23rd Jun 2015 07:00
23 June 2015
Hayward Tyler Group plc
("Hayward Tyler", the "Company" or "Group")
Audited consolidated results for the year ended 31 March 2015
The Board of Hayward Tyler (AIM:HAYT), the specialist engineering group, is pleased to announce its audited consolidated results for the year ended 31 March 2015. A copy of the audited accounts will be available for download from the Company's website, www.haywardtyler.com, from 8 July 2015.
Financial Highlights
§ Revenue growth up 13% to £48.6 million (FY2014: £43.2 million);
§ Adjusted profit before tax(1) up 17% to £4.7 million (FY2014: £4.0 million);
§ Profit before tax up 15% to £4.4 million (FY2014: £3.8 million);
§ Adjusted earnings per share(2) up 16% to 7.50 pence (FY2014: 6.44 pence);
§ Earnings per share up 39% to 6.98 pence (FY2014: 5.02 pence);
§ Interim dividend paid of 0.525 pence per share and final dividend proposed of 0.79 pence per share;
§ Net cash from operating activities up to £4.0 million (FY2014: £3.2 million);
§ Net debt down to £7.9 million (FY2014: £8.3 million), representing a net debt to EBITDA* ratio of 1.2:1 (FY2014: 1.5:1); and
§ Order intake at £41.7 million (FY2014: £46.0 million).
Business Highlights
§ Hayward Tyler awarded a £3.5 million grant from the Regional Growth Fund and a £1.15 million grant for training and development from the Civil Nuclear Sharing in Growth programme to support the Company's growth plans over the mid to long-term;
§ £3.0 million loan note programme initiated to complement the grant funding and investment into the Luton Centre of Excellence;
§ £2.8 million invested into the Luton Centre of Excellence in year (FY2014: £nil); and
§ Headroom under bank borrowing facilities increased by 55% to £5.9 million.
Ewan Lloyd-Baker, CEO of Hayward Tyler, commented:
"As the Group celebrates its 200th anniversary year, I am delighted to be reporting our strongest set of results since listing with an increase in both Original Equipment and Aftermarket revenues. In the year under review, significant progress has been made across the Group, not least at our main UK design and manufacturing facility in Luton where works on our Centre of Excellence are now well underway that will result in a near doubling of capacity. The Board is further encouraged by the series of key contract wins, together with partnerships, that have been signed and are being progressed since the year-end across our key geographic regions and end markets. The Board is pleased to propose a final dividend of 0.79 pence per share for the year ended 31 March 2015."
Notes
(1) Adjusted for the fair value of forex derivatives of £0.29m (FY2014: adjusted for the fair value of forex derivatives of £(0.04m), non-trading costs of £0.22m and the impact of the change in UK corporation tax rate of £0.46m)
(2) Adjusted for the fair value of forex derivatives, net of related tax of £0.23m (FY2014: adjusted for the fair value of forex derivatives, net of related tax of £(0.03m), non-trading costs of £0.22m and the impact of the change in UK corporation tax rate of £0.46m)
(3)EBITDA represents earnings before interest, tax, depreciation and amortisation
About Hayward Tyler Group plc
Hayward Tyler Group plc is a market leader in the design, manufacture and service of performance-critical motors and pumps across the energy sector. Core markets for the group include: power generation - both conventional and nuclear; oil & gas exploration - both topside and subsea; and the chemical/industrials sector. With facilities in China, India, UK and USA, the Group has a proven reputation for providing innovative, reliable technological solutions built on a heritage stretching back over 200 years. www.haywardtyler.com
Enquiries:
Hayward Tyler Group plc Ewan Lloyd-Baker, Chief Executive Officer Nicholas Flanagan, Chief Financial Officer |
Tel: +44 (0)1582 731144 |
Akur Limited - Corporate Finance adviser David Shapton Tom Frost
|
Tel: +44 (0)20 7493 6548 |
FinnCap Limited - NOMAD & Broker Matt Goode - Corporate Finance Grant Bergman - Corporate Finance Tony Quirke - Corporate Broking |
Tel: +44 (0)20 7220 0500 |
GTH Communications Limited Toby Hall
|
Tel: +44 (0) 20 7822 7493 / +44 (0)7713 341072 |
Chairman's Statement
Dear Shareholder
I am delighted to report on another successful year in the performance of your Company and I would like to take this opportunity to thank the Executive Directors and all the team, on your behalf, for the outstanding performance.
Results Overview
The Group continued to make strong progress in the year with revenue rising to £48.6 million (FY2014: £43.2 million). That generated an operating profit of £5.3 million (FY2014: £4.7 million), representing a return on revenue of 11.0% (2014: 10.8%), and a profit after tax significantly higher at £3.1 million (FY2014: £2.3 million). Fully diluted earnings per share were 6.98 pence (FY2014: 5.02 pence).
See the Chief Executive's Business Review and the Financial Review.
Dividend
We have previously stated that we will adopt a progressive dividend policy to which end we increased the interim dividend by 5% to 0.525 pence per ordinary share, paid in February 2015. Subject to shareholder approval, we will pay a final dividend of 0.79 pence per share, an increase of just over 5% on prior year, on 28 August 2015 to shareholders on the register on 14 August 2015 (ex-dividend date: 13 August 2015).
200 Years of Engineering Excellence
For the past 200 years, Hayward Tyler has been meeting and exceeding customer expectations and we have built a global reputation for industry-leading innovation, quality, and reliability. For example, we designed and built the world's first electric submersible motor back in 1908 and ever since we have shown the way, developing world-beating fully-certified technology that now drives a wide range of performance-critical applications in the fields of power, oil and gas exploration and the industrial sector.
As reported elsewhere in these financial statements, this has been another successful year of growth and we look forward with confidence as we lay the foundations for the future with the development of the Luton Centre of Excellence.
Centre of Excellence
During the year we kicked-off development of the centre. This project is key to our growth prospects and encompasses research and development, training and development, and expansion of the Luton facility footprint by around 40%. Key to funding the development has been the award of government grants to Hayward Tyler Limited and extended borrowing arrangements in the year. The Board's thanks goes out to the various teams that have helped to secure our future through these arrangements.
Further details of the Centre of Excellence are set out in the Chief Executive's Business Review and the Financial Review.
Expanding our Global Reach
As shareholders know, we currently operate out of China, India, UK and USA, which provides us with a global footprint to sell all around the world. In FY2015, we continued to sell a significant proportion of our products and services overseas with 88% of revenue generated from non-UK based customers. During the year under review we opened a new sales office in Shanghai, China, to complement our existing service and overhaul facility in Kunshan. The Shanghai presence is allowing the Group to better access and serve the Chinese energy, power and chemical markets.
Corporate Governance
I set out my review of governance in Corporate Governance.
Outlook
The expansion of the Group's production capabilities, coupled with the strengthening of our balance sheet, puts Hayward Tyler in an increasingly well-placed position to capture significant opportunities across our chosen markets and to achieve the Board's growth ambitions. The Board remains confident in the prospects for the business.
Yours faithfully,
John May
Non-Executive Chairman
22 June 2015
Chief Executive's Business Review
A Brief History
There are not very many companies in the UK, let alone the world, that can say they are 200 years young and therefore before I discuss the events of the past 12 months I want to take a moment to reflect on what is a major milestone in the history of this great business.
Given all the current focus and attention in the media about balancing the UK economy between the financial sector and the manufacturing sector, it is somewhat ironic that the origins of Hayward Tyler can be traced back to the Howard family that also founded Lloyds Bank in 1765. It was Joseph Bramah, however, who established the business in 1815 focused on the fluid applications that have formed the bedrock of Hayward Tyler to this day.
Notable achievements over the last two centuries include the pioneering development of the submersible electric motor, the glandless boiler circulating pump ("BCP") and a subsea fluid-filled electric motor capable of operating at depths of 3,000 metres. These developments enabled Hayward Tyler to supply glandless pumps to the world's first civil nuclear power station in the UK in 1956, establish the largest installed base of over 2,300 BCPs worldwide and deliver 2.75MW subsea motors to enhance oil extraction from the North Sea.
For all the technological innovation and market penetration, the latter decades of the twentieth century saw Hayward Tyler affected by underinvestment by former owners. In 2010 the business was reversed into an AIM listed PLC, which allowed the business to begin its journey of regeneration.
Recent Improvements
Indeed, the last four years have been transformational and now provide not just the Luton business but also the entire Group with an exceptionally strong platform on which to continue building.
Our entire workforce, now numbering 199 in Luton alone and 345 altogether, have been involved in the turnaround and I'd therefore like to thank everyone for their patience and fortitude whilst we have been through some particularly 'heavy lifting'. In particular, however, I would like to thank Dave Murray, Mike Williams and Martin Clocherty, who have led and sustained the transformation of Hayward Tyler Luton and are now supporting the next stage of the Group's development and growth.
Performance Review
So, with this behind us let us now turn our attention to the financial year ended 31 March 2015. We set ourselves a number of priorities over 12 months ago and it is therefore encouraging to report that we have been successful in delivering against our plans. This has been no mean feat, particularly at our main Luton facility where output has increased despite the extensive demolition and building works under way. The creation of a world-class Centre of Excellence is a feature and theme that will be re-visited frequently across this document and over the coming months. It is very exciting to be a part of this for two reasons; firstly, it enhances our capabilities by improving our efficiencies and increasing our capacity and secondly, because it takes a great 200 year old business into the next generation, ensuring that it has a strong and bright future. For a Company that has re-found its 'mojo' the opportunities for our employees, our customers, our suppliers and wider stakeholders are significant and we can look to the future with increasing confidence and excitement.
Global Expansion
We have a global footprint with operations based in Kunshan (China), Delhi (India), East Kilbride and Luton (both UK), and Vermont (USA). In addition, we opened a sales office in Shanghai (China) in January 2015. For reporting purposes, however, we split our business into two segments, Original Equipment ("OE") and Aftermarket ("AM"). Hayward Tyler East Kilbride, Luton and Vermont contribute to the OE business and Hayward Tyler Kunshan, Delhi, Luton and Vermont form the AM business. Both parts of the business showed an increase in revenues of 13% over the previous year.
In revenue terms, the USA was our biggest single geographical market accounting for 24% (FY2014: 25%) of total sales reflecting our strong domestic business there. The Far East was the next largest market accounting for 23% of revenues (FY2014: 16%) underpinned by China and South Korea. Domestic UK revenues increased slightly to 12% (FY2014: 9%) and South Africa performed strongly with 7% of revenues (FY2014: 6%), driven by sales of BCP spares. European revenues were down to 8% (FY2014: 17%) as a result of lower oil and gas revenues whilst revenues derived from India were 4% (FY2014: 4%), reflecting the previously poor economic environment and uncertainty prior to the Indian general election.
From a market sector perspective Power remained our largest market representing 59% of revenue (FY2014: 51%), driven by world-wide sales of new units and aftermarket services. The next largest market was nuclear with 20% of revenue (FY2014: 16%) as a result of sales to KHNP. Oil and gas was lower at 8% of revenue (FY2014: 18%) whilst other markets, including industrial, chemical and renewables, represented 13% (FY2014: 15%).
Overall the diversity of our markets and broad geographical coverage provides the Group with a significant degree of resilience to adverse market fluctuations in any single market.
Operating Profit Margin Improvement
As highlighted at the time of our interim results, we anticipated a strong performance in 2H2015 and this helped increase the gross profit margin for the Group to 35.1%, marginally above our target, and significantly ahead of the performance in the first half of the year. Likewise the operating profit margin improved in 2H2015 thus driving the full year performance up to 11.0% (FY2014: 10.8%), which is in our KPI target range of 10-15%. We anticipate that this second half performance is sustainable and will therefore help underpin the margin expectations in the current year.
Looking at the performance in greater detail, gross profit margins of the AM business typically fall in the range of 45-50% dependent on the mix of business. The result in FY2015 was no different with a gross profit margin of 47%, which was down from 50% in FY2014 but in line with expectation. The gross profit margin of the OE business improved from 14% in 1H2015 to 23% in 2H2015, thus providing an overall gross margin of 18% for FY2015.
The OE gross profit margin represents an increase on the margin in FY2014 of 14% and it was achieved despite the disappointment in 1H2015 of a loss making contract by our US business. Since then we have undertaken a number of significant steps to strengthen our US business. These steps included conducting a root and branch review of our contract acceptance process, restructuring the reporting lines, appointing a new President and undertaking a Mega 5S event, jargon for improving workplace organisation through standards and discipline, which involved the entire workforce. To put this into perspective, the activity included all 95 employees, supported by 4 employees from the UK, who over the course of 2 days set to work clearing out 15 tons of scrap, 4 tons of trash, applying 45 gallons of paint and using 20 gallons of cleaning solution to ensure that the shop was thoroughly sorted, set and shined. Further workplace management practices are now in place to ensure that the changes made are standardised and sustained.
Centre of Excellence
Regarding developments in the UK, supported by the Regional Growth Fund and the subsequent secured loan note programme, the Centre of Excellence represents very much the future of Hayward Tyler: its investment into research and development, training and development, as well as the expansion of the facility.
During 2H2015 the preparation of the site continued at pace against a backdrop of increasing output, which involved the demolition of 8 redundant buildings and replacement of an old cooling tower, a relic from the 1950s, by a state of the art cooling system. Inside the existing main building 14 machines were scrapped or removed and the flow-lines revised in preparation for new plant, machinery and capacity planning requirements.
In specific terms, the Centre of Excellence will deliver:
§ Our most advanced facility for specialist motor manufacture in the world;
§ Integrated single process flow-lines for engineering, production, assembly and test control of stators and rotors;
§ An extended, fit for purpose facility (for subsea and nuclear sectors) with dedicated clean assembly areas and test pits;
§ An environment for extending the continuous improvement philosophy; and
§ Greater capabilities for the design and manufacture of our performance critical motors and pumps.
In addition, we anticipate that the optimised flow-lines will enhance throughput to reduce leadtimes significantly, reduce takt time (a term often used in manufacturing to describe the average production time to match the required customer demand) and increase the number of stock turns supported by internally developed leading business software planning tools. Having embarked on the planning of this project back in 2013 it was, therefore, particularly encouraging to have signed a global production alliance with FMC Technologies (see Markets). For a global company like FMC, the market leader in subsea systems, to choose Hayward Tyler for its "best-in-class manufacturing capability" is truly a glowing endorsement of the progress that we've made and for our further potential.
Across the Group we were also able to celebrate for the first time all of our facilities achieving ISO 9001 accreditation and our Scottish facility has also retained its ISO 14001 accreditation. Significantly, from January 2013 through to February 2015, four audits of this business' ISO 9001 and ISO 14001 management systems were conducted without a single non-conformance being raised.
Order Intake
Order intake for the year was £41.7 million, giving an order book at 31 March 2015 of £21.6 million. This intake was 1.0x historical revenues, marginally less than our KPI target of 1.1x but with the shortfall reflecting more of a timing issue than a softening in our chosen markets. The largest order received in the year related to the replacement of nuclear parts for South Korea's KHNP at two of its reactors, Hayward Tyler having provided the original equipment during the 1980s. Valued at over USD10 million, this order skewed the metrics increasing the nuclear share of overall order intake for the year to 32% (FY2014: 15%) and the AM share to 69% (FY2014: 64%). Power remained the dominant segment at 54% of order intake (FY2014: 57%) with oil and gas right down at 2% of the total (FY2014: 12%). The situation in the oil and gas sector has improved for Hayward Tyler since the year-end and it is anticipated that this sector is likely to return to the levels seen in FY2014. Despite the lower oil price the strong drivers underpinning demand for our subsea and submersible motors mean that we are still aiming for this market segment to account for 20-30% of our revenues over the medium term. In geographical terms, the single largest market segment was the USA reflecting the growing nature of the business followed by China, South Africa, South Korea and the UK.
The Future
Our achievements over the last three to four years have been significant and there is more hard work to come to secure our place amongst the elite. However, given strong order intake in the first two months of FY2016 of £9.8 million and with our team's unrelenting enthusiasm and drive, I've no doubt we can do that. Looking further afield we are ambitious to identify businesses that share similar characteristics to Hayward Tyler to buy, build and grow to generate further shareholder value.
At last but by no means least, I'd like to welcome Steve Robins as Managing Director of Hayward Tyler Luton and Mike Turmelle as President of Hayward Tyler Vermont. These are great times to be part of the Hayward Tyler team.
With thanks and best wishes to all our employees and wider stakeholders, Happy 200th Birthday.
Ewan Lloyd-Baker
Chief Executive Officer
22 June 2015
Financial Review
Introduction
I am pleased to report increased revenues and increased profitability.
Basis of Reporting
The Group financial statements in this report have been prepared in accordance with International Financial Reporting Standards ("IFRSs").
Trading Operating Results
Revenue for the year was up by 13% to £48.6 million (FY2014: £43.2 million) driven by growth in revenues from both the OE and AM. Gross profit margin was ahead of our target KPI level at 35.1% but lower than prior year (FY2014: 37.7%) as a result of the performance of the US OE business in the first half of the year and marginally lower margins from the AM. Operating charges in the year of £11.7 million (FY2014: £11.6 million) included net costs incurred on the Regional Growth Fund ("RGF") programme of £0.5 million (FY2014: £nil) (see RGF below). Taking these elements together delivered an increased profit before tax of £4.4 million (FY2014: £3.8 million). EBITDA (earnings before interest, tax, depreciation and amortisation) for the year was up 14% at £6.4 million (FY2014: £5.5 million).
The Group is exposed to the US Dollar through its operating business in the USA and from UK exports to China. On a constant exchange rate1 basis revenue and profit before tax in FY2014 would have been lower by £0.3 million and £0.1 million respectively.
1 constant exchange rate is calculated by rebasing prior year figures at current year rates
Finance Charges
Finance costs in the year were £0.7 million (FY2014: £0.9 million). These costs represent underlying interest payable of £0.5 million (FY2014: £0.6 million), amortisation of arrangement fees over the life of the loans to which they relate of £0.1 million (FY2014: £0.2 million) and finance costs of pensions £0.1 million (FY2014: £0.1 million). In addition, the fair value of derivatives was a loss of £0.3 million (FY2014: gain of £41,000), driven by the mark-to-market of foreign exchange hedging instruments that were outstanding at 31 March 2015, which have an average exchange rate of GBP1:USD1.56 compared to a year-end rate of GBP1:USD1.48.
Tax
There was a tax charge for the year of £1.2 million (FY2014: £1.5 million), which represents an effective tax charge of 28% (FY2014: 40%) made-up of tax payable on profits in the USA and China of £0.7 million (FY2014: £0.8 million) and a non-cash deferred tax charge on profits generated in the UK of £0.5 million (FY2014: £0.7 million).
Net Profit
The total profit for the year was £3.1 million (FY2014: £2.3 million), which delivered a fully diluted earnings per share up 39% at 6.98 pence (FY2014: 5.02 pence).
Dividends
The Group paid its interim dividend of 0.525 pence per share in February 2015 at a total cost of £0.2 million.
RGF
The Luton business was awarded a £3.5 million grant from the RGF programme during the first half of the year. Net costs incurred on the programme of £0.5 million (FY2014: £nil) represented costs of £0.8 million, which mainly related to research, development and training, offset by grant income of £0.3 million. In the consolidated statement of financial position at 31 March 2015, the grant receivable and the deferred income in respect of the programme have been recorded as an other debtor of £2.1 million and an other creditor of £3.2 million respectively, each analysed between current and non-current. As at 31 March 2015 the Luton business has received grant income as cash of £1.4 million.
Further details of the accounting treatment of the RGF programme are given in note 2.24 to these financial statements.
Working Capital
Working capital increased from prior year-end to 31 March 2015 mainly as a result of trade receivables relating to unusually high revenues in March 2015 of over £7.5 million. The majority of these receivables were collected over the subsequent two months. In spite of higher working capital, year-end headroom (cash plus undrawn facilities) was very strong at £5.9 million (FY2014: £3.8 million). Details of cash, borrowings and related interest rates are given in notes 22 and 28 to the financial statements.
Funding
In March 2014 we announced that we had secured £14.2 million of new banking and borrowing facilities. During FY2015 we arranged a USD2.0 million working capital facility for our US business together with the additional facilities to complement the grant funding of the Luton Centre of Excellence. These additional facilities include:
§ A £2.4 million increase to the £5.0 million UK revolving credit facility;
§ A £1.0 million increase to a £1.0 million equipment finance line to help fund the acquisition of new plant and equipment; and
§ A £3.0 million loan note programme to help fund the extension of the Luton facility. An initial £1.635 million was drawn from the programme in January 2015 with the balance expected to be drawn before the end of summer 2015.
We have established a strong relationship that with our banking partner, RBS, over the last 18 months or so and, in addition, have been able to access the UK Export Finance schemes to support exporters. That assurance, together with the above facilities, provides us with the confidence to take the Group forward.
Borrowings
Net debt was reduced from £8.3 million at 31 March 2014 to £7.9 million at 31 March 2015 in spite of the 13% growth in revenue and the investment in the Centre of Excellence mainly as a result of operational inflows offset by capital expenditure. This reduction helped to improve the ratio of net debt to EBITDA from 1.5:1 at 31 March 2014 to 1.2:1 at 31 March 2015.
At 31 March 2015 net debt comprised:
§ Term borrowings of £6.0 million (FY2014: £5.8 million);
§ Finance leases of £0.7 million (FY2014: £0.5 million); and
§ Drawings under revolving credit facilities of £2.9 million (FY2014: £3.8 million) offset by cash £1.7 million (FY2014: £1.7 million).
Pensions
Within the UK, the Group operates a defined benefit plan, with benefits linked to final salary, and a defined contribution plan ("DCP"). With effect from 1 June 2003 the defined benefit plan was closed to future service accruals and new UK employees offered membership of the DCP.
A full actuarial valuation of the defined benefit plan is produced every three years (the last one being as at 1 January 2014) and a valuation is prepared at each period end for the purposes of the report and accounts by independent qualified actuaries. The net obligation has reduced significantly in the year to £0.2 million at 31 March 2015 (FY2014: £1.5 million) mainly due to the increase in the value of the plan assets.
Details of pensions and employee obligations are given in note 27 to the financial statements.
Statement of Financial Position
Total equity increased by £4.2 million to £15.4 million as a result of profit for the year of £3.1 million, the impact of exchange differences on translating foreign operations of £0.7 million and the reduction in the pension deficit net of deferred tax of £1.0m offset by the payment of dividends in the year of £0.6 million. This increase in net assets reflects the investment in the fixed assets associated with the Luton Centre of Excellence of £2.8 million (FY2014: £nil).
Nick Flanagan
Chief Financial Officer
22 June 2015
Statement of Financial Position
Group | Company | ||||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | ||
Notes | £000 | £000 | £000 | £000 | |
Non-current assets | |||||
Goodwill | 15 | 2,219 | 2,219 | - | - |
Other intangible assets | 16 | 1,034 | 781 | - | - |
Investments | 17 | - | - | 7,723 | 7,723 |
Property, plant and equipment | 18 | 11,288 | 9,000 | - | - |
Deferred tax assets | 21 | 2,555 | 3,312 | - | - |
Other debtors | 20 | 806 | - | - | - |
Trade and other receivables | 20 | - | - | 2,412 | - |
17,902 | 15,312 | 10,135 | 7,723 | ||
Current assets | |||||
Inventories | 19 | 6,015 | 7,674 | - | - |
Trade and other receivables | 20 | 16,599 | 11,872 | 7,898 | 10,123 |
Other current assets | 20 | 1,139 | 870 | 98 | 16 |
Current tax assets Financial assets - derivatives | 12 30.2 | 500 - | 580 41 | - - | - - |
Cash and cash equivalents | 22 | 1,769 | 1,748 | - | - |
26,022 | 22,785 | 7,996 | 10,139 | ||
Total assets | 43,924 | 38,097 | 18,131 | 17,862 | |
Current liabilities | |||||
Trade and other payables | 23 | 9,976 | 10,514 | 192 | 217 |
Borrowings | 30.4 | 4,270 | 5,163 | 1,070 | 896 |
Provisions | 25 | 884 | 1,070 | - | - |
Current tax liabilities | 12 | 1,084 | 881 | - | - |
Other liabilities | 24 | 3,722 | 2,755 | 208 | 267 |
Derivatives | 30.2 | 252 | - | - | - |
Current liabilities | 20,188 | 20,383 | 1,470 | 1,380 | |
Net current assets | 5,834 | 2,402 | 6,526 | 8,759 | |
Total assets less current liabilities | 23,736 | 17,714 | 16,661 | 16,482 | |
Non-current liabilities | |||||
Borrowings | 30.4 | 5,359 | 4,933 | 2,411 | 1,800 |
Pension and other employee obligations | 27 | 179 | 1,538 | - | - |
Other creditors | 24 | 2,757 | - | - | - |
8,295 | 6,471 | 2,411 | 1,800 | ||
Net assets | 15,441 | 11,243 | 14,250 | 14,682 |
Group | Company | |||||||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | |||||
Notes | £000 | £000 | £000 | £000 | ||||
Equity | ||||||||
Called-up share capital | 33 | 455 | 455 | 455 | 455 | |||
Share premium account | 33 | 28,705 | 28,705 | 28,705 | 28,705 | |||
Merger reserve | 14,502 | 14,502 | 20,667 | 20,667 | ||||
Treasury stock reserve | (274) | (274) | (274) | (274) | ||||
Reverse acquisition reserve | (19,973) | (19,973) | - | - | ||||
Other equity | 18 | 18 | 18 | 18 | ||||
Foreign currency translation reserve | 238 | (421) | - | - | ||||
Retained earnings | (8,230) | (11,769) | (35,321) | (34,889) | ||||
Total equity | 15,441 | 11,243 | 14,250 | 14,682 | ||||
Consolidated Income Statement
| ||||||||||
Year to 31 March 2015 | Year to 31 March 2014 | |||||||||
£000 | £000 | £000 | £000 | £000 | £000 | |||||
Notes | Trading | Non-trading | Total | Trading | Non-trading | Total | ||||
Revenue | 6 | 48,619 | - | 48,619 | 43,205 | - | 43,205 | |||
Cost of sales | (31,554) | - | (31,554) | (26,920) | - | (26,920) | ||||
Gross profit | 17,065 | - | 17,065 | 16,285 | - | 16,285 | ||||
Operating charges | 2.5 | (11,718) | - | (11,718) | (11,623) | - | (11,623) | |||
Operating profit | 7 | 5,347 | - | 5,347 | 4,662 | - | 4,662 | |||
Finance costs Fair value of derivatives | 2.5 & 10 2.5 & 10 | (694) (294) | - - | (694) (294) | (676) 41 | (224) - | (900) 41 | |||
Profit/(loss) before tax | 4,359 | - | 4,359 | 4,027 | (224) | 3,803 | ||||
Taxation | 2.17 & 11 | (1,210) | - | (1,210) | (1,068) | (455) | (1,523) | |||
Profit/(loss) for the year | 3,149 | - | 3,149 | 2,959 | (679) | 2,280 | ||||
Basic earnings per share (pence) | 13 | 6.98 | - | 6.98 | 6.51 | (1.49) | 5.02 | |||
Diluted earnings per share (pence) | 13 | 6.98 | - | 6.98 | 6.51 | (1.49) | 5.02 | |||
Consolidated Statement of Comprehensive Income
Year to 31 March 2015 | Year to 31 March 2014 | ||
£000 | £000 | ||
Profit for the period | 3,149 | 2,280 | |
Other comprehensive income/(loss):
Items that will not be reclassified subsequently to profit and loss | |||
Remeasurement of net defined benefit liability | 1,221 | (113) | |
Income tax relating to items not reclassified
Items that will be reclassified subsequently to profit and loss Gain/(loss) on translation of overseas subsidiaries | (256)
659 | 26
(295) | |
Other comprehensive income for the year net of tax | 1,624 | (382) | |
Total comprehensive profit for the period | 4,773 | 1,898 | |
Attributable to | |||
Equity shareholders of the Company | 4,773 | 1,898 | |
The accompanying accounting policies and notes form part of these financial statements
Consolidated Statement of Changes in Equity
Share Capital |
Share Premium |
Merger Reserve |
Reverse Acquisition Reserve |
Treasury Stock Reserve |
Other Equity | Foreign Currency Translation Reserve |
Retained Earnings |
Total | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 April 2013 | 455 | 28,705 | 14,502 | (19,973) | - | 18 | (126) | (13,735) | 9,846 |
Purchase of shares Dividends | - - | - - | - - | - - | (274) - | - - | - - | - (227) | (274) (227) |
Transactions with owners | - | - | - | - | (274) | - | - | (227) | (501) |
Profit for the year | - | - | - | - | - | - | - | 2,280 | 2,280 |
Actuarial loss for the period on pension scheme (see note 27) |
- |
- |
- |
- |
- |
- |
- |
(113) |
(113) |
Deferred tax on actuarial movement on pension scheme |
- |
- |
- |
- |
- |
- |
- |
26 |
26 |
Loss on translation of overseas subsidiaries |
- |
- |
- |
- |
- |
- |
(295) |
- |
(295) |
Total comprehensive income/(loss) | - | - | - | - | - | - | (295) | 2,193 | 1,898 |
Balance at 31 March 2014 | 455 | 28,705 | 14,502 | (19,973) | (274) | 18 | (421) | (11,769) | 11,243 |
Dividends |
- |
- |
- |
- |
- |
- |
- |
(575) |
(575) |
Transactions with owners | - | - | - | - | - | - | - | (575) | (575) |
Profit for the year | - | - | - | - | - | - | - | 3,149 | 3,149 |
Actuarial gain for the period on pension scheme (see note 27) | - | - | - | - | - | - | - | 1,221 | 1,221 |
Deferred tax on actuarial movement on pension scheme | - | - | - | - | - | - | - | (256) | (256) |
Gain on translation of overseas subsidiaries | - | - | - | - | - | - | 659 | - | 659 |
Total comprehensive income/(loss) | - | - | - | - | - | - | 659 | 4,114 | 4,773 |
Balance at 31 March 2015 | 455 | 28,705 | 14,502 | (19,973) | (274) | 18 | 238 | (8,230) | 15,441 |
Company Statement of Changes in Equity
Share | |||||||||
Share Capital |
Share Premium |
Merger Reserve | Treasury Stock Reserve |
Other Equity | Based Payment Reserve |
Retained Earnings |
Total |
| |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| |
| |||||||||
Balance at 1 April 2013 | 455 | 28,705 | 20,667 | - | 18 | - | (34,885) | 14,960 |
|
Transactions with owners | - | - | - | (274) | - | - | (227) | (501) |
|
Profit for the year | - | - | - | - | - | - | 223 | 223 |
|
Balance at 31 March 2014 | 455 | 28,705 | 20,667 | (274) | 18 | - | (34,889) | 14,682 |
|
Transactions with owners | - | - | - | - | - | - | (575) | (575) |
|
Profit for the year | - | - | - | - | - | - | 143 | 143 |
|
Balance at 31 March 2015 | 455 | 28,705 | 20,667 | (274) | 18 | - | (35,321) | 14,250 |
|
Cash Flow Statement
Group | Company | |||||||
Year to 31 March 2015 | Year to 31 March 2014 | Year to 31 March 2015 | Year to 31 March 2014 | |||||
Notes | £000 | £000 | £000 | £000 | ||||
Operating activities | ||||||||
Profit/(loss) before tax | 4,359 | 3,803 | (95) | 223 | ||||
Non-cash adjustment | 34 | 2,001 | 1,739 | (316) | - | |||
Net changes in working capital | 34 | (1,976) | (2,007) | (249) | (2,738) | |||
Profit on disposal of property, plant and equipment | 10 | 10 | - | - | ||||
Taxes paid | (426) | (345) | - | - | ||||
Net cash from operating activities | 3,968 | 3,200 | (660) | (2,515) | ||||
Investing activities | ||||||||
Purchase of property, plant and equipment |
(2,944) |
(1,656) |
- |
- | ||||
Purchase of intangible assets | (446) | - | - | - | ||||
Interest received | - | - | 461 | - | ||||
Disposal of property, plant and equipment Dividends received | (5)
- | (5)
- | -
238 | -
- | ||||
Net cash used in investing activities | (3,395) | (1,661) | 699 | - | ||||
Financing activities | ||||||||
Proceeds from borrowings | 4,035 | 9,524 | 1,635 | 3,000 | ||||
Repayment of borrowings | (4,626) | (8,516) | (1,000) | - | ||||
Re-banking costs Purchase of treasury shares Dividends paid | (199) - (575) | (415) (274) (227) | (199) - (575) | (304) - (227) | ||||
Drawdown of finance leases | 364 | 294 | - | - | ||||
Repayment of finance leases | (166) | (161) | - | - | ||||
Interest paid Grant income received | (523) 1,138 | (587) - | (145) - | - - | ||||
Net cash from financing activities | (552) | (362) | (284) | (2,469) | ||||
Net change in cash and cash equivalents |
21 |
1,177 |
(245) |
(46) | ||||
Cash and cash equivalents at beginning of year |
1,748 |
571 |
- |
(46) | ||||
Cash and cash equivalents at end of period |
1,769 |
1,748 |
(245) |
- | ||||
Notes to the Financial Statements
1. General information
Hayward Tyler Group PLC is incorporated and resident in the Isle of Man. The Company's registered office is Peregrine Corporate Services Limited, Burleigh Manor, Peel Road, Douglas, Isle of Man, IM1 5EP. The Company's principal place of business is 1 Kimpton Road, Luton, UK, LU1 3LD. Hayward Tyler Group PLC's shares are listed on the Alternative Investment Market (AIM).
Hayward Tyler Group PLC is the ultimate parent company of the Group and its consolidated financial statements are presented in Pounds Sterling (£), which is its functional currency. These consolidated financial statements have been approved for issue by the Board of Directors on 22 June 2015. The Directors have recommended a final dividend of 0.79 pence per share.
Established in the UK in 1815, Hayward Tyler designs, manufactures and services a comprehensive range of fluid filled electric motors and pumps. These units are custom designed to meet the most demanding of applications and environments. Focused on the power generation (conventional and nuclear), oil and gas (topside and deep subsea) and industrial markets, Hayward Tyler is a market leader in its technology solutions. Furthermore, Hayward Tyler supplies and services a range of mission critical motors and pumps for the Royal Navy submarine fleet in the UK. Hayward Tyler also undertakes service, overhaul and upgrading of third-party motor and pump equipment across all sectors.
In addition to the head office in Luton (England), Hayward Tyler has manufacturing and service support facilities in Kunshan (China), Delhi (India), East Kilbride (Scotland) and Vermont (USA). These facilities and staff provide cover 24 hours 7 days a week for maintenance, overhaul and repair.
2. Summary of significant accounting policies
2.1 Going concern
The consolidated financial statements have been prepared on a going concern basis. The Directors have taken note of the guidance issued by The Financial Reporting Council on Going Concern Assessments in determining that this is the appropriate basis of preparation of the financial statements and have considered a number of factors.
After making due enquiry, and having considered the Group's budget for the coming year and its projections through to 2018 together with its banking and borrowing arrangements, the Directors confirm that they have a reasonable expectation that the Group and the Company have adequate resources to continue in operational existence for the foreseeable future. Accordingly, the Company continues to adopt the going concern basis of accounting in preparing the financial statements for the period ended 31 March 2015.
2.2 Basis of preparationThe consolidated financial statements for the year ended 31 March 2015 have been prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union and the requirements of the Isle of Man Companies Act 1931-2006. The financial statements have been prepared under the historical cost basis for the purposes of inclusion in this document with the exception of some financial instruments which are carried at fair value (see note 30) and freehold properties which are held at revalued amounts (see note 18). The accounting policies set out below have been consistently applied to all the periods presented. In accordance with the exemption by the Isle of Man Companies Act 2006 no separate income statement or Statement of Comprehensive Income is presented for the Company.
The financial information set out in this report does not constitute the Company's statutory accounts for the years ended 31 March 2015 or 2014 but is derived from the 2015 accounts. Statutory accounts for 2014 have been delivered to the Registrar of Companies and those for 2015 will be delivered in due course. The auditor has reported on those accounts; its report was (i) unqualified, (ii) did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying the report and (iii) did not contain a statement under section 498(2) or section 498(3) of the Companies Act 2006.
2.3 Basis of consolidationThe Group financial statements consolidate those of the Company and all of its subsidiary undertakings drawn up to 31 March 2015. Subsidiaries are entities over which the Group has the power to control the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date on which control ceases.
Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
2.4 Business combinationsFor business combinations occurring since 1 January 2010, the requirements of IFRS 3R have been applied. The consideration transferred by the Group to obtain control of a subsidiary is calculated as the sum of the acquisition-date fair values of assets transferred, liabilities incurred and the equity interests issued by the Group, which includes the fair value of any asset or liability arising from a contingent consideration arrangement. Acquisition costs are expensed as incurred.
The Group recognises identifiable assets acquired and liabilities assumed in a business combination regardless of whether they have been previously recognised in the acquiree's financial statements prior to the acquisition. Assets acquired and liabilities assumed are measured at their acquisition-date fair values.
Goodwill is stated after separate recognition of identifiable intangible assets. It is calculated as the excess of the sum of (a) fair value of consideration transferred, (b) the recognised amount of any non-controlling interest in the acquiree and (c) acquisition-date fair value of any existing equity interest in the acquiree, over the acquisition-date fair values of identifiable net assets. If the fair values of identifiable net assets exceed the sum calculated above, the excess amount (i.e. gain on a bargain purchase) is recognised in profit or loss immediately.
2.5 Trading and non-trading
The consolidated income statement reports the results for the year under the headings Trading and Non-trading. Trading represents the underlying performance of Hayward Tyler together with head office costs. Non-trading represents non-recurring items, which include finance costs and deferred tax charge.
There are no Non-trading items in the current year. Non-trading in the prior year represented non-recurring items, which included re-banking costs of £0.2 million and a deferred tax charge, which represented the impact on the deferred tax asset of the reduction in the enacted UK corporation tax rate from 23% to 20% of £0.5 million.
2.6 Segmental reporting
In identifying its operating segments, management follows the Group's service lines, which represent the main products and services provided by the Group. The activities undertaken by the original equipment manufacturing segment ("OE") includes the design and manufacture of motors and pumps. The aftermarket segment ("AM") provides a comprehensive range of aftermarket services and spares supporting the Group's own product range as well as those of other original equipment manufacturers. Each of these operating segments is managed separately as they require different resources and have a different customer base, including sales and marketing approach. All inter-segment transfers are carried out at arm's length prices.
The measurement policies the Group uses for segment reporting under IFRS 8 are the same as those used in its financial statements, except that:
§ post-employment benefit expenses;
§ site modernisation costs and associated grant income;
§ expenses relating to share-based payments;
§ research costs relating to new business activities; and
§ unallocated central costs
are not included in arriving at the operating profit of the operating segments. In addition, corporate assets which are not directly attributable to the business activities of any operating segment are not allocated to a segment. There have been no changes from prior periods in the measurement methods used to determine reported segment profit or loss.
2.7 Foreign currency translation
The consolidated financial statements are presented in Pounds Sterling, which is the Company's functional currency.
(a) Functional and presentation currency
Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the "functional currency"). In the Group's financial statements, all assets, liabilities and transactions of the Group entities, with a functional currency other than the Pound Sterling (the Group's presentation currency) are translated into Pounds Sterling upon consolidation. The functional currencies of the entities in the Group have remained unchanged during the reporting period.
(b) Transactions and balances
Foreign currency transactions are translated into the functional currency of the respective Group entity using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation of year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.
Non-monetary items measured at historical cost are translated using the exchange rates at the date of the transaction (not retranslated). Non-monetary items measured at fair value are translated using the exchange rates at the date when fair value was determined.
(c) Foreign subsidiaries
The assets and liabilities in the financial statements of foreign subsidiaries and related goodwill are translated at the rate of exchange ruling at the reporting date. Income and expenses are translated at the average rate. The exchange differences arising from the retranslation of the opening net investment in subsidiaries are recognised in other comprehensive income and accumulated in the "Foreign Currency Translation Reserve" in equity. On disposal of a foreign operation the cumulative translation differences are reclassified from equity to profit or loss when the gain or loss on disposal is recognised.
2.8 Property, plant and equipment
Land held for use in production or administration is stated at historical cost. As land is considered to have an unlimited useful life, related carrying amounts are not depreciated. Buildings for use in production or administration are initially recognised at acquisition cost and subsequently measured using the cost model, cost less accumulated depreciation and impairment losses.
Property and equipment held under finance leases are capitalised and included in property, plant and equipment. Such assets are depreciated straight line basis over their expected useful lives (determined by reference to comparable owned assets) or over the term of the lease, if shorter. Buildings are stated at cost or revaluation less depreciation and impairment losses. Equipment, furniture and fittings are stated at cost less depreciation and impairment losses. Depreciation is provided at rates calculated to write off the cost or revaluation of fixed assets, less their estimated residual value, over their expected useful lives. The following useful lives are applied:
Buildings - 25 years
Plant and machinery - 5-10 years
Fixtures and fittings - 3-5 years
Short leasehold improvements - over period of lease
Material residual value estimates and estimates of the useful life are updated as required, but at least annually, whether or not the asset is revalued.
Gains or losses arising on the disposal of property, plant and equipment are determined as the difference between the disposal proceeds and the carrying amount of the assets and are recognised in profit or loss within "other income" or "other expenses".
2.9 Leased assets
The economic ownership of a leased asset is transferred to the lessee if the lessee bears substantially all the risks and rewards related to the ownership of the leased asset. The related asset is then recognised at the inception of the lease at the fair value of the leased asset or, if lower, the present value of the lease payments plus incidental payments, if any. A corresponding amount is recognised as a finance leasing liability. Leases of land and buildings are classified separately and are split into a land and a building element, in accordance with the relative fair values of the leasehold interests at the date the asset is recognised initially.
Depreciation methods and useful lives for assets held under finance lease agreements correspond to those applied to comparable assets which are legally owned by the Group. The corresponding finance leasing liability is reduced by lease payments, less finance charges, which are expensed as part of finance costs.
The interest element of leasing payments represents a constant proportion of the capital balance outstanding and is charged to profit or loss over the period of the lease.
All other leases are treated as operating leases. Payments on operating lease agreements are recognised as an expense on a straight-line basis over the lease term. Associated costs, such as maintenance and insurance, are expensed as incurred.
2.10 Goodwill
Goodwill represents the future economic benefits arising from a business combination that
are not individually identified and separately recognised. Goodwill is carried at cost less
accumulated impairment losses. Goodwill is considered to have an indefinite useful life. Refer to Note 2.12 for a description of impairment testing procedures.
2.11 Other intangible assets
Other intangible assets include capitalised development costs used in respect of the development of new pump and motor technology and product and process development. They are accounted for using the cost model whereby capitalised costs are amortised on a straight-line basis over their estimated useful life. Management assess the useful life of group intangible assets to be in the range of five to ten years.
Costs that are directly attributable to the development phase of technology are recognised as an intangible asset, provided they meet the following recognition requirements:
§ completion of the intangible asset to the development phase is technically feasible, so that it will be available for use or sale;
§ the Group intends to complete the intangible asset and use or sell it;
§ the Group has the ability to use or sell the intangible asset;
§ the intangible asset will generate probable future economic benefits. Among other things, this requires that there be a market for the output from the intangible asset or for the intangible asset itself, or, if it is to be used internally, the asset will be used in generating such benefits;
§ there are adequate technical, financial and other resources to complete the development and to use or sell the intangible asset; and
§ the expenditure attributable to the intangible asset during its development can be measured reliably.
Development costs not meeting these criteria for capitalisation are expensed as incurred.
Directly attributable costs include employee costs incurred on the development along with an appropriate portion of relevant overheads. Development costs recognised as an intangible asset are subject to the same subsequent measurement method. However, until completion of the development project, the assets are subject to impairment testing only as described below in the note on impairments.
2.12 Impairment testing of goodwill, other intangible assets and property, plant and equipment
For impairment assessment purposes, assets are grouped at the lowest levels for which there are largely independent cash inflows (cash-generating units). As a result, some assets are tested individually for impairment and some are tested at cash-generating unit level. Goodwill is allocated to those cash-generating units that are expected to benefit from synergies of a related business combination and represent the lowest level within the Group at which management monitors goodwill. Cash-generating units to which goodwill has been allocated (determined by the Group's management as equivalent to its operating segments) are tested for impairment at least annually. All other individual assets or cash-generating units are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
An impairment loss is recognised for the amount by which the asset's (or cash-generating unit's) carrying amount exceeds its recoverable amount, which is the higher of fair value less costs of disposal and value-in-use. To determine the value-in-use, management estimates expected future cash flows from each cash-generating unit and determines a suitable discount rate in order to calculate the present value of those cash flows. The data used for impairment testing procedures are directly linked to the Group's latest approved budget, adjusted as necessary to exclude the effects of future reorganisations and asset enhancements. Discount factors are determined individually for each cash-generating unit and reflect current market assessments of the time value of money and asset-specific risk factors.
Impairment losses for cash-generating units reduce first the carrying amount of any goodwill allocated to that cash-generating unit. Any remaining impairment loss is charged pro rata to the other assets in the cash-generating unit. With the exception of goodwill, all assets are subsequently reassessed for indications that an impairment loss previously recognised may no longer exist. An impairment loss is reversed if the asset's or cash-generating unit's recoverable amount exceeds its carrying amount.
2.13 Investments
Investments in undertakings are recorded at fair value of consideration paid less impairment.
2.14 Inventories
Inventories are stated at the lower of cost and net realisable value. Cost comprises the direct purchase price, including all expenses directly attributable to the manufacturing process as well as suitable portions of related production overheads, based on normal operating capacity. Costs are assigned using the first in, first out cost formula. Net realisable value is the estimated selling price in the ordinary course of business less applicable variable selling expenses.
2.15 Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and demand deposits, together with other
short-term, highly liquid investments maturing within 90 days from the date of acquisition that
are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value.
2.16 Equity, reserves and dividend payments
Share capital represents the nominal value of shares that have been issued.
Share premium includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium, net of any related income tax benefits.
The foreign currency translation reserve represents differences arising on the retranslation of net investments in overseas subsidiary undertakings, based on the rate of exchange ruling at the balance sheet date.
The merger reserve of £14.5 million includes £9.9 million arising as a result of the acquisition of Southbank in January 2010. The merger reserve represents the difference between the nominal value of the share capital issued by Hayward Tyler Group PLC and its fair value at 20 January 2010, the date of the acquisition.
The reverse acquisition reserve arises as a result of the method of accounting for the acquisition of Southbank by Hayward Tyler Group PLC. In accordance with IFRS 3 Business Combinations (Revised 2008) the acquisition has been accounted for as a reverse acquisition.
Retained earnings include all current and prior period retained profits.
Dividend distributions payable to equity shareholders are included in "other liabilities" when the dividends have been approved in a general meeting prior to the reporting date.
Treasury Stock
On 28 January 2014 the Company purchased 419,204 of its own shares at 65 pence per share. The costs of purchasing own shares held by the Company are shown as a deduction against equity.
2.17 Taxation
Tax expense recognised in profit or loss comprises the sum of deferred tax and current tax not recognised in other comprehensive income or directly in equity.
Calculation of current tax is based on tax rates and tax laws that have been enacted or substantively enacted by the end of the reporting period. Deferred income taxes are calculated using the liability method.
Deferred tax assets are recognised to the extent that it is probable that the underlying tax loss or deductible temporary difference will be utilised against future taxable income. This is assessed based on the Group's forecast of future operating results, adjusted for significant non-taxable income and expenses and specific limits on the use of any unused tax loss or credit.
Deferred tax liabilities are generally recognised in full, although IAS 12 'Income Taxes' specifies limited exemptions. As a result of these exemptions the Group does not recognise deferred tax on temporary differences relating to goodwill, or to its investments in subsidiaries.
2.18 Post-employment benefits
The Group provides post-employment benefits through defined benefit plans as well as various defined contribution plans.
A defined contribution plan is a pension plan under which the Group pays fixed contributions into an independent entity. The Group has no legal or constructive obligations to pay further contributions after its payment of the fixed contribution. The contributions are recognised as an employee benefit expense when they are due.
Plans that do not meet the definition of a defined contribution plan are defined benefit plans. Under the Group's defined benefit plans, the amount of pension benefit that an employee will receive on retirement is defined by reference to the employee's length of service and final salary. The legal obligation for any benefits remains with the Group, even if plan assets for funding the defined benefit plan have been set aside. Plan assets may include assets specifically designated to a long-term benefit fund as well as qualifying insurance policies.
The liability recognised in the statement of financial position for defined benefit plans is the present value of the defined benefit obligation (DBO) at the reporting date less the fair value of plan assets.
Management estimates the DBO annually with the assistance of independent actuaries. This is based on standard rates of inflation, salary growth rate and mortality. Discount factors are determined close to each year-end by reference to high quality corporate bonds that are denominated in the currency in which the benefits will be paid and that have terms to maturity approximating the terms of the related pension liability.
Service cost on the Group's defined benefit plan is included in employee benefits expense. Employee contributions, all of which are independent of the number of years of service, are treated as a reduction of service cost. Net interest expense on the net defined benefit liability is included in finance costs. Gains and losses resulting from remeasurements of the net defined benefit liability are included in other comprehensive income.
2.19 Provisions, contingent liabilities and contingent assets
Provisions are recognised when present obligations as a result of a past event will probably lead to an outflow of economic resources from the Group and amounts can be estimated reliably. Timing or amount of the outflow may still be uncertain. A present obligation arises from the presence of a legal or constructive commitment that has resulted from past events, for example, product warranties granted to a customer, legal disputes or onerous contracts.
Provisions are measured at the estimated expenditure required to settle the present obligation, based on the most reliable evidence available at the reporting date, including the risks and uncertainties associated with the present obligation. Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole. Provisions are discounted to their present values, where the time value of money is material.
Any reimbursement that the Group can be virtually certain to collect from a third party with respect to the obligation is recognised as a separate asset. However, this asset may not exceed the amount of the related provision.
No liability is recognised if an outflow of economic resources as a result of present obligations is not probable. Such situations are disclosed as contingent liabilities unless the outflow of resources is remote.
2.20 Revenue recognition
Revenue comprises revenue from the sale of goods and the rendering of services.
Revenue is measured at the fair value of consideration received or receivable and represents amounts obtained through trading activities, net of value added tax and trade discounts. The Group applies the revenue recognition criteria set out below to each separately identifiable component of the sales or service transaction in order to reflect the substance of the transaction. The consideration received from these transactions is allocated to the separately identifiable component by taking into account the relative fair value of each component.
Revenue is recognised when the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity, the costs incurred or to be incurred can be measured reliably, and when the criteria for each of the Group's different activities has been met. These activity-specific recognition criteria are based on the goods or solutions provided to the customer and the contract conditions in each case, and are described below.
(a) Original equipment manufacture
The Group provides pumps and motors specifically customised to each customer. These contracts specify a fixed price for the development and installation of pumps and motors.
When the outcome can be assessed reliably, contract revenue and associated costs are recognised as revenue and expenses respectively by reference to the stage of completion of the contract activity at the reporting date. Revenue is measured at the fair value of consideration received or receivable in relation to that activity.
When the Group cannot measure the outcome of a contract reliably, revenue is recognised only to the extent of the contract costs incurred and to the extent that such costs are recoverable. Contract costs are recognised in the period in which they are incurred.
When it is probable that total contract costs will exceed total contract revenue, the total expected loss is recognised immediately in profit or loss.
The stage of completion of any contract is assessed by management by taking into consideration all information available at the reporting date. The percentage of completion is calculated by comparing costs incurred to date with the total estimated costs of the contract.
The gross amount due from customers for contract work is presented as an asset within "trade and other receivables" for all contracts in progress for which costs incurred plus recognised profits (less recognised losses) exceeds progress billings. The gross amount due to customers for contract work is presented as a liability within "trade and other payables" for all contracts in progress for which progress billings exceed costs incurred plus recognised profits (less losses).
(b) Aftermarket
Revenue comprises the sale of spare parts and other aftermarket services, which is recognised when the Group has transferred to the buyer the significant risks and rewards of ownership of the goods and services supplied. Significant risks and rewards are generally considered to be transferred to the buyer when the customer has taken undisputed delivery of the goods and services.
(c) Interest income
Interest income is recorded on an accrual basis using the effective interest method.
2.21 Operating expenses
Operating expenses are recognised in profit or loss upon utilisation of the service or at the date of their origin. Expenditure for warranties is recognised and charged against the associated provision when the related revenue is recognised.
2.22 Borrowing costs
Borrowing costs primarily comprise interest on the Group's borrowings. Borrowing costs that are directly attributable to the acquisition, construction or production of a qualifying asset, are capitalised as part of the cost of that asset when it is probable that they will result in future
economic benefits and the costs can be measured reliably. All other borrowing costs are expensed in the period in which they are incurred and reported within "finance costs".
2.23 Financial instruments
Financial assets and liabilities are recognised on the Group's Statement of Financial Position when the Group becomes a party to the contractual provisions of the instrument.
Financial assets are derecognised when the contractual rights to the cash flows from the financial asset expire or when the financial asset and all substantial risks and rewards are transferred.
A financial liability is derecognised when it is extinguished, discharged, cancelled or expires.
Financial assets and financial liabilities are measured initially at fair value plus transactions costs, except for financial assets and financial liabilities carried at fair value through profit or loss, which are measured initially at fair value.
Financial assets and financial liabilities are measured subsequently as described below.
Financial assets
For the purpose of subsequent measurement, financial assets are classified into the following categories upon initial recognition loans and receivables.
The category determines subsequent measurement and whether any resulting income and expense is recognised in profit or loss or in other comprehensive income.
All financial assets except for those at fair value through profit or loss are subject to review for impairment at least at each reporting date. Financial assets are impaired when there is any objective evidence that a financial asset or a group of financial assets is impaired. Different criteria to determine impairment are applied for each category of financial assets, which are described below.
All income and expenses relating to financial assets that are recognised in profit or loss are presented within "finance costs" or "finance income", except for impairment of trade receivables, which is presented within "other expenses".
Loans and receivables
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After initial recognition these are measured at amortised cost using the effective interest method, less provision for impairment. Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents and trade and most other receivables fall into this category of financial instruments.
Individually significant receivables are considered for impairment when they are past due or when other objective evidence is received that a specific counterparty will default. Receivables that are not considered to be individually impaired are reviewed for impairment in groups, which are determined by reference to the industry and region of a counterparty and other available features of shared credit risk characteristics. The impairment loss is then based on recent historical counterparty default rates for each identified group.
Financial liabilities
The Group's financial liabilities include borrowings, trade and other payables and derivative financial instruments.
Financial liabilities other than derivatives are measured subsequently at amortised cost using the effective interest method, except for financial liabilities held for trading or designated at fair value through profit or loss, that are carried subsequently at fair value with gains or losses recognised in profit or loss.
All interest-related charges and, if applicable, changes in an instrument's fair value that are reported in profit or loss are included within "finance costs" or "finance income".
Derivative financial instruments
Derivatives are financial assets or financial liabilities classified as held for trading and recorded at fair value through profit and loss.
Due to certain customer contracts being settled in foreign currencies, the Group enters into forward exchange contracts and swaps in order to reduce the exposure to foreign currency risk.
2.24 Government Grants
During the year ended 31 March 2015 Hayward Tyler Limited, based in Luton, UK, was awarded a £3.5 million grant from the Regional Growth Fund. The accounting treatment for the grant is set out below.
A government grant is recognised only when there is reasonable assurance that (a) the Group will comply with any conditions attached to the grant and (b) the grant will be received.
A grant is recognised as income in the income statement over the period necessary to match it with the expense, to which it relates, on a systematic basis. For reporting purposes the grant income is deducted from the related expense. A grant relating to assets is presented as deferred income in the consolidated statement of financial position, and released over the life of the asset in line with depreciation.
In the year ended 31 March 2015 the Group has concluded that there is reasonable assurance that it will be able to comply with the Regional Growth Fund ("RGF") grant conditions. The grant is conditional upon the Luton manufacturing facility achieving a job target of 231 full time jobs at the Luton facility by 2024 and defraying a £21.6m on eligible spending by 2020. This eligible spending relates to the extension to the existing factory, plant and machinery, training, and research and development. Failure to hit either target could result in the repayment of part of the grant to the Department of Business Innovation and Skills. Accordingly, at inception of the grant the Group recognised a receivable for the full grant amount of £3.5 million, presented as a long term other debtor, and a deferred income liability of £3.5 million, presented as a long term other creditor. Subsequently in the year ended 31 March 2015, the receivable was reduced to £2.1m by £1.4m of grant income received as cash by the Company. Also in the year ended 31 March 2015, the deferred income liability was reduced to £3.2 million by £0.3 million of grant income that is recognised in the consolidated interim income statement. This grant income is included in operating charges as a deduction from related research, development and training expenses of £0.8 million.
In addition to the RGF programme, Hayward Tyler Limited is participating in the UK government's Civil Nuclear Sharing in Growth ("CNSiG") programme. This programme, which is given in-kind, provides training and development with a value of £1.15 million to bring the business' entire workforce to NVQ level 3 and above. The associated 'Fit for Nuclear' accreditation is focused on ensuring that Hayward Tyler is firmly positioned as a key supplier in the UK domestic supply chain for nuclear new build. During the current year £602,413 was received as an in-kind payment that will be utilised by the CNSiG programme to fund training and development in the following 12 months. The payment is included in other creditors on the statement of financial position.
3 Changes in accounting policies
New and revised standards that are effective for annual periods beginning on or after 1 January 2014
A number of new and revised standards are effective for annual periods beginning on or after 1 January 2014. Information on these new standards is presented below.
IFRIC 21 'Levies'
IFRIC 21 clarifies that:
• the obligating event that gives rise to the liability is the activity that triggers the payment of
the levy, as identified by the government's legislation. If this activity arises on a specific date
within an accounting period then the entire obligation is recognised on that date
• the same recognition principles apply in the annual and interim financial statements.
IFRIC 21 has no material effect on the annual financial statements but affects the allocation of
the cost of certain property taxes between interim periods. The Group's past practice was to
spread the cost of property taxes payable annually over the year, resulting in the recognition of a prepayment at interim reporting dates. The application of IFRIC 21 requires the Group to
recognise the entire obligation as an expense at the beginning of the reporting period, which is the date specified in the relevant legislation.
IFRIC 21 has been applied retrospectively in accordance with its transitional provisions and
had no material effect on the consolidated financial statements for any period presented.
Offsetting Financial Assets and Financial Liabilities (Amendments to IAS 32)
These amendments clarify the application of certain offsetting criteria in IAS 32, including:
• the meaning of 'currently has a legally enforceable right of set-off'
• that some gross settlement mechanisms may be considered equivalent to net settlement.
The amendments have been applied retrospectively in accordance with their transitional
provisions. As the Group does not currently present any of its financial assets and financial
liabilities on a net basis using the provisions of IAS 32, these amendments had no material effect on the consolidated financial statements for any period presented.
Recoverable Amount Disclosures for Non-Financial Assets (Amendments to IAS 36)
These amendments clarify that an entity is required to disclose the recoverable amount of an
asset (or cash generating unit) whenever an impairment loss has been recognised or reversed in the period. In addition, they introduce several new disclosures required to be made when the recoverable amount of impaired assets is based on fair value less costs of disposal, including:
• additional information about fair value measurement including the applicable level of the
fair value hierarchy, and a description of any valuation techniques used and key assumptions
made
• the discount rates used if fair value less costs of disposal is measured using a present value
technique.
The amendments have been applied retrospectively in accordance with their transitional
provisions.
Standards, amendments and interpretation to existing standards that are not yet effective and have not been adopted early by the Group
At the date of authorisation of these financial statements, certain new standards, and amendments to existing standards have been published by the IASB that are not yet effective, and have not been adopted early by the Group. Information on those expected to be relevant to the Group's financial statements is provided below.
Management anticipates that all relevant pronouncements will be adopted in the Group's accounting policies for the first period beginning after the effective date of the pronouncement. New standards, interpretations and amendments not either adopted or listed below are not expected to have a material impact on the Group's financial statements.
IFRS 9 Financial Instruments (effective from 1 January 2015)
The IASB aims to replace IAS 39 Financial Instruments: Recognition and Measurement in its entirety. The replacement standard (IFRS 9) is being issued in phases. To date, the chapters dealing with recognition, classification, measurement and derecognition of financial assets and liabilities have been issued. These chapters are effective for annual periods beginning 1 January 2015. Further chapters dealing with impairment methodology and hedge accounting are still being developed.
The Group's management have yet to assess the impact of IFRS 9 on these consolidated
financial statements. The new standard is required to be applied for annual reporting periods
beginning on or after 1 January 2018.
IFRS 15 'Revenue from Contracts with Customers'
IFRS 15 presents new requirements for the recognition of revenue, replacing IAS 18 'Revenue', IAS 11 'Construction Contracts', and several revenue-related Interpretations. The new standard establishes a control-based revenue recognition model and provides additional guidance in many areas not covered in detail under existing IFRSs, including how to account for arrangements with multiple performance obligations, variable pricing, customer refund rights, supplier repurchase options, and other common complexities.
IFRS 15 is effective for reporting periods beginning on or after 1 January 2017. The Group's
management have not yet assessed the impact of IFRS 15 on these consolidated financial
statements.
Amendments to IFRS 11 Joint Arrangements
These amendments provide guidance on the accounting for acquisitions of interests in joint
operations constituting a business. The amendments require all such transactions to be accounted for using the principles on business combinations accounting in IFRS 3 'Business Combinations' and other IFRSs except where those principles conflict with IFRS 11. Acquisitions of interests in joint ventures are not impacted by this new guidance.
Accordingly, if adopted today, these amendments would not have a material impact on the consolidated financial statements.
The amendments are effective for reporting periods beginning on or after 1 January 2016.
4 Significant management judgements in applying accounting policies
The following are significant management judgements in applying accounting policies of the Group that have the most effect on the financial statements.
Internally generated development costs
Management monitors progress of internal research and development projects by using a project management system. Significant judgement is required in distinguishing research from the development phase. Development costs are recognised as an asset when all the criteria are met, whereas research costs are expensed as incurred.
To distinguish any research-type project phase from the development phase, it is the Group's accounting policy to also require a detailed forecast of sales or cost savings expected to be generated by the intangible asset. The forecast is incorporated into the Group's overall budget forecast as the capitalisation of development costs commences. This ensures that managerial accounting, impairment testing procedures and accounting for internally-generated intangible assets is based on the same data.
The Group's management also monitors whether the recognition requirements for development costs continue to be met and an assessment made of its recoverability. This is necessary as the economic success of any product development is uncertain and may be subject to future technical problems after the time of recognition.
Revenue recognition - original equipment manufacture
The stage of completion of a contract is assessed by management taking into consideration all information available at the reporting date. In this process management carries out significant judgements about milestones, actual work performed and the estimated costs to complete the work. Further information on the Group's accounting policy for contracts is in note 2.20.
Deferred tax assets
The assessment of the probability of future taxable income in which deferred tax assets can be utilised is based on the Group's latest approved budget forecast, which is adjusted for significant non-taxable income and expenses and specific limits to the use of any unused tax loss or credit. The tax rules in the numerous jurisdictions in which the Group operates are also carefully taken into consideration. If a positive forecast of taxable income indicates the probable use of a deferred tax asset, especially when it can be utilised without a time limit,
that deferred tax asset is usually recognised in full. The recognition of deferred tax assets that are subject to certain legal or economic limits or uncertainties is assessed individually by management based on the specific facts and circumstances.
Leases
In applying the classification of leases in IAS 17, management considers its leases of equipment as finance lease arrangements. In some cases, the lease transaction is not always conclusive, and management uses judgement in determining whether the lease is a finance lease arrangement that transfers substantially all the risks and rewards incidental to ownership.
5 Estimation uncertainty
When preparing financial statements management undertakes a number of judgements, estimates and assumptions about recognition and measurement of assets, liabilities, income and expenses.
The actual results may differ from the judgements, estimates and assumptions made by management, and will seldom equal the estimated results.
Information about estimates and assumptions that have the most significant effect on recognition and measurement of assets, liabilities, income and expenses is provided below. Actual results may be substantially different.
Original equipment revenue
The stage of completion of any contract is assessed by management by taking into consideration all information available at the reporting date. In this process management formulates estimates regarding actual work performed and the estimated costs to complete the work.
Deferred tax asset - refer to note 21
The extent to which deferred tax assets can be recognised is based on an assessment of the probability that future taxable income will be available against which the deductible temporary differences and tax loss carry-forwards can be utilised. In addition, significant judgement is required in assessing the impact of any legal or economic limits or uncertainties in various tax jurisdictions.
Defined benefit pension liability - refer to note 27
Management estimates the defined benefit pension liability annually with the assistance of independent actuaries; however, the actual outcome may vary due to estimation uncertainties. The estimate of its defined benefit pension gross liability of £14.1 million (FY2014: £13.1 million) is based on standard rates of inflation and mortality. The estimate does not include anticipation of future salary increases, as there are no members with benefits related to future salary progression. Discount factors are determined close to each period end by reference to high quality corporate bonds that are denominated in the currency in which the benefits will be paid and that have terms to maturity approximating to the terms of the related pension liability. Estimation uncertainties exist particularly with regard to medical cost trends, which may vary significantly in future appraisals of the Group's defined benefit pension obligations. The value of the defined benefit pension liability at 31 March 2015 was £0.2 million (FY2014: £1.5 million).
Provisions - refer to note 25
The amount recognised for warranties for which customers are covered for the cost of repairs is estimated based on management's past experience, current knowledge and future expectation that defects may arise. The value of warranty provisions at 31 March 2015 was £0.6 million (FY2014: £0.4 million).
Goodwill - refer to note 15
Management carry out impairment tests at each reporting date and indicate present values of future cash flows in respect of both the OE and AM divisions are far in excess of the carrying values of the associated assets including goodwill such that management considers the likelihood of any impairment arriving to be remote.
6 Segment information
Management currently identifies the Group's two service lines, OE and AM, as operating segments. The activities undertaken by the OE segment include the manufacture of pumps and motors. The activities of the AM division include the servicing of, and provision of spares for, a wide range of pumps and motors.
Segment information can be analysed as follows for the reporting periods under review:
OE | AM | Total | |
Year to 31 March 2015 | £000 | £000 | £000 |
Segment revenues from: | |||
External customers | 19,689 | 28,930 | 48,619 |
Other segments | 0 | 0 | 0 |
Segment revenues | 19,689 | 28,930 | 48,619 |
Cost and expenses | (19,961) | (21,289) | (41,250) |
Segment operating profit | (272) | 7,641 | 7,369 |
Segment assets | 19,076 | 14,958 | 34,034 |
OE | AM | Total | |||
Year to 31 March 2014* | £000 | £000 | £000 | ||
Segment revenues from: | |||||
External customers | 17,501 | 25,704 | 43,205 | ||
Other segments | 0 | 0 | 0 | ||
Segment revenues | 17,501 | 25,704 | 43,205 | ||
Cost and expenses | (17,284) | (19,217) | (36,501) | ||
Segment operating profit | 217 | 6,487 | 6,704 | ||
Segment assets | 12,971 | 11,583 | 24,554 | ||
The Group's revenues from external customers and its non-current assets (other than goodwill and deferred tax assets) are divided into the following geographical areas:
31 March 2015 | 31 March 2014 | |||
Revenue | Non-current Assets | Revenue | Non-current Assets | |
£000 | £000 | £000 | £000 | |
United Kingdom | 6,008 | 13,058 | 4,007 | 8,450 |
USA | 11,577 | 1,205 | 10,829 | 1,198 |
Other countries | 31,034 | 180 | 28,369 | 133 |
48,619 | 14,443 | 43,205 | 9,781 |
Revenues from external customers in the Group's domicile, United Kingdom, as well as its major market, the USA, have been identified on the basis of the customers' geographical location. Non-current assets are allocated based on their physical location.
No customer represented greater than 10% of Group revenue in the year to 31 March 2015 or in the year to 31 March 2014.
The totals presented for the Group's operating segments reconcile to the entity's key financial figures as presented in its financial statements as follows:
Year to 31 March 2015 |
Year to 31 March 2014* | |
£000 | £000 | |
Segment revenues | ||
Segment revenues | 48,619 | 43,205 |
Elimination of inter-segmental revenues | - | - |
48,619 | 43,205 | |
Segment profit | ||
Segment operating profit | 7,369 | 6,704 |
Centre of Excellence expenses net of grant income | (548) | - |
Site modernisation | - | (243) |
Other operating costs not allocated | (1,378) | (1,489) |
Foreign currency exchange differences | (96) | (310) |
Operating profit | 5,347 | 4,662 |
Finance costs plus fair value of derivatives | (988) | (859) |
Group profit before tax | 4,359 | 3,803 |
Segment total assets can be reconciled to Group assets as follows:
At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | |
Segment total assets | ||
Total segment assets | 34,034 | 24,554 |
Group assets | 48,062 | 56,406 |
Consolidation adjustments | (38,172) | (42,863) |
Group total assets | 43,924 | 38,097 |
\* The revenue figures presented in the tables above for the year to 31 March 2014 have been restated from those presented in the prior year financial statements to amend the value of revenues disclosed from external customers and other segments. The amendment does not change the total segment revenues for the year to 31 March 2014.
7 Operating profit
Operating profit is stated after charging:
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
Depreciation of owned assets | 719 | 580 |
Depreciation of assets held under finance leases | 101 | 106 |
Amortisation of other intangible assets | 193 | 194 |
Auditor's remuneration: | ||
Audit services: - Fees payable to the Company's auditor for the audit of the Company's annual accounts |
16 |
16 |
- The audit of the Company's subsidiaries pursuant to legislation Other services: |
110 |
106 |
- Taxation services | - | - |
- Other services | - | 48 |
Rentals under operating leases: | ||
- Land and buildings | 205 | 245 |
- Plant and equipment | 300 | 111 |
Foreign currency exchange differences - loss | 96 | 310 |
Research and developments costs | 203 | 487 |
Foreign currency exchange differences relate to realised losses on receipts and payments together with an unrealised loss arising on the retranslation of net current assets.
8 Employee remuneration
Employee benefits expense
The employee benefit expense during the year was as follows:
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
Wages and salaries | 13,686 | 11,504 |
Social security costs | 1,246 | 1,078 |
Redundancy costs | 111 | 677 |
Pension costs | 784 | 709 |
15,827 | 13,968 |
The average numbers of employees during the year were as follows:
Year to 31 March 2015 | Year to 31 March 2014 | |
OE and AM | 188 | 177 |
General and administration | 122 | 105 |
Selling | 35 | 36 |
345 | 318 |
Key management personnel
Key management of the Group are members of the Board of Directors in Hayward Tyler Group PLC.
Remuneration in respect of the Directors including employer's national insurance cost was as follows:
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
Short-term employee benefits | 689 | 484 |
Employer's National Insurance Contributions | 78 | 50 |
767 | 534 |
The amounts set out above include remuneration in respect of the highest paid Director as follows:
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
Short-term employee benefits | 332 | 223 |
Employer's National Insurance Contributions | 44 | 30 |
376 | 253 |
None of the Directors participate in the Group's defined benefit plan. Details of related party transactions are given in note 31 to the financial statements.
9 EBITDA
Earnings before interest, tax, depreciation and amortisation are as follows:
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
EBITDA | ||
Operating profit | 5,347 | 4,662 |
Depreciation and amortisation | 1,013 | 880 |
6,360 | 5,542 |
10 Finance costs
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
Interest payable on bank borrowing Finance costs of pensions | 496 62 | 609 67 |
Finance charges - re-banking | 136 | 224 |
Loss/(gain) arising on fair value of derivative contracts | 294 | (41) |
988 | 859 |
11 Income tax expense
(a) Analysis of total tax charge
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
Current tax | ||
UK corporation tax at 21% (FY2014: 23%) | - | - |
Amounts over provided in prior years | - | - |
Overseas taxation | 674 | 841 |
Adjustment in respect of prior year | 35 | (21) |
Total current tax | 709 | 820 |
Deferred tax | ||
Accelerated capital allowances | 109 | (69) |
Losses available for offset against future taxable income | 400 | 487 |
Retirement benefit obligations | 286 | 4 |
Less movement recorded in other comprehensive income |
(256) |
26 |
Other temporary differences Derivatives | 43 (62) | (122) 9 |
Effect of change in tax rate | (34) | 455 |
Amounts under/(over) provided in prior years | 15 | (87) |
Total deferred tax | 501 | 703 |
Tax charge reported in the income statement | 1,210 | 1,523 |
(b) Reconciliation of profit before tax total to tax charge
The relationship between the expected tax expense based on the domestic effective tax rate of Hayward Tyler Group PLC at 21% (FY2014: 23%) and the reported tax expense in the income statement is set out below, which also shows the major components of tax expense:
Year to 31 March 2015 | Year to 31 March 2014 | |
£000 | £000 | |
Profit before tax | 4,359 | 3,803 |
Domestic tax rate for Hayward Tyler Group PLC | 21% | 23% |
Expected tax charge | 915 | 875 |
Adjustment for tax-rate differences in foreign jurisdictions | 265 | 295 |
Deferred tax not recognised and effect of tax rate change | (116) | 381 |
Amounts over provided in prior years | 50 | (87) |
Adjustment for non-deductible expenses | 96 | 59 |
Tax charge | 1,210 | 1,523 |
Note 21 provides information on the entity's deferred tax assets and liabilities, including the amounts recognised directly in the income statement.
12 Income tax asset/(liability)
At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | |
Current tax assets | 500 | 580 |
Current tax liabilities | (1,084) | (881) |
Income tax payable | (584) | (301) |
13 Earnings per share
The calculation of the basic earnings per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year.
The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post-tax effect of dividends and/or interest, on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.
Year to 31 March 2015 | Year to 31 March 2014 | |
Earnings per share calculations only | ||
Profit attributable to ordinary shareholders: | ||
Profit for the period (£000) | 3,149 | 2,280 |
Weighted average number of shares (used for basic earnings per share) | 45,088,200 | 45,436,197 |
Weighted average number of shares | 45,088,200 | 45,436,197 |
Basic earnings per share (pence) | 6.98 | 5.02 |
Diluted earnings per share (pence) | 6.98 | 5.02 |
Dividends
An interim dividend of 0.525 pence per ordinary share was declared during the year representing a total of £238,913 (FY2014: £227,536).
14 Dividends
Year to 31 March 2015 | Year to 31 March 2014 | ||||||
Pence per share |
£000 | Pence per share |
£000 |
| |||
Paid in the year |
| ||||||
Interim dividend - current year | 0.525 | 237 | 0.500 | 227 |
| ||
Final dividend - in respect of prior year |
0.750 |
338 |
- |
- |
| ||
Total | 1.275 | 575 | 0.500 | 227 |
| ||
A final dividend of 0.79 pence per share payable on 28 August 2015 is proposed subject to shareholder approval.
15 Goodwill
The net carrying amount of goodwill can be analysed as follows:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Gross carrying amount | ||
Carrying amount at start of period | 2,219 | 2,219 |
Carrying amount at end of period | 2,219 | 2,219 |
Impairment testing
For the purpose of annual impairment testing, goodwill is allocated to the operating segments expected to benefit from the synergies of the business combinations in which the goodwill rises, as follows:
At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | |
OE | 368 | 368 |
AM | 1,851 | 1,851 |
Carrying amount at end of period | 2,219 | 2,219 |
The recoverable amount of each segment was determined based on value-in-use calculations,
covering a detailed three-year forecast, followed by an extrapolation of expected cash flows for the remaining useful lives using a declining growth rate determined by management.
The key assumptions used in the calculations were:
§ the forecast operating cash flows for the next five years and a terminal value of such flows based on approved budgets and plans. These budgets and plans are based on past performance, current orders, future order pipeline and expectations for the market development of the CGU, taking into account the current economic climate and forecast assumptions (both internal and external where appropriate) around the relevant product markets;
§ an estimate of the long-term growth rate for the CGU representing management's best estimate of future long-term growth in the respective divisions, taking into account both internal and external projections for the markets in which they operate. The growth rate used for the first five years was 10% which has been based on a review of historic growth rates over the last one to five years. The terminal growth rate used was 2%, which is based on the UK's long-term consumer price index growth rate; and
§ a discount rate of 9.68% was used to discount future cash flows and reflects management's estimate of the weighted average cost of capital of the Group.
Impairment test are carried out at each reporting date and indicate present values of future cash flows in respect of both the OE and AM divisions are far in excess of the carrying values of the associated assets including goodwill such that management considers the likelihood of any impairment arising to be remote.
16 Other intangible assets
The Group's other intangible assets comprise solely internally generated development costs (see note 2.11). The net carrying amounts for the reporting periods under review can be analysed as follows:
| |||
Group | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | ||
Gross carrying amount | |||
Balance at start of period | 1,713 | 1,713 | |
Additions | 446 | - | |
Balance at end of period | 2,159 | 1,713 | |
Accumulated amortisation and impairment | |||
Balance at start of period | 932 | 738 | |
Amortisation | 193 | 194 | |
Balance at end of period | 1,125 | 932 | |
| |||
Carrying amount at end of period | 1,034 | 781 | |
The amortisation charge for the year is included within operating charges and disclosed in note 7.
The main material asset included above is the development of subsea motor which has a carrying value of £444,990 at 31 March 2015.
17 Investments
The Company had the following investments in subsidiary undertakings:
At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | |
Gross value of investments | ||
Balance at start of period | 27,916 | 27,916 |
Additions | - | - |
Balance at end of period | 27,916 | 27,916 |
Provision for impairment | ||
Balance at start of period | 20,193 | 20,193 |
Impairment in period | - | - |
Balance at end of period | 20,193 | 20,193 |
Net book value at end of period | 7,723 | 7,723 |
The Company owns more than 20% of the following companies:
Name of company | Place of incorporation | % ownership/ voting power | Principal activity | |
| ||||
Southbank UK Limited | England & Wales | 100 | Holding company | |
Redglade Associates Limited | England & Wales | 100 | Property | |
Redglade Investments Limited | England & Wales | 100 | Property | |
Hayward Tyler Group Limited | England & Wales | 100 | Holding company | |
Hayward Tyler Limited | England & Wales | 100 | Trading | |
Hayward Tyler (UK) Limited | England & Wales | 100 | Dormant | |
Varley Pumps Limited | England & Wales | 100 | Dormant | |
Hayward Tyler Subsea Limited | England & Wales | 100 | Dormant | |
Hayward Tyler Holdings Limited | England & Wales | 100 | Holding company | |
Hayward Tyler Holding Inc | USA | 100 | Holding company | |
Hayward Tyler Inc | USA | 100 | Trading | |
Hayward Tyler Pumps (Kunshan) Co Limited | China | 100 | Trading | |
Hayward Tyler India PTE Limited | India | 100 | Trading | |
Appleton & Howard Limited | England & Wales | 100 | Dormant | |
Hayward Tyler Fluid Dynamics Limited | England & Wales | 100 | Dormant | |
Hayward Tyler Fluid Handling Limited | England & Wales | 100 | Trading | |
Hayward Tyler Services Limited | England & Wales | 100 | Dormant | |
Specialist Energy Group Trustee Limited | England & Wales | 100 | Acts as employee benefit trust | |
Hayward Tyler Pension Plan Trustees Limited | England & Wales | 100 | Manages pension scheme | |
Sumo Pumps Limited | England & Wales | 100 | Dormant | |
Hayward Tyler Engineered Products Limited | England & Wales | 100 | Dormant | |
Capital Engineering Services Limited | England & Wales | 100 | Dormant | |
Credit Montague Limited | England & Wales | 100 | Dormant | |
Mullins Limited | England & Wales | 100 | Dormant | |
Nviro Cleantech Limited | England & Wales | 100 | Holding company | |
Laseair Limited | England & Wales | 80 | Dissolved1 | |
Microrelease Limited | England & Wales | 80 | Dissolved1 | |
Organotect Inc | USA | 65 | No longer trading | |
Nviro Cleantech Inc | USA | 100 | Holding company | |
Vertus Technologies US LLC | USA | 100 | Holding company | |
Vertus Technologies Industrial LLC | USA | 100 | No longer trading | |
Vertus Technologies Limited | Cayman Islands | 100 | Holding company | |
Nviro Cleantech Limited | Cayman Islands | 100 | Holding company | |
1 Dissolved on 5 May 2015
All companies are owned indirectly by Hayward Tyler Group PLC except for Southbank UK Limited, Specialist Energy Group Trustee Limited and Nviro Cleantech Limited (which are owned directly) and the results for all have been included within the consolidation.
18 Property, plant and equipment
The Group's property, plant and equipment comprise primarily land, buildings, plant and machinery, and fixtures and fittings. The carrying amount can be analysed as follows:
Group | Freehold land and buildings | Short leasehold improvements |
Plant and machinery | Fixtures and fittings |
Total |
£000 | £000 | £000 | £000 | £000 | |
Gross carrying amount | |||||
Balance at 1 April 2014 | 8,622 | 1,694 | 10,212 | 3,121 | 23,649 |
Exchange adjustments | - | 102 | 453 | 119 | 674 |
Additions Reclassification | 1,894 - | 186 - | 677 (3) | 187 3 | 2,944 - |
Disposals | - | - | (990) | - | (990) |
Balance at 31 March 2015 | 10,516 | 1,982 | 10,349 | 3,430 | 26,277 |
Depreciation and impairment | |||||
Balance at 1 April 2014 | 3,001 | 903 | 8,236 | 2,509 | 14,649 |
Exchange adjustments | - | 68 | 363 | 74 | 505 |
Reclassification | - | - | - | - | - |
Disposals | - | - | (985) | - | (985) |
Charge for the year | 47 | 129 | 418 | 226 | 820 |
Balance at 31 March 2015 | 3,048 | 1,100 | 8,032 | 2,809 | 14,989 |
Carrying amount at 31 March 2015 |
7,468 |
882 |
2,317 |
621 |
11,288 |
Gross carrying amount | |||||
Balance at 1 April 2013 | 8,622 | 835 | 11,569 | 3,578 | 24,604 |
Exchange adjustments | - | (64) | (332) | (88) | (484) |
Additions | - | 583 | 741 | 448 | 1,772 |
Reclassification | - | 340 | (310) | (30) | - |
Disposals | - | - | (1,456) | (787) | (2,243) |
Balance at 31 March 2014 | 8,622 | 1,694 | 10,212 | 3,121 | 23,649 |
Depreciation and impairment | |||||
Balance at 1 April 2013 | 2,959 | 604 | 9,852 | 3,154 | 16,569 |
Exchange adjustments | - | (51) | (270) | (48) | (369) |
Reclassification | - | 275 | (273) | (2) | - |
Disposals | - | - | (1,454) | (783) | (2,237) |
Charge for the year | 42 | 75 | 381 | 188 | 686 |
Balance at 31 March 2014 | 3,001 | 903 | 8,236 | 2,509 | 14,649 |
Carrying amount at 31 March 2014 |
5,621 |
791 |
1,976 |
612 |
9,000 |
The Group's freehold land and buildings were valued by independent valuers for the financial statements for the year ended 31 December 2011 and an impairment charge was made at that date. The Directors believe that there has been no further impairment of the property since that date. Fair value of freehold land and buildings do not have quoted prices and have been determined based on professional appraisals that would be classified as Level 3 of the fair value hierarchy as defined in IFRS 13 "Fair Value Measurement".
If the cost model had been used, the carrying amount of land and buildings would be £6,355,655 (FY2014: £6,494,375). Revaluation previously has only ever resulted in a decrease arising, as a consequence there is no revaluation surplus.
All depreciation charges are included within operating charges and disclosed in note 7.
The Group's land and buildings have been pledged as security for term loans.
The carrying value of assets under finance leases included in plant and machinery amounted to £937,503 (FY2014: £707,000). The depreciation charged to the financial statements in the year in respect of finance leased assets amounted to £101,195 (FY2014: £106,000).
19 Inventories
Inventories recognised in the statement of financial position can be analysed as follows:
| |||
Group | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | ||
Raw materials and consumables | 2,931 | 2,944 | |
Work in progress | 1,044 | 2,939 | |
Finished goods and goods for resale | 2,040 | 1,791 | |
6,015 | 7,674 | ||
In the year ended 31 March 2015, total inventory included in expenses amounted to £19,960,000 (FY2014: £16,810,000).
20 Trade and other receivables
Group | Company | |||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | £000 | £000 | |
Current | ||||
Trade receivables | 10,659 | 7,793 | - | - |
Less: provision for impairment of receivables |
(139) |
(88) |
- |
- |
Trade receivables - net | 10,520 | 7,705 | - | - |
Gross amounts due from customers | 4,493 | 4,031 | - | - |
Other receivables | 286 | 136 | 49 | - |
Other debtors | 1,300 | - | - | - |
Due from Group undertakings | - | - | 7,849 | 10,123 |
Trade and other receivables | 16,599 | 11,872 | 7,898 | 10,123 |
Prepayments | 911 | 587 | - | - |
VAT recoverable | 228 | 283 | 98 | 16 |
Other current assets | 1,139 | 870 | 98 | 16 |
Total current trade and other receivables |
17,738 |
12,742 |
7,996 |
10,139 |
| ||||
Group | Company | |||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | £000 | £000 | |
Non current | ||||
Due from Group undertakings Other debtors | - 806 | - - | 2,412 - | - - |
Trade and other receivables | 806 | - | 2,412 | - |
Total non current trade and other receivables |
806 |
- |
2,412 |
- |
The Directors believe that the carrying amounts of trade and other receivables approximate their fair values. The receivables are short term and non-interest bearing.
All of the Group's trade and other receivables have been reviewed for indicators of impairment. Certain trade receivables were found to be impaired and an allowance for credit losses of £0.1 million (FY2014: £0.1 million) has been made.
The movement in the provision for credit losses can be reconciled as follows:
| ||||
Group | At 31 March 2015 | At 31 March 2014 | ||
£000 | £000 | |||
Balance at start of year | 88 | 717 | ||
Charge for the year | 53 | 51 | ||
Impairment reversals Amounts utilised in the year | (2) - | (89) (591) | ||
Balance at end of year | 139 | 88 | ||
An analysis of unimpaired trade receivables that are past due is given in note 28.
21 Deferred tax assets
Deferred tax movements for the year arising from temporary differences and unused tax losses of the Group can be summarised as follows:
At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | |
Balance at start of period | 3,312 | 3,989 |
Charge to income statement for the year (note 11) | (501) | (703) |
Charge to other comprehensive income | (256) | 26 |
Balance at end of period | 2,555 | 3,312 |
Deferred tax assets are recognised to the extent that it is probable that taxable profits will be available in future against which deductible temporary differences can be utilised. This recognition is supported by the underlying profitability of the Group in the year ended 31 March 2015 and the future projected profitability of the Group. No deferred tax asset has been recognised on tax losses of £0.1 million (FY2014: £0.6 million).
Deferred tax assets
Balance at 1 April 2014 | Charge to income for the year | Credit to other comprehensive income for the year | Balance at 31 March 2015 | |
£000 | £000 | £000 | £000 | |
Accelerated tax depreciation | 8 | (162) | - | (154) |
Retirement benefit obligations | 308 | (16) | (256) | 36 |
Tax losses Derivatives | 2,856 (8) | (251) 58 | - - | 2,605 50 |
Temporary differences | 148 | (130) | - | 18 |
Total | 3,312 | (501) | (256) | 2,555 |
Balance at 1 April 2013 | Charge to income for the year | Charge to other comprehensive income for the year | Balance at 31 March 2014 | |
£000 | £000 | £000 | £000 | |
Accelerated tax depreciation | (66) | 74 | - | 8 |
Retirement benefit obligations | 358 | (76) | 26 | 308 |
Tax losses Derivatives | 3,710 - | (854) (8) | - - | 2,856 (8) |
Temporary differences | (13) | 161 | - | 148 |
Total | 3,989 | (703) | 26 | 3,312 |
22 Cash and Cash equivalents
Cash and cash equivalents included the following components:
Group | Company | ||||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | ||
£000 | £000 | £000 | £000 | ||
Cash at bank and in hand: GBP USD EUR Other |
896 608 39 226 |
1,487 39 33 189 |
(245) - - - |
- - - - | |
1,769 | 1,748 | (245) | - | ||
At 31 March 2015 the Group had the following undrawn facilities:
| |||
Group | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | ||
Revolving credit facilities | 5,851 | 2,094 | |
Corporate charge card facility | 84 | 49 | |
The bank revolving credit facilities and loans are secured by fixed and floating charges over the Group's assets.
The short-term bank borrowings under the revolving credit facilities have been classified under borrowings in Hayward Tyler Group PLC. A breakdown of cash and borrowings is set out below:
Group | Company | ||||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | ||
£000 | £000 | £000 | £000 | ||
Cash at bank and in hand | 1,769 | 1,748 | (245) | - | |
Short-term bank borrowings | (3,145) | (3,806) | - | - | |
Short-term bank loans | (1,125) | (1,357) | (825) | (896) | |
Non-current bank loans | (5,359) | (4,933) | (2,411) | (1,800) | |
Net debt | (7,860) | (8,348) | (3,481) | (2,696) | |
The Directors consider that the carrying amount of the cash and cash equivalents approximates their fair value.
23 Trade and other payables
Group | Company | ||||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | ||
£000 | £000 | £000 | £000 | ||
Trade payables | 6,202 | 4,841 | 17 | 182 | |
Payments on account | 3,410 | 5,451 | - | - | |
Social security and other taxes Due to Group undertakings | 364 - | 222 - | - 175 | - 35 | |
Trade and other payables | 9,976 | 10,514 | 192 | 217 | |
The carrying amounts of trade and other payables approximate to their fair values. All amounts shown above are short-term liabilities and are accruing no interest.
24 Other liabilities
Other liabilities can be summarised as follows:
Group | Company | ||||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | ||
£000 | £000 | £000 | £000 | ||
Current | |||||
Accruals | 2,506 | 2,682 | 208 | 267 | |
Other payables | 1,216 | 73 | - | - | |
3,722 | 2,755 | 208 | 267 | ||
Group | Company | ||||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | ||
£000 | £000 | £000 | £000 | ||
Non current | |||||
Other creditors - deferred income | 2,757 | - | - | - | |
2,757 | - | - | - | ||
25 Provisions
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Annual leave | 156 | 145 |
Warranty | 631 | 394 |
Liquidated damages | 21 | - |
Loss making contracts | 76 | 531 |
884 | 1,070 |
All provisions are considered current. The carrying amounts may be analysed as follows:
Annual leave |
Warranty |
Liquidated damages | Loss making contracts |
Total | |
£000 | £000 | £000 | £000 | £000 | |
Carrying amount at start of period | 145 | 394 | - | 531 | 1,070 |
Exchange differences | 5 | - | - | - | 5 |
Additional provisions | 25 | 609 | 21 | 76 | 731 |
Unused amounts reversed | - | (79) | - | - | (79) |
Amount utilised | (19) | (293) | - | (531) | (843) |
Carrying amount at end of period | 156 | 631 | 21 | 76 | 884 |
Annual leave provision
Paid holidays are regarded as an employee benefit and are charged to the profit or loss as the benefit is earned. A provision is made at the balance sheet date to reflect the present value of the holidays earned but not taken.
Warranty provision
Provisions for warranty work represent the estimated cost of work provided under the terms of the contracts with customers with reference to the length and unexpired portion of the terms provided.
Liquidated damages
Provisions for liquidated damages are the liabilities estimated to arise on the expected delay in shipment of contracts that have been shipped prior to 31 March 2015. There were minor expected delays in the year.
Loss making contracts
Provisions for loss making contracts are the estimated total costs that exceed the total revenues from contracts that are in progress at the reporting date.
26 Leases
Finance Leases
The Group leases various equipment under finance lease arrangements. The net carrying amount of the assets held under finance lease arrangements is £937,503 (FY2014: £707,000). The assets are included under "Plant and Machinery", which form an integral part of "property, plant and equipment" (see note 18).
The future aggregate minimum finance lease payments are as follows:
Group | At 31 March 2015 | At 31 March 2014 | ||
Minimum payments | Present value of payments | Minimum payments | Present value of payments | |
£000 | £000 | £000 | £000 | |
No later than 1 year | 272 | 250 | 180 | 167 |
Later than 1 year and no later than 5 years |
583 |
450 |
447 |
335 |
855 | 700 | 627 | 502 | |
Less: Amounts representing finance charges
|
(155) |
(125) | ||
Present value of minimum lease payments |
700 |
502 |
The lease agreement for the equipment includes fixed lease payments and a purchase option at the end of the lease term. The agreement is non-cancellable but does not contain any further restrictions. No contingent rents were recognised as an expense in the reporting periods under review.
Operating leases
The Group leases various offices, vehicles and equipment under non-cancellable operating lease agreements. The leases have varying terms, escalation clauses and renewal rights.
The future aggregate minimum lease payments under non-cancellable operating leases are:
At 31 March 2015 | At 31 March 2014 | |
Group | £000 | £000 |
No later than 1 year | 142 | 187 |
Later than 1 year and no later than 5 years | 175 | 145 |
317 | 332 |
Lease payments recognised as an expense during the period are shown in note 7. The Group's operating lease agreements do not contain any contingent rent clauses.
27 Pensions and other employee obligations
Within the UK the Group operates a defined benefit plan with benefits linked to final salary and a defined contribution plan. With effect from 1 June 2003 the defined benefit plan was closed to new UK employees who are offered membership of the defined contribution plan. The majority of UK employees are members of one of these arrangements. The method used in assessing the scheme liabilities is the projected unit method. A full valuation of the pension scheme is produced every three years (the last one being as at 1 January 2014) and updated annually to 31 March 2015 by independent qualified actuaries.
The group operates a defined benefit pension arrangement called the Hayward Tyler Pension Plan (the "Plan"). The Plan provides benefits based on final salary and length of service on retirement, leaving service or death.
The Plan is subject to the Statutory Funding Objective under the Pensions Act 2004. A valuation of the Plan is carried out at least once every three years to determine whether the Statutory Funding Objective is being met. As part of the process the Company must agree with the Trustees of the Plan the contributions to be paid to address any shortfall against the Statutory Funding Objective. The Statutory Funding Objective does not currently impact on the recognition of the Plan in these accounts.
The Plan is managed by a board of trustees appointed in part by the Company and in part from elections by members of the Plan. The board of trustees includes a professional trustee (Independent Trustee Services Limited). The trustees have responsibility for obtaining valuations of the fund, administering benefit payments and investing the Plan's assets. The trustees delegate some of these functions to their professional advisers where appropriate.
The Plan exposes the Company to a number of risks:
§ Investment risk
The Plan holds investments in asset classes, such as equities, which have volatile market values and, while these assets are expected to provide the real returns over the long term, the short-term volatility can cause additional funding to be required if a deficit emerges;
§ Interest rate risk
The Plan's liabilities are assessed using market yields on high quality corporate bonds to discount the liabilities. As the Plan holds assets such as equities the value of the assets and liabilities may not move in the same way;
§ Inflation risk
A significant proportion of the benefits under the Plan are linked to inflation. Although the Plan's assets are expected to provide a good hedge against inflation over the long term, movements over the short-term could lead to deficits emerging;
§ Longevity risk
In the event that members live longer than assumed a deficit will emerge in the Plan; and
§ Concentration risk
A significant proportion of the Plan's liabilities are in respect of a single pensioner member. The development of the liabilities over time will therefore depend heavily on the actual experience in respect of this member.
There were no plan amendments, curtailments or settlements during the period.
)The Group's defined benefit obligations and plan assets may be reconciled to the amounts presented on the face of the statement of financial position for each of the reporting periods under review as follows:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Defined benefit obligation | (14,084) | (13,053) |
Fair value of plan assets | 13,905 | 11,515 |
Net obligation | (179) | (1,538) |
Scheme liabilities
The defined benefit obligations for the reporting periods under review are as follows:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Defined benefit obligation at start of period | 13,053 | 13,158 |
Interest cost | 543 | 587 |
Experience loss | (185) | - |
Changes to demographic assumptions | 83 | (216) |
Changes to financial assumptions | 1,461 | 336 |
Benefits paid | (871) | (812) |
Defined benefits obligation at end of period | 14,084 | 13,053 |
For determination of the pension obligation, the following actuarial assumptions were used:
Group | At 31 March 2015 | At 31 March 2014 |
Discount rate | 3.1% | 4.3% |
Expected rate of return on plan assets | n/a | 4.7% |
Expected rate of pension increases | 2.0% | 2.4% |
Inflation assumption | 2.8% | 3.2% |
Mortality assumption
| S2PXA CMI | S2PXA CMI |
S2PXA CMI - for males and females projected on a year of birth basis using CMI (2013) projections with a long-term rate of improvement of 1.25% per annum with a plus 2 year age rating. The mortality assumptions imply the following life expectancies:
§ Male retiring at age 65 in 2015 20.7
§ Female retiring at age 65 in 2015 22.6
§ Male retiring at age 65 in 2034 22.5
§ Female retiring at age 65 in 2034 24.6
These assumptions were developed by management under consideration of expert advice provided by Barnett Waddingham, independent actuarial appraisers. These assumptions have led to the amounts determined as the Group's defined benefit obligations for the reporting periods under review and should be regarded as management's best estimate. However, the actual outcome may vary.
No assumption is made with regard to the expected rate of salary increases as there are no members with benefits related to future salary progression.
Scheme assets
The assets held by the pension fund can be reconciled from the opening balance to the reporting date as follows:
At 31 March 2015 | At 31 March 2014 | |
Group | £000 | £000 |
Fair value of plan assets at start of period | 11,515 | 11,603 |
Interest income | 481 | 520 |
Return on plan assets (excluding amounts included in net interest) | 2,580 | 7 |
Contributions by the Group | 200 | 197 |
Benefits paid | (871) | (812) |
Fair value of plan assets at end of period | 13,905 | 11,515 |
Actual return on plan assets | 525 | 527 |
Based on historical data, the Group expects contributions of £210,000 to be paid in the year to 31 March 2016.
Plan assets do not include any investment in shares of the Company. Plan assets can be broken down into the following major categories of investments:
Group | At 31 March 2015 | At 31 March 2014 | |||
£000 | % | £000 | % |
| |
| |||||
Real estate funds | 973 | 7 | 806 | 7 |
|
Equity investment funds | 5,423 | 39 | 4,376 | 38 |
|
Gilts and LDI funds | 4,450 | 32 | 4,606 | 40 |
|
Corporate bonds | 2,781 | 20 | 1,382 | 12 |
|
Liquid funds | 278 | 2 | 345 | 3 |
|
| |||||
Total value of assets | 13,905 | 100 | 11,515 | 100 |
|
All equity and debt instruments have quoted prices in active markets (Level 1). Fair values of real estate investments do not have quoted prices and have been determined based on professional appraisals that would be classified as Level 3 of the fair value hierarchy as defined in IFRS 13 'Fair Value Measurement'.
Scheme expenses
Net interest expense resulting from the Group's defined benefit plans was £62,000 (FY2014: £67,000). The employee benefits expense for the period is £nil (FY2014: £nil). In the period the actual return on plan assets was £525,000 (FY2014: £542,000).
The remeasurement recorded in other comprehensive income is as follows:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Gain on scheme assets in excess of interest | (2,580) | 7 |
Experience losses | (185) | - |
Gains/(losses) from changes to demographic assumptions | 83 | (216) |
(Loss)/gains from changes to financial assumptions | 1,461 | 336 |
Total gains/(losses) recognised in other comprehensive income |
1,221 |
(113) |
Group |
At 31 March |
At 31 March |
At 31 March |
At 31 December | |
2015 | 2014 | 2013 | 2011 | 2010 | |
Experience gains and losses | £000 | £000 | £000 | £000 | £000 |
Defined benefit obligation | (14,084) | (13,053) | (13,158) | (13,126) | (13,137) |
Fair value of plan assets | 13,905 | 11,515 | 11,603 | 10,659 | 10,488 |
Plan deficit | (179) | (1,538) | (1,555) | (2,467) | (2,649) |
Experience adjustments: | |||||
Plan assets | 2,580 | 7 | 1,174 | 218 | 350 |
Plan liabilities | (185) | - | 27 | - | - |
Sensitivity of the value placed on the liabilities
Reduce discount rate by 0.1% p.a. | £180,000 |
Increase inflation and related assumption by 0.1% p.a. | £110,000 |
Increase a long-term rate of longevity improvement by 0.25 p.a | £150,000 |
Note that the above sensitivities are approximate and only show the likely effect of an assumption being adjusted whilst all other assumptions remain the same.
Risk mitigation strategies
The trustees invest the Plan's assets in combination of Liability-Sensitive assets and Return-Generating assets. The Liability-Sensitive assets are invested in a variety of LDI (Liability-Driven Investment) Funds. These funds invest in a combination of interest rate and inflation rate swaps in order to mimic the movement in expected cashflows of the Plan caused by changes in interest and inflation rates.
Effect of the Plan on Company's future cashflows
The Company is required to agree a schedule of contributions with the trustees of the Plan following a valuation, which must be carried out at least once every three years. The next valuation of the plan is due as at 1 January 2017. In the event that the valuation reveals a larger deficit than expected the Company may be required to increase contributions above those set out in the existing schedule of contributions. Conversely, if the position is better than expected contributions may be reduced.
The Company expects to pay contributions of £210,000 in the year to 31 March 2016.
The weighted average duration of the defined benefit obligation is approximately 14 years on the Plan's Scheme Funding basis.
28 Financial instrument risk
The Group's activities expose it to a variety of financial risks; foreign currency risk, credit risk, liquidity risk, cash flow risk and interest rate risk. The Group's overall risk management programmes focus on both credit risk and the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group's financial performance.
The Group's risk management is co-ordinated at its headquarters, in close co-operation with the Board of Directors, and focuses on actively securing the Group's and the Company's short to medium-term cash flows by minimising the exposure to financial markets.
While the Group does use derivatives in order to economically hedge its exposure to foreign currency risk and cash flow interest rate risk (see below) it does not engage in the trading of derivatives for speculative purposes nor does it write options. The most significant financial risks to which the Group and the Company are exposed are described below.
The Group is exposed to market risk through its use of financial instruments and specifically to currency risk, interest rate risk and certain other price risks, which result from both its operating and investing activities.
Foreign currency sensitivity
The Group operates in overseas markets and is subject to currency exposures of transactions undertaken during the period. Management's overarching objective is to minimise the extent of the Group's exposure to currency risk. In respect of transactional foreign currency risk the Group maintains a policy that all exposures on material committed transactions should be economically hedged as far as possible. The Group prepares rolling 12 month currency cash flow forecasts to enable currency exposures to be identified and then subsequently hedged.
The Group uses forward exchange contracts to hedge the impact on receipts and payments of the volatility in exchange rates of US Dollar and Euro to Pound Sterling. The notional principal amounts of the outstanding forward foreign exchange contracts at 31 March 2015
were £4.8 million (FY2014: £2.8 million). Hedge accounting is not applied in respect of these hedged transactions.
Derivative contracts are measured at fair value in the statement of financial position with movements in that fair value being recognised in profit or loss.
Currency exposures comprise the monetary assets and monetary liabilities of the Group that are not denominated in the functional currency of the operating unit involved. The significant currency risk arises from contracts raised in US Dollars.
The following table illustrates the sensitivity of profit and equity to a reasonably possible change in the US Dollar/Pound Sterling exchange rate of +/-10%. These changes are considered to be reasonably possible based on observation of recent volatility in the currency markets. The calculations are based on a change in average US Dollar/Pound Sterling
exchange rate for each period and the foreign currency denominated financial instruments held at each reporting date that are sensitive to changes in the US Dollar/Pound Sterling exchange rate. All other variables are held constant.
Change in exchange rate | ||
+10% | -10% | |
Impact on profit in a 12 month period based on financial instruments held at: | £000 | £000 |
31 March 2015 | (371) | 454 |
31 March 2014 | (263) | 321 |
There is no impact on equity arising from foreign exchange fluctuations as the Group does not use hedge accounting. Exposures to foreign exchange rates vary during the year depending on the volume of overseas transactions. Nonetheless, the analysis above is considered to be representative of the Group's exposure to currency risk.
The Company does not have any currency exposures.
Interest rate sensitivity
The Group's borrowings include loans that carry variable rates of interest and thus expose the Group to cash flow risk. The Group's policy is to minimise interest costs and changes in the market value of debt. Interest rate risk is regularly monitored to ensure that the mix of variable and fixed rate borrowing is appropriate for the Group. The Group has chosen to maintain the majority of its borrowings as floating in order to benefit from low current interest rates.
The Group has term borrowings of £2.1 million that have an effective fixed rate of interest. These borrowings relate to finance lease agreements (£0.7m) and loan notes (£1.4m). The remaining term borrowings of £4.6 million have a floating rate of interest based on LIBOR.
The Group's policy is to minimise interest rate cash flow risk exposures on long-term financing. The interest rate profile of the financial assets and liabilities of the Group at 31 March 2015 is as follows:
Group | Fixed | Floating | Zero | Total |
Interest rate profile | £000 | £000 | £000 | £000 |
Receivables | ||||
Trade and other receivables | - | - | 15,269 | 15,269 |
Payables | ||||
Trade and other payables | - | - | 9,976 | 9,976 |
Bank loans | - | 4,601 | - | 4,601 |
Amounts due under revolving credit facilities | - | 2,900 | - | 2,900 |
Amounts due under finance lease agreements Amounts due under loan notes agreements | 693 1,436 | - - | - - | 693 1,436 |
2,129 | 7,501 | 9,976 | 19,606 | |
Cash | - | (1,769) | - | (1,769) |
2,129 | 5,732 | 9,976 | 17,837 |
The following table illustrates the sensitivity of profit and equity to a reasonably possible change in interest rates of +/-0.5%. These changes are considered to be reasonably possible based on observation of current market conditions. The calculations are based on a change in average market interest rate for each period and the financial instruments held at each reporting date that are sensitive to changes in interest rates (i.e. net floating rate debt). All other variables are held constant.
Change in interest rate | ||
+0.5% | -0.5% | |
Impact on profit in a 12 month period based | £000 | £000 |
on financial instruments held at: | ||
31 March 2015 | (29) | 29 |
31 March 2014 | (39) | 39 |
The Company has minimal exposure to interest rate risk. It has interest bearing liabilities that are matched with interest bearing assets. It is exposed to interest rate risk on its financial assets being its cash at bank balances. The interest rate receivable on these balances is less than 0.5%. The Company gave careful consideration to which organisation it should use for its banking services and interest rates available was one aspect of the decision. The Directors currently believe that interest rate risk is at an acceptable level.
Credit risk analysis
The Group continuously monitors defaults of customers and other counterparties, identified either individually or by group, and incorporates this information into credit risk controls. Where available at reasonable cost, external credit ratings and/or reports on customers and other counterparties are obtained and used. The Group's policy is to deal only with creditworthy counterparties.
The Group's most significant exposure to credit risk is in respect of the possibility of any individual customer being unable to settle their debts as they fall due or as a result of changes in the political landscape that impact the Group's ability to collect debts from an individual jurisdiction. The credit risk associated with customers and jurisdictions is considered as part
of the tender review process and is addressed initially via contract payment terms and, where appropriate, payment security. In certain circumstances it may lead to a decision by the Group to cease trading with individual customers or customers from certain jurisdictions.
The Group's maximum exposure to credit risk is limited to the carrying amount of financial assets recognised at the reporting date, as summarised below:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Classes of financial assets - carrying amounts | ||
Trade and other receivables | 15,269 | 11,872 |
Cash and cash equivalents | 1,769 | 1,748 |
The Group's management considers that all the above financial assets that are not impaired or past due for each of the reporting dates under review are of good credit quality. None of the Group's financial assets are secured by collateral or other credit enhancements.
Some of the unimpaired trade receivables are past due as at the reporting date. Financial assets past due but not impaired can be shown as follows:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Not more than 3 months | - | 22 |
More than 3 months but less than 6 months | 3 | 182 |
More than 6 but less than 12 months | 136 | 276 |
139 | 480 |
In respect of trade and other receivables, the Group is not exposed to any significant credit risk exposure to any single counterparty or any group of counterparties having similar characteristics. Trade receivables consist of a large number of customers in various industries and geographical areas. Based on historical information about customer default rates management consider the credit quality of trade receivables that are not past due or impaired to be good.
The credit risk for cash and cash equivalents is considered to be negligible since the counterparties are reputable banks with high quality external credit ratings.
The Company's credit risk arises principally from the Company's cash balances and the balances due to it from other Group undertakings. An allowance for impairment is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recoverability of the cash flows. The concentration of the Company's credit risk is considered by counterparty, geography and currency. During the year ended and as at 31 March 2015 the Company held minimal cash balances. In addition, as at 31 March 2015 the Company had provided long-term intercompany funding to its subsidiaries of £7.8 million (FY2014: £10.4 million), the Company's management consider that these financial assets that are not impaired are of good credit quality.
Liquidity risk analysis
The Group, together with the Company, manages its liquidity needs by carefully monitoring scheduled debt servicing payments for long-term liabilities as well as forecast cash inflows and outflows due in day-to-day business. Liquidity needs are monitored in various time bands, on a day-to-day and week-to-week basis as well as on the basis of a rolling 60-day forecast and a rolling 13-week projection. Long-term liquidity needs for a 365-day lookout period are identified quarterly. Net cash requirements are compared to available borrowing facilities in order to determine headroom or any shortfalls.
The Group and the Company maintain cash and headroom to meet their liquidity requirements for 60-day periods at a minimum. Funding for long-term liquidity needs is additionally secured by an adequate amount of credit facilities and the ability to sell long-term investment in subsidiaries.
As at 31 March 2015, the liabilities that have contractual maturities (including interest payments where applicable) are summarised below:
Group | Company | ||||
Current ( | Non-current (> 1 year) | Current ( | Non-current (> 1 year) | ||
£000 | £000 | £000 | £000 | ||
31 March 2015 | |||||
Trade payables | 6,202 | - | 17 | - | |
Accruals and other payables | 3,721 | - | 208 | - | |
Short-term bank borrowings | 2,900 | - | - | - | |
Finance lease liabilities | 245 | 448 | - | - | |
Bank loans Loan notes | 1,196 (70) | 3,405 1,506 | 895 (70) | 905 1,506 | |
Owed to Group undertakings | - | - | 175 | - | |
31 March 2014 | ||||
Trade payables | 4,841 | - | 182 | - |
Accruals and other payables | 2,755 | - | 267 | - |
Short-term bank borrowings | 3,806 | - | - | - |
Finance lease liabilities | 163 | 332 | - | - |
Bank loans | 1,194 | 4,601 | 896 | 1,800 |
Owed to Group undertakings | - | - | 35 | - |
The above amounts reflect the contractual undiscounted cash flows, which may differ to the carrying values of the liabilities at the reporting date. Where the counterparty has a choice of when an amount is paid the liability has been included on the earliest date on which payment can be required. The Directors are of the view that the fair value of borrowings approximate to their carrying value.
29 Capital management objectives
The Group's capital management objectives are:
§ to ensure the Group's ability to continue as a going concern; and
§ to provide an adequate return to shareholders
by pricing products and services commensurately with the level of risk. The Group funds itself through equity and debt, which is defined as bank borrowings, loan notes and finance leases.
The Group's capital is represented by the carrying amount of equity as presented on the face of the statement of financial position. The Group's goal in capital management is to maintain a balance of capital to overall financing in the range 40% to 60%. At 31 March 2015 capital represented 66% of overall financing (FY2014: 57%). The Board will continue to monitor developments in the Group's capital over FY2016. The capital and overall financing for the reporting periods under review is summarised as follows:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Total equity | 15,441 | 11,243 |
Total equity | 15,441 | 11,243 |
Net borrowings | 7,860 | 8,348 |
Overall financing | 23,301 | 19,591 |
30 Financial assets and liabilities
30.1 Categories of financial assets and liabilities
The carrying amounts presented in the financial statements relate to the following categories of assets and liabilities:
Group | Company | |||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | £000 | £000 | |
Financial assets | ||||
Current: | ||||
Loans and receivables: | ||||
- Trade and other receivables | 15,269 | 11,872 | 7,898 | 10,123 |
- Cash and cash equivalents - Assets carried at fair value through Profit and Loss | 1,769 - | 1,748 41 | - - | - - |
Financial liabilities | ||||
Current: | ||||
Financial liabilities measured at amortised cost: | ||||
- Trade payables | 6,202 | 4,841 | 17 | 182 |
- Borrowings - Derivatives | 4,270 252 | 5,163 - | 825 - | 896 - |
Non-current | ||||
Financial liabilities measured at amortised cost: | ||||
- Borrowings | 5,359 | 4,933 | 2,411 | 1,800 |
See note 2.23 for a description of the accounting policies for each category of financial instrument. The fair values are presented in the related notes. A description of the Group's risk management objectives and policies for financial instruments is given in note 29.
30.2 Derivatives financial instruments
The fair value of forward foreign currency contracts is calculated by reference to current market rates for contracts with similar maturity profiles.
The derivative financial liabilities/(assets) can be summarised as follows:
Group | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Forward exchange contracts | (252) | 41 |
Fair value of derivative financial (liabilities)/assets |
(252) |
41 |
The fair value measurements of all of the above derivative financial liabilities/(assets) fall into Level 2 of the fair value hierarchy.
30.3 Financial results by category of financial instruments
The financial results by category of financial instruments can be summarised as follows:
Group | Company | |||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | £000 | £000 | |
Loans and receivables - interest received |
- |
- |
- |
- |
Financial liabilities measured at amortised cost - interest paid |
(489) |
(409) |
- |
- |
Fair value movements on derivative financial instruments |
(294) |
- |
- |
- |
(783) | (409) | - | - |
30.4 Borrowings
Borrowings comprise the following financial liabilities:
Group | Current | Non-current | ||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | £000 | £000 | |
Financial liabilities measured at amortised cost: | ||||
Bank borrowings and loans | 4,025 | 5,000 | 4,911 | 4,601 |
Finance lease liabilities | 245 | 163 | 448 | 332 |
4,270 | 5,163 | 5,359 | 4,933 |
Company | Current | Non-current | ||
At 31 March 2015 | At 31 March 2014 | At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | £000 | £000 | |
Financial liabilities measured at amortised cost: | ||||
Bank borrowings and loans | 825 | 896 | 2,411 | 1,800 |
825 | 896 | 2,411 | 1,800 |
The bank loans are secured by fixed and floating charges over the Group assets. The rates of interest on the loans are detailed in note 28. The above bank loans contain terms and basis of the conditions that are normal for the commercial banking market. A breakdown of net debt is given in note 22.
31 Related party transactions
The Group's related parties include its key management, post-employment benefit plans for the Group's employees and subsidiaries.
Unless otherwise stated, none of the transactions incorporate special terms and conditions. Outstanding balances are usually settled in cash.
Transactions with key management personnel
Members of the Board of Directors are considered to be key management personnel.
Remuneration with key management personnel are disclosed in notes 8 and in the Remuneration Committee's report.
During the year the Group rented office space with City and Westminster Corporate Finance LLP, a firm of which John May is a partner. City & Westminster Corporate Finance LLP were paid £5,500 (FY2014: £12,000) during the period for the provision of office and administration
services to the Company and £nil (FY2014: £23,859) for the provision of legal services to Hayward Tyler Limited in respect of commercial contracts. These fees were charged on normal commercial terms.
During the year both Nicholas Flanagan and Ewan Lloyd-Baker subscribed to the Hayward Tyler Group PLC £3.0 million secured loan note programme. Loan notes issued in the programme bear a 7% coupon and will be repaid by the Group at the end of its three year term. In the period Nicholas Flanagan subscribed £75,000 and received interest of £863. Ewan Lloyd-Baker subscribed £15,000 through his holding in Platform Securities Nominees Limited and received interest of £172. Both loan note subscriptions were made on an arm's length basis.
Transactions with post-employment benefit plans
The defined benefit plan referred to in note 27 is a related party to the Group.
The Group's transactions with the pension scheme include contributions paid to the plan, which are disclosed in note 27. The Group has not entered into other transactions with the pension scheme, neither has it any outstanding balances at the reporting dates under review.
Transactions with subsidiaries
Transactions and balances within the Group have been eliminated on consolidation. Balances between the Company and its subsidiaries at the year-end were as follows:
Company | At 31 March 2015 | At 31 March 2014 |
£000 | £000 | |
Amounts due from subsidiary undertakings: | ||
- Southbank UK Limited - Redglade Investments Limited - Hayward Tyler Limited | 7,862 - 2,417 | 7,512 893 1,672 |
- Nviro Cleantech Limited | - | 7 |
- Nviro Cleantech Inc | - | 32 |
- Vertus Technologies Industrial LLC - Vertus Technologies Limited | - - | 6 1 |
10,279 | 10,397 | |
Amounts owed to subsidiary undertakings: | ||
- Redglade Associates Limited - Microrelease Limited - Laseair Limited - Hayward Tyler Group Limited | - - - (175) | (9) (12) (14) - |
(175) | (35) | |
Amounts due from subsidiary undertakings represent intercompany funding. In the case of Southbank UK Limited funding has been provided to finance working capital, particularly for Hayward Tyler, and to finance debt repayments. Funding has been provided to Redglade Investments Limited to finance debt repayments. In the case of the Nviro companies funding
has been provided to meet tax and regulatory costs. Amounts owed to subsidiary undertakings relate to trading balances. From 1 April 2014 the intercompany funding has been converted to loans at market rates of interest with varying terms of between one to three years.
32 Commitments
At 31 March 2015 | At 31 March 2014 | |
Group | £000 | £000 |
Contracted for but not provided for | 4,660 | 55 |
4,660 | 55 |
33 Equity
Share capital
The share capital of Hayward Tyler Group PLC consists of fully paid ordinary shares with a par value of 1 pence per share. Shares authorised and issued are summarised below.
At 31 March 2015 | At 31 March 2014 | |
£000 | £000 | |
Authorised share capital: 80,000,000 ordinary shares of 1p |
800 |
800 |
800 | 800 |
At 31 March 2015 | At 31 March 2014 | ||||||
No. | £000 | No. | £000 |
| |||
Issued share capital: |
| ||||||
Allotted, called up and fully paid |
| ||||||
At start and end of year | 45,507,404 | 455 | 45,507,404 | 455 |
| ||
The total number of own shares held by the Company at 31 March 2015 were 419,204 shares (FY2014: 419,204).
Share premium
Share premium consists of proceeds received in addition to the nominal value of the shares issued, net of transaction costs.
34 Non-cash adjustments and changes in working capital
The following non-cash flow adjustments and adjustments for changes in working capital have been made to profit before tax to arrive at operating cashflow.
Group | Company | ||||
Year to 31 March 2015 | Year to 31 March 2014 | Year to 31 March 2015 | Year to 31 March 2014 | ||
£000 | £000 | £000 | £000 | ||
Non-cash adjustments: | |||||
Amortisation of intangibles | 193 | 194 | - | - | |
Depreciation of property, plant and equipment Finance costs Interest income |
820 988 - |
686 859 - |
- 145 (461) |
- - - | |
Total adjustments | 2,001 | 1,739 | (316) | - | |
Net changes in working capital: | |||||
Movement in inventories | 1,762 | (2,252) | - | - | |
Movement in trade and other receivables | (3,495) | (2,889) | (163) | (3,160) | |
Movement in trade and other payables | (58) | 3,246 | (161) | 422 | |
Movement in provisions | (185) | (112) | - | - | |
(1,976) | (2,007) | (314) | (2,738) |
Related Shares:
HAYT.L