
Proceeds from borrowings | 40,000 | - | |
Repayments of borrowings | (40,000) | (20,000) | |
Finance costs | (8,037) | (5,401) | |
Repayment of lease liabilities | 32 | (2,857) | - |
------------------------ | ------------------------ | ||
Net cash used in financing activities | (10,965) | (25,623) | |
------------------------ | ------------------------ | ||
Net decrease in cash and cash equivalents | (12,830) | (65,918) | |
Cash and cash equivalents, beginning of the year | 38,684 | 104,762 | |
Exchange rate translation | 308 | (160) | |
------------------------ | ------------------------ | ||
Cash and cash equivalents, end of the year from continuing operations |
20 | 26,162 | 38,684 |
========== | ========== |
Notes to the consolidated financial statements for the year ended 31 December 2019
1 Legal status and activities
The principal activities of the Company and its subsidiaries (together referred to as "the Group") are: assembly and new build construction for the offshore oil and gas and renewable sectors; fabricating packaged, pre-assembled and modularised units; constructing accommodation and complex process modules for onshore downstream projects; construction of complex living quarters, wellhead decks, topsides, jackets and other offshore fixed facilities; rig refurbishment; land rig services; engineering and construction and operations and maintenance.
2 Basis of preparation
The Group is required to present its annual consolidated financial statements for the year ended 31 December 2019 in accordance with EU adopted International Financial Reporting Standards ("IFRS"), International Financial Reporting Interpretations Committee ("IFRIC") interpretations and those parts of the Isle of Man Companies Acts 1931-2004 applicable to companies reporting under IFRS.
This financial information set out in this preliminary announcement does not constitute the Group's statutory accounts for the year ended 31 December 2019. The financial information has been extracted from the consolidated financial statements for the year ended 31 December 2019 approved by the Board of Directors on 12 May 2020 upon which the auditors' opinion is not modified and did not contain a statement under section 15(4) or 15(6) of the Isle of Man Companies Act 1982.
The financial information comprises the Group balance sheets as of 31 December 2019 and 31 December 2018 and related Group income statement, statement of comprehensive income, cash flows, statement of changes in equity and related notes for the twelve months then ended, of Lamprell plc. This financial information has been prepared under the historical cost convention except for the measurement at fair value of share options, financial assets at fair value through profit or loss and derivative financial instruments.
The preliminary results for the year ended 31 December 2019 have been prepared in accordance with the Listing Rules of the London Stock Exchange.
Going concern
These financial statements have been prepared on a going concern basis which assumes that the Group will continue to have adequate resources to continue in operational existence for the foreseeable future notwithstanding the decrease in available liquidity which is discussed below.
The Group incurred a loss before tax of USD 183.5 million during the year ended 31 December 2019 (31 December 2018: USD 70.7 million) and was in a net cash position of USD 42.5 million at 31 December 2019 (2018: net cash position of USD 80.0 million). This constitutes a decrease in its financial resources and is mainly attributable to expected cash outflows from operating activities of USD 7.8 million, financing activities of USD 11.0 million and operational capital expenditure of USD 20.8 million.
2019 USD'000 | 2018 USD'000 | |
Cash and Cash equivalents | 26,162 | 38,684 |
Margin deposits - under lien (with original maturity less than three months) (Note 20) |
2,543 |
3,800 |
Margin deposits - under lien (with original maturity more than three months) (Note 20) |
33,811 |
46,987 |
Deposits with original maturity of more than three months (Note 20) |
- |
10,333 |
Borrowings (Note 29) | (20,058) | (19,768) |
Net cash | 42,458 | 80,036 |
Of the net cash position at 31 December 2019, USD 36.4 million of the balance was restricted. The level of net unrestricted cash at 31 December 2019 was therefore USD 6.1million. As at 30 April 2020, net unrestricted cash was USD31.6 million.
In respect of the borrowings noted in the table above, this amount was fully repaid in March 2020, at which point access to the term loan facility ceased.
In addition to this borrowing facility, the group has access to separate bilateral facilities for the provision of letters of credit and guarantees (Note 29). Amounts drawn under these facilities are secured on assets of the group including margin deposits under lien shown above (Note 31). These separate bilateral facilities, related to the provision of letters of credit and guarantees, remain available to the Group as at the date of issue of the financial statements.
In performing their assessment of going concern, the Directors have considered forecast cash flows for the 15 months to July 2021. The key assumptions included in the forecast cash flows over this period are:
· the completion and signing of a refinancing agreement in the fourth quarter of the year. Conventional debt refinancing remains challenging in the regional credit market and we are assessing opportunities for alternative sources of debt until the Group returns to a cash generative position. Discussions around alternative financing options are ongoing with various potential sources of finance notwithstanding the impact of COVID-19 and turmoil in oil & gas market discussed further below;
· a major renewables project award in the first half of the year, as discussed in the Chief Executive Officer's review and expected receipts therefrom consistent with historical payment terms:
· the subsequent receipt of a portion of the restricted cash relating to the EA1 project performance guarantee following the final contract settlement announced on 23 April 2020;
· execution of the existing major projects in accordance with the milestones in the contracts and payment receipts in accordance with the contracts;
· no further cash investment in the International Maritime Industries ("IMI") associate in the period as discussed in the Operational and financial review;
· capex, staff and other overhead reduction, notwithstanding the need to retain strategic capacity; and
· ongoing revenues from contracting services and rig refurbishments in line with that achieved in recent periods.
Consistent with conditions being experienced across the industry, the uncertainty due to turmoil in the oil and gas market further worsened by the impact of COVID-19 may materially affect these assumptions, particularly the timing of a refinancing, new major contract awards and/or our ability to meet project milestones in the event of compulsory closure of our yard(s) by the relevant jurisdictional authorities. At the date of approval of these financial statements, our yards continue to operate though these have been moderately affected by lockdown and social distancing measures in the UAE so far. If the pandemic increases in magnitude and duration, the continuation of these circumstances could result in an even broader economic downturn which could have a prolonged negative impact on the Group's financial results. Notwithstanding the measures implemented by the Group to prevent and/or detect the virus, the variety of possible outcomes related to the course of the pandemic and its adverse impact on the regional and global economy represents a material uncertainty.
The Directors believe that the timing and realisation of these assumptions are reasonable and reflect their assessment of the most likely outcome. However, the timing and realisation of these matters are not wholly within management's control and so the Directors have also considered downside sensitivities to the key assumptions which include no new significant contract wins in the going concern period and the inability of the Group to secure a refinancing (also see viability statement). The Directors have concluded that, in aggregate, such matters beyond management's control represent a material uncertainty that may cast significant doubt on the entity's ability to continue as a going concern.
Significant disruption to the timing or realisation of the anticipated cash flows could result in the business being unable to realise its assets and discharge its liabilities in the normal course of business.
In view of this, the Directors have considered the realistic availability and likely effectiveness of mitigating actions that they could take to avoid or reduce the impact or likelihood of a significant deterioration in the cash flows. These include:
· potential alternative financing options with various possible sources of funding;
· negotiations with the other IMI shareholders relating to the deferral of the next instalment of our strategic capital expenditure in the Saudi maritime yard currently scheduled for this year;
· self-help measures including consolidating our operations into a single facility, reduction of salaries and allowances, headcount and other non-staff overheads, use of a deferred salary savings scheme and where operationally feasible, placing staff on reduced working hours or unpaid leave;
· reduced levels of capital expenditure; and
· sale of non-core businesses or assets.
Following consideration of these actions, the Directors are satisfied they have appropriate available mitigating actions in place to maintain the Group's liquidity in the short term. However, the Directors highlight that current market circumstances influenced by the COVID-19 pandemic and the global oil price crash, together with assumptions in management's forecasts which are outside their control, represent material uncertainties that may cast significant doubt on the entity's ability to continue as a going concern.
The financial statements have been prepared under the historical cost convention, except as disclosed in the accounting polices below.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the consolidated and parent company financial statements are disclosed in Note 4.
3 Accounting policies
The accounting policies used are consistent with those set out in the audited financial statements for the year ended 31 December 2018 except for the adoption of new standards and interpretations effective 1 January 2019 as stated in the reviewed interim financial information for the period ended 30 June 2019. These financial statements are available on the Company's website, www.lamprell.com.
3.1 Impact of IFRS 16, Leases
The Group has adopted IFRS 16 with effect 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. Impact of the adoption of IFRS 16 on the Group's consolidated financial statements is described below.
(a) Impact on accounting policy
At inception of a contract, the Group assesses whether the contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
For a contract that is, or contains, a lease, the Group accounts for each lease component within the contract as a lease separately from non-lease components of the contract. The Group determines the lease term as the non-cancellable period of a lease, together with both:
a) periods covered by an option to extend the lease if the lessee is reasonably certain to exercise that option; and
b) periods covered by an option to terminate the lease if the lessee is reasonably certain not to exercise that option.
The Group as a lessee
For a contract that contains a lease component and one or more additional lease or non-lease components, the Group allocates the consideration in the contract to each lease component on the basis of the relative stand-alone price of the lease component and the aggregate stand-alone price of the non-lease components.
The relative stand-alone price of lease and non-lease components is determined on the basis of the price the lessor, or a similar supplier, would charge an entity for that component, or a similar component, separately. If an observable stand-alone price is not readily available, the Group estimates the stand-alone price, maximising the use of observable information. The non-lease components are accounted for in accordance with the Group's policies.
For determination of the lease term, the Group reassesses whether it is reasonably certain to exercise an extension option, or not to exercise a termination option, upon the occurrence of either a significant event or a significant change in circumstances that:
a) is within the control of the Group; and
b) affects whether the Group is reasonably certain to exercise an option not previously included in its determination of the lease term, or not to exercise an option previously included in its determination of the lease term.
At the commencement date, the Group recognises a right-of-use asset and a lease liability under the lease contract.
Lease liability
Lease liability is initially recognised at the present value of the lease payments that are not paid at the commencement date. The lease payments are discounted using the interest rate implicit in the lease, if that rate can be readily determined. If that rate cannot be readily determined, the Group uses its incremental borrowing rate.
After initial recognition, the lease liability is measured by (a) increasing the carrying amount to reflect interest on the lease liability; (b) reducing the carrying amount to reflect the lease payments made; and (c) remeasuring the carrying amount to reflect any reassessment or lease modifications or to reflect revised in-substance fixed lease payments. Where (a) there is a change in the lease term as a result of reassessment of certainty to exercise an exercise option, or not to exercise a termination option as discussed above; or (b) there is a change in the assessment of an option to purchase the underlying asset, assessed considering the events and circumstances in the context of a purchase option, the Group re-measures the lease liabilities to reflect changes to lease payments by discounting the revised lease payments using a revised discount rate. The Group determines the revised discount rate as the interest rate implicit in the lease for the remainder of the lease term, if that rate can be readily determined, or its incremental borrowing rate at the date of reassessment, if the interest rate implicit in the lease cannot be readily determined.
Where (a) there is a change in the amounts expected to be payable under a residual value guarantee; or (b) there is a change in future lease payments resulting from a change in an index or a rate used to determine those payments, including a change to reflect changes in market rental rates following a market rent review, the Group re-measures the lease liabilities by discounting the revised lease payments using an unchanged discount rate, unless the change in lease payments results from a change in floating interest rates. In such case, the Group use a revised discount rate that reflects changes in the interest rate.
The Group recognises the amount of the re-measurement of lease liability as an adjustment to the right-of-use asset. Where the carrying amount of the right-of-use asset is reduced to zero and there is a further reduction in the measurement of the lease liability, the Group recognises any remaining amount of the re-measurement in profit or loss.
The Group accounts for a lease modification as a separate lease if both:
a) the modification increases the scope of the lease by adding the right-of-use one or more underlying assets; and
b) the consideration for the lease increases by an amount commensurate with the stand-alone price for the increase in scope and any appropriate adjustments to that stand-alone price to reflect the circumstances of the particular contract.
Lease modifications that are not accounted for as a separate lease, the Group, at the effective date of the lease modification: (a) allocates the consideration in the modified contract; (b) determines the lease term of the modified lease; and (c) re-measures the lease liability by discounting the revised lease payments using a revised discount rate.
The revised discount rate is determined as the interest rate implicit in the lease for the remainder of the lease term, if that rate can be readily determined, or the lessee's incremental borrowing rate at the effective date of the modification, if the interest rate implicit in the lease cannot be readily determined.
Short-term leases and leases of low-value assets
The Group applies the short-term lease recognition exemption to its short-term leases of property, plant and equipment (i.e. those leases that have a lease term of 12 months or less from the commencement date and do not contain a purchase option). It also applies the lease of low-value assets recognition exemption to leases of property, plant and equipment that are considered of low value (i.e. below USD5,000). Lease payments on short-term leases and leases of low-value assets are recognised as an expense on a straight-line basis over the lease term in cost of sales or general and administration expenses line items of the consolidated income statement.
Right-of-use assets
The right-of-use asset is initially recognised at cost comprising:
a) amount of the initial measurement of the lease liability;
b) any lease payments made at or before the commencement date, less any lease incentives received;
c) any initial direct costs incurred by the Group; and
d) an estimate of costs to be incurred by the Group in dismantling and removing the underlying asset, restoring the site on which it is located or restoring the underlying asset to the condition required by the terms and conditions of the lease. These costs are recognised as part of the cost of right-of-use asset when the Group incurs an obligation for these costs. The obligation for these costs are incurred either at the commencement date or as a consequence of having used the underlying asset during a particular period.
For assets that meet the definition of property, plant and equipment, right-of-use asset is amortised over the term of the lease.
(b) Financial impact of adoption of IFRS 16
The Group has made use of the practical expedient available on transition to IFRS 16 not to reassess whether a contract is or contains a lease. Accordingly, the definition of a lease in accordance with IAS 17 will continue to be applied to those leases entered into or modified before 1 January 2019. The Group also elected to use the following practical expedients on transition as permitted by standard:
· a single discount rate has been applied to portfolios of leases with reasonably similar characteristics;
· the accounting for operating leases with a remaining lease term of less than 12 months as at 1 January 2019 as short-term leases; and
· the use of hindsight in determining the lease term.
Set out below are the amounts by which each financial statement line item is affected as a result of the adoption of IFRS 16:
Impact on profit or loss for the year
Year ended 31 December 2019 | |
USD'000 | |
Increase in depreciation | (4,386) |
Increase in finance costs | (4,322) |
Decrease in lease expenses | 7,179 |
_--------------- | |
Net increase in loss | (1,529) |
======= | |
|
Impact on assets and liabilities
As previously reported at 31 December 2018 | Impact of IFRS 16 | As adjusted at 1 January 2019 | |
USD'000 | USD'000 | USD'000 | |
Non Current assets | |||
Property, plant and equipment | 159,462 | 57,477 | 216,939 |
Current assets | |||
Trade and other receivables | 68,050 | (295) | 67,755 |
Impact on total assets | 227,512 | 57,182 | 284,694 |
Current liabilities | |||
Trade and other payables | (83,892) | 3,767 | (80,125) |
Lease liabilities | - | (2,094) | (2,094) |
Non Current liabilities | |||
Lease liabilities | - | (58,855) | (58,855) |
Impact on total liabilities | (83,892) | (57,182) | (141,074) |
The total right-of-use assets of USD 57.5 million recognised at 1 January 2019 relate to leases of properties. Additions to right-of-use asset during the year ended 31 December 2019 were USD 0.4 million.
During the year ended 31 December 2019, in relation to leases under IFRS 16 the Group recognised the following expenses in the consolidated income statement:
Year ended 31 December 2019 | |
USD'000 | |
Depreciation (included in cost of sales) - Note 7 | 4,386 |
Interest expense (included in finance cost) - Note 11 | 4,322 |
Short-term lease expenses (included in cost of sales and general and administrative expenses) |
253 |
_---------------- | |
8,961 | |
======= | |
The cash payments for the principal portion of the lease liabilities during the year ended 31 December 2019 was USD 2.9 million (31 December 2018: nil) and for interest expense USD 4.3 million (31 December 2018: nil), These have been presented under financing activities in cash flow.
The table below presents a reconciliation from operating lease commitments disclosed at 31 December 2018 to lease liabilities recognised at 1 January 2019.
USD'000 | |
Operating lease commitments disclosed under IAS 17 at 31 December 2018 | 113,726 |
Effect of discounting | (51,720) |
Short-term leases expensed under IFRS 16 | (1,057) |
_-------------------- | |
Lease liabilities recognised at 1 January 2019 | 60,949 |
========= |
Management has made key judgements in determining the right-of-use asset and liabilities as follows:
(a) Discount rate has been determined as 7.34% as at 1 January 2019 for initial recognition and 9% during the year for lease modifications, based on the Group's incremental borrowing rate; and
(b) Certain long-term leases have escalation clauses which allow for rent reviews every five years. However, in line with IFRS 16, no increments have been included as the rates are not defined.
A change in these assumptions could result in an increase or decrease in the right-of-use assets, liabilities and finance costs recognised in the consolidated financial statements.
4 Critical accounting judgements and key sources of estimation uncertainty
The Group makes judgements, estimates and assumptions concerning the future. These are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates will, by definition, seldom equal the related actual results. The judgements, estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:
4.1 Critical judgements in applying accounting policies
Apart from those involving estimation (see Note 4.2), the Group has made following critical judgements in applying accounting policies in the process of preparing these consolidated financial statements.
4.1.1 Liquidated damages claims ("LDs")
The Group recognises liquidated damages where there have been significant delays against defined contractual delivery dates or unfulfilled contractual obligations and it is considered probable that the customer will successfully pursue these penalties. This requires management to estimate the amount of liquidated damages payable under the contract based on a combination of an assessment of the contractual terms, the reasons for any delays and evidence of cause of the delays to assess who is liable under the contract for the delays and consequently whether the Group is liable for the liquidated damages or not.
In determining the risk of liquidated damages on a project, management applies significant judgement in ascertaining the Group's ability to meet the contractual delivery dates and where a delay is expected against the baseline schedule, the likely success of its mitigation plan in meeting those dates or reducing the extent of the delay.
4.2 Key sources of estimation uncertainty
The following are the key assumptions concerning the future, and other key sources of estimation uncertainty at the end of the reporting period that may have a significant risk of causing material adjustment to the carrying amounts of assets and liabilities within the next financial year.
4.2.1 Revenue and margin recognition
The Group uses the input method in accounting for its contract revenue. Use of the input method requires the Group to estimate the stage of completion of the contract to date as a proportion of the total contract work to be performed in accordance with the Group's accounting policy. As a result, the Group is required to estimate the total cost to completion of all outstanding projects at each period end.
If the estimated total costs to completion of all outstanding projects were to decrease by 10%, this would result in contract assets increasing by USD 6.8 million (2018: USD 3.0 million) or contract liabilities decreasing by USD 6.8 million (2018: USD 3.0 million).
If the estimated total costs to completion of all outstanding projects were to increase by 10%, contract assets would decrease by USD 5.2 million (2018: USD 3.0 million) or contract liabilities would increase by USD 5.2 million (2018: USD 3.0 million).
4.2.2 Impairment of property, plant and equipment and intangible assets
At the end of the reporting period, where indicators exist, management performs an impairment test which requires to estimate the recoverable amount of its assets which is initially based on its value in use. When necessary, fair value less costs of disposal ("FVLCD") is estimated. Management performs the review at the cash generating unit ("CGU") relating to an operating segment's assets located in a particular geography - refer Note 35.
Based on this review, an impairment loss of USD 79.3 million (2018: nil) has been recorded during the year. The carrying amount of property, plant and equipment at 31 December 2019 was USD 160.1 million (31 December 2018: USD 159.5 million). The carrying amount of intangible assets at 31 December 2019 was nil (31 December 2018: USD 30.0 million).
If the recoverable values used were to differ by 10% from management's estimates, in isolation, there would be a decrease in the impairment of USD 5.3 million if the fair values were to increase or an increase in the impairment by USD 5.3 million if the fair values were to decrease.
4.2.3 Carrying amount of inventory (Note 17)
Inventories comprise raw materials, finished goods, work-in-progress and consumables which are stated at the lower of cost and estimated net realisable value. Net realisable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale. Determining these estimates involves use of assumptions pertaining to the expected realisable values of inventory in the current market. Based on the review performed, a write down of USD 2.5 million (2018: 3.0 million) has been recognised during the year. The application of a 10% sensitivity to management estimates of the net realisable value of inventory would result in a reversal of the previous write down by USD 1.3 million if the net realisable value was higher or a decrease in inventory by USD 1.3 million if the net realisable value was lower.
5 Segment information
The Group is organised into business units, which are the Group's operating segments and are reported to the Executive Directors, the chief operating decision-maker. These operating segments are aggregated into three reportable segments - 'Rigs' and 'Engineering, Procurement, Construction & Installation [EPC(I)]' and 'Contracting Services' based on strategic objectives, similar nature of the products and services, type of customer and economic characteristics.
The Rigs segment contains business from New Build Jack Up rigs, land rigs and refurbishment. The EPCI segment contains business from foundations, process modules, offshore platforms, pressure vessels and engineering and construction (excluding site works). The Contracting Services segment comprises of Site works, Operations and Maintenance, manpower supply and safety services.
Rigs | EPC(I) | Contracting Services | Total | |
USD'000 | USD'000 | USD'000 | USD'000 | |
Year ended 31 December 2019 | ||||
Revenue from external customers | 24,766 | 167,230 | 68,452 | 260,448 |
========= | ========= | ========= | ========= | |
Gross operating profit/(loss) before absorptions |
3,579 |
(8,160) |
27,702 |
23,121 |
========= | ========= | ========= | ========= |
Year ended 31 December 2018 | ||||
Revenue from external customers | 75,957 | 99,847 | 58,270 | 234,074 |
========= | ========= | ========= | ========= | |
Gross operating profit/(loss) before absorptions |
19,655 |
(5,453) |
26,985 |
41,187 |
========= | ========= | ========= | ========= |
The Group uses standard costing method for recording labour, project management and equipment cost on project. Standard cost is based on an estimated or predetermined cost rates for performing an operation under normal circumstances. Standard costs are developed from historical data analysis adjusted with expected changes in the future circumstances. The difference between total cost charged to the projects at standard rate and the actual cost incurred are reported as under or over absorption.
The reconciliation of the gross operating profit is provided as follows:
2019 | 2018 | |
USD'000 | USD'000 | |
Gross operating profit for Rigs segment as reported to the Executive Directors |
3,579 |
19,655 |
Gross operating loss for the EPC(I) segments as reported to the Executive Directors |
(8,160) |
(5,453) |
Gross operating profit for the Contracting services segments as reported to the Executive Directors |
27,702 |
26,985 |
----------------- | ----------------- | |
Gross operating profit before absorptions | 23,121 | 41,187 |
----------------- | ----------------- | |
Under absorbed employee and equipment costs | (10,526) | (8,600) |
Provision for slow moving and obsolete inventories | (395) | (1,425) |
Provision/(release) for impairment losses shown as part of operating profit (Note 9) | (41) | 1,015 |
Project related bank guarantee charges shown as part of operating profit (Note 11) | (770) | (344) |
----------------- | ----------------- | |
Gross operating profit | 11,389 | 31,833 |
----------------- | ----------------- | |
Unallocated: | ||
Unallocated operational overheads | (20,167) | (17,108) |
Repairs and maintenance | (2,947) | (3,041) |
Yard rent and depreciation | (10,574) | (14,060) |
Others | (6,116) | (6,066) |
Add back: | ||
Provision/(release) for impairment losses shown as part of G&A (Note 9) | 41 | (1,015) |
Project related bank guarantee charges shown as part of finance costs (Note 11) | 770 | 344 |
----------------- | ----------------- | |
Gross loss | (27,604) | (9,113) |
----------------- | ----------------- | |
Selling and distribution expenses (Note 8) | (1,502) | (1,144) |
General and administrative expenses - excluding impairment (Note 9) |
(61,023) |
(45,171) |
Other gains - net (Note 12) | 286 | 32 |
Finance costs (Note 11) | (8,327) | (5,678) |
Finance income (Note 11) | 1,023 | 2,165 |
Share of loss of investment accounted for using the equity method (Note 16) |
(7,934) |
(10,576) |
Impairment (Note 35) | (79,301) | - |
------------------- | ------------------- | |
Loss before income tax | (184,382) | (69,485) |
======== | ======= |
The breakdown of revenue from all services is as disclosed in Note 6.
Sales between segments are carried out on agreed terms. The revenue from external parties reported to the Executive Directors is measured in a manner consistent with that in the consolidated income statement.
Information about segment assets and liabilities is not reported to or used by the Executive Directors and, accordingly, no measures of segment assets and liabilities are reported.
The Executive Directors assesses the performance of the operating segments based on a measure of gross profit. The labour, project management and equipment costs are measured based on standard cost. The measurement basis excludes the effect of the common expenses for yard rent, repairs and maintenance and other miscellaneous expenses.
The Group's principal place of business is in the UAE. The revenue recognised in the UAE with respect to external customers is USD 258.1 million (2018: USD 230.3 million), and the revenue recognised from other countries is USD 2.3 million (2018: USD 3.8 million).
Certain customers individually accounted for greater than 10% of the Group's revenue and are shown in the table below:
| 2019 | 2018 |
| USD'000 | USD'000 |
|
|
|
External customer A | 129,401 | 97,052 |
External customer B | 41,435 | 31,180 |
External customer C | 31,584 | - |
| --------------- | --------------- |
| 202,420 | 128,232 |
| ======== | ======== |
The revenue from these customers is attributable to the EPC(I) and contracting services segment.
The above customers in 2019 are not necessarily the same customers as in 2018.
6 Disaggregation of revenue
Year ended 31 December 2019 | Year ended 31 December 2018 | ||||||||
Rigs | EPC(I) | Contracting Services | Total | Rigs | EPC(I) | Contracting Services | Total | ||
Strategic markets | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | |
- Renewables | - | 160,985 | - | 160,985 | - | 94,753 | - | 94,753 | |
- Oil and gas | 24,766 | 6,245 | 68,452 | 99,463 | 75,957 | 5,094 | 58,270 | 139,321 | |
| 24,766 | 167,230 | 68,452 | 260,448 | 75,957 | 99,847 | 58,270 | 234,074 | |
| |||||||||
Major value streams | |||||||||
| Rigs | EPC(I) | Contracting Services | Total | Rigs | EPC(I) | Contracting Services | Total | |
USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | ||
New build jackups, refurbishment and land rigs | 24,766 | - | - | 24,766 | 75,957 | - | - | 75,957 | |
Platforms | - | 6,245 | - | 6,245 | - | 3,268 | - | 3,268 | |
Foundations | - | 160,985 | - | 160,985 | - | 94,753 | - | 94,753 | |
Pressure Vessels | - | - | - | - | - | 1,826 | - | 1,826 | |
Operations and maintenance, site work and safety services | - | - | 68,452 | 68,452 | - | - | 58,270 | 58,270 | |
| 24,766 | 167,230 | 68,452 | 260,448 | 75,957 | 99,847 | 58,270 | 234,074 |
Timing of revenue recognition | |||||||||
| Rigs | EPC(I) | Contracting Services | Total | Rigs | EPC(I) | Contracting Services | Total | |
| USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | |
Recognised over time | 24,766 | 167,230 | 68,452 | 260,448 | 75,957 | 99,847 | 58,270 | 234,074 |
There was no revenue recognised at a point in time during the years ended 31 December 2019 and 31 December 2018.
The transaction prices allocated to the remaining performance obligations (unsatisfied or partially unsatisfied), to be recognised over time, as at 31 December are, as follows:
Performance Obligations (unsatisfied) | |||||||||
| Rigs | EPC(I) | Contracting Services | Total | Rigs | EPC(I) | Contracting Services | Total | |
| USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | |
Within one year | 103,806 | 94,395 | 12,069 | 210,270 | 35,794 | 162,272 | 18,112 | 216,178 | |
More than one year | 259,796 | - | - | 259,796 | 251,700 | 72,100 | - | 323,800 | |
363,602 | 94,395 | 12,069 | 470,066 | 287,494 | 234,372 | 18,112 | 539,978 |
7 Cost of Sales
2019 | 2018 | |
USD'000 | USD'000 | |
Staff costs (Note 10) | 96,409 | 90,218 |
Materials and related costs | 81,633 | 32,610 |
Subcontract costs - including warranty provisions | 62,187 | 65,313 |
Depreciation (Note 14) | 21,265 | 17,563 |
Subcontract labour | 7,795 | 16,518 |
Equipment hire | 6,284 | 7,946 |
Utilities | 3,069 | 2,908 |
Repairs and maintenance | 2,956 | 3,069 |
Write-down of inventory to net realisable value (Note 17) | 2,500 | 3,066 |
Warranty provision released | (1,525) | (5,921) |
Recruitment costs | 1,657 | 46 |
Yard rent | 35 | 6,680 |
Others | 3,787 | 3,171 |
------------------- | ------------------- | |
288,052 | 243,187 | |
======== | ======== |
8 Selling and distribution expenses
2019 | 2018 | |
USD'000 | USD'000 | |
Travel | 1,312 | 902 |
Advertising and marketing | 107 | 134 |
Entertainment | 62 | 82 |
Others | 21 | 26 |
--------------- | --------------- | |
1,502 | 1,144 | |
====== | ====== |
9 General and administrative expenses
2019 | 2018 | ||
USD'000 | USD'000 | ||
Impairment of property, plant and equipment and intangible assets (Note 35) |
79,301 |
- | |
Staff costs (Note 10) | 37,708 | 30,494 | |
Legal, professional and consultancy fees | 4,958 | 3,466 | |
Amortisation of intangible assets (Note 15) | 3,891 | 3,789 | |
Digital initiatives | 2,746 | - | |
Depreciation (Note 14) | 2,462 | 2,656 | |
IT support and maintenance | 1,906 | 1,119 | |
Office maintenance | 1,535 | 634 | |
Utilities and communication | 1,451 | 1,365 | |
Insurance | 869 | 699 | |
Non-executive director fees | 613 | 692 | |
Bank charges | 97 | 133 | |
Provision/(release) for impairment losses, net of amounts recovered |
41 |
(1,015) | |
Others | 2,746 | 1,139 | |
_----------------------- | _----------------------- | ||
140,324 | 45,171 | ||
========= | ========= |
10 Staff costs
2019 | 2018 | |
USD'000 | USD'000 | |
Wages and salaries | 120,740 | 109,329 |
Employees' end of service benefits (Note 24) | 4,544 | 4,619 |
Share-based payments - value of services provided | 4,993 | 3,688 |
Other benefits | 3,840 | 3,076 |
------------------- | ------------------- | |
134,117 | 120,712 | |
======== | ======== | |
Staff costs are included in: | ||
Cost of sales (Note 7) | 96,409 | 90,218 |
General and administrative expenses (Note 9) | 37,708 | 30,494 |
-------------------- | -------------------- | |
134,117 | 120,712 | |
-------------------- | -------------------- | |
Number of employees at 31 December | 6,029 | 4,410 |
========= | ======== | |
Sub-contracted employees at 31 December | 1,202 | 205 |
========= | ======== | |
Total number of employees (staff and subcontracted) at 31 December | 7,231 | 4,615 |
========= | ======== |
11 Finance costs and income
2019 | 2018 | ||
USD'000 | USD'000 | ||
Finance costs | |||
Interest expense on leases (Note 2 - IFRS 16 - Leases) | 4,322 | - | |
Interest on bank borrowings | 1,607 | 2,001 | |
Bank guarantee charges | 890 | 344 | |
Commitment fees | 535 | 1,411 | |
Others | 973 | 1,922 | |
_----------------- | _----------------- | ||
8,327 | 5,678 | ||
======= | ======= |
Finance income
Finance income comprises interest income of USD 1.0 million (2018: USD 2.2 million) from bank deposits.
12 Other gains - net
2019 | 2018 | ||
USD'000 | USD'000 | ||
Exchange loss - net | (1,298) | (333) | |
Profit on disposal of assets | 83 | 26 | |
Loss on derivative financial instruments | (218) | (29) | |
Release of provision related to discontinued operations | 813 | - | |
Others | 906 | 368 | |
_--------------- | _-------------- | ||
286 | 32 | ||
====== | ====== |
13 Loss per share
(a) Basic
Loss per share is calculated by dividing the loss attributable to the equity holders of the Company by the weighted average number of ordinary shares in issue during the year excluding ordinary shares purchased by the Company and held as treasury shares (Note 22).
(b) Diluted
Diluted loss per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. For the retention share awards, options under executive share option plan and performance share plan, a calculation is performed to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share awards/options. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share awards/options.
2019 | 2018 | |
USD'000 | USD'000 | |
The calculations of loss per share are based on the following loss and numbers of shares: |
| |
Loss for the year | (183,514) | (70,656) |
------------------------- | ------------------------- | |
Weighted average number of shares for basic loss per share |
341,710,302 |
341,710,302 |
Adjustments for: | ||
- Assumed vesting of performance share plan | - | - |
- Assumed vesting of retention share plan | - | - |
------------------------- | ------------------------- | |
Weighted average number of shares for diluted loss per share |
341,710,302 |
341,710,302 |
------------------------- | ------------------------- |
Assumed vesting of performance and retention share plans amounting to 6,180,302 (2018: 6,700,436) shares and 2,466,979 (2018: 2,481,705) shares respectively have been excluded in the current period as these are anti-dilutive.
Loss per share: | ||
Basic | (53.71)c | (20.67)c |
=========== | =========== | |
Diluted | (53.71)c | (20.67)c |
=========== | =========== |
14 Property, plant and equipment
Fixtures | Capital | ||||||
Buildings & | Operating | and office | Motor | Right of | work-in- | ||
infrastructure | equipment | equipment | Vehicles | use assets | progress | Total | |
USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | |
Cost | |||||||
At 1 January 2018 | 153,216 | 152,229 | 17,166 | 3,467 | - | 22,519 | 348,597 |
Additions | 388 | 1,033 | 836 | 125 | - | 5,597 | 7,979 |
Disposals | - | (892) | (48) | (262) | - | - | (1,202) |
Transfers | 637 | 729 | 487 | 28 | - | (1,881) | - |
------------------- | --------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | |
At 31 December 2018 | 154,241 | 153,099 | 18,441 | 3,358 | - | 26,235 | 355,374 |
Adjustment on transition to IFRS 16 | - | - | - | - |
57,477 | - | 57,477 |
Additions | 5,241 | 8,657 | 958 | 20 | 401 | 4,941 | 20,218 |
Disposals | - | (959) | (18) | (148) | - | - | (1,125) |
Remeasurements | - | - | - | - | (1,120) | - | (1,120) |
Transfers | 13,282 | 12,754 | 36 | - | - | (26,072) | - |
------------------- | ---------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | |
At 31 December 2019 | 172,764 | 173,551 | 19,417 | 3,230 | 56,758 | 5,104 | 430,824 |
------------------- | ---------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | |
Depreciation | |||||||
At 1 January 2018 | (59,918) | (98,254) | (16,210) | (2,490) | - | - | (176,872) |
Charge for the year | (8,580) | (10,162) | (995) | (481) | - | - | (20,218) |
Disposals | - | 867 | 48 | 263 | - | - | 1,178 |
------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | |
At 31 December 2018 | (68,498) | (107,549) | (17,157) | (2,708) | - | - | (195,912) |
Charge for the year | (7,842) | (10,343) | (778) | (377) | (4,386) | - | (23,726) |
Impairment (Note 35) | (46,256) | (5,876) | (102) | - | - | - | (52,234) |
Disposals | - | 959 | 18 | 148 | - | - | 1,125 |
------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | |
At 31 December 2019 | (122,596) | (122,809) | (18,019) | (2,937) | (4,386) | - | (270,747) |
------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | ------------------- | |
Net book value | |||||||
At 31 December 2019 | 50,168 | 50,742 | 1,398 | 293 | 52,372 | 5,104 | 160,077 |
======== | ======== | ======== | ======= | ======= | ======== | ======== | |
At 31 December 2018 | 85,743 | 45,550 | 1,284 | 650 | - | 26,235 | 159,462 |
======== | ======== | ======== | ======= | ======= | ======== | ======== |
Buildings have been constructed on land, leased on a renewable basis from various Government Authorities. The remaining lives of the leases range between two to twenty one years.
Property, plant and equipment with a carrying amount of USD 59.2 million (2018: USD 95.5 million) are under lien against the bank facilities (Note 29).
A depreciation expense of USD 21.3 million (2018: USD 17.6 million) has been charged to cost of sales; USD 2.5 million (2018: USD 2.5 million) to general and administrative expenses (Notes 7 and 9). This includes depreciation charge on right-of-use assets of USD 4.4 million. An impairment loss of USD 6.5 million has been recorded for assets written down as part of the Group's restructuring - refer to Note 35. A further impairment of USD 45.7 million has been recorded based on the impairment tests performed at year end. Refer to Note 35 for details of the impairment assessments performed at year end and key assumptions.
Capital work-in-progress represents the cost incurred towards construction and upgrade of infrastructure and operating equipment.
15 Intangible assets
Trade name | Leasehold rights | Software |
Development and Patents | Work-in- progress | Total | ||
USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | ||
Cost | |||||||
At 1 January 2018 | 22,335 | 17,032 | 14,346 | - | 1,540 | 55,253 | |
Additions | - | - | 71 | - | 1,948 | 2,019 | |
Transfers | - | - | 1,540 | - | (1,540) | - | |
----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ||
At 31 December 2018 | 22,335 | 17,032 | 15,957 | - | 1,948 | 57,272 | |
Additions | - | - | 5 | 3 | 1,004 | 1,012 | |
Transfers | - | - | 1,351 | 556 | (1,907) | - | |
----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ||
At 31 December 2019 | 22,335 | 17,032 | 17,313 | 559 | 1,045 | 58,284 | |
----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ||
Amortisation | |||||||
At 1 January 2018 | (15,947) | (3,772) | (3,818) | - | - | (23,537) | |
Charge for the year (Note 9) | (1,804) | (999) | (986) |
- | - | (3,789) | |
----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ||
At 31 December 2018 | (17,751) | (4,771) | (4,804) | - | - | (27,326) | |
Charge for the year (Note 9) | (1,804) | (1,000) | (1,077) |
(10) | - | (3,891) | |
Impairment (Note 35) | (2,780) | (11,261) | (11,432) | (549) | (1,045) | (27,067) | |
----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ----------------- | ||
At 31 December 2019 | (22,335) | (17,032) | (17,313) | (559) | (1,045) | (58,284) | |
======== | ======== | ======== | ======== | ======== | ======== | ||
Net book value | |||||||
At 31 December 2019 | - | - | - | - | - | - | |
======== | ======== | ======== | ======== | ======== | ======== | ||
At 31 December 2018 | 4,584 | 12,260 | 11,153 | - | 1,948 | 29,945 | |
======== | ======== | ======== | ======== | ======== | ======== | ||
Trade name represent the expected future economic benefit to be derived from the continued use of the MIS trade name acquired through the acquisition of MIS.
Leasehold rights represent a favourable operating right acquired upon the acquisition of MIS and existing leasehold rights in the books of MIS on acquisition of Rig Metals LLC in 2008. The value of the intangible assets has been determined by calculating the present value of the expected future economic benefits to arise from the favourable lease terms of 10 to 17 years.
Development cost and patent represent the costs incurred on patent fee and in developing the Group's proprietary designs. The economic benefit for these is expected to be derived from use of this intellectual property in our 'Rig' operating segment. As at 31 December 2019, an amount of nil (2018: 0.6 million) related to development costs and patent is included in work in progress.
The Group amortises intangible assets with a limited useful life using the straight-line method over the following periods:
Years | |
Software | 15 |
Development cost and patents | 10 |
The Group carries out an impairment review whenever events or changes in circumstance indicate that the carrying value of intangible assets may not be recoverable. Management performs the review at the cash generating unit ("CGU") relating to an operating segment's assets located in a particular geography.
As at 31 December 2019, the Group has fully impaired its intangible assets based on an impairment loss of USD 6.7 million for trade name and lease hold rights as part of the Group's restructuring - refer to Note 35. A further impairment of USD 20.4 million has been recorded based on the impairment tests performed at year end and detailed in Note 35.
16 Investment accounted for using the equity method
Group
| 2019 | 2018 |
| USD'000 | USD'000 |
At 1 January | 53,321 | 25,908 |
Dividend received during the year | (901) | (1,113) |
Investment in an associate | - | 39,102 |
Share of loss of investments accounted for using the equity method - net |
(7,934) |
(10,576) |
Share of other comprehensive lossaccounted for using the equity method |
(215) |
- |
Excess loss reclassified to other liabilities (LSAL) | 149 |
- |
| _------------- | _------------- |
At 31 December | 44,420 | 53,321 |
| ======== | ======== |
17 Inventories
| 2019 | 2018 |
USD'000 | USD'000 | |
Raw materials, consumables and finished goods | 22,741 | 23,996 |
Work in progress | 69,605 | 69,343 |
Less: Provision for slow moving and obsolete inventories | (2,588) | (2,716) |
------------------- | ------------------- | |
89,758 | 90,623 | |
======== | ========= |
The cost of inventories recognised as an expense amounts to USD 10.8 million (2018: USD 11.0 million) and this includes USD 2.5 million (2018: 3.1 million) in respect of write-down of inventory to net realisable value due to the current downturn in oil and gas market.
The work in progress inventories include two rig kits which are being utilised for the newly awarded Rig contracts.
18 Trade and other receivables
2019 | 2018 | |
USD'000 | USD'000 | |
Trade receivables | 22,528 | 46,737 |
Other receivables and prepayments | 14,268 | 22,217 |
Advance to suppliers | 131 | 2,410 |
Receivables from a related party (Note 21) | 3,973 | 875 |
------------------- | ------------------- | |
| 40,900 | 72,239 |
Less: Provision for impairment losses | (3,469) | (4,189) |
_------------------- | _------------------- | |
37,431 | 68,050 | |
========= | ========= |
19 Contract Assets
| 2019 | 2018 |
| ||||
| USD'000 | USD'000 |
| ||||
| |||||||
Amounts due from customers on contracts | 26,318 | 48,081 |
| ||||
Contract work in progress | 14,066 | 6,850 |
| ||||
--------------- | --------------- |
| |||||
| 40,384 ======= | 54,931 ======= |
| ||||
Amounts due from customers on contracts comprise: |
|
|
| ||||
| 2019 USD'000 | 2018 USD'000 | |||||
Costs incurred to date | 401,548 | 389,326 | |||||
Attributable loss | (102,029) | (74,731) | |||||
| ----------------------- | ----------------------- | |||||
| 299,519 | 314,595 | |||||
Less: Progress billings | (273,201) | (266,514) | |||||
----------------------- | ----------------------- | ||||||
26,318 | 48,081 | ||||||
=========== | =========== | ||||||
20 Cash and bank balances
(a) Cash and cash equivalent
Group | 2019 | 2018 |
USD'000 | USD'000 | |
Cash at bank and on hand | 26,162 | 38,684 |
========= | ========= |
(b) Term and margin deposits
Group | 2019 | 2018 |
USD'000 | USD'000 | |
Margin deposits - under lien (with original maturity less than three months) | 2,543 | 3,800 |
Margin deposits - under lien (with original maturity more than three months) |
33,811 |
46,987 |
Deposits with original maturity of more than three months | - | 10,333 |
------------------ | ------------------ | |
Term and margin deposits | 36,354 | 61,120 |
| ========= | ========= |
Non-Current | 432 | 333 |
Current | 35,922 | 60,787 |
------------------ | ------------------ | |
36,354 | 61,120 | |
========= | ========= |
21 Related party balances and transactions
Related parties comprise LHL (which owns 33.12% of the issued share capital of the Company), certain legal shareholders of the Group companies, Directors and key management personnel of the Group and entities controlled by Directors and key management personnel. Key management includes the Directors and members of the executive committee. Related parties, for the purpose of the parent company financial statements, also include subsidiaries owned directly or indirectly and joint ventures. Other than those disclosed elsewhere in the financial statements, the Group entered into the following significant transactions during the year with related parties at arm's length prices:
2019 | 2018 | |
USD'000 | USD'000 | |
Key management compensation | 8,195 | 8,087 |
======= | ======= | |
Sales to associates | 6,948 | 827 |
======= | ======= | |
Purchases from associates | 225 | 395 |
======= | ======= | |
Re-chargeable expenses to associates | 8,398 | 18,008 |
======= | ======= | |
Sponsorship fees and commissions paid to legal | ||
shareholders of subsidiaries (Note 1) | 316 | 325 |
======= | ======= |
Key management compensation comprises:
2019 USD'000 | 2018 USD'000 | |
Salaries and other short-term benefits | 5,013 | 4,918 |
Share-based payments - value of services provided | 2,971 | 2,198 |
Post-employment benefits | 211 | 199 |
Short-term incentive plans | - | 772 |
------------- | ------------ | |
8,195 | 8,087 | |
======= | ====== |
Due from/due to related parties
Due from related parties
2019 | 2018 | |
USD'000 | USD'000 | |
MISA (in respect of sales to associate) | 1,870 | 653 |
IMI (In respect of expenses on behalf of associate) | 1,681 | 154 |
LSAL (In respect of expenses on behalf of joint venture) | 354 | - |
Mada Al Sharq Company LLC (in respect of investment in joint venture) | 68 | 68 |
_______ | _______ | |
3,973 | 875 | |
========= | ========= |
Due to a related party
2019 | 2018 | |
USD'000 | USD'000 | |
MISA (in respect of purchases) (associate) | 649 | 423 |
========= | ========= |
22 Share capital and share premium
Issued and fully paid ordinary shares
Equity | Share capital | Share premium | |
Number | USD'000 | USD'000 | |
At 1 January 2018 and 31 December 2018 | 341,726,570 | 30,346 | 315,995 |
---------------------------- | ----------------- | ------------------- | |
At 31 December 2019 | 341,726,570 | 30,346 | 315,995 |
============= | ======== | ========= |
The total authorised number of ordinary shares is 400 million shares (2018: 400 million shares) with a par value of 5 pence per share (2018: 5 pence per share).
23 Other reserves
Group
| Legal reserve | Mergerreserve | Hedge reserve | Translation reserve |
Total |
| USD'000 | USD'000 | USD'000 | USD'000 | USD'000 |
At 1 January 2018 | 98 | (18,572) | 1,360 | (1,009) | (18,123) |
Currency translation differences |
- |
- |
- |
(160) |
(160) |
Reclassification on cash flow hedges |
- |
- |
(1,360) |
- |
(1,360) |
| ------------------ | ------------------ | ------------------ | ------------------ | ------------------ |
At 31 December 2018 | 98 | (18,572) | - | (1,169) | (19,643) |
|
|
|
|
|
|
Currency translation differences |
- |
- |
- |
308 |
308 |
| ------------------ | ------------------ | ------------------ | ------------------ | ------------------ |
At 31 December 2019 | 98 | (18,572) | - | (861) | (19,335) |
| ======== | ======== | ======== | ======== | ======== |
24 Provision for employees' end of service benefits
In accordance with the provisions of IAS 19, management has carried out an exercise to assess the present value of its obligations at 31 December 2019 and 2018, using the projected unit credit method, in respect of employees' end of service benefits payable under the Labour Laws of the countries in which the Group operates. Under this method, an assessment has been made of an employee's expected service life with the Group and the expected basic salary at the date of leaving the service. The obligation for end of service benefit is not funded.
The movement in the employees' end of service benefit liability over the periods is as follows:
Group
2019 | 2018 | |
USD'000 | USD'000 | |
At 1 January | 32,088 | 34,129 |
Current service cost | 3,391 | 3,648 |
Interest cost | 1,153 | 971 |
Remeasurements | 3,074 | (851) |
Benefits paid | (2,843) | (5,809) |
------------------- | ------------------- | |
At 31 December | 36,863 | 32,088 |
========= | ========= |
25 Derivative financial instruments
2019 | 2018 | |||||
Notional contract amount | Assets | Liabilities | Notional contract amount | Assets | Liabilities | |
USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | USD'000 | |
Interest rate swaps | - | - | - | 20,000 | 218 | - |
------------------------- | ---------------- | ------------------ | ------------------------- | ---------------- | ------------------ | |
Total | - | - | - | 20,000 | 218 | - |
| ======== | ====== | ====== | ======== | ====== | ====== |
Current portion | - | - | - | 20,000 | 218 | - |
------------------------- | ------------------- | ------------------- | ----------------------- | ------------------ | ------------------ |
The Group had an interest rate swap to switch floating interest rates to fixed interest rates on the Group's borrowings. This derivative did not qualify for hedge accounting and was carried at fair value through profit or loss. This contract matured during the year.
26 Trade and other payables
2019 | 2018 | |
USD'000 | USD'000 | |
Trade payables | 40,127 | 23,572 |
Accruals and other payables | 52,693 | 59,897 |
Payables to a related party (Note 21) | 649 | 423 |
------------------- | ----------------- | |
93,469 | 83,892 | |
========= | ========= |
The Group considers that the carrying amount of trade payables approximates to their fair value.
27 Contract Liabilities
| 2019 | 2018 |
| USD'000 | USD'000 |
Amounts due to customers on contracts | 3,826 | 22,373 |
| ======= | ======= |
Amounts due to customers on contracts comprise: | ||
Progress billings | 312,310 | 130,924 |
Less: Cost incurred to date | (270,947) | (89,313) |
Less: Recognised profit | (37,537) | (19,238) |
------------------- | ------------------- | |
3,826 | 22,373 | |
========= | ========= |
28 Provision for warranty costs and other liabilities
Minimum | |||
Warranty | purchase | ||
Costs | obligations | Total | |
USD'000 | USD'000 | USD'000 | |
At 1 January 2018 | 7,241 | 234 | 7,475 |
Charge during the year | 2,612 | - | 2,612 |
Released/utilised during the year | (5,687) | (234) | (5,921) |
------------------ | ---------------- | ------------------- | |
At 31 December 2018 | 4,166 | - | 4,166 |
Charge during the year | 8,799 | - | 8,799 |
Released/utilised during the year | (1,525) | - | (1,525) |
------------------ | ---------------- | ------------------ | |
At 31 December 2019 | 11,440 | - | 11,440 |
========= | ======== | ======== |
29 Borrowings
2019 | 2018 | |
USD'000 | USD'000 | |
Term loans | 20,058 | 19,768 |
| ========= | ========= |
The bank borrowings are repayable as follows:
Current (less than 1 year) | 20,058 | 19,768 |
========== | ========== |
Repayments of borrowings amounting to USD 40.0 million were made during the year. Draw-down during the year amounted to USD 40.0 million. As at 31 December 2019, the Group borrowings amount to USD 20.1 million.
The Group facilities were scheduled to expire in December 2019. However, on 9 December 2019, the Group secured an extension to these facilities to 14 April 2020 and negotiations are ongoing to finalise new financing arrangement to provide increased headroom for the business.
30 Commitments
(a) International Maritime Industries Commitments
In 2017, the Group entered into commitments associated with the investment in International Maritime Industries. Under the Shareholders' Agreement, the Group will invest up to a maximum of USD 140.0 million in relation to its commitment over the course of construction of the Maritime Yard between 2017 and 2022 with USD 59.0 million already paid to date. The forecast contributions are as follows:
2019 | 2018 | |
USD'000 | USD'000 | |
Not later than one year | - | 31,456 |
Later than one year but not later than four years | 80,966 | 49,510 |
------------- | ------------- | |
80,966 | 80,966 | |
====== | ====== |
(b) Other commitments
2019 | 2018 | |
USD'000 | USD'000 | |
Capital commitments for construction of facilities | 110 | 1,198 |
========= | ========= | |
Capital commitments for purchase of operating equipmentand computer software | 7,919 | 3,273 |
========= | ========= |
31 Bank guarantees
2019 | 2018 | |
USD'000 | USD'000 | |
Performance/bid bonds | 88,284 | 75,269 |
Advance payment, labour visa and payment guarantees | 13,599 | 31,905 |
-------------------- | ------------------- | |
101,883 | 107,174 | |
========= | ========= |
32 Lease liabilities
The following is the movement in lease liabilities during the year ended 31 December 2019:
| USD'000 |
|
|
At 1 January 2019, (date of initial recognition) | 60,949 |
Additions during the year | 402 |
Payment during the year | (2,857) |
Remeasurements | (1,121) |
| _-------------- |
At 31 December 2019 | 57,373 |
| ======= |
Non-current | 55,388 |
Current | 1,985 |
| _-------------- |
| 57,373 |
| ======= |
The table below provides details regarding the contractual maturities of lease liabilities as at December 31, 2019 on an undiscounted basis:
| 2019 |
USD'000 | |
Not later than one year | 5,826 |
Later than one year but not later than five years | 26,131 |
Later than five years | 63,868 |
-------------------- | |
95,825 | |
========= |
33 Cash used in operating activities
| Year ended 31 December |
| |||
| 2019 | 2018 | |||
Notes | USD'000 | USD'000 | |||
Operating activities | |||||
Loss before income tax |
| (184,382) | (69,485) | ||
Adjustments for: |
| ||||
Share-based payments - value of services provided | 4,993 | 3,688 | |||
Depreciation | 14 | 23,726 | 20,218 | ||
Amortisation of intangible assets | 15 | 3,891 | 3,789 | ||
Impairment of property, plant and equipment and intangible assets | 35 | 79,301 | - | ||
Share of loss of investments accounted for using the equity method - net | 16 | 7,934 | 10,576 | ||
Provision/(release) for warranty costs and other liabilities - net | 28 | 7,274 | (3,309) | ||
Profit on disposal of property, plant and equipment | (83) | (26) | |||
(Release)/provision for slow moving and obsolete inventories | 17 | (128) | 671 | ||
Provision/(release) for impairment of trade receivables, net of amounts recovered |
| 41 | (1,128) | ||
Provision for employees' end of service benefits | 24 | 4,544 | 4,619 | ||
Release on derivative financial instruments | - | (1,360) | |||
Finance costs | 11 | 8,327 | 5,678 | ||
Finance income | 11 | (1,023) | (2,165) | ||
--------------- | --------------- | ||||
Operating cash flows before payment of employees' end of service benefits and changes in working capital | (45,585) | (28,234) | |||
Payment of employees' end of service benefits | (2,843) | (5,809) | |||
Changes in working capital: | |||||
Inventories before movement in provision/(release) | 17 | 993 | (40,785) | ||
Derivative financial instruments | 25 | 218 | 1,448 | ||
Trade and other receivables before movement in Provision for impairment losses | 18 | 30,283 | 97,783 | ||
Contract assets | 19 | 14,547 | (54,931) | ||
Trade and other payables | 26 | 13,195 | (116,681) | ||
Contract liabilities | 27 | (18,547) | 22,373 | ||
--------------- | --------------- | ||||
Cash used in operating activities | (7,739) | (124,836) | |||
======= | ======= | ||||
34 Events after the balance sheet date
Contract settlement
On 23 April 2020, the Group reached a final settlement with ScottishPower Renewables with regards to the close-out of the East Anglia ONE project. This settlement removes the risk of liquidated damages, puts in place a process for final acceptance and warranty for the jackets and results in a final overall loss on the project of USD 118.2 million (31 December 2018: USD 89.4 million). The final EA1 receipt has been subsequently received in May 2020.
Restructuring
During January 2020, the Group undertook a major review of how the future organisation should be structured in view of the market downturn. An impairment loss of USD 13.2 million has been recorded relating to write down of immovable assets located in Sharjah yard whose lease will be terminated during the year. Furthermore, redundancy costs and relocation expenses of transferable assets amount to USD 7.5 million will be accounted during 2020 as the constructive obligation was met after the reporting date.
Borrowings
On 11 March 2020, the Group paid the final outstanding instalment on its borrowings. The borrowings are therefore, repaid in full.
COVID-19
The Group is exposed to emerging risks, including the recent COVID-19 outbreak which has been labelled a global pandemic by the World Health Organisation. This is causing global economic disruption and has the potential to impact the Group's operations and wider economy. The Group has implemented measures to prevent and contain an outbreak among its workforce but with the impact changing on a real-time basis it is very difficult to understand with certainty the extent to which it might ultimately affect the Group. Given the unpredictable outcome of the virus and the potential resulting policies for containment, the impact on the operating activities of the Group and the recoverability of its assets will continue to be assessed during the course of the coming financial year. This assessment of the recoverability of assets may lead to further impairment but we cannot currently estimate the impact.
Further to the earlier overhead cost savings detailed above, and in order to conserve cash and protect the business during this period of unprecedented market conditions, we have taken the following additional actions during April 2020:
· Reduced fees, salaries and allowances for our Board, senior management, and all our professional staff by 25% for the next six months.
· Where operationally feasible, we have also placed staff on reduced working hours for those that are under-utilised and used other measures such as unpaid leave.
· Redundancies, regrettably, have also been implemented where there is no medium-term horizon for staff to be used.
We will continue to consider scope for further action as the crisis develops.
Oil prices
On 6 March 2020, OPEC and non-OPEC allies (OPEC+) met to discuss the need to cut oil supply to balance oil markets in the wake of the COVID-19 outbreak. OPEC+ failed to reach agreement and on 7 March 2020, Saudi Aramco cut its Official Selling Prices, prioritizing market share over pricing and as a result, oil prices fell materially. On 12 April 2020, the OPEC+ ministerial meeting has agreed to adjust downwards their overall crude oil production by 9.7 mb/d, starting on 1 May 2020, for an initial period of two months. For the subsequent period of 6 months, from 1 July 2020 to 31 December 2020, the total adjustment agreed will be 7.7 mb/d. It will be followed by a 5.8 mb/d adjustment for a period of 16 months, from 1 January 2021 to 30 April 2022. It remains to be seen the effect these adjustments will have on oil prices which could impact timing of awards for our oil & gas market.
35 Impairment of property, plant and equipment and intangible assets
Group
| 2019 | 2018 |
Impairment comprise of the following: | USD'000 | USD'000 |
|
|
|
Impairment of property, plant and equipment (Note 14) | 52,234 | - |
Impairment of intangible assets (Note 15) | 27,067 | - |
| --------------- | --------------- |
| 79,301 | - |
| ======== | ======== |
Split as follows:
|
|
|
Impairment due to restructuring | 13,238 | - |
Impairment due to year end reviews | 66,063 | - |
| --------------- | --------------- |
| 79,301 | - |
| ======== | ======== |
The Group determines at the end of the reporting period whether there are indicators of impairment in the carrying amount of its property, plant and equipment, intangible assets and other financial assets. Where indicators exist, an impairment test is undertaken which requires management to estimate the recoverable amount of its assets which is initially based on its value in use. When necessary, fair value less costs of disposal ("FVLCD") is estimated. Management performs the review at the cash generating unit ("CGU") relating to an operating segment's assets located in a particular geography.
An indicator of impairment exists at the reporting date in that the market downturn and instability in the oil and gas market continues to affect capital expenditure in the sector. This has had an impact on our backlog and utilisation of our assets attributable to the United Arab Emirates CGU.
Based on this review, an impairment loss of USD 79.3 million (2018: nil) has been recorded during the year largely as a result of property valuation reductions and this includes USD 13.2 million related to the restructuring of the business (exiting of Sharjah yard). The recoverable amount is based on fair value less costs of disposal except for intangible assets were value in use has been used given the nature of the assets.
FVLCD represents the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date net of costs of disposal e.g. dismantling costs, brokerage and legal fees. The fair value of the Group's property, plant and equipment at 31 December 2019 has been arrived at based on a valuation carried out at that date by Cavendish Maxwell, independent valuers not connected with the Group. The valuation conforms to International Valuation Standards and was determined as follows:
· Buildings & infrastructure, right of use assets and leasehold rights - based on the market comparable approach that reflects recent transaction prices for similar properties. Adjustments are made where the sale comparables differ from the subject property. These adjustments are made on a percentage basis and are applied to the price per square metre of the subject. The fair values used have been categorised as Level 2 in the fair value hierarchy as the valuation has been done based on available market and transactional evidence as well as the valuers' general market knowledge of such assets.
· Operating equipment, fixtures and office fittings and motor vehicles - based on available market and transactional evidence. The comparative method and depreciated replacement cost method has been used to derive the market value of the assets. The depreciated replacement cost method has been used for those assets which are rarely, if ever, sold except as part of a sale of the entire operation of which they form part. This is calculated based on the gross current replacement cost of a new asset, adjusted, where necessary, in respect of technical and functional obsolescence. This is then depreciated to reflect age, wear and tear and other relevant factors, including any residual value at the end of the assets economic working life. The fair values used have been categorised as Level 3 in the fair value hierarchy as the valuation has been done based on available market and transactional evidence as well as the valuers' general market knowledge of such assets.
Right of use assets pertain to lease land where buildings and infrastructure are located. Therefore, these have been fair valued as part of the buildings and infrastructure. The impairment has been calculated based on these fair values less cost of disposal compared against carrying amount of buildings and infrastructure, right of use assets less lease liabilities pertaining to right of use assets.
The costs of disposal have been determined with reference to transaction fees of the market in which the assets are located as well as the costs to dismantle based on historical data for similar assets.
The recoverable amount of intangible assets has been determined using the value in use model as the fair value of these assets cannot be determined separate to their continued used by the CGU. Determining an estimation of value in use of the CGU requires the estimation of future cash flows expected to arise from the CGU and a suitable discount rate to calculate the present value of expected future cash flows. These calculations use pre-tax cash flow projections based on financial budgets approved by the Board covering a five-year period.
Revenue for the first three-year period is based upon known opportunities included in our bid pipeline whilst the revenue beyond the three-year period is determined based upon past performance and management expectations of future market development which includes various assumptions relating to market outlook, contract awards and contract margins. As at 31 December 2019, the Group's pipeline of opportunities amounts to USD 6.2 billion (2018: USD 6.4 billion) - see the Strategic Report, page 4.
The bid pipeline comprises a mixture of opportunities in the renewables and oil and gas market sectors and management have made various assumptions relating to the timing, expected values and the probable outcome of these prospective awards. These assumptions are based on medium-term forecasts for the global energy industry, macro-economic factors, opportunities and market insights obtained from bidding activities. Refer to the Strategic Report for a detailed discussion of the market pipeline and opportunities.
A discount rate of 12.02% (2018: 9.35%) is used to discount the pre-tax cash flow projections to the present value. In determining the appropriate discount rate, the Group considers the weighted average cost of capital employed, which takes into consideration the risk-free rate of US treasury bonds with a long-term maturity period, the UAE inflation rate, the equity risk premium on the entities operating from the UAE, the Group's beta and the cost of Group's debt. The increase in discount rate is attributable to an increase in our levered equity beta and cost of debt partly offset by a decrease in the risk-free US treasury bond rate.
A terminal value growth rate of 2% has been used to calculate the terminal cash flow projections. In determining the terminal value growth rate, the Group considers the long-term average CPI growth rate for the UAE and Europe which is estimated to be c.2% by the Economist Intelligence Unit 'EIU'. Although the forecast cash flows are USD based, the terminal value growth rate is within the UAE and Europe long-term forecasts and is more appropriate given the location of the business and factors driving revenue and long-term growth.
Based on the value in use calculation, the negative headroom amounted to USD 299.8 million and consequently non-current assets in the UAE CGU not covered by the FVLCD exercise were fully impaired. The significant negative headroom arises as a function of the reduced visibility of future contract awards limiting forecast cash inflows and the benefits of the self-help measures implemented in April 2020 (Note 34) not being reflected in the calculations as prescribed by IAS 36.
The carrying amount of property, plant and equipment at 31 December 2019 was USD 160.1 million (31 December 2018: USD 159.5 million). The carrying amount of intangible assets at 31 December 2019 was nil (31 December 2018: USD 30.0 million).
36 Statutory Accounts
This financial information is not the statutory accounts of the Company and the Group, a copy of which is required to be annexed to the Company's annual return to the Companies Registration Office in Isle of Man. A copy of the statutory accounts in respect of the year ended 31 December 2019 will be annexed to the Company's annual return for 2019. Consistent with prior years, the full financial statements for the year ended 31 December 2019 and the audit report thereon will be circulated to shareholders at least 20 working days before the AGM. A copy of the statutory accounts required to be annexed to the Company's annual return to the Companies Registration Office in respect of the year ended 31 December 2018 has been annexed to the Company's annual return for 2018.
37 Directors' responsibilities statement
We confirm that to the best of our knowledge
The financial statements, have been prepared in accordance with the applicable set of accounting standards, give a true and fair view of the assets, liabilities and financial position and profit or loss of the company and the undertakings included in the consolidation taken as a whole; and, This announcement includes a fair review of the development and performance of the business and the position of the company and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.
Further information is available on the Company's website, www.lamprell.com.
Additional Information:
EBITDA
In addition to measuring financial performance of the Group based on operating profit, we also measure performance based on EBITDA. EBITDA is defined as the Group loss for the year from continuing operation before depreciation, amortisation, impairment, net finance expense, taxation, and share of loss of investments accounted for using the equity method.
We consider EBITDA to be useful measures of our operating performance because it approximates the operating cash flow by eliminating depreciation and amortisation. EBITDA is not a direct measure of our liquidity, which is shown by our cash flow statement, and needs to be considered in the context of our financial commitments.
Reconciliation from Group loss for the year, the most directly comparable IFRS measure, to EBITDA is set out below:
Year ended 31 December
2019 | 2018 | ||
USD'000 | USD'000 | ||
Loss for the year | (183,514) | (70,656) | |
Depreciation (Note 14) | 23,726 | 20,218 | |
Amortisation (Note 15) | 3,891 | 3,789 | |
Interest on bank borrowings and leases (Note 11) | 5,929 | 2,001 | |
Finance income (Note 11) | (1,023) | (2,165) | |
Tax | (868) | 1,171 | |
Impairment (Note 35) | 79,301 | - | |
Share of loss of investments accounted for using the equity method - net (Note 16) |
7,934 |
10,576 | |
EBITDA | (64,624) | (35,066) | |
EBITDA margin | (24.8%) | (15.0%) |
The comparative EBITDA does not include the effects of the change from IAS 17 - 'Leases' to IFRS 16 - 'Leases'. As such the rent under IAS 17 is not adjusted in calculating 2018 EBITDA whereas its equivalent under IFRS 16 is adjusted when calculating 2019 EBITDA.
Net cash
Net cash measures financial health after deduction of liabilities such as borrowings. A reconciliation from the cash and cash equivalents per the consolidated cash flow statement, the most directly comparable IFRS measure, to reported net cash, is set out below:
2019 | 2018 | ||
USD'000 | USD'000 | ||
Cash and cash equivalents (Note 20) | 26,162 | 38,684 | |
Margin deposits - under lien (with original maturity less than three months) (Note 20) |
2,543 |
3,800 | |
Margin deposits - under lien (with original maturity more than three months) (Note 20) |
33,811 |
46,987 | |
Deposits with original maturity of more than three months (Note 20) |
- |
10,333 | |
Borrowings (Note 29) | (20,058) | (19,768) | |
Net cash | 42,458 | 80,036 |
Overheads
Overheads are costs required to run our business but which cannot be directly attributed to any specific project or service. A reconciliation from unallocated expenses per the segment note in the consolidated financial statements to reported overheads, is set out below:
2019 | 2018 | |
USD'000 | USD'000 | |
General and administrative expenses - excluding digital initiatives and impairment loss (Note 9) |
58,277 |
45,171 |
Selling and distribution expenses (Note 8) | 1,502 | 1,144 |
Direct overheads included in cost of sales: | ||
Unallocated operational overheads (Note 5) | 20,167 | 17,108 |
Yard rent and depreciation (excluding impairment) (Note 5) | 10,574 | 14,060 |
Repairs and maintenance (Note 5) | 2,947 | 3,041 |
Interest expense on leases (Note 11) | 4,322 | - |
Other | 6,117 | 5,881 |
103,906 | 86,405 | |
Impairment (Note 35) | 79,301 | - |
183,207 | 86,405 |
An analysis of overheads excluding impairment is as follows:
2019 | 2018 | ||
Overhead nature: | USD'000 | USD'000 | |
Fixed | 34,804 | 29,204 | |
Semi variable | 5,824 | 9,579 | |
Variable | 63,278 | 47,622 | |
103,906 | 86,405 |
Related Shares:
LAM.L