29th Aug 2014 07:00
29 August 2014
Lavendon Group plc
Half Year Results 2014
Good performance in line with Board expectations
Lavendon Group plc ("the Group"), Europe's market leader in the rental of powered access equipment, today announces its Half Year Results for the six months ended 30June 2014.
Financial Highlights
Underlying results (i) | Statutory results |
| |||||||
2014 | 2013
| Change | 2014 | 2013
|
| ||||
| Revenue | £117.4m | £113.6m | +3% | £117.4m | £113.6m | |||
| Rental revenue Operating profit | £112.3m £14.9m | £108.1m £13.9m | +4% +7% | £112.3m £13.3m | £108.1m £11.4m | |||
| Profit before tax | £12.3m | £11.1m | +11% | £10.8m | £8.6m | |||
| Profit after tax | £9.5m | £8.6m | +10% | £8.3m | £6.8m | |||
| Earnings per share (basic) | 5.63p | 5.21p | +8% | 4.91p | 4.07p | |||
| Dividend per share (ii) Net debt (ii) ROCE
| 1.40p £98.2m 10.6% | 1.15p £108.3m 10.5% | +22% -9% +10bps | |||||
Notes
(i) Underlying results are stated before amortisation charges and exceptional items.
(ii) Underlying and statutory measures are the same.
Highlights
· Strong growth in key UK & Middle East businesses
· Underlying operating profit increased by 7%; margins up to 12.7% (2013: 12.2%)
· Underlying PBT increased by 11% to £12.3m and underlying EPS increased by 8% to 5.63p
· Improved performance despite increased FX headwinds on overseas earnings
· ROCE increased to 10.6% (2013: 10.5%)
· Capex programme, including expansion in Middle East, being funded from annual cash flows
· Net debt at £98.2 million with year end level expected to be broadly in line with December 2013
· Debt facilities refinanced and extended at lower cost
· Interim dividend up 22% reflecting Board's confidence in Group's future prospects
Don Kenny, Chief Executive of Lavendon Group plc said:
"The Group has made good progress in the first half of the year delivering financial results in line with the Board's expectations, despite increased exchange rate headwinds on our overseas earnings which illustrates the strength of our underlying performance.
"Our financial performance is now starting to benefit from revenue growth which is driving our profitability, and our investment programme is directed towards those markets and products that offer attractive returns. Our key priority remains the delivery of increased shareholder value through the improvement of ROCE to a level above our weighted cost of capital over the business cycle; we believe we are well positioned to achieve this.
"Trading since the half year has remained in line with the Board's expectations, and, whilst recognising the continuing economic uncertainty in our Continental European markets and the strength of Sterling, the Board is confident that the Group is well positioned to deliver its expectations for 2014 and substantial shareholder value in the medium term."
For further information please contact:
Lavendon Group plc
Don Kenny, Group Chief Executive | Today: via FTI Consulting |
Alan Merrell, Group Finance Director | Thereafter: +44(0)1455 558 874 |
FTI Consulting | |
Jonathon Brill/Alex Beagley/George Parker | +44(0) 20 3727 1000 |
A meeting for investors and analysts will be held today at 9.45am at FTI Consulting, 200 Aldersgate, London EC1A 4HD. A copy of the presentation and audio webcast will be available atwww.lavendongroup.com later today.
Next Trading Update
The Group's next scheduled announcement of financial information will be its third quarter Interim Management Statement in November 2014.
Notes to Editors
Lavendon Group is the European and Middle East market leader in the rental of powered access equipment. The quality and diversity of its hire fleet, coupled with the professionalism and accessibility of its depot network, provides an exceptional product range for customers.
Powered access equipment is designed to enable people to work safely, productively and comfortably at height. It can be used in a comprehensive range of applications, both inside and outside buildings and structures.
The Group has operations in the United Kingdom, Germany, Belgium, France, Bahrain, India, Kuwait, Oman, Qatar, Saudi Arabia and the United Arab Emirates. The equipment fleet totals over 20,000 units and the Group employs over 1,650 people.
CHAIRMAN'S STATEMENT
The Group performed well in the first six months of 2014. The results were in line with the Board's expectations and demonstrate clear progress towards our strategic priorities of delivering growth through revenue improvement, generating cash flow to self-fund investment and improving our returns on capital employed ("ROCE").
The improved performance reflects the actions taken to re-energise our UK business towards the end of 2013, as well as our strategic decision to deploy additional capital into our Middle East operation. The strength of the improvement in these two key businesses has more than compensated for the continued weakness in some of our Continental European markets, enabling progress to be made in the Group's overall financial performance despite the increased exchange rate headwinds on our overseas earnings.
The Group's strong market positions and differentiated service offering are now starting to deliver sustainable revenue growth. This is particularly prevalent in the UK and the Middle East, where we have underpinned our capabilities to drive revenues by strengthening the breadth and depth of our management teams. The Board believes that the delivery of our revenue growth ambitions, when combined with the more efficient operational cost base established in recent years, will deliver substantial shareholder value over the medium term.
As in recent years, we are again undertaking a substantial self-funded investment programme during the year. This investment will provide additional capacity to our Middle East operation to meet growing demand as well as continuing to refresh our European rental fleet. We have also substantially completed the roll-out of our standard IT platform across the Group which, following the successful implementation in France during the second quarter, now covers 94% of Group revenues.
We have also reviewed our debt financing arrangements to ensure that they properly reflect the strengthened financial position of the Group. As a result, we have extended the maturity and reduced the cost of our bank facilities while also increasing the overall size of the facilities available to the Group through the issuance of additional notes in the US Private Placement market. These facilities provide the Group with a medium to long term diversified financing package, with significant liquidity to support the development of the Group in the coming years.
Return on capital employed
The Group's key performance metric, ROCE, improved to 10.6% at the half year (2013: 10.5%). The calculation of ROCE has been based on the Group's operating profit before exceptional items for the 12 months to 30 June 2014 and the average of the opening and closing capital employed in this period of £312.6 million (2013: £299.5 million). A further improvement is expected during the second half of the year, moving us closer to our strategic aim of improving the Group's ROCE to a level above our weighted average cost of capital of 11% across the business cycle.
Dividend
The Board is declaring an interim dividend of 1.40 pence per share, an increase of 22% over the previous year (2013: 1.15 pence per share). This will be paid on 10 October 2014 to shareholders on the register at 12 September 2014.
The increased dividend reflects the continuing improvement in the Group's profitability, the strength of its cash flows and our confidence in the Group's future prospects.
It is the Board's intention to maintain dividend distributions within a range that is covered three to four times by earnings. The actual dividend cover in any one year will be balanced against the Group's investment needs and funding requirements as we move through the business cycle.
Financial Results
The Group's total revenues for the six months to 30 June 2014 increased by 3% to £117.4 million (2013: £113.6 million), reflecting a 4% increase in rental revenues and a decline of £0.3 million in the sale of new and ex-rental fleet equipment. Using constant exchange rates with 2013, total revenues increased by 6% and rental revenues by 7%, reflecting the Group's strong performance in the period.
Underlying operating profits increased by 7% to £14.9 million (2013: £13.9 million), with margins improving to 12.7% (2013: 12.2%). At constant exchange rates, the Group's underlying operating profits increased by 12% to £15.6 million (2013: £13.9 million), with margins improving to 12.9%. The translation impact of the movement in exchange rates year on year has reduced the Group's operating profits by some £0.7 million in the period.
The increased operating profits in the period, combined with a further reduction in the Group's underlying net interest costs to £2.6 million (2013: £2.8 million), enabled the Group's underlying profit before tax to increase by 11% to £12.3 million (2013: £11.1 million). Although the Group's underlying effective tax rate increased marginally to 23% (2013: 22%), the Group's underlying profit after tax increased by 10% to £9.5 million (2013 £8.6 million) and underlying earnings per share increased by 8% to 5.63 pence (2013: 5.21 pence). At constant exchange rates, underlying profit before tax increased by 17% to £13.0 million (2013: £11.1 million), while underlying profit after tax increased by 17% to £10.1 million (2013: £8.6 million) and underlying earnings per share increased by 15% to 5.98 pence (2013: 5.21 pence).
Amortisation charges for the six months to 30 June 2014 were £1.5 million (2013: £1.7 million), and no exceptional items were incurred in the period (2013: £0.8 million). After amortisation charges (and in the prior year, exceptional items), the Group's operating profit was £13.3 million (2013: £11.4 million). The Group's profit before tax was £10.8 million (2013: £8.6 million) and profit after tax was £8.3 million (2013: £6.8 million), with Group earnings per share at 4.91 pence (2013: 4.07 pence).
Cash Flow
Underlying earnings before interest, tax, depreciation and amortisation ("EBITDA") increased to £34.9 million (2013: £34.2 million), with margins at 29.7% (2013: 30.2%). At constant exchange rates with 2013, the Group's EBITDA increased by 6% to £36.2 million, with margins at 30.0%. The Group's cash generated from operations for the first half increased to £8.4 million (2013: £4.8 million), reflecting the movements in working capital in the period and a reduced cash outflow from the purchase of equipment for the Group's rental fleet; the timing of fleet deliveries will make the related cash outflows more second half weighted. After the payment of interest and tax, net cash generated by operations was £2.0 million (2013: net cash used by operations £3.0 million).
Investment
During the first half, a total of £21.4 million (2013: £27.4 million) was invested in the Group's rental fleet and operational infrastructure, partly financed by the disposal of retired assets that generated £4.4 million (2013: £4.9 million). After reflecting movements in amounts owed to equipment suppliers at the beginning and end of the period, this investment resulted in a net cash outflow relating to capital expenditure for the first half of £19.7 million (2013: £24.6 million).
Our 2014 planned investment programme of c.£55 million will continue through the second half of the year as we expand our Middle East rental fleet, proceed with a substantial refreshment of our European rental fleet (almost 1,600 machines will be replaced in 2014) and further develop our BlueSky range of machine attachments. The overall impact of our investment and disposal programme will be a marginal increase in the size of the Group's rental fleet, reflecting the continued removal of under-utilised machines and their replacement with higher revenue-generating assets.
Net Debt
The Group's net debt at 30 June 2014 was £98.8 million (31 December 2013: £97.7 million) and reflects the strong cash flows generated in the period, the timing of our investment programme and a favourable foreign exchange movement of £3.0 million. After adjusting for the un-amortised costs relating to the Group's US Private Placement of £0.6 million, the Group's reported net debt position at 30 June 2014 was £98.2 million (31 December 2013: £97.0 million).
The debt to equity ratio was stable at 46%, with a net debt to pre-exceptional EBITDA ratio (calculated on a rolling 12 month basis) of 1.32 times (1.27 times at the end of 2013). The Group continues to operate well within its banking covenants and based on our investment plans, and subject to foreign exchange movements, we expect our net debt position at the end of this financial year to be broadly in line with that at 31 December 2013.
Refinancing
We have announced today that the Group's existing £50 million and €60 million revolving bank facilities, originally scheduled to be renewed in July 2016, have been extended to July 2019 at a lower margin cost. In addition, the Group is issuing two new loan notes on the US Private Placement market with a total value of €35 million. The first loan note of €17.5 million will mature in August 2021 and the second loan note also of €17.5 million will mature in August 2024. Following this refinancing exercise, the Group's debt facilities total c.£175 million and comprise revolving bank facilities of £50 million and €60 million together with US Private Placements with a combined value of €95 million (being loan notes of €60 million, €17.5 million and €17.5 million maturing in July 2019, August 2021 and August 2024 respectively). The available headroom within this new financing package is c.£61 million, an increase of c.£28 million over the Group's previous funding structure.
Review of business operations
Where revenues and revenue growth percentages are given in the "Review of business operations", they relate to rental revenues only and exclude revenues derived from the sale of new and ex-rental fleet equipment. The split of revenues by country between rental revenues and revenues from the sale of new and ex-rental fleet equipment is given in the segmental analysis note to the interim financial information.
UK (48% of Group rental revenues)
The UK's rental revenue increased by 11% in the first half to £54.4 million (2013: £49.1 million), a rate of growth not seen in the business since 2009. This strong revenue growth has increased underlying operating profits by 23% to £7.5 million (2013: £6.1 million), with margins improving to 13.0% (2013: 11.8%).
The revenue growth in the period reflected a combination of increased volumes, a more favourable fleet mix and a further improvement in pricing. Pricing levels improved by almost 5% over those achieved in the first half of 2013, whilst the mix of fleet on hire reversed the trend seen in the prior year (where volumes moved towards smaller units) and reverted back towards larger construction-orientated machines that generate better revenue per hire.
Through the use of our BlueSky products and Managed Services, we have continued to differentiate ourselves from the market, securing increasing levels of revenue from our major customers as their markets recover and return to growth. Our fleet investment for the UK has been targeted to support this improving demand environment and increase the revenue generating capacity of the business.
As previously reported, the UK business was restructured in the second half of 2013 to improve its sales processes and we strengthened its management team as we moved into 2014. The benefits of these actions will continue to flow through across the second half of the year as the business seeks to use its well-invested fleet and differentiated service offering to further strengthen its position in a market where a cyclical recovery is under way.
Middle East (20% of Group rental revenues)
We again saw strong growth in our Middle East business, with local currency rental revenues increasing by 13%. Once translated to Sterling, rental revenues increased by 4% to £22.7 million (2013: £21.8 million), reflecting the year on year strengthening of Sterling against the US Dollar, to which most local currencies in the region are pegged. The strong revenue growth increased the local currency underlying operating profit by 15% and once translated to Sterling, the underlying operating profit increased by 6% to £6.8 million (2013: £6.5 million) with margins improving to 30.0% (2013: 29.2%).
The revenue performance was driven by continued volume growth and further price improvement across the region compared to the prior year. Our main market of Saudi Arabia has continued to out-perform our other markets in the region, and this remains our principal driver of growth. The previously reported issues relating to the availability of construction labour in Saudi Arabia, and its consequential impact on project development, appears to be now diminishing and we expect its influence on our demand levels over the balance of the year to be minimal.
The outlook for the market in the region remains encouraging, and as planned we will deploy further capital into our business in the coming months. To date we have invested c.£10 million in additional fleet for the region, of which some 200 units had arrived by the half year with the balance of the investment scheduled to be brought into the business during the third quarter. During the first half, we have also strengthened the management team across the region, to ensure we remain well placed to secure the attractive returns available from this market.
Continental Europe (32% of Group rental revenues)
The overall Euro rental revenues from the Group's Continental European operations (Germany, France and Belgium) declined by 2% in the first half which, once converted to Sterling, showed a 5% decline to £35.3 million (2013: £37.3 million). Underlying operating profits declined to £3.1 million (2013: £3.6 million).
Germany (17% of Group rental revenues)
German Euro rental revenues declined 7% in the first half and after conversion to Sterling, showed a decline of 10% to £18.8 million (2013: £20.8 million).
This revenue performance reflects a relatively subdued demand environment which resulted in weaker volumes, particularly in the second quarter where they were below prior year levels, together with a c.5% reduction in pricing as we sought to maintain market share. In response the business has continued to tightly manage its cost base to improve efficiency in order to mitigate this revenue decline, and consequently, despite a decline of £2.0 million in revenue, underlying operating profits reduced by only £0.4 million to £0.9 million (2013: £1.3 million).
The business is now moving into its traditionally stronger trading period where we expect to see a normal seasonal upturn in demand, in contrast to that seen in 2013 where our revenues in the final quarter of the year were disrupted by the previously reported IT implementation issues. As we moved into the second half of the year we restructured the business into regional reporting units so that a more localised approach to the management of customer relationships and asset utilisation could be adopted. We believe that this change will provide a more effective organisational structure and facilitate increased market penetration for the business, thereby improving our capability to drive future revenues and gain leverage from our more efficient cost base.
France (9% of Group rental revenues)
Our French business has continued to perform well in the first half, with Euro rental revenues increasing by 8% and, after conversion to Sterling, increasing by 4% to £10.4 million (2013: £10.0 million). Underlying operating profits increased to £1.1 million (2013: £1.0 million), with margins improving to 10.1% (2013: 10.0%).
The management team has driven this revenue increase through volume growth on fairly stable pricing, during a period in which they also successfully managed the implementation of the Group's standard IT platform. We believe that this revenue growth is derived from further market share gains as the overall demand environment within France is showing little sign of recovery.
As in 2013, additional resource has been invested in the business in the first half to support the increased customer demand and enlarged fleet. This investment has constrained margins in the short term; however, as the business moves through the second half, we expect this effect to unwind and for any revenue growth to generate higher incremental profits for the business.
Belgium (6% of Group rental revenues)
Euro rental revenues in our Belgian business declined by 3% during the first half, which, after conversion to Sterling, showed a decline of 6% to £6.1 million (2013: £6.5 million). Underlying operating profits declined in the first half to £1.1 million (2013: £1.2 million), although margins remain very healthy at 16.3% (2013: 16.2%).
After reporting a return to revenue growth at the start of the year, the second quarter proved more challenging with weaker volumes and increased pricing pressure. Trading conditions remain difficult in the market and our management team is continuing to manage the cost base of the business accordingly.
Board Changes
As previously reported, Jan Åstrand, who had been the Group's Senior Independent Director and Chairman of our Remuneration Committee since 2010, resigned from the Board with effect from 26 February 2014. Andrew Wood became the Group's Senior Independent Director with effect from the same date.
With effect from 1 March 2014, we appointed John Coghlan and John Wyatt to the Board as Non-Executive Directors, with John Coghlan becoming Chairman of the Group's Remuneration Committee.
Summary and outlook
The Group has made good progress in the first half of 2014, with our key UK and Middle East businesses driving growth in the Group's revenues, profits, margins and ROCE. This progress has been delivered despite increased exchange rate headwinds on our overseas earnings, which absorbed some £0.7 million of our operating profit improvement during the first half, and clearly illustrates the underlying strength of the Group's overall financial performance during the period.
Our investment programme for 2014 is principally directed towards the continued refreshment of our European fleet, maintaining its competitive edge and increasing its revenue generating capacity. At the same time, our Middle East fleet is being expanded to ensure the necessary capacity is in place to support the expected growth in customer demand over the balance of this year. As in recent years, this overall level of investment is being funded from our annual cash flows, thereby maintaining the Group's comfortable level of net debt and healthy capital structure.
Refinancing our debt facilities has reduced the future cost of our banking arrangements, increased the funding headroom available and extended the maturity profile of the Group's debt financing structure. The ability to access funding on the terms agreed reflects the strength of our financial position, and provides robust financing capable of supporting the future development of the Group.
The Board's over-riding objective remains the delivery of increased shareholder returns through the improvement of ROCE to a level above our weighted average cost of capital across the business cycle. The Group's financial performance is now starting to benefit from revenue growth which, given our efficient cost base, is driving our improving profitability. Our focus now is to ensure that this revenue improvement continues, by supporting our growth opportunities with investment while positioning our businesses to benefit from improvements in market conditions.
Trading since the half year has remained in line with the Board's expectations and, whilst recognising the continuing economic uncertainty within our Continental European markets and the strength of Sterling, the Board is confident that the Group is well positioned to deliver its expectations for 2014 and substantial shareholder value over the medium term.
Group income statement
(Unaudited) 6 months ended 30 June 2014
| (Unaudited) 6 months ended 30 June 2013
| (Audited) Year ended 31 December 2013
| ||||||||
Underlying £'000 | Non-underlying(i) £'000 | Total £'000 | Underlying £'000 | Non-underlying(i) £'000 | Total £'000 | Underlying £'000 | Non-underlying(i) £'000 | Total £'000 | ||
Revenue | 117,386 | - | 117,386 | 113,552 | - | 113,552 | 237,466 | - | 237,466 | |
Cost of sales | (65,924) | - | (65,924) | (65,270) | - | (65,270) | (135,302) | - | (135,302) | |
Gross profit | 51,462 | - | 51,462 | 48,282 | - | 48,282 | 102,164 | - | 102,164 | |
Operating expenses | (36,581) | (1,534) | (38,115) | (34,387) | (2,504) | (36,891) | (66,843) | (6,597) | (73,440) | |
Operating profit/(loss) | 14,881 | (1,534) | 13,347 | 13,895 | (2,504) | 11,391 | 35,321 | (6,597) | 28,724 | |
Net finance expense | (2,588) | - | (2,588) | (2,816) | - | (2,816) | (5,307) | - | (5,307) | |
Profit/(loss) before tax | 12,293 | (1,534) | 10,759 | 11,079 | (2,504) | 8,575 | 30,014 | (6,597) | 23,417 | |
Taxation on profit/(loss) | (2,813) | 321 | (2,492) | (2,434) | 609 | (1,825) | (5,936) | 1,570 | (4,366) | |
Profit/(loss) for the period | 9,480 | (1,213) | 8,267 | 8,645 | (1,895) | 6,750 | 24,078 | (5,027) | 19,051 | |
Basic earnings per share | 5.63p | 4.91p | 5.21p | 4.07p | 14.42p | 11.41p | ||||
Diluted earnings per share | 5.56p | 4.85p | 5.16p | 4.03p | 14.32p | 11.33p | ||||
| ||||||||||
(i) Non-underlying is defined as amortisation charges and exceptional items.
Group statement of comprehensive income
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 | (Audited) Year ended 31 December 2013 £'000 | |
Profit for the period | 8,267 | 6,750 | 19,051 |
Other comprehensive income: | |||
Items that maybe reclassified subsequently to the profit and loss: | |||
Currency translation differences | (3,995) | 5,627 | (355) |
(3,995) | 5,627 | (355) | |
Total comprehensive income for the period attributable to owners of the parent | 4,272 | 12,377 | 18,696 |
Group balance sheet
(Unaudited) As at 30 June 2014 £'000 | (Unaudited) As at 30 June 2013 £'000 | (Audited) As at 31 December 2013 £'000 | ||
Assets | ||||
Non-current assets | ||||
Goodwill | 77,057 | 79,195 | 78,384 | |
Other intangible assets | 8,525 | 9,213 | 8,821 | |
Property, plant and equipment | 214,871 | 222,764 | 221,945 | |
300,453 | 311,172 | 309,150 | ||
Current assets | ||||
Inventories | 3,628 | 3,783 | 3,468 | |
Trade and other receivables | 63,453 | 61,334 | 57,474 | |
Cash and cash equivalents | 15,490 | 13,650 | 20,123 | |
82,571 | 78,767 | 81,065 | ||
Liabilities | ||||
Current liabilities | ||||
Financial liabilities - borrowings | (1,396) | (4,630) | (1,632) | |
Trade and other payables | (40,910) | (42,763) | (43,857) | |
Current tax liabilities | (5,000) | (5,108) | (6,328) | |
(47,306) | (52,501) | (51,817) | ||
Net current assets | 35,265 | 26,266 | 29,248 | |
Non-current liabilities | ||||
Financial liabilities - borrowings | (112,310) | (117,305) | (115,517) | |
Deferred tax liabilities | (11,200) | (13,556) | (11,716) | |
(123,510) | (130,861) | (127,233) | ||
Net assets | 212,208 | 206,577 | 211,165 | |
Shareholders' equity | ||||
Ordinary shares | 1,687 | 1,679 | 1,680 | |
Share premium | 105,049 | 104,763 | 104,835 | |
Capital redemption reserve | 4 | 4 | 4 | |
Other reserves | (13,051) | (3,074) | (9,056) | |
Retained earnings | 118,519 | 103,205 | 113,702 | |
Total equity | 212,208 | 206,577 | 211,165 |
Group statement of cash flows
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 |
(Audited) Year ended 31 December 2013 £'000 | ||
Cash flows from operating activities: | ||||
Profit for the period | 8,267 | 6,750 | 19,051 | |
Taxation charge | 2,492 | 1,825 | 4,366 | |
Net finance expense | 2,588 | 2,816 | 5,307 | |
Amortisation and depreciation | 21,562 | 21,998 | 44,219 | |
Gain on sale of non-rental fleet property, plant and equipment | (5) | (165) | (260) | |
Other non-cash movements | 415 | 388 | 646 | |
Purchase of rental fleet | (21,735) | (26,857) | (50,072) | |
Net (increase)/decrease in working capital | (5,163) | (1,995) | 2,252 | |
Cash generated from operations | 8,421 | 4,760 | 25,509 | |
Net interest paid | (2,479) | (2,382) | (4,559) | |
Taxation paid | (3,906) | (5,341) | (8,648) | |
Net cash generated/(used) by operating activities | 2,036 | (2,963) | 12,302 | |
Cash flows from investing activities: | ||||
Acquisition of subsidiaries including associated deferred consideration paid (net of cash acquired) | - | - | (1,000) | |
Purchase of non-rental fleet property, plant and equipment and intangible assets | (2,345) | (2,644) | (5,348) | |
Proceeds from sale of non-rental fleet property, plant and equipment | 7 | 179 | 321 | |
Net cash used by investing activities | (2,338) | (2,465) | (6,027) | |
Cash flows from financing activities: | ||||
Drawdown of loans | 7,752 | 17,401 | 20,167 | |
Repayment of loans | (7,078) | (3,000) | (4,848) | |
Repayment of principal under hire purchase agreements | (860) | (6,265) | (10,070) | |
Equity dividends paid | (4,031) | (3,300) | (5,231) | |
Proceeds from equity shares issued | 215 | 94 | 167 | |
Net cash (used)/generated by financing activities | (4,002) | 4,930 | 185 | |
Net (decrease)/increase in cash and cash equivalents before exchange differences | (4,304) | (498) | 6,460 | |
Effects of exchange rates | (329) | 481 | (4) | |
Net (decrease)/increase in cash and cash equivalents after exchange differences | (4,633) | (17) | 6,456 | |
Cash and cash equivalents at the start of the period | 20,123 | 13,667 | 13,667 | |
Cash and cash equivalents at the end of the period | 15,490 | 13,650 | 20,123 |
Group statement of changes in equity
For the six months ended 30 June 2014 (unaudited)
| Share capital £'000 | Share premium £'000 | Capital redemption reserve £'000 | Translation reserve £'000 | Net investment hedge reserve £'000 | Retained earnings £'000 | Total £'000 |
Balance at 1 January 2014 | 1,680 | 104,835 | 4 | 7,970 | (17,026) | 113,702 | 211,165 |
Comprehensive income: | |||||||
Profit for the period | - | - | - | - | - | 8,267 | 8,267 |
Currency translation differences | - | - | - | (7,288) | 3,293 | - | (3,995) |
Total comprehensive income | - | - | - | (7,288) | 3,293 | 8,267 | 4,272 |
Transactions with owners: | |||||||
Share based payments | - | - | - | - | - | 415 | 415 |
Tax movement on share based payments | - | - | - | - | - | 172 | 172 |
Shares issued | 7 | 214 | - | - | - | (6) | 215 |
Dividends paid in the period | - | - | - | - | - | (4,031) | (4,031) |
Total transactions with owners | 7 | 214 | - | - | - | (3,450) | (3,229) |
Balance at 30 June 2014 | 1,687 | 105,049 | 4 | 682 | (13,733) | 118,519 | 212,208 |
During the period £6,000 (June 2013: £27,000; December 2013: £27,000) was debited from retained earnings, representing the nominal value of shares issued following the vesting of Long Term Incentive Plans in the period.
For the six months ended 30 June 2013 (unaudited)
Share capital £'000 | Share premium £'000 | Capital redemption reserve £'000 | Translation reserve £'000 | Net investment hedge reserve £'000 | Retained earnings £'000 | Total £'000 | |
Balance at 1 January 2013 | 1,651 | 104,670 | 4 | 6,611 | (15,312) | 99,208 | 196,832 |
Comprehensive income: | |||||||
Profit for the period | - | - | - | - | - | 6,750 | 6,750 |
Currency translation differences | - | - | - | 9,023 | (3,396) | - | 5,627 |
Total comprehensive income | - | - | - | 9,023 | (3,396) | 6,750 | 12,377 |
Transactions with owners: | |||||||
Share based payments | - | - | - | - | - | 320 | 320 |
Tax movement on share based payments | - | - | - | - | - | 254 | 254 |
Shares issued | 28 | 93 | - | - | - | (27) | 94 |
Dividends paid in the period | - | - | - | - | - | (3,300) | (3,300) |
Total transactions with owners | 28 | 93 | - | - | - | (2,753) | (2,632) |
Balance at 30 June 2013 | 1,679 | 104,763 | 4 | 15,634 | (18,708) | 103,205 | 206,577 |
Group statement of changes in equity
For the year ended 31 December 2013 (audited)
Share capital £'000 | Share premium £'000 | Capital redemption reserve £'000 | Translation reserve £'000 | Net investment hedge reserve £'000 | Retained earnings £'000 | Total £'000 | ||||||||
Balance at 1 January 2013 | 1,651 | 104,670 | 4 | 6,611 | (15,312) | 99,208 | 196,832 | |||||||
Comprehensive income: | ||||||||||||||
Profit for the period | - | - | - | - | - | 19,051 | 19,051 | |||||||
Currency translation differences | - | - | - | 1,359 | (1,714) | - | (355) | |||||||
Total comprehensive income | - | - | - | 1,359 | (1,714) | 19,051 | 18,696 | |||||||
Transactions with owners: | ||||||||||||||
Share based payments | - | - | - | - | - | 646 | 646 | |||||||
Tax movement on share based payments | - | - | - | - | - | 55 | 55 | |||||||
Shares issued | 29 | 165 | - | - | - | (27) | 167 | |||||||
Dividends paid in the period | - | - | - | - | - | (5,231) | (5,231) | |||||||
Total transactions with owners | 29 | 165 | - | - | - | (4,557) | (4,363) | |||||||
Balance at 31 December 2013 | 1,680 | 104,835 | 4 | 7,970 | (17,026) | 113,702 | 211,165 | |||||||
Notes to the interim financial information (unaudited)
1. This condensed consolidated interim financial information has been prepared in accordance with the Disclosure and Transparency Rules and with IAS 34 'Interim Financial Reporting' as adopted by the European Union. The same accounting policies, presentation, methods of computation, significant judgements and the key sources of estimation of uncertainties have been followed in the condensed consolidated interim financial information were applied in the Group's audited financial statements for the year ended 31 December 2013 which were prepared in accordance with IFRS's as adopted by the European Union, with the exception of new standards and interpretations that were only applicable from the beginning of the current financial year and taxes on income in the interim period which are accrued using the tax rates that would be applicable to total expected annual profit or loss.
The group has included the disclosures required by these standards and amendments in the interim financial information.
The following standards are also effective for the period ended 30 June 2014, however have no material impact on the interim financial information:
- Amendments to IAS32, 'Financial instruments: Presentation' on financial instrument asset and liability offsetting
- IFRS 10 'Consolidated financial statements'
- IFRS 11 'Joint arrangements'
- IFRS12 'Disclosure of interests in other entities'
- Amendment to IAS36 'Impairment of assets' on recoverable amount disclosures
- Amendment to IAS39 'Financial instruments: Recognition and measurement', on novation of derivatives and hedge accounting
As of the date of authorisation of these interim financial information, the following standards were in issue but not yet endorsed by the EU. These standards were available for early adoption but the Group has not applied these standards in the preparation of the financial statements. Adoption of these standards is not expected to have a material impact on the Group:
- Amendment to IAS19 'Employee benefits' on defined benefit plans
- Annual improvements 2012
- Annual improvements 2013
New or revised accounting standards and interpretations issued by 30 June 2014 but not yet effective are listed below:
- IFRS9 'Financial instruments' - classification and measurement
- Amendment to IFRS9 'Financial instruments' regarding general hedge accounting
- Amendment to IAS16 'Property plant and equipment' and IAS38 'Intangible assets', on depreciation and amortisation
- IFRS15 'Revenue from contracts with customers'
2. Segmental analysis
The internal reporting arrangements for Lavendon Group plc comprises of five operating segments based on the geographical locations of UK, Germany, Belgium, France and Middle East and one non operating Corporate cost centre. The Corporate cost centre comprises the Group directorate, statutory compliance and Group functions and holds the Group's bank borrowing facilities.
The Group's chief operating decision maker ("CODM") is the Group Board. The Group Board reviews the Group's internal reporting in order to monitor and assess performance of the operating segments for the purpose of making decisions about allocation of resources. Performance is evaluated based on actual results compared to agreed targets and performance in prior periods.
Six months ended 30 June 2014 (unaudited)
UK | Germany | Belgium | France | Middle East | Corporate items | Group | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Rental revenue | 54,359 | 18,770 | 6,088 | 10,397 | 22,670 | - | 112,284 |
Sale of new equipment | 537 | - | 192 | - | 25 | - | 754 |
Sale of ex-rental equipment | 2,956 | 712 | 472 | 122 | 86 | - | 4,348 |
Total revenue | 57,852 | 19,482 | 6,752 | 10,519 | 22,781 | - | 117,386 |
Underlying operating profit/(loss) | 7,504 | 934 | 1,099 | 1,058 | 6,825 | (2,539) | 14,881 |
Amortisation | (580) | (66) | (14) | (3) | - | (871) | (1,534) |
Exceptional operating expenses (note 3) | - | - | - | - | - | - | - |
Operating profit/(loss) | 6,924 | 868 | 1,085 | 1,055 | 6,825 | (3,410) | 13,347 |
Net finance expense | (2,588) | ||||||
Profit before taxation | 10,759 | ||||||
Taxation on profit | (2,492) | ||||||
Profit for the period | 8,267 | ||||||
Assets | 182,269 | 61,155 | 32,302 | 35,641 | 63,310 | 8,347 | 383,024 |
Liabilities | (32,744) | (2,849) | (6,140) | (6,741) | (4,638) | (117,704) | (170,816) |
Net assets/(liabilities) | 149,525 | 58,306 | 26,162 | 28,900 | 58,672 | (109,357) | 212,208 |
Capital expenditure | 7,098 | 1,539 | 954 | 4,889 | 6,771 | 107 | 21,358 |
Depreciation | 9,246 | 2,957 | 1,048 | 2,170 | 4,572 | 35 | 20,028 |
Amortisation | 580 | 66 | 14 | 3 | - | 871 | 1,534 |
Note
Inter segment trading has been eliminated in the analysis presented above, so that only trading between the Group and external third parties is represented.
Six months ended 30 June 2013 (unaudited)
UK | Germany | Belgium | France | Middle East | Corporate items | Group | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Rental revenue | 49,123 | 20,785 | 6,503 | 9,968 | 21,755 | - | 108,134 |
Sale of new equipment | 373 | - | 26 | 4 | 330 | - | 733 |
Sale of ex-rental equipment | 2,425 | 876 | 1,187 | 143 | 54 | - | 4,685 |
Total revenue | 51,921 | 21,661 | 7,716 | 10,115 | 22,139 | - | 113,552 |
Underlying operating profit/(loss) | 6,101 | 1,318 | 1,247 | 1,013 | 6,459 | (2,243) | 13,895 |
Amortisation | (745) | (21) | (15) | (4) | - | (871) | (1,656) |
Exceptional operating expenses (note 3) | (470) | (258) | - | - | - | (120) | (848) |
Operating profit/(loss) | 4,886 | 1,039 | 1,232 | 1,009 | 6,459 | (3,234) | 11,391 |
Net finance expense | (2,816) | ||||||
Profit before taxation | 8,575 | ||||||
Taxation on profit/(loss) | (1,825) | ||||||
Profit for the period | 6,750 | ||||||
Assets | 180,962 | 62,506 | 36,020 | 35,026 | 67,063 | 8,362 | 389,939 |
Liabilities | (36,218) | (2,699) | (5,625) | (7,243) | (4,869) | (126,708) | (183,362) |
Net assets/(liabilities) | 144,744 | 59,807 | 30,395 | 27,783 | 62,194 | (118,346) | 206,577 |
Capital expenditure | 6,308 | 2,421 | 796 | 4,188 | 13,534 | 104 | 27,351 |
Depreciation | 9,356 | 3,128 | 1,246 | 2,114 | 4,492 | 6 | 20,342 |
Amortisation | 745 | 21 | 15 | 4 | - | 871 | 1,656 |
Note
Inter segment trading has been eliminated in the analysis presented above, so that only trading between the Group and external third parties is represented.
Year ended 31 December 2013 (audited)
UK | Germany | Belgium | France | Middle East | Corporate items | Group | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Rental revenue | 103,412 | 42,491 | 13,784 | 21,482 | 44,146 | - | 225,315 |
Sale of new equipment | 859 | - | 99 | 4 | 1,036 | - | 1,998 |
Sale of ex-rental equipment | 5,403 | 2,416 | 1,318 | 551 | 465 | - | 10,153 |
Total revenue | 109,674 | 44,907 | 15,201 | 22,037 | 45,647 | - | 237,466 |
Underlying operating profit/(loss) | 16,533 | 3,803 | 3,017 | 3,228 | 14,011 | (5,271) | 35,321 |
Amortisation | (1,245) | (87) | (253) | (7) | - | (1,739) | (3,331) |
Exceptional operating expenses (note 3) | (618) | (2,332) | - | - | - | (316) | (3,266) |
Operating profit/(loss) | 14,670 | 1,384 | 2,764 | 3,221 | 14,011 | (7,326) | 28,724 |
Net finance expense | (5,307) | ||||||
Profit before taxation | 23,417 | ||||||
Taxation on profit | (4,366) | ||||||
Profit for the period | 19,051 | ||||||
Assets | 187,142 | 64,996 | 33,986 | 35,652 | 60,455 | 7,984 | 390,215 |
Liabilities | (36,320) | (3,508) | (5,083) | (6,390) | (5,859) | (121,890) | (179,050) |
Net assets/(liabilities) | 150,822 | 61,488 | 28,903 | 29,262 | 54,596 | (113,906) | 211,165 |
Capital expenditure | 21,196 | 8,898 | 1,278 | 6,765 | 16,778 | 187 | 55,102 |
Depreciation | 18,813 | 6,114 | 2,236 | 4,176 | 9,517 | 32 | 40,888 |
Amortisation | 1,245 | 87 | 253 | 7 | - | 1,739 | 3,331 |
Note
Inter segment trading has been eliminated in the analysis presented above, so that only trading between the Group and external third parties is represented.
3. Exceptional items and amortisation
Exceptional items and amortisation incurred during the period are set out below:
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 |
(Audited) Year ended 31 December 2013 £'000 | |
Exceptional operating expenses on restructuring costs (i) | - | 848 | 3,266 |
Amortisation | 1,534 | 1,656 | 3,331 |
Total exceptional items and amortisation before tax | 1,534 | 2,504 | 6,597 |
Taxation: | |||
- effect of tax on restructuring costs | - | (215) | (800) |
- effect of taxation on amortisation | (321) | (394) | (770) |
(321) | (609) | (1,570) | |
Total exceptional items and amortisation after tax | 1,213 | 1,895 | 5,027 |
Note
(i) Relates to restructuring costs during the previous periods. Costs incurred in the previous periods principally related to the restructuring exercise in Germany, involving depot closure and redundancy costs.
4. Net finance expense
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 | (Audited) Year ended 31 December 2013 £'000 | |
Finance income: | |||
- Bank interest | - | - | 1 |
Finance expense: | |||
- interest on bank loans and overdraft | (2,474) | (2,539) | (4,878) |
- interest on hire purchase and finance lease agreements | (48) | (210) | (297) |
- amortisation of loan placement fee | (66) | (67) | (133) |
Total finance expense | (2,588) | (2,816) | (5,308) |
Net finance expense | (2,588) | (2,816) | (5,307) |
5. Taxation on profit/(loss)
Analysis of charge for the period:
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 | (Audited) Year ended 31 December 2013 £'000 | |
Corporation taxation | 2,867 | 2,310 | 6,973 |
Deferred taxation | (375) | (485) | (2,607) |
Taxation | 2,492 | 1,825 | 4,366 |
The tax charge on underlying profits is based on the expected effective tax rate for the year.
The UK's main rate of corporation tax reduced from 23% to 21% with effect from 1 April 2014, and will be further reduced to 20% with effect from 1 April 2015. The impact of these changes have been incorporated into these financial statements.
6. Earnings per share
Reconciliations of the earnings and weighted average number of shares used in the calculations are set out below:
Profit | Weighted average no. of shares |
Per share amount | |
(Unaudited) Six months ended 30 June 2014 | £'000 | (in millions) | (pence) |
Basic earnings per share | 8,267 | 168.3 | 4.91p |
Effect of dilutive securities | |||
Under Long Term Incentive Plan and Approved Options | 2.1 | ||
Diluted earnings per share | 8,267 | 170.4 | 4.85p |
Underlying earnings per share | |||
Basic | 9,480 | 168.3 | 5.63p |
Diluted | 9,480 | 170.4 | 5.56p |
Profit | Weighted average no. of shares |
Per share amount | |
(Unaudited) Six months ended 30 June 2013 | £'000 | (in millions) | (pence) |
Basic earnings per share | 6,750 | 166.0 | 4.07p |
Effect of dilutive securities | |||
Under Long Term Incentive Plan and Approved Options | 1.6 | ||
Diluted earnings per share | 6,750 | 167.6 | 4.03p |
Underlying earnings per share | |||
Basic | 8,645 | 166.0 | 5.21p |
Diluted | 8,645 | 167.6 | 5.16p |
Profit | Weighted average no. of shares |
Per share amount | |
(Audited) Year ended 31 December 2013 | £'000 | (in millions) | (pence) |
Basic earnings per share | 19,051 | 167.0 | 11.41p |
Effect of dilutive securities | |||
Under Long Term Incentive Plan and Approved Options | 1.2 | ||
Diluted earnings per share | 19,051 | 168.2 | 11.33p |
Underlying earnings per share | |||
Basic | 24,078 | 167.0 | 14.42p |
Diluted | 24,078 | 168.2 | 14.32p |
Earnings per share is calculated on the 168,286,987 ordinary shares in issue for the six months ended 30 June 2014 being the weighted average number of ordinary shares in issue (six months ended 30 June 2013: 166,002,985; year ended 31 December 2013: 167,014,501).
Diluted underlying earnings per share assumes conversion of all potential dilutive ordinary shares which arise from share incentive scheme awards granted to employees where the performance criteria has been met as at the end of the period and where the exercise price is less than the average market price of the Company's ordinary share capital during the period. The effect of this dilution is to increase the weighted average number of ordinary shares to 170,378,524 (six months ended 30 June 2013: 167,618,584; year ended 31 December 2013: 168,158,046).
Underlying earnings per share is presented to exclude the impact of exceptional items and amortisation charges in the period and their associated tax effect. The directors believe that underlying earnings per share provides additional relevant information about underlying business performance.
7. Dividends
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 | (Audited) Year ended 31 December 2013 £'000 | |
Final dividend paid in respect of 2013 of 2.40 per 1p ordinary share (2012: 2.00p) | 4,031 | 3,300 | 3,330 |
Interim dividend paid in respect of 2013 of 1.15p per 1p ordinary share (2012: 0.75p) | - | - | 1,931 |
4,031 | 3,300 | 5,231 |
The directors are declaring an interim dividend of 1.40 pence per ordinary share which will distribute an estimated £2,362,000 of shareholders' funds. It will be paid on 10 October 2014 to shareholders who are on the register at 12 September 2014.
8. Intangible assets
(Unaudited) 6 months ended 30 June 2014 | (Unaudited) 6 months ended 30 June 2013 | (Audited) Year ended 31 December 2013 | ||||
Goodwill | Other intangibles | Goodwill | Other intangibles | Goodwill | Other intangibles | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Net book value at start of period | 78,384 | 8,821 | 77,728 | 9,570 | 77,728 | 9,570 |
Additions | - | 1,281 | - | 1,275 | - | 2,576 |
Amortisation | - | (1,534) | - | (1,656) | - | (3,331) |
Exchange movements | (1,327) | (43) | 1,467 | 24 | 656 | 6 |
Net book value at end of period | 77,057 | 8,525 | 79,195 | 9,213 | 78,384 | 8,821 |
Included within other intangible additions is £641,000 (June 2013: £650,000, December 2013: £1,585,000) of internal labour costs. The carrying value of internally generated computer software is £3,573,000 (June 2013: £1,871,000, December 2013: £3,492,000). All other intangible assets related to acquired intangible assets.
Goodwill acquired in a business combination was allocated, at date of acquisition, to the cash generating unit that benefited from that business combination. The directors consider that a cash generating unit is generally an individual country of operation.
Where there is a change in the way the Group manages and operates, the goodwill allocation to individual cash generating units is reviewed and reallocated where appropriate.
The allocation of the goodwill by operating segment is shown in the table below:
(Unaudited) as at 30 June 2014 £'000 | (Unaudited) as at 30 June 2013 £'000 | (Audited) as at 31 December 2013 £'000 | ||
Operating segment: | ||||
United Kingdom | 45,541 | 45,541 | 45,541 | |
Belgium | 14,873 | 15,880 | 15,499 | |
Germany | 16,643 | 17,774 | 17,344 | |
Total | 77,057 | 79,195 | 78,384 |
Goodwill is tested annually for impairment or more frequently if there are indications that goodwill might be impaired. The next goodwill impairment review will be performed at 31 December 2014. Management do not consider there to be any indications of impairment as at 30 June 2014.
9. Property, plant and equipment
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 | (Audited) Year ended 31 December 2013 £'000 | ||
Net book value at start of period | 221,945 | 213,630 | 213,630 | |
Additions | 20,077 | 26,076 | 52,526 | |
Disposals | (2) | (14) | (61) | |
Transferred to inventories | (2,277) | (1,991) | (4,035) | |
Depreciation | (20,028) | (20,342) | (40,888) | |
Exchange movements | (4,844) | 5,405 | 773 | |
Net book value at end of period | 214,871 | 222,764 | 221,945 |
Fleet disposals are transferred to inventory prior to external sale or scrappage. The June 2013 disclosure, has been adjusted to reflect this treatment.
10. Inventories
(Unaudited) as at 30 June 2014 £'000 | (Unaudited)as at 30 June 2013 £'000 | (Audited) as at 31 December 2013 £'000 | |
Ex-rental fleet equipment available for resale | 368 | 396 | 166 |
Spares | 2,803 | 2,961 | 2,862 |
Consumables | 383 | 223 | 331 |
Third party equipment purchased for resale | 74 | 203 | 109 |
3,628 | 3,783 | 3,468 |
11. Analysis of changes in net debt
As at 1 January 2014 £'000 | Cash flows £'000 | Non- cash items £'000 | Currency translation differences £'000 | As at 30 June 2014 £'000 | |
Cash and cash equivalents | 20,123 | (4,304) | - | (329) | 15,490 |
Bank debt | (64,768) | (674) | - | 1,259 | (64,183) |
Loan placement | (50,100) | - | - | 2,023 | (48,077) |
Hire purchase and finance lease liabilities | (2,968) | 860 | - | 41 | (2,067) |
(117,836) | 186 | - | 3,323 | (114,327) | |
Net borrowings before unamortised debt issue costs | (97,713) | (4,118) | - | 2,994 | (98,837) |
Unamortised debt issue costs | 687 | - | (66) | - | 621 |
Net debt | (97,026) | (4,118) | (66) | 2,994 | (98,216) |
Note
The unamortised debt issue costs relate to the costs associated with the loan placement in 2012, which is being amortised over the term of that facility.
12. Financial liabilities - borrowings
Current | (Unaudited) As at 30 June 2014 £'000 | (Unaudited) As at 30 June 2013 £'000 | (Audited) As at 31 December 2013 £'000 |
Hire purchase and finance lease liabilities | 1,396 | 4,630 | 1,632 |
1,396 | 4,630 | 1.632 |
Non-current | (Unaudited) As at 30 June 2014 £'000 | (Unaudited) As at 30 June 2013 £'000 | (Audited) As at 31 December 2013 £'000 |
Bank loans | 64,183 | 64,523 | 64,768 |
Loan placement | 48,077 | 51,339 | 50,100 |
Hire purchase and finance lease liabilities | 671 | 2,196 | 1,336 |
112,931 | 118,058 | 116,204 | |
Unamortised debt issue costs | (621) | (753) | (687) |
112,310 | 117,305 | 115,517 |
Bank loans and the loan placement are repayable as follows:
(Unaudited) As at 30 June 2014 £'000 | (Unaudited) As a 30 June 2013 £'000 | (Audited) As at 31 December 2013 £'000 | |
Between two and five years | 64,183 | 64,523 | 64,768 |
More than five years | 48,077 | 51,339 | 50,100 |
112,260 | 115,862 | 114,868 |
Bank loans and the loan placement are secured by both fixed and floating charges on certain assets of the Group.
With the exception of long term borrowings before unamortised debt issue costs, the fair value of the Group's financial instruments are materially equal to their carrying value. The fair value of long term borrowings before unamortised debt issue costs is £118,317,000 (June 2013: £123,606,000; December 2013: £122,815,000).
13. Capital commitments
(Unaudited) As at 30 June 2014 £'000 | (Unaudited) As at 30 June 2013 £'000 | (Audited) As at 31 December 2013 £'000 | |
Capital expenditure that has been contracted for by the Group but has not yet been provided for in the financial information at the balance sheet date | 40,122 | 26,329 | 4,866 |
14. Contingent liabilities
The Group has no significant contingent liabilities as at 30 June 2014 (30 June 2013 and 31 December 2013: £nil).
15. Seasonality of interim operations
The Group's financial results and cash flows have, historically, been subject to seasonal trends between the first and second half of the financial year. Traditionally, the second half of the financial year sees higher revenue and profitability as a result of there being an increased number of working days and higher customer demand in the Group's countries of operation.
There is no assurance that this trend will continue.
16. Principal risks and uncertainties
The principal risks and uncertainties for the Group are set out below:
Market and strategic external risks
| Economic cycle puts stress on business performance
| The market for rental equipment is largely cyclical in nature due to exposure to the cyclical industrial, commercial and infrastructure construction sectors. such changes in market demand will directly impact revenues. Due to the Group's high proportion of fixed costs this has a greater impact on margins
| The Group exercises prudent management through the various phases of the economic cycle. Plans to mitigate a downturn are regularly reviewed and updated and include fleet redeployment and disposal, headcount flexing and capital expenditure freezes The geographical diversity of the Group also mitigates our exposure to the effects of individual market fluctuations
|
Excessive competitor fleet expansion driven by new entrants or by aggressive fleet acquisition by existing players
| Surplus fleet capacity to market requirements will place pressure on hire rates and utilisation and could erode market share | Continue to build differentiation of Lavendon brands through initiatives like the continued development and delivery of BlueSky Solutions safety enhancing and efficiency boosting attachments. We continually manage the size of the Group's fleet through the fleet replacement programme to avoid surplus capacity
| |
Head office, call centre, customer service centre or depot forced to close for extended period due to fire or other catastrophic incident
| A serious uncured failure would have an immediate impact on revenues and asset tracking | A business continuity plan is in place and tested for the UK and Group Head Office. A plan to extend business continuity planning to all international locations is underway and expected to be completed during 2014
| |
Political situation in existing markets leads to business loss
| The Group operates in certain higher risk regions, such as the Middle East, where there is a risk of governmental decisions impacting on the Group's operations. Similarly other political tensions could lead to civil unrest, which could seriously disrupt business operations | The Group has developed long established relationships with its partners in these regions. It selects the most appropriate legal structure available to mitigate asset ownership risk, and closely manages cash balances and the respective capital bases
| |
Legal and regulatory risks
| Failure to react to governmental, regulatory and political change, particularly in regions undergoing significant growth in regulation, can impact business operations
| Failure to comply with new regulations may limit our ability to trade. It may also result in the imposition of fines and the freezing of company assets Visa restrictions may lead to the deportation of key staff or the inability to recruit certain staff for particular roles or countries of operation
| The Group retains and engages with appropriate knowledgeable advisors in each country
|
People risks
| Death or serious injury to staff member or subcontractor when operating powered access equipment
| The Group operates in an environment where people are in constant contact with powered access equipment and other heavy machinery. A serious injury or death resulting from misuse, poor maintenance, equipment failure or poor practices could result, with consequential reputational damage, regulatory action and financial loss
| There is a Group-wide health and safety policy and initiatives embedding a safety culture. Health and Safety officers are in each business segment. The Group operates mandatory training and robust accident reporting systems, with a whistleblowing process available in all locations worldwide. There is regular statutory inspection of all equipment by independent third parties |
Failure to adequately recruit, develop and retain a skilled and motivated workforce
| The Group's business depends on a high degree of industry related knowledge for its success. Failure to recruit develop and retain skilled staff could result in a poorer customer experience and impact revenues
| The Group follows a detailed resourcing strategy covering recruitment, induction, career and skills development, management training and succession planning. The Group provides staff with industry leading training programmes, a safe and structured working environment and excellent employee benefits. There is regular communication with staff through a number of different channels
| |
Financial and funding risks
| Fluctuation in international currency rates relative to UK Pounds Sterling
| The Group reports its business performance in UK Pounds Sterling, however overseas businesses generate revenues, profits and losses and cash flows in a number of different currencies. Currency fluctuations can materially affect the level of revenues, profits and cash flows that the Group can generate in Sterling
| The Group has adopted a formal hedging policy to mitigate against structural and transactional foreign exchange exposure. It seeks to match the assets and liabilities denominated in a particular currency to provide formal and natural hedges. Where possible cash flows arising in a given currency are utilised to service borrowings and capital investment in the same currency
|
Increased cost of debt funding | The Group carries a substantial amount of debt, in the form of bank loans and hire purchase agreements, on its balance sheet in order to fund its capital investment activities
Adverse movements in interest rates would lead to an increased interest cost, reducing profits and cash flow | The Group currently holds about 44% of its debt at fixed interest rates, a significant proportion of which is fixed until 2019. The Group currently generates sufficient operational cash flows to fund planned capital expenditure needs without the requirement for additional borrowing
| |
Access to external capital | The Group requires capital for, amongst other things, capex funding to replace existing fleet and for growth through increasing the size of the rental fleet and establishing new depots, or for completing acquisitions.
If the cash that the Group generates, together with cash that it may borrow under its credit facilities, is not sufficient to meet these requirements, then additional debt and/or equity financing will be required. If such additional financing were not available, then the Group's revenue and cash flow could be adversely impacted
| The Group aims to ensure that it has the necessary equity base and sufficient banking and other credit facilities available to support its development plans. We believe that the combination of the Group's equity base and the strong cash flows generated by the business, together with the credit lines available from banks and other institutions, will provide adequate funding for our foreseeable needs
| |
IT and technological risks
| Major systems failure within the Group's ERP system
| The Group's operations are supported by a common ERP system. A major systems failure would significantly impact Group operations and customer relationships
| A disaster recovery programme is in place which includes systems replication, resilient network infrastructure and remote access via VPN. The IT environment is appropriately firewalled and subject to regular updates and penetration testing
|
17. Related party transactions
Jan Åstrand was Non-Executive Director, Senior Independent Director, Chairman of the Remuneration Committee and a member of the Audit and Nomination Committees for the Group up to 26 February 2014. During the period Jan Åstrand was also a Non-Executive Director of Northgate plc. Accordingly, Northgate plc and its affiliates were considered to be related parties up to 26 February 2014.
The following transactions were carried out with Northgate plc and its affiliatesduring the period they were considered to be related parties of the Group:
(Unaudited) 6 months ended 30 June 2014 £'000 | (Unaudited) 6 months ended 30 June 2013 £'000 | (Audited) Year ended 31 December 2013 £'000 | |
Sales of goods and services | - | - | - |
Purchase of goods and services | 462 | 1,285 | 2,528 |
The amounts due to Northgate plc and its affiliates at 30 June 2013 were £210,000 and at 31 December 2013 were £326,000.
All transactions with related parties were carried out on commercial terms and conditions at market prices.
18. Post balance sheet event
On 29 August 2014 the Group's existing £50 million and €60 million revolving bank facilities, originally scheduled to be renewed in July 2016, have been extended to July 2019 at a lower margin cost. In addition, the Group issued two new loan notes on the US Private Placement market with a total value of €35 million. The first loan note of €17.5 million will mature in August 2021 and the second loan note also of €17.5 million will mature in August 2024. Following this refinancing exercise, the Group's total debt facilities comprise of revolving bank facilities of £50 million and €60 million together with US Private Placements with a combined value of €95 million (being loan notes of €60 million, €17.5 million and €17.5 million maturing in July 2019, August 2021 and August 2024 respectively).
Related Shares:
LVD.L