21st Sep 2018 13:56
NORTHERN POWERGRID (YORKSHIRE) plc
HALF-YEARLY FINANCIAL REPORT FOR THE
SIX MONTHS ENDED 30 JUNE 2018
INTERIM MANAGEMENT REPORT
Cautionary Statement
This interim management report has been prepared solely to provide additional information to shareholders to assess the business and strategies of Northern Powergrid (Yorkshire) plc (the "Company") and should not be relied on by any other party or for any other purpose.
Business Model
The Company is part of the Northern Powergrid Holdings Company group of companies (the "Northern Powergrid Group") and its principal activity during the six months to 30 June 2018 was to act as an authorised distributor under the Electricity Act 1989. The Company distributes electricity to approximately 2.3 million customers connected to its electricity distribution network within its distribution services area.
Results for the six months ended 30 June 2018
The Company delivered a satisfactory performance for the six months ended 30 June 2018 and profit after tax remained in line with the 6 months ended 30 June 2017.
Revenue
Revenue at £214.4 million was £6.5 million higher than for the six months ended 30 June 2018 mainly due to higher tariffs, increased units distributed and higher amortisation of customer contributions.
Cash flow
Cash and cash equivalents as at 30 June 2018 were £197.9 million, representing an increase of £11.2 million when compared with the position at 31 December 2017.
The Company has access to £75 million under a five-year committed revolving credit facility provided by Lloyds Bank plc, Royal Bank of Scotland plc and Abbey National Treasury Services plc, which is due to expire on 30 April 2020.
In addition, the Company has access to short-term borrowing facilities provided by Yorkshire Electricity Group plc, a related party, and to a £19 million overdraft facility provided by Lloyds Bank plc.
Financial position
Profit before tax at £71.2 million was in line with the 6 months ended 30 June 2017 with higher revenues largely offset by higher costs including depreciation.
Dividends
No ordinary dividends were paid in the period resulting in £57.8 million being transferred to reserves.
Principal risks and uncertainties
Information concerning the principal risks and uncertainties facing the Company are included in the Company's latest annual reports and accounts for the year to 31 December 2017, which is available at www.northernpowergrid.com. It is anticpated that these risks will continue to be the principal risks facing the Company for the remaining six months of 2018.
Going concern
In the Company's latest annual reports and accounts for the year to 31 December 2017 the directors set out a number of factors they took into account when they considered continuing to adopt the going concern basis in preparing those annual reports and accounts. The directors confirm that no events have occurred during the six months to 30 June 2018, which alter the view expressed in the annual reports and accounts to 31 December 2017.
Future strategy and objectives
The directors intend that the Company will continue to develop its business by operating with the goal of efficiently investing in its distribution network, improving the quality of supply and service provided to customers and delivering the regulatory business plan for ED1.
Responsibility Statement
The board of directors confirm that to the best of their knowledge:
(a) the condensed set of finanical statements, which has been prepared in accordance with IAS 34, gives a true and fair view of the assets, liabilities, financial position and profit of the Company as required by DTR 4.2.4R for the six months to 30 June 2018; and
(b) the interim management report contains a fair review of the information required by DTR 4.2.7R.
By order of the board
P A Jones
Director
7 September 2018
CONDENSED STATEMENT OF PROFIT OR LOSS – SIX MONTHS ENDED 30 JUNE 2018
| 6 Months ended 30 June 2018 |
| 6 Months ended 30 June 2017 |
| (unaudited) |
| (unaudited) |
| £m |
| £m |
|
|
|
|
Revenue | 214.4 |
| 207.9 |
Cost of sales | (9.0) |
| (9.5) |
|
|
|
|
Gross profit | 205.4 |
| 198.4 |
|
|
|
|
Operating expenses | (109.3) |
| (103.2) |
|
|
|
|
Operating profit | 96.1 |
| 95.2 |
|
|
|
|
Other gains | - |
| 0.2 |
Net finance costs | (24.9) |
| (24.5) |
|
|
|
|
Profit before tax | 71.2 |
| 70.9 |
|
|
|
|
Income tax expense | (13.4) |
| (13.9) |
|
|
|
|
Profit from ordinary activities after tax | 57.8 |
| 57.0 |
|
|
|
|
CONDENSED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME - SIX MONTHS ENDED 30 JUNE 2018
There is no other comprehensive income for the Company for the six months to 30 June 2018 or the comparative six month period in 2017 other than the profits reported above.
CONDENSED STATEMENT OF FINANCIAL POSITION - SIX MONTHS ENDED 30 JUNE 2018
| 30 June 2018 (unaudited) |
| 31 December 2017 |
| £m |
| £m |
ASSETS |
|
|
|
NON-CURRENT ASSETS |
|
|
|
Property, plant and equipment | 3,216.7 |
| 3,170.6 |
| 3,216.7 |
| 3,170.6 |
|
|
|
|
CURRENT ASSETS |
|
|
|
Inventories | 0.4 |
| 0.8 |
Trade and other receivables | 61.4 |
| 72.9 |
Cash and cash equivalents | 197.9 |
| 186.7 |
| 259.7 |
| 260.4 |
TOTAL ASSETS | 3,476.4 |
| 3,431.0 |
|
|
|
|
EQUITY |
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
Share capital | 290.0 |
| 290.0 |
Retained earnings | 1,090.5 |
| 1,032.7 |
TOTAL EQUITY | 1,380.5 |
| 1,322.7 |
|
|
|
|
LIABILITIES |
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
Trade and other payables | 784.2 |
| 780.0 |
Borrowings | 1,023.8 |
| 1,023.4 |
Deferred tax | 127.5 |
| 128.0 |
Provisions | 1.1 |
| 1.2 |
| 1,936.6 |
| 1,932.6 |
|
|
|
|
CURRENT LIABILITIES |
|
|
|
Trade and other payables | 114.0 |
| 124.2 |
Borrowings | 25.8 |
| 33.3 |
Tax payable | 18.6 |
| 17.3 |
Provisions | 0.9 |
| 0.8 |
| 159.3 |
| 175.7 |
TOTAL LIABILITIES | 2,095.9 |
| 2,108.3 |
TOTAL EQUITY AND LIABILITIES | 3,476.4 |
| 3,431.0 |
The interim financial statements were approved by the board of directors and authorised for issue on 7 September 2018 and were signed on its behalf by:
P A Jones
Director
CONDENSED STATEMENT OF CHANGES IN EQUITY - SIX MONTHS ENDED 30 JUNE 2018
|
|
|
|
|
|
| Share |
| Retained |
|
|
| Capital |
| Earnings |
| Total |
| £m |
| £m |
| £m |
|
|
|
|
|
|
Balance at 1 January 2018 | 290.0 |
| 1,032.7 |
| 1,322.7 |
Profit for the period (unaudited) | - |
| 57.8 |
| 57.8 |
Balance at 30 June 2018 | 290.0 |
| 1,090.5 |
| 1,380.5 |
|
|
|
|
|
|
| Share |
| Retained |
|
|
| Capital |
| Earnings |
| Total |
| £m |
| £m |
| £m |
|
|
|
|
|
|
Balance at 1 January 2017 | 290.0 |
| 948.9 |
| 1,238.9 |
Profit for the period (unaudited) | - |
| 57.0 |
| 57.0 |
Balance at 30 June 2017 | 290.0 |
| 1,005.9 |
| 1,295.9 |
|
|
|
|
|
|
| Share |
| Retained |
|
|
| Capital |
| Earnings |
| Total |
| £m |
| £m |
| £m |
|
|
|
|
|
|
Balance at 1 January 2017 | 290.0 |
| 948.9 |
| 1,238.9 |
Profit for the year | - |
| 113.6 |
| 113.6 |
Equity dividends paid | - |
| (29.8) |
| (29.8) |
Balance at 31 December 2017 | 290.0 |
| 1,032.7 |
| 1,322.7 |
CONDENSED STATEMENT OF CASH FLOWS – SIX MONTHS ENDED 30 JUNE 2018
| 6 Months ended 30 June 2018 |
| 6 Months ended 30 June 2017 |
| (unaudited) |
| (unaudited) |
| £m |
| £m |
|
|
|
|
Cash generated from operations | 150.3 |
| 150.3 |
|
|
|
|
Net interest paid | (32.6) |
| (32.8) |
Tax paid | (12.6) |
| (17.0) |
|
|
|
|
Net cash from operating activities | 105.1 |
| 100.5 |
|
|
|
|
Investing activities |
|
|
|
Proceeds from disposal of property, plant and equipment | - |
| 0.2 |
Purchase of property, plant and equipment | (109.6) |
| (93.6) |
Receipt of customer contributions | 15.7 |
| 14.6 |
|
|
|
|
Net cash used in investing activities | (93.9) |
| (78.8) |
|
|
|
|
Financing activities |
|
|
|
Movement in external loans | - |
| - |
Movement in loan from group undertaking | - |
| - |
|
|
|
|
Net cash generated by financing activities | - |
| - |
|
|
|
|
Net increase in cash and cash equivalents | 11.2 |
| 21.7 |
|
|
|
|
Cash and cash equivalents at beginning of period | 186.7 |
| 199.3 |
|
|
|
|
Cash and cash equivalents at end of period | 197.9 |
| 221.0 |
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
1. GENERAL INFORMATION
The information included within these condensed financial statements that refer to the year ended 31 December 2017 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditor reported on those accounts and that report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
2. ACCOUNTING POLICIES
Basis of preparation
The annual financial statements of the Company are prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union.
Going concern
In the Company's latest annual reports and accounts for the year to 31 December 2017 the directors set out a number of factors they took into account when they considered continuing to adopt the going concern basis in preparing those annual reports and accounts. The directors confirm that no events have occurred during the six months to 30 June 2018, which alter the view expressed in the annual reports and accounts to 31 December 2017.
Changes in accounting policy
The Company's accounting policies and methods of computation are the same as the accounting policies which are described in the Company's financial statements for the year ended 31 December 2017, with the only changes being outlined below.
Application of new and revised IFRS
In the current year, the company has a number of amendments to IFRS by the International Accounting standards Board ("IASB) that are mandatorily effective for an accounting period that begins on or after 1 January 2018:
IFRS 9- Financial Instruments | A revised version of IFRS 9 was issued to mainly include impairment requirements for financial assets, and amendments to the classification and measurement requirements by introducing a 'fair value through other comprehensive income measurement category for certain simple debt instruments. The application of these amendments has had no material impact on the Company's financial statements. |
IFRS 15- Revenue from contracts with customers | Under IFRS 15, an entity recognises revenue when a performance obligation is satisfied. Far more prescriptive guidance has been added in IFRS 15 to deal with specific scenarios. Furthermore, extensive disclosures are required by IFRS 15. The application of these amendments has had no material impact on the Company's financial statements. |
New and revised standards in issue but not yet effective
The Company has not yet applied the following new and revised IFRSs that have been issued but not yet effective for the period ended 30 June 2018:
IFRS 16- Leases (1 January 2019) | IFRS 16 introduces a comprehensive model for the identification of lease arrangements and accounting treatments for both lessors and lessees. IFRS 16 will supersede the current lease guidance including IAS 17 Leases and the related interpretations when it becomes effective. IFRS 16 distinguishes between leases and service contracts on the basis of whether an identified asset is controlled by a customer. Distinctions between operating leases and finance leases are removed for lessee accounting, and is replaced by a model where right-of-use asset and a corresponding liability have to be recognised for all leases by lessees except for short term leases and leases of low-value assets. As at 30 June 2018, the Company had non-cancellable operating lease commitments of £11.1 million, IAS 17 does not require recognition of any right-of-use asset or liability for future lease payments for these leases. A preliminary assessment indicated that these arrangements will meet the definition of a lease under IFRS 16, and hence the Company will recognise a right-of-use asset and corresponding liability in respect of all these leases unless they qualify for low-value or short-term leases upon the application of IFRS 16. |
3. SEGMENTAL ANALYSIS
Revenue, profit before tax and net assets are attributable to electricity distribution. Revenue is all in respect of sales to United Kingdom customers.
Revenue represents charges made to customers for use of the distribution system, rental of meters, the recharge of costs incurred on behalf of related parties, amortisation of customer contributions and other goods sold and services provided, exclusive of value added tax.
4. INCOME TAX EXPENSE
Tax for the six month period ended 30 June 2018 is charged at 19.00% (six months ended 30 June 2017: 19.25%; year ended 31 December 2017: 19.25%), which represents the best estimate of the average annual effective tax rate expected for the full year, as applied to the pre-tax income of the six month period.
| 6 months ended 30 June |
| 6 months ended 30 June |
| 2018 |
| 2017 |
| (unaudited) |
| (unaudited) |
| £m |
| £m |
|
|
|
|
Current tax | 13.9 |
| 13.7 |
|
|
|
|
Deferred tax | (0.5) |
| 0.2 |
|
|
|
|
Total income tax expense | 13.4 |
| 13.9 |
The Finance No2 Act 2015 reduced the rate of corporation tax to 19% effective from 1 April 2017 and to 18% effective from 1 April 2020. The Finance Act 2016, which was substantively enacted on 6 September, 2016 further reduced the rate of corporation tax effective from 1 April 2020 to 17%. Accordingly deferred tax assets and liabilities have been calculated at the tax rates which will be in force when the underlying temporary differences are expected to reverse.
5. NOTES TO THE CASH FLOW STATEMENT
| 6 Months ended 30 June 2018 |
| 6 Months ended 30 June 2017 |
| (unaudited) |
| (unaudited) |
| £m |
| £m |
|
|
|
|
Profit before income tax | 71.2 |
| 70.9 |
Depreciation charges | 53.0 |
| 50.2 |
Profit on disposal of fixed assets | - |
| (0.2) |
Amortisation of deferred revenue | (14.0) |
| (13.1) |
Movement in provisions | 0.1 |
| 0.1 |
Finance costs | 24.9 |
| 24.5 |
| 135.2 |
| 132.4 |
|
|
|
|
Decrease in inventories | 0.4 |
| - |
Decrease in trade and other receivables | 11.0 |
| 0.3 |
Increase in trade and other payables | 3.7 |
| 17.6 |
|
|
|
|
Cash generated from operations | 150.3 |
| 150.3 |
|
|
|
|
6. FINANCIAL INSTRUMENTS
Except as detailed in the following table, the directors consider that the carrying value amounts of financial assets and financial liabilities recorded at amortised cost are approximately equal to their fair values:
| Carrying value |
| Fair value | ||||
| 30 June 2018 (unaudited) |
| 31 December 2017 |
| 30 June 2018 (unaudited) |
| 31 December 2017 |
| £m |
| £m |
| £m |
| £m |
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
Bond 2020 - 9.25% | 208.2 |
| 217.4 |
| 231.8 |
| 250.1 |
Bond 2025 - 2.5% | 149.0 |
| 150.8 |
| 154.4 |
| 159.7 |
Bond 2032 - 4.375% | 154.0 |
| 150.6 |
| 184.2 |
| 187.4 |
Bond 2035 - 5.125% | 199.1 |
| 204.0 |
| 262.1 |
| 276.7 |
EIB Loan - 4.133% | 156.9 |
| 153.7 |
| 174.0 |
| 175.1 |
EIB Loan - 2.564% | 131.8 |
| 130.1 |
| 139.3 |
| 140.1 |
EIB Loan - 2.073% | 50.6 |
| 50.1 |
| 50.3 |
| 50.8 |
|
|
|
|
|
|
|
|
| 1,049.6 |
| 1,056.7 |
| 1,196.1 |
| 1,239.9 |
|
|
|
|
|
|
|
|
7. RELATED PARTY TRANSACTIONS
Transactions entered into with related parties and balances outstanding were as follows:
| Sales to related parties |
| Purchases from related parties |
| Amounts owed from related parties |
| Borrowings to related parties |
| Interest from related parties |
| £m |
| £m |
| £m |
| £m |
| £m |
Related party |
|
|
|
|
|
|
|
|
|
Six months ended 30 June 2018: |
|
|
|
|
|
|
|
|
|
Integrated Utility Services Limited | - |
| 1.0 |
| - |
| - |
| - |
Integrated Utility Services Limited (registered in Eire) | - |
| 0.2 |
| - |
| - |
| - |
Northern Electric plc | - |
| 2.0 |
| - |
| - |
| - |
Northern Powergrid Metering Limited | 0.3 |
| - |
| - |
| - |
| - |
Northern Powergrid (Northeast) Limited | 6.9 |
| 10.4 |
| - |
| - |
| - |
Vehicle Lease and Service Limited | - |
| 2.4 |
| 0.3 |
| - |
| - |
Yorkshire Electricity Group plc | - |
| - |
| - |
| 197.9 |
| 0.5 |
|
|
|
|
|
|
|
|
|
|
| 8.2 |
| 16.0 |
| 0.3 |
| 197.9 |
| 0.5 |
|
|
|
|
|
|
|
|
|
|
Six months ended 30 June 2017: |
|
|
|
|
|
|
|
|
|
Integrated Utility Services Limited | 0.1 |
| 0.4 |
| - |
| - |
| - |
Integrated Utility Services Limited (registered in Eire) | - |
| 0.1 |
| - |
| - |
| - |
Northern Electric plc | - |
| 2.0 |
| - |
| - |
| - |
Northern Powergrid Metering Limited | 0.2 |
| - |
| - |
| - |
| - |
Northern Powergrid (Northeast) Limited | 5.9 |
| 9.5 |
| - |
| - |
| - |
Vehicle Lease and Service Limited | - |
| 2.0 |
| 0.2 |
| - |
| - |
Yorkshire Electricity Group plc | - |
| - |
| - |
| 221.0 |
| 0.3 |
|
|
|
|
|
|
|
|
|
|
| 6.2 |
| 14.0 |
| 0.2 |
| 221.0 |
| 0.3 |
| Sales to related parties |
| Purchases from related parties |
| Amounts owed to related parties |
| Borrowings to related parties |
| Interest from related parties |
| £m |
| £m |
| £m |
| £m |
| £m |
Year ended 31 December 2017: |
|
|
|
|
|
|
|
|
|
Integrated Utility Services Limited | 0.1 |
| 2.1 |
| - |
| - |
| - |
Integrated Utility Services Limited (registered in Eire) | - |
| 0.3 |
| 0.8 |
| - |
| - |
Northern Electric plc | - |
| 4.2 |
| - |
| - |
| - |
Northern Powergrid Metering Limited | 0.6 |
| - |
| - |
| - |
| - |
Northern Powergrid (Northeast) Limited | 12.6 |
| 19.1 |
| - |
| - |
|
|
Vehicle Lease and Service Limited | 0.1 |
| 0.5 |
| 0.5 |
| - |
| - |
Yorkshire Electricity Group plc | - |
| - |
| - |
| 86.7 |
| (0.6) |
|
|
|
|
|
|
|
|
|
|
| 13.4 |
| 26.2 |
| 1.3 |
| 86.7 |
| (0.6) |
|
|
|
|
|
|
|
|
|
|
Sales and purchases from related parties were made at commercial prices.
Interest on loans to/from Group companies is charged at a commercial rate.
Related Shares:
Comw.bk.a.38