Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Half Yearly Report

5th Aug 2014 07:00

RNS Number : 2310O
Novae Group PLC
05 August 2014
 



NEWS RELEASE

 

5 August 2014 For immediate release

 

Novae Group plc

Interim results for the six months ended 30 June 2014

 

Novae Group plc ("Novae" or "the Group"), the specialist insurance group, today announces its interim results for the six months ended 30 June 2014.

 

· Underwriting contribution increased by 89% to £19.7 million (H1 2013: £10.4 million)

· Gross written premium of £362.6 million (H1 2013: £361.8 million)

· 6% growth in gross written premium at constant rates of exchange

· Claims ratio improved to 49% (H1 2013: 58%)

· Combined ratio improved to 91% (H1 2013: 96%)

· Net investment income of £7.4 million (H1 2013: £4.4 million)

· Profit before tax and foreign exchange of £22.6 million (H1 2013: £11.8 million)

· Interim dividend up 10% to 6.6p per share (H1 2013: 6.0p per share)

 

Matthew Fosh, Group Chief Executive, today said:

"The Group produced an impressive performance in the first half of the year, delivering 6% organic growth and an improved claims ratio. Novae continues to deliver an improving performance despite a more challenging rating environment, low interest rates and a strong sterling. We continue to invest in the business, attracting talented people and developing new opportunities, leaving us well placed to build on the good progress we have made."

 

There will be a presentation for analysts only at 10.00 am today in the Auditorium, Lloyd's Register of Shipping, 71 Fenchurch Street, London EC3M 4HH. Invitees are requested to go to the Main Entrance of 71 Fenchurch Street where they will be provided with a pre-prepared pass.

 

 

For further information:

Matthew Fosh/Charles Fry : Novae Group plc 020 7903 7300

David Haggie/Rebecca Young : Haggie Partners 020 7562 4444

 

 

Results overview

Novae continued the good progress made in recent years, delivering a strong set of results for the first half of 2014. This is despite the headwinds of the challenging rating environment and a weakened US dollar against sterling.

 

Reported gross written premium of £362.6 million was comparable with last year (H1 2013: £361.8 million), representing 6.0% growth at constant rates of exchange. Positive claims experience contributed to an improved combined ratio of 90.8% (H1 2013: 95.8%), resulting in an 89.4% increase in underwriting contribution.

 

Net investment income was £7.4 million (H1 2013: £4.4 million) generating a yield on average invested assets of 0.6% (H1 2013: 0.4%). Group profit before tax was £21.3 million (H1 2013: £21.1 million) including foreign exchange losses of £1.3 million (H1 2013: gains of £9.3 million).

 

Pre tax return on average shareholders' funds for the six months period was 6.9% (13.8% annualised). Net tangible asset value per share was 468.3p (December 2013: 491.1p), reflecting profits in the period and the impact of paying final and special dividends of 16.5p and 20.0p per share respectively in May this year.

 

 

Dividend

 

The Board is pleased to declare an interim dividend of 6.6p, an increase of 10.0% on the 2013 interim dividend. The dividend will be paid on 1 October 2014 to shareholders on the register at the close of business on 5 September 2014.

 

 

Underwriting performance overview

Premiums

Gross written premium for the first half of the year was £362.6 million (H1 2013: £361.8 million). At constant rates of exchange the underlying portfolio grew by 6.0%; a reflection of sterling's strengthening against the Group's major operating currencies since H1 2013.

The strong underlying growth in premium has been achieved in conjunction with continual management of the portfolio, which is central to Novae's underwriting philosophy. New business opportunities were capitalised upon in several areas including marine and energy classes and property insurance facilities in the UK, US and internationally. This growth was in part offset in a number of classes where exposures were reduced, notably agriculture reinsurance, international property treaty and certain casualty classes.

Net earned premium reduced to £217.0 million (H1 2013: £249.7 million), equating to approximately 45% of anticipated full year net earned premium. This reduction of 8.2%, at constant rates of exchange, reflects an increase in premiums ceded to reinsurers and a changing business mix.

Reinsurance ceded of £75.6 million (H1 2013: £65.9 million) reflects an increased spend on outwards protections, notably the property reinsurance programme, capitalising on the favourable rating environment. Furthermore, the increase reflects that third party capital participation on the syndicate, introduced in 2012, now extends to all open years of account.

Rating environment

Across the syndicate, rates on renewal business declined 2.7% on a risk-adjusted basis in the first half of 2014, which includes most of the key property reinsurance renewal periods. Rate decreases were felt most heavily on reinsurance business across all divisions, but these were balanced by continued improvements in areas of property and liability insurance business.

Claims

Positive attritional claims experience, favourable reserve developments and a comparable level of catastrophe claims contributed to the significant improvement in the total claims ratio to 48.9% (H1 2013: 58.2%). Net claims incurred were £106.1 million (H1 2013: £145.4 million).

Targeted risk selection and a disciplined approach to underwriting are fundamental to the Group's strategy. The strong attritional claims performance in the first half is testament to this.

Catastrophe experience remained relatively benign in the period. The majority of claims arose from adverse weather events in the UK and Europe.

Favourable claims experience on previous years contributed to the improved claims ratio and demonstrates Novae's prudent approach to reserving. Reserve strength was increased in the period, with the margin held of £72.2 million at 30 June 2014 equivalent to 9.4% of best estimate net reserves (December 2013: £71.0 million, 8.9%).

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

%

%

%

Attritional claims

53.5

58.8

54.5

Catastrophe claims

2.3

2.3

2.1

Reserve movements

(6.9)

(2.9)

(4.2)

48.9

58.2

52.4

 

The Group historically defined reserve movements as reserve strengthening or releases in respect of Lloyd's closed years of account. This definition was redefined in 2013, in line with many of its peers, to include reserve movements emerging on all but the youngest underwriting year. The H1 2014 claims ratio and comparatives are shown on this new basis.

Acquisition costs

Acquisition costs for the half year were £55.0 million (H1 2013: £60.2 million) with an acquisition cost ratio of 25.3% (H1 2013: 24.1%). The increase is as a result of a change in business mix, with a higher proportion of business now arising from delegated underwriting arrangements and a reduction in the level of reinsurance underwritten.

Operating expenses

Total operating expenses were £38.2 million (H1 2013: £33.7 million). This increase was driven by increased employment costs as a result of the improved underwriting performance in the year to date and non-recurring professional fees of £2.0 million incurred in respect of a potential acquisition at the beginning of 2014.

Excluding non-recurring items, the operating expense ratio was 16.6% (H1 2013: 13.5%). This ratio is significantly impacted by the effect of the changing business mix and foreign currency impact on net earned premium. The underlying increase in the operating expense ratio was 0.7%.

 

Divisional Performance

 

In December 2013, the Group announced a change to its operating structure and the creation of three new trading divisions as set out below.

 

Total

reportable

Unallocated

Property

Casualty

MAP(1)

segments

by segment

Total

Six months ended 30 June 2014

£m

£m

£m

£m

£m

£m

Gross written premium

163.8

78.5

120.3

362.6

-

362.6

Net earned premium

88.1

60.6

68.3

217.0

-

217.0

Net claims incurred

(46.6)

(29.5)

(30.0)

(106.1)

-

(106.1)

Policy acquisition costs

(25.5)

(13.7)

(15.8)

(55.0)

-

(55.0)

Operating expenses

(9.2)

(7.1)

(8.1)

(24.4)

(11.8)

(36.2)

Underwriting contribution

6.8

10.3

14.4

31.5

(11.8)

19.7

Net investment income

1.3

4.3

1.7

7.3

0.1

7.4

Fees and commission income

-

-

-

-

0.5

0.5

Net foreign exchange loss

-

-

-

-

(1.3)

(1.3)

Financing costs

-

-

-

-

(3.0)

(3.0)

Non-recurring items

-

-

-

-

(2.0)

(2.0)

Profit/(loss) before income taxes

8.1

14.6

16.1

38.8

(17.5)

21.3

Claims ratio

53.1%

48.8%

43.9%

48.9%

-

48.9%

Expense ratio

39.6%

34.4%

34.9%

36.5%

5.4%

41.9%

Combined ratio

92.7%

83.2%

78.8%

85.4%

5.4%

90.8%

 

(1) Marine, Aviation and Political Risk

Property division

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Gross written premium

163.8

172.4

249.4

Net earned premium

88.1

106.0

229.2

Net claims incurred

(46.6)

(53.1)

(107.9)

Acquisition costs

(25.5)

(26.1)

(55.0)

Operating expenses

(9.2)

(9.9)

(18.2)

Underwriting contribution

6.8

16.9

48.1

Claims ratio

53.1%

50.1%

47.0%

Expense ratio

39.6%

33.8%

32.0%

Combined ratio

92.7%

83.9%

79.0%

 

Gross written premium in the property division of £163.8 million (H1 2013: £172.4 million) was level with last year at constant rates of exchange.

The US Property Facilities and UK & European Property Facilities units experienced strong growth of 47% and 32% respectively. Both units continued to build on existing relationships, increasing participation on selected risks and pursuing new business opportunities where market conditions remained attractive. In addition, the division participated on two significant new facility agreements, complementary to the existing portfolio.

The agriculture reinsurance unit is now fully established, with additional hires focussed on the North American and Asia Pacific regions. The team has continued to reposition the portfolio, resulting in reduced premium income of 37%, electing not to renew a number of significant quota share arrangements. In response to increasing competition and a softening rating environment the division also reduced its exposure to international property catastrophe business. Reported revenues were also reduced as a result of the run-off of discontinued classes of business.

Rates on Property renewals were down 3% in the six months to 30 June 2014 on a risk-adjusted basis across the division. The rate decrease was driven by reinsurance lines as US catastrophe rates continued to soften (-14%), with June Florida renewals particularly affected (-17%). The Group's international catastrophe business reductions (-5%) were less pronounced as the portfolio was repositioned to avoid the worst of the reductions. The decreases were offset to some extent by increases for direct US property business (+2%); renewal rates on UK and European property insurance remained flat.

Claims experience was broadly favourable delivering an H1 loss ratio of 53.1% (H1 2013: 50.1%). Adverse development on a loss in the International Direct & Facultative unit contributed to a modest deterioration on prior year. The underlying book continues to perform strongly across the division. Catastrophe claims experience from UK and European weather events is in line with expectations.

The expense ratio increased as a result of a higher proportion of the overall business being generated from insurance facilities, resulting in increased acquisition costs. The ratio was also impacted by the currency mismatch between net earned premium and operating expenses.

The division continues to attract new underwriting talent and made a number of senior hires during the period. In May 2014, Mervyn Albon joined the UK & European property unit to assist with the unit's expansion and development. In September 2014, Anne Plumb will join to lead the new International Open Market unit and William Alderton will join the division later in the year to develop an International Property Binders unit. These individuals bring a significant amount of industry experience to complement the existing team and will support the division's future growth.

 

Casualty division

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Gross written premium

78.5

84.6

164.2

Net earned premium

60.6

81.3

148.0

Net claims incurred

(29.5)

(55.7)

(109.1)

Acquisition costs

(13.7)

(18.6)

(35.7)

Operating expenses

(7.1)

(6.2)

(14.6)

Underwriting contribution

10.3

0.8

(11.4)

Claims ratio

48.8%

68.5%

73.7%

Expense ratio

34.4%

30.6%

34.0%

Combined ratio

83.2%

99.1%

107.7%

 

Gross written premium in the casualty division was £78.5 million (H1 2013: £84.6 million), a reduction of 3% at constant rates of exchange.

The division reduced its exposures across a number of classes in response to the soft rate environment. This was most pronounced in the International Liability, Direct Motor and Professional Indemnity units with reductions in gross written premium of 39%, 28% and 24% respectively.

The division actively redeployed capital to areas with more favourable underwriting opportunities and in part these decreases were offset by growth in the UK Liability and Financial Institutions units of 18% and 6% respectively. Although modest in absolute terms, good growth opportunities were also identified in the Medical Malpractice unit.

Casualty renewal rates were down 1% on a risk-adjusted basis across the division. Professional indemnity and financial institutions insurance business remained broadly unchanged with marginal increases experienced in UK liability insurance (+2%) and medical malpractice (+2%). The most pronounced rate reductions were in the general liability (-12%) and motor excess of loss accounts (-3%).

Overall the claims experience was more favourable than in 2013, where a strengthening of reserves for specific sub-prime claims impacted the overall loss ratio, which improved to 48.8% (H1 2013: 68.5%). The division also benefitted from favourable reserve development following the positive resolution of a financial institutions claim dating back to 2002.

The division's underlying expense ratio is broadly stable with the reported increase largely a result of the currency mismatch between net earned premium and operating expenses.

Dan Trueman joined the division in 2014 to establish a Cyber unit. His significant experience and expertise position Novae well in this expanding class of business and the unit is already performing ahead of expectations.

 

Marine, Aviation and Political Risk division ("MAP")

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Gross written premium

120.3

104.8

176.7

Net earned premium

68.3

62.4

125.0

Net claims incurred

(30.0)

(36.6)

(46.0)

Acquisition costs

(15.8)

(15.5)

(30.1)

Operating expenses

(8.1)

(7.1)

(13.7)

Underwriting contribution

14.4

3.2

35.2

Claims ratio

43.9%

58.7%

36.8%

Expense ratio

34.9%

36.3%

35.0%

Combined ratio

78.8%

95.0%

71.8%

 

Gross written premium in the MAP division was £120.3 million (H1 2013: £104.8 million), achieving growth of 23% at constant rates of exchange.  The division has had an outstanding start to the year and continues to demonstrate market leading capabilities across a range of classes.

Despite the increasingly competitive market, the division was able to capitalise on its specialist expertise in a number of core classes and achieved growth in eight of the eleven units. Marine Liability achieved 25% growth, which was the largest in the division in absolute terms. This growth was supported in part by the introduction of new hires to the division as a result of the continuing success of new business development initiatives.

The Energy unit also performed well, achieving 33% growth as a result of active portfolio management and the participation in a new energy facility. The unit also benefited from the expansion of underwriting expertise in construction risks.

The division's significant capabilities in credit & political risks continue to attract opportunities for growth, despite increased competition in these markets. Novae's longstanding commitment and expertise in these niche specialist classes has generated growth in every unit, with Political Risk and Political Violence achieving 40% and 31% increases respectively.

MAP renewal rates came under pressure across most classes, with a decrease of 5% on a risk adjusted basis across the division. Rate reductions were most apparent in aviation reinsurance (-11%). Reductions were also experienced in marine and energy classes (-5%) and political and credit exposures (-3%).

The division benefitted from favourable claims experience during the period, with the claims ratio improving to 43.9% (H1 2013: 58.7%). This was driven by an improved attritional loss ratio and favourable reserve development, most significantly from the marine liability unit.

The division was impacted by number of high profile and tragic events during the period, including the disappearance of Malaysian Airlines flight MH370 in March and the SEWOL Korean Ferry accident in April. Net loss estimates remain within normal risk appetite for both these events. The Aviation Reinsurance unit also has exposure to the loss of Malaysian Airlines flight MH17 over Ukraine on 17 July. Based on the initial market estimates for this loss, Novae's net exposures to large risk losses remain within expectations.

The division's underlying expense ratio at 34.9% is improved over the same period last year (H1 2013: 36.3%). A reduction in acquisition cost ratio due to business mix changes is offset by an increase in the operating expense ratio as a result of the currency mismatch between net earned premium and operating expenses.

In 2013 the division recruited Darren Carr, Cliff Payne and Liz Heslip into the Marine Liability, Energy and Political Violence units respectively. The ongoing commitment to investing in underwriting talent continues to yield benefits as evidenced by the division's result in the first half of 2014.

 

Investments

 

Investment return for the period was £7.4 million (H1 2013: £4.4 million), equivalent to a total return net of management fees of 0.6% (H1 2013: 0.4%) on average invested assets of £1,195.5 million (H1 2013: £1,231.5 million).

The Group continues to review its appetite to investment risk, evaluating opportunities to enhance the yield on the portfolio without introducing undue risk or volatility. There were no major changes in investment approach during the period.

At 30 June 2014 the average duration across the Group's portfolio was 1.0 year (H1 2013: 1.1 years). The Board targets a return for the full year of 1-1.25%.

The profile of the Group's investment portfolio at 30 June 2014 was as follows:

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Corporate

481.4

452.9

487.8

Government

163.2

254.1

228.9

Government agencies

107.8

105.4

78.6

Certificate of deposits / floating rate notes

69.6

68.0

69.9

Securitised RMBS / ABS

55.7

53.3

56.7

Covered bonds

36.7

44.7

44.4

Supranational

37.2

41.8

40.0

Investment cash

34.0

42.7

55.5

Other

2.1

0.2

2.2

987.7

1,063.1

1,064.0

 

 

 

The investment portfolio can be analysed by rating as follows:

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Government / AAA rated

447.2

588.5

527.6

AA rated

250.4

230.1

247.3

A rated

194.9

201.4

213.4

BBB+ or below

39.8

27.7

35.9

Unrated

55.4

15.4

39.8

Financial assets

987.7

1,063.1

1,064.0

 

Foreign exchange

Novae reported a loss on foreign exchange of £1.3 million (H1 2013: gain of £9.3 million), including gains on non-monetary items of £0.5 million (H1 2013: gains of £7.3 million). This followed a continued strengthening of sterling against the Group's principal trading currencies during the period.

US dollar denominated business accounted for approximately 47% of gross written premium (H1 2013: 41%). Other significant sources of non-sterling gross written premium were the euro 12% (H1 2013: 13%) and Australian dollar 5% (H1 2013: 6%).

 

Tax

Novae's tax charge for the period is £3.9 million (H1 2013: £3.9 million). The Group continues to utilise tax losses against future taxable profits. The carrying value of the Group's deferred tax asset is £15.1 million (H1 2013: £22.3 million), valued at the enacted rate of 20% included in the Finance Bill 2013.

The Group is actively exploring opportunities to reduce its effective rate of taxation.

 

Capital structure

 

Regulatory capital

The table below sets out the Group's sources and uses of capital:

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Cash and investments at Lloyd's

228.5

275.7

233.6

Free cash and investments at Group

82.1

51.8

84.6

Pipeline profits

98.6

62.1

99.0

Uncollateralised letter of credit

35.1

29.6

36.1

Quota share reinsurer letters of credit

22.3

19.5

23.0

Revolving credit facility (undrawn)

30.0

15.0

30.0

Lloyd's capital requirement

(388.7)

(383.7)

(399.3)

Capital headroom

107.9

70.0

107.0

Capital headroom %

27.8%

18.2%

26.8%

The Group's available capital for 2014 includes letters of credit held as collateral under quota share reinsurance arrangements underwritten by three large international reinsurers.

 

Debt structure

As at 30 June 2014 the Group had gross debt of £108.1 million (H1 2013: £105.2 million).

 

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

2017 senior notes

49.6

49.4

49.5

2017 subordinated notes

2.4

2.5

2.4

US £ 2034 Dekania notes

21.0

23.7

21.7

US $ letter of credit

35.1

29.6

36.1

108.1

105.2

109.7

 

In 2013 the Group renewed and increased the letter of credit facility with Lloyds Banking Group to US $60.0 million (H1 2013: US $45.0 million) until December 2015. The facility is uncollateralised and is in addition to an undrawn revolving credit facility of £30.0 million (H1 2013: £15.0 million), which is also available until December 2015 and is currently undrawn.

Financing costs for the period were £3.0 million (H1 2013: £3.2 million).

Outlook

 

Novae has delivered a strong performance in the year to date. Good organic growth, a significantly improved claims ratio and further reserve strengthening have been achieved against a backdrop of challenging market conditions.

Absent any significant market event in the second half of the year, these challenges are expected to remain. Nonetheless, Novae is well positioned to continue to deliver an enhanced performance.

The Growth & Efficiency Strategy established in 2013 focuses on Expert Underwriting, Consistent Performance and Dynamic Capital Management. These remain cornerstones of Novae's strategy and the long-term prospects for the Group remain positive.

 

RESPONSIBILITY STATEMENT OF THE DIRECTORS IN RESPECT OF THE HALF YEARLY FINANCIAL REPORT

We confirm that to the best of our knowledge:

the condensed set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU

• the interim management report includes a fair review of the information required by:

a) DTR 4.2.7 of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year

b) DTR 4.2.8 of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report that could do so

By order of the Board

 

 

T J FurmstonGroup Company Secretary5 August 2014

 

 

 

CONDENSED CONSOLIDATED INCOME STATEMENT

for the six months ended 30 June 2014

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

Note

£m

£m

£m

Gross written premium

362.6

361.8

590.3

Outwards reinsurance premiums

(75.6)

(65.9)

(93.8)

Net written premium

287.0

295.9

496.5

Change in gross provision for unearned premiums

(103.3)

(73.8)

(2.9)

Reinsurers' share of change in the provision forunearned premiums

33.3

27.6

8.6

Net earned premium

217.0

249.7

502.2

Net investment income

4

7.4

4.4

11.1

Fees and commission income

0.5

0.2

0.5

Total revenue (net of premium ceded to reinsurers)

224.9

254.3

513.8

Gross claims incurred

5

(118.8)

(173.8)

(339.9)

Reinsurers' share of claims incurred

5

12.7

28.4

76.9

Net claims incurred

(106.1)

(145.4)

(263.0)

Policy acquisition costs

(55.0)

(60.2)

(120.8)

Operating expenses

6

(38.2)

(33.7)

(69.5)

Net foreign exchange (losses) / gains

7

(1.3)

9.3

(11.4)

Financing costs

8

(3.0)

(3.2)

(6.3)

Profit before income taxes

21.3

21.1

42.8

Income taxes

9

(3.9)

(3.9)

(11.2)

Profit for the period attributable to shareholders

17.4

17.2

31.6

Earnings per share

Basic earnings per share

10

27.5p

27.3p

50.2p

Diluted earnings per share

10

27.2p

26.7p

49.0p

 

 

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the six months ended 30 June 2014

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

Note

£m

£m

£m

Profit attributable to shareholders

17.4

17.2

31.6

Items that will not be reclassified to the income statement:

Defined benefit pension fund actuarial losses

(0.3)

-

(0.8)

Items that may be reclassified subsequently to the income statement:

Changes in fair value of cash flow hedges

14

-

1.0

1.3

Tax relating to equity incentive schemes and defined benefit pension

(0.7)

0.2

1.2

Other comprehensive income

(1.0)

1.2

1.7

Total comprehensive income recognised

16.4

18.4

33.3

 

 

CONDENSED CONSOLIDATED BALANCE SHEET

as at 30 June 2014

30 June

30 June

31 December

2014

2013

2013

Note

£m

£m

£m

Assets

Intangible assets

4.0

5.1

4.4

Property, plant and equipment

0.5

0.6

0.8

Deferred acquisition costs

112.9

101.2

92.2

Deferred tax assets

15.1

22.3

18.7

Reinsurance contracts

11,16

357.1

374.1

350.8

Insurance and other receivables

313.2

322.9

253.8

Financial assets

12,15

987.7

1,063.1

1,064.0

Cash and cash equivalents

13

184.0

161.8

146.3

Total assets

1,974.5

2,051.1

1,931.0

Liabilities

Insurance contracts

16

(1,523.9)

(1,601.9)

(1,472.2)

Financial liabilities

14,15

(73.0)

(75.6)

(73.6)

Retirement benefit obligations

-

-

(0.1)

Insurance and other payables

17

(74.8)

(74.8)

(71.8)

Total liabilities

(1,671.7)

(1,752.3)

(1,617.7)

Net assets

302.8

298.8

313.3

Shareholders' equity

Share capital

18

72.5

72.5

72.5

Other reserves

18

95.9

95.9

95.9

Retained earnings

134.4

130.4

144.9

Total shareholders' equity

302.8

298.8

313.3

Net asset value per share

10

474.6p

475.0p

498.1p

Net tangible asset value per share

10

468.3p

466.9p

491.1p

 

These financial statements were approved by the Board of Directors on 5 August 2014 and were signed on its behalf by:

 

 

 

 

 

J P Hastings-Bass C A Fry

Chairman Chief Financial Officer

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 June 2014

 

Share

Other

Retained

capital

reserves

earnings

Total

Six months ended 30 June 2014

£m

£m

£m

£m

Total recognised in income for the period

-

-

17.4

17.4

Total recognised in other comprehensive income for the period

-

-

(1.0)

(1.0)

Total comprehensive income for the period

-

-

16.4

16.4

Transactions with owners recorded directly in equity

- Movement in equity incentive reserve

-

-

(4.9)

(4.9)

- Movement in own share reserve

-

-

1.3

1.3

- Dividends paid

-

-

(23.3)

(23.3)

Net decrease in equity

-

-

(10.5)

(10.5)

As at 31 December 2013

72.5

95.9

144.9

313.3

As at 30 June 2014

72.5

95.9

134.4

302.8

Share

Other

Retained

capital

reserves

earnings

Total

Six months ended 30 June 2013

£m

£m

£m

£m

Total recognised in income for the period

-

-

17.2

17.2

Total recognised in other comprehensive income for the period

-

-

1.2

1.2

Total comprehensive income for the period

-

-

18.4

18.4

Transactions with owners recorded directly in equity

- Movement in equity incentive reserve

-

-

(4.7)

(4.7)

- Movement in own share reserve

-

-

0.3

0.3

- Dividends paid

-

-

(9.0)

(9.0)

Net increase in equity

-

-

5.0

5.0

As at 31 December 2012

72.5

95.9

125.4

293.8

As at 30 June 2013

72.5

95.9

130.4

298.8

Share

Other

Retained

capital

reserves

earnings

Total

Year ended 31 December 2013

£m

£m

£m

£m

Total recognised in income for the period

-

-

31.6

31.6

Total recognised in other comprehensive income for the period

-

-

1.7

1.7

Total comprehensive income for the period

-

-

33.3

33.3

Transactions with owners recorded directly in equity

- Movement in equity incentive reserve

-

-

3.4

3.4

- Movement in own share reserve

-

-

(4.4)

(4.4)

- Dividends paid

-

-

(12.8)

(12.8)

Net increase in equity

-

-

19.5

19.5

As at 31 December 2012

72.5

95.9

125.4

293.8

As at 31 December 2013

72.5

95.9

144.9

313.3

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

for the six months ended 30 June 2014

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Profit before tax

21.3

21.1

42.8

Adjustments for non-cash items and items separately disclosed

Foreign exchange on investment assets

13.8

(29.0)

18.9

Financing costs

3.0

3.2

6.3

Amortisation charge

0.4

0.6

1.3

Investment income

(7.4)

(4.4)

(11.1)

Depreciation charge

0.2

0.3

0.3

Employee equity incentives

2.1

4.0

8.9

Changes in operating assets and liabilities

Change in insurance contract liabilities

51.7

106.3

(23.4)

Change in insurance receivables

(58.1)

(67.8)

(2.7)

Change in other receivables

(2.7)

(0.7)

0.4

Change in deferred acquisition costs

(20.7)

(12.3)

(3.1)

Change in reinsurance contract assets

(6.3)

(25.5)

(2.2)

Change in insurance payables

11.9

12.1

2.6

Change in other/trade payables

(5.4)

(4.5)

1.9

Change in market value of loan notes

(0.6)

1.6

(0.4)

Change in market value of financial assets

3.3

8.5

13.5

Income taxes paid

(1.1)

(0.4)

(3.2)

Cash generated from operations

5.4

13.1

50.8

 Cash flow from investing activities

Purchase of tangible fixed assets

-

-

(0.2)

Interest received

7.6

3.8

11.8

Purchased of financial assets

(328.3)

(471.3)

(766.5)

Proceeds from sale of financial assets

387.4

423.2

664.0

Net cash from investing activities

66.7

(44.3)

(90.9)

Cash flow from financing activities

Redemption of loan notes

-

(10.0)

(10.1)

Interest paid

(5.3)

(6.2)

(8.7)

Acquisition of own shares

(5.8)

(3.5)

(3.5)

Dividends paid

(23.3)

(9.0)

(12.8)

Net cash used in financing activities

(34.4)

(28.7)

(35.1)

Net increase/(decrease) in cash and cash equivalents

37.7

(59.9)

(75.2)

Opening cash and cash equivalents

146.3

221.5

221.5

Effect of exchange rates on cash and cash equivalents

-

0.2

-

Closing cash and cash equivalents

184.0

161.8

146.3

 

 

NOTES TO THE INTERIM FINANCIAL INFORMATION

 

1. Significant accounting policies

The unaudited interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU, and on the basis of the accounting policies set out in the annual report of Novae Group plc for the year ended 31 December 2013. The amounts presented for the 30 June 2014 and 30 June 2013 periods are unaudited.

The consolidated financial statements include the results of Novae Group plc and all its subsidiary undertakings made up to the same accounting date.

The financial information contained in these interim results does not constitute statutory accounts of Novae Group plc within the meaning of Section 435 of the Companies Act 2006. Statutory accounts for Novae Group plc for the year ended 31 December 2013 have been delivered to the Registrar of Companies. The auditors have reported on the accounts, their report was unqualified and did not constitute a statement under Section 498 (2) or (3) of the Companies Act 2006.

Basis of preparation 

The financial statements are presented in pounds sterling unless otherwise stated. They have been prepared under the historical cost convention, as modified by the revaluation of financial assets at fair value through the income statement.

The preparation of financial statements in conformity with IFRS requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. The results of these factors allow judgements to be made regarding the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. Uncertainties exist where current valuations are dependent on estimates of future cash flows. This applies to the share-based payment charge and financial assets and liabilities held at fair value. The accounting policies have been applied consistently to all periods presented in this report.

The Group's greatest area of uncertainty relates to insurance contract liabilities (see note 16). The estimates and assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision only affects that period or in the period of the revision and future periods if the revision affects both current and future periods.

 

Revised and new reporting standards

The accounting policies applied in the consolidated interim financial statements are the same as those applied in the Group's consolidated financial statements as at, and for, the year ended 31 December 2013. Any changes in the policies will be reflected in the financial statements as at, and for, the year ending 31 December 2014.

The following is a list of standards effective from 1 January 2014 in the EU;

· IFRS 10: Consolidated financial statements

· IFRS 11: Joint arrangements

· IFRS 12: Disclosure of interests in other entities

· IAS 19: Amendment: Defined benefit plans: Employee Contributions

· IAS 27: Amendment: Separate financial statements

· IAS 28: Amendment: Investments in associates and joint ventures

· IAS 32: Amendment: Offsetting financial assets and financial liabilities

· IAS 36: Amendment: Recoverable amount disclosures for non-financial assets

· IAS 39: Amendment: Novation of derivatives and continuation of hedge accounting

The adoption of these standards has had no material impact on the Group's accounting policies.

2. Segmental information

 

Segmental information is presented in respect of reportable segments. This is based on the Group's management and internal reporting structure and represents the level at which financial information is reported to the Executive Committee, being the chief operating decision maker as defined by IFRS 8.

Segment results, assets and liabilities include items that can be allocated on a reasonable basis. Unallocated items comprise certain employee incentive costs, foreign exchange movements, insurance working capital and the deferred tax asset.

As reported in the 2013 Report and Accounts, from 2014 the Group's underwriting has been managed in three trading divisions: Property, Casualty and Marine, Aviation & Political Risk. In accordance with IFRS 8, Operating Segments, the Group now considers the three divisions to be the reportable segments of the Group.

As a consequence of the change in reportable segments, the corresponding operating results and ratios for 2013 have been re-presented on a comparable basis. There is no impact to the overall profit before tax or the net asset value of the Group for prior periods.

 

a) Segmental statement of comprehensive income

 

Total

reportable

Unallocated

Property

Casualty

MAP

segments

by segment

Total

Six months ended 30 June 2014

£m

£m

£m

£m

£m

£m

Gross written premium

163.8

78.5

120.3

362.6

-

362.6

Net earned premium

88.1

60.6

68.3

217.0

-

217.0

Net claims incurred

(46.6)

(29.5)

(30.0)

(106.1)

-

(106.1)

Policy acquisition costs

(25.5)

(13.7)

(15.8)

(55.0)

-

(55.0)

Operating expenses

(9.2)

(7.1)

(8.1)

(24.4)

(11.8)

(36.2)

Underwriting contribution

6.8

10.3

14.4

31.5

(11.8)

19.7

Net investment income

1.3

4.3

1.7

7.3

0.1

7.4

Fees and commission income

-

-

-

-

0.5

0.5

Net foreign exchange loss

-

-

-

-

(1.3)

(1.3)

Financing costs

-

-

-

-

(3.0)

(3.0)

Non-recurring items

-

-

-

-

(2.0)

(2.0)

Profit/(loss) before income taxes

8.1

14.6

16.1

38.8

(17.5)

21.3

Claims ratio

53.1%

48.8%

43.9%

48.9%

-

48.9%

Expense ratio

39.6%

34.4%

34.9%

36.5%

5.4%

41.9%

Combined ratio

92.7%

83.2%

78.8%

85.4%

5.4%

90.8%

 

 

 

Total

reportable

Unallocated

Property

Casualty

MAP

segments

by segment

Total

Six months ended 30 June 2013

£m

£m

£m

£m

£m

£m

Gross written premium

172.4

84.6

104.8

361.8

-

361.8

Net earned premium

106.0

81.3

62.4

249.7

-

249.7

Net claims incurred

(53.1)

(55.7)

(36.6)

(145.4)

-

(145.4)

Policy acquisition costs

(26.1)

(18.6)

(15.5)

(60.2)

-

(60.2)

Operating expenses

(9.9)

(6.2)

(7.1)

(23.2)

(10.5)

(33.7)

Underwriting contribution

16.9

0.8

3.2

20.9

(10.5)

10.4

Net investment income

1.0

2.3

1.0

4.3

0.1

4.4

Fees and commission income

-

-

-

-

0.2

0.2

Net foreign exchange gain

-

-

-

-

9.3

9.3

Financing costs

-

-

-

-

(3.2)

(3.2)

Non-recurring items

-

-

-

-

-

-

Profit/(loss) before income taxes

17.9

3.1

4.2

25.2

(4.1)

21.1

Claims ratio

50.1%

68.5%

58.7%

58.2%

-

58.2%

Expense ratio

33.8%

30.6%

36.3%

33.4%

4.2%

37.6%

Combined ratio

83.9%

99.1%

95.0%

91.6%

4.2%

95.8%

 

 

 

Total

reportable

Unallocated

Property

Casualty

MAP

segments

by segment

Total

Year ended 31 December 2013

£m

£m

£m

£m

£m

£m

Gross written premium

249.4

164.2

176.7

590.3

-

590.3

Net earned premium

229.2

148.0

125.0

502.2

-

502.2

Net claims incurred

(107.9)

(109.1)

(46.0)

(263.0)

-

(263.0)

Policy acquisition costs

(55.0)

(35.7)

(30.1)

(120.8)

-

(120.8)

Operating expenses

(18.2)

(14.6)

(13.7)

(46.5)

(23.0)

(69.5)

Underwriting contribution

48.1

(11.4)

35.2

71.9

(23.0)

48.9

Net investment income

2.2

6.4

2.4

11.0

0.1

11.1

Fees and commission income

-

-

-

-

0.5

0.5

Net foreign exchange loss

-

-

-

-

(11.4)

(11.4)

Financing costs

-

-

-

-

(6.3)

(6.3)

Non-recurring items

-

-

-

-

-

-

Profit/(loss) before income taxes

50.3

(5.0)

37.6

82.9

(40.1)

42.8

Claims ratio

47.0%

73.7%

36.8%

52.4%

-

52.4%

Expense ratio

32.0%

34.0%

35.0%

33.3%

4.6%

37.9%

Combined ratio

79.0%

107.7%

71.8%

85.7%

4.6%

90.3%

 

 

b) Segmental balance sheet

 

Total

reportable

Unallocated

Property

Casualty

MAP

segments

by segment

Total

As at 30 June 2014

£m

£m

£m

£m

£m

£m

Total assets

451.4

927.9

529.8

1,909.1

65.4

1,974.5

Total liabilities

(310.2)

(842.5)

(429.1)

(1,581.8)

(89.9)

(1,671.7)

Net assets

141.2

85.4

100.7

327.3

(24.5)

302.8

 

 

Total

reportable

Unallocated

Property

Casualty

MAP

segments

by segment

Total

As at 30 June 2013

£m

£m

£m

£m

£m

£m

Total assets

473.0

992.2

474.9

1,940.1

111.0

2,051.1

Total liabilities

(338.7)

(904.5)

(414.1)

(1,657.3)

(95.0)

(1,752.3)

Net assets

134.3

87.7

60.8

282.8

16.0

298.8

 

 

 

Total

reportable

Unallocated

Property

Casualty

MAP

segments

by segment

Total

As at 31 December 2013

£m

£m

£m

£m

£m

£m

Total assets

411.5

978.5

452.4

1,842.4

88.6

1,931.0

Total liabilities

(258.5)

(884.3)

(375.5)

(1,518.3)

(99.4)

(1,617.7)

Net assets

153.0

94.2

76.9

324.1

(10.8)

313.3

 

3. Seasonality of operations

Gross written premium is recognised on the inception of insurance contracts. For many classes of business this has historically been weighted towards the first half of the year. Premium revenue is earned separately for each insurance contract in line with the risk exposure profile. Consequently for some catastrophe exposed contracts, for example those exposed to the US hurricane season, the majority of income is recognised in the second half of the year. There may also be a similar seasonal pattern to the incidence of claims, with the Group more likely to experience large catastrophe losses from the US hurricane season, which runs from June to November. This may materially affect the Group's result for the second half of the year.

Movements in foreign exchange rates may also affect seasonality. This may be accentuated as the Group's catastrophe exposed units transact business primarily in US dollars.

This seasonality can be assessed by reviewing the following performance measures:

Gross written premium

Net earned premium

Claims ratio

H1

H2

Total

H1

H2

Total

H1

H2

Total

Calendar year

£m

£m

£m

£m

£m

£m

%

%

%

2011

387.9

236.1

624.0

249.9

282.5

532.4

79.5

61.7

70.1

2012

395.6

216.4

612.0

263.2

252.9

516.1

59.0

54.8

57.0

2013

361.8

228.5

590.3

249.7

252.5

502.2

58.2

46.6

52.4

2014

362.6

n/a

n/a

217.0

n/a

n/a

48.9

n/a

n/a

 

4. Net investment income

 

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Interest income on financial investments at fair value through the income statement

10.2

14.2

23.0

Realised losses on financial investments at fair value through the income statement

(0.6)

(2.9)

(1.5)

Unrealised losses on financial investments at fair value through the income statement

(1.5)

(6.6)

(8.8)

Investment income from financial investments

8.1

4.7

12.7

Fair value gains/(losses) on derivative financial instruments

0.2

0.3

(0.4)

Investment income

8.3

5.0

12.3

Investment management expenses

(0.9)

(0.6)

(1.2)

7.4

4.4

11.1

5. Net claims incurred

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Claims paid

149.5

151.6

348.2

Movement in gross claims reserve

(30.7)

22.2

(8.3)

Gross claims incurred

118.8

173.8

339.9

Reinsurers' share of claims paid

(21.1)

(28.8)

(56.6)

Movement in reinsurers' share of claims reserve

8.4

0.4

(20.3)

Reinsurers' share of claims incurred

(12.7)

(28.4)

(76.9)

Net claims incurred

106.1

145.4

263.0

6. Operating expenses

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Underwriting expenses

24.4

23.2

46.5

Central expenses

11.8

10.5

23.0

Non-recurring items

2.0

-

-

38.2

33.7

69.5

Non-recurring items relate to professional fees incurred in respect of a potential acquisition at the beginning of 2014. 

 

7. Foreign exchange

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Foreign exchange (loss) / gain on monetary items

(1.8)

2.0

(6.5)

Foreign exchange gain / (loss) on non-monetary items

0.5

7.3

(4.9)

(1.3)

9.3

(11.4)

Profit for the period includes a foreign exchange loss of £1.8million (H1 2013: gain of £2.0 million; year to 31 December 2013: loss of £6.5 million) arising on the conversion of monetary assets and liabilities to sterling.

 

Principal exchange rates applied are as follows:

Six months ended

Six months ended

Year ended

30 June 2014

30 June 2013

31 December 2013

Periodaverage

Periodend

Periodaverage

Periodend

Yearaverage

Yearend

US dollar

1.67

1.71

1.54

1.52

1.56

1.66

Euro

1.22

1.25

1.18

1.17

1.18

1.20

Canadian dollar

1.83

1.82

1.57

1.6

1.61

1.76

Australian dollar

1.82

1.81

1.52

1.66

1.62

1.85

 

8. Financing costs

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

2017 Senior notes

1.7

1.9

3.5

2017 Subordinated notes

-

0.1

0.1

2034 Dekania notes

0.7

0.7

1.4

Letter of credit, fees and other bank charges

0.6

0.5

1.3

3.0

3.2

6.3

 

 

9. Income taxes

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Current tax expense:

Current year

0.7

0.4

1.1

Adjustments for prior years

-

-

-

Total current tax

0.7

0.4

1.1

Overseas tax expense:

Current year

0.1

0.1

2.1

Adjustments for prior years

-

-

-

Total overseas tax

0.1

0.1

2.1

Deferred tax

Current year

3.3

3.4

7.1

Impact of rate change

(0.2)

-

2.5

Prior year

-

-

(1.6)

Total deferred tax

3.1

3.4

8.0

Total income tax expense in income statement

3.9

3.9

11.2

Reconciliation of effective tax rate:

Profit before income taxes

21.3

21.1

42.8

Income tax at the standard UK corporation tax rate (21.5%)

4.6

4.9

9.9

(June & December 2013: 23.25%)

Effect of permanent differences

(0.5)

(1.0)

0.4

Prior period adjustments

-

-

(1.6)

Impact of rate of change

(0.2)

-

2.5

3.9

3.9

11.2

10. Earnings and net assets per share

a) Basic earnings per share

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

Profit attributable to equity shareholders of the parentcompany (£millions)

17.4

17.2

31.6

Weighted average number of shares in issue(1) (millions)

63.3

63.0

63.0

Basic earnings per share

27.5p

27.3p

50.2p

 

(1) Net of shares held in treasury and employee benefit trust shares which are earmarked for the Group's LTIP and deferred bonuses payable in shares

 

b) Diluted earnings per share

Diluted earnings per share is calculated by adjusting the weighted average number of shares outstanding to assume conversion of all potentially dilutive shares. Novae's potentially dilutive shares relate to LTIP awards/deferred bonuses payable in shares. The potential number of shares is calculated with reference to the current date as though it were the vesting date.

 

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Profit attributable to equity shareholders of the parentcompany (£millions)

17.4

17.2

31.6

Weighted average number of shares in issue (millions),excluding treasury shares

63.3

63.0

63.0

Adjustments for LTIPs and deferred bonuses payable in shares (millions)

0.6

1.5

1.5

Weighted average number of shares for diluted earnings per share (millions)

63.9

64.5

64.5

Diluted earnings per share

27.2p

26.7p

49.0p

 

c) Net assets and net tangible assets per share

Net assets and net tangible assets per share are calculated on the number of shares in issue (excluding shares held by the Employee Benefit Trust and earmarked for the Group's LTIP and deferred bonuses payable in shares).

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Net assets

302.8

298.8

313.3

Intangible assets

(4.0)

(5.1)

(4.4)

Net tangible assets

298.8

293.7

308.9

Adjusted number of shares in issue(1) (millions)

63.8

62.9

62.9

Net asset value per share

474.6p

475.0p

498.1p

Net tangible asset value per share

468.3p

466.9p

491.1p

 

(1) Net of shares held in treasury and employee benefit trust shares which are earmarked for the Group's LTIP and deferred bonuses payable in shares

 11. Reinsurance contracts

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Reinsurance contracts

357.1

374.1

350.8

Less: reinsurers' share of unearned premium

(49.7)

(41.7)

(22.5)

Reinsurers' share of claims reserve

307.4

332.4

328.3

Less: reinsurers' share of lossesincurred but not reported ("IBNR")

(91.0)

(97.4)

(94.2)

Net recoveries on claims notified not yet due

216.4

235.0

234.1

Comprising:

Recoveries on claims notified not yet due

218.2

238.8

235.5

Provision for bad debt

(1.8)

(3.8)

(1.4)

Net recoveries on claims notified not yet due

216.4

235.0

234.1

 

12. Financial assets

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Corporate

481.4

452.9

487.8

Government

163.2

254.1

228.9

Government agencies

107.8

105.4

78.6

Certificate of deposits / floating rate notes

69.6

68.0

69.9

Securitised RMBS / ABS

55.7

53.3

56.7

Covered bonds

36.7

44.7

44.4

Supranational

37.2

41.8

40.0

Investment cash

34.0

42.7

55.5

Other

2.1

0.2

2.2

987.7

1,063.1

1,064.0

 

The Group has entered into long treasury five and ten year futures as part of efficient portfolio management to reduce risk within its fixed income portfolios. Margin call accounts are maintained daily to mark to market levels.

 

The market value of the derivative holdings was less than 0.01% of total financial assets.

 

With the exception of unlisted preference shares, all financial assets are held at fair value through profit or loss and are measured using quoted prices in active markets or direct/indirect inputs based on observable market data.

 

The unlisted preference shares held by the Group at the period end are held at cost, which is deemed to be the fair value of the investment at the balance sheet date.

 

13. Cash and cash equivalents

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Cash

78.4

85.5

68.9

Money market deposits

86.5

55.2

58.5

Fixed and floating rate deposits

19.1

21.1

18.9

184.0

161.8

146.3

 

14. Financial liabilities

Financial liabilities are initially recognised at fair value and thereafter stated at amortised cost. Transaction costs are amortised on an effective interest rate basis over the expected life of the instrument at initial recognition. At 30 June 2014 the Group had the following loan notes in issue:

Currency

 

Issue date

Year of

maturity

Interest rate

payable per

annum

Senior notes

GBP

March 2012

2017

6.50%

Subordinated notes

GBP

April 2007

2017

LIBOR + 3.13%

US $15m Dekania notes

USD

June 2004

2034

LIBOR + 3.50%

US $11m Dekania notes

USD

June 2004

2034

LIBOR + 4.05%

US $10m Dekania notes

USD

September 2004

2034

LIBOR + 3.50%

 

30 June 2014

30 June 2013

31 December 2013

Carrying

Fair

Carrying

Fair

Carrying

Fair

amount

value

amount

value

amount

value

£m

£m

£m

£m

£m

£m

Senior notes

49.6

49.9

49.4

48.9

49.5

49.9

Subordinated notes

2.4

2.5

2.5

2.5

2.4

2.5

US $15m Dekania notes

8.8

8.8

9.9

9.9

9.1

9.1

US $11m Dekania notes

6.4

6.4

7.2

7.2

6.6

6.6

US $10m Dekania notes

5.8

5.8

6.6

6.6

6.0

6.0

Total

73.0

73.4

75.6

75.1

73.6

74.1

 

Senior and subordinated notes

The senior and subordinated notes are listed on the London Stock Exchange with issue costs of £0.8 million and £0.1 million respectively.

Dekania loan notes

The notes are listed on the Irish Stock Exchange and are denominated in US dollars with the interest payable linked to the US dollar base rate. Issue costs of £0.6 million are fully amortised.

Swaps are used to match exposure to fluctuations in interest rates. The swaps, which mature on the same dates as the interest falls due for payment on the loans, have the effect of fixing the interest rate at 6.18% per annum until 15 August 2024. The gains on the hedging instruments, being the interest rate swaps, were £0.0 million in the period (six months to 30 June 2013: gains of £1.0 million; year to December 2013: gains of £1.3 million), which are recognised within other comprehensive income.

 

15. Financial instruments

The table below analyses recurring fair value measurement for financial assets and liabilities. The fair value measurements are categorised into different levels in the fair value hierarchy based on the inputs to the valuation techniques used. The different levels are defined as follows:

Level 1 - fair values measured using quoted prices (unadjusted) in active markets for identical instruments

 

Level 2 - fair values measured using directly or indirectly observable inputs or other similar valuation techniques for which all significant inputs are based on observable market data

 

Level 3 - fair values measured using valuation techniques for which all significant inputs are not based on observable market data

Level 1

Level 2

Level 3

Total

30 June 2014

£m

£m

£m

£m

Financial assets measured at fair value

Corporate

248.9

232.5

-

481.4

Government

62.8

100.4

-

163.2

Government agencies

4.8

103.0

-

107.8

Certificate of deposits / floating rate notes

-

69.6

-

69.6

Securitised RMBS / ABS

-

55.7

-

55.7

Covered bonds

-

36.7

-

36.7

Supranational

2.0

35.2

-

37.2

Investment cash

9.5

24.5

-

34.0

Other

-

-

2.1

2.1

Total financial assets measured at fair value

328.0

657.6

2.1

987.7

Financial liabilities measured at fair value

Forward exchange contracts used for hedging

-

7.0

-

7.0

Total financial liabilities carried at fair value

-

7.0

-

7.0

Financial liabilities not measured at fair value

Senior notes

49.6

-

-

49.6

Subordinated notes

2.4

-

-

2.4

US $15m Dekania notes

8.8

-

-

8.8

US $11m Dekania notes

6.4

-

-

6.4

US $10m Dekania notes

5.8

-

-

5.8

Total financial liabilities not measured at fair value

73.0

-

-

73.0

 

 

Level 1

Level 2

Level 3

Total

30 June 2013

£m

£m

£m

£m

Financial assets measured at fair value

Corporate

198.4

254.5

-

452.9

Government

103.3

150.8

-

254.1

Government agencies

3.5

101.9

-

105.4

Certificate of deposits / floating rate notes

-

68.0

-

68.0

Securitised RMBS / ABS

-

53.2

0.1

53.3

Covered bonds

-

44.7

-

44.7

Supranational

2.0

39.8

-

41.8

Investment cash

29.5

13.2

-

42.7

Other

0.2

-

-

0.2

Total financial assets measured at fair value

336.9

726.1

0.1

1,063.1

Financial liabilities measured at fair value

Forward exchange contracts used for hedging

-

9.1

-

9.1

Total financial liabilities carried at fair value

-

9.1

-

9.1

Financial liabilities not measured at fair value

Senior notes

49.4

-

-

49.4

Subordinated notes

2.5

-

-

2.5

US $15m Dekania notes

9.9

-

-

9.9

US $11m Dekania notes

7.2

-

-

7.2

US $10m Dekania notes

6.6

-

-

6.6

Total financial liabilities not measured at fair value

75.6

-

-

75.6

 

 

Level 1

Level 2

Level 3

Total

31 December 2013

£m

£m

£m

£m

Financial assets measured at fair value

Corporate

237.3

250.5

-

487.8

Government

98.9

130.0

-

228.9

Government agencies

-

78.6

-

78.6

Certificate of deposits / floating rate notes

-

69.9

-

69.9

Securitised RMBS / ABS

-

56.7

-

56.7

Covered bonds

-

44.4

-

44.4

Supranational

2.0

38.0

-

40.0

Investment cash

36.4

19.1

-

55.5

Other

0.1

-

2.1

2.2

Total financial assets measured at fair value

374.7

687.2

2.1

1,064.0

Financial liabilities measured at fair value

Forward exchange contracts used for hedging

-

7.9

-

7.9

Total financial liabilities carried at fair value

-

7.9

-

7.9

Financial liabilities not measured at fair value

Senior notes

49.5

-

-

49.5

Subordinated notes

2.4

-

-

2.4

US $15m Dekania notes

9.1

-

-

9.1

US $11m Dekania notes

6.6

-

-

6.6

US $10m Dekania notes

6.0

-

-

6.0

Total financial liabilities not measured at fair value

73.6

-

-

73.6

 

 

The fair value of the Group's financial assets is based on prices provided by investment managers who obtain market data from numerous independent pricing services. The pricing services used by the investment manager obtain actual transaction prices for securities that have quoted prices in active markets.

 

During the period there were no significant transfers in either direction between Level 1 and Level 2 of the fair value hierarchy, or Level 2 and Level 3 of the fair value hierarchy.

 

Level 3 valuation techniques and significant unobservable inputs

 

In August 2013, the Group invested in an unlisted insurance agency. Equity in the entity is not traded in an active market and as such there is no observable market data. The fair value of this asset is deemed to be the initial cost including related transaction fees.

 

This fair value is tested annually using a discounted cash flow forecast and impairments recognised where necessary. There are several variables on which this forecast is reliant, which include, but are not limited to, discount factor, premium growth and return of capital invested.

 

In addition to this, periodic management accounts are reviewed by management to mitigate any credit risk in the investment and ensure its ability to pay the coupon rate on the preference shares.

 

 

16. Insurance contracts

Gross

Reinsurance

Net

30 June 2014

£m

£m

£m

IBNR

493.5

(91.0)

402.5

Notified claims

653.6

(216.4)

437.2

Claims reserve

1,147.1

(307.4)

839.7

Unearned premiums

376.8

(49.7)

327.1

Total insurance liabilities

1,523.9

(357.1)

1,166.8

Gross

Reinsurance

Net

30 June 2013

£m

£m

£m

IBNR

547.4

(97.4)

450.0

Notified claims

708.1

(235.0)

473.1

Claims reserve

1,255.5

(332.4)

923.1

Unearned premiums

346.4

(41.7)

304.7

Total insurance liabilities

1,601.9

(374.1)

1,227.8

Gross

Reinsurance

Net

31 December 2013

£m

£m

£m

IBNR

513.4

(94.2)

419.2

Notified claims

679.7

(234.1)

445.6

Claims reserve

1,193.1

(328.3)

864.8

Unearned premiums

279.1

(22.5)

256.6

Total insurance liabilities

1,472.2

(350.8)

1,121.4

 

16. Insurance contracts (continued)

Whole account

 

Underwriting year

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

Total

£m

£m

£m

£m

£m

£m

£m

£m

£m

£m

£m

Gross claims

Estimate of ultimate gross claims:

- at end of underwriting year

285.4

173.9

240.8

306.4

241.1

344.6

400.3

364.9

333.0

- one year later

265.3

161.2

238.0

350.5

239.4

360.6

372.7

333.9

- two years later

244.0

161.7

222.3

366.9

218.9

342.2

371.9

- three years later

236.0

147.8

226.9

403.2

226.5

333.4

- four years later

239.1

157.3

247.7

405.8

217.5

- five years later

236.9

149.3

244.1

473.8

- six years later

244.6

156.7

242.8

- seven years later

240.2

157.2

- eight years later

236.2

- position at 30 June 2014

235.4

157.4

242.8

473.2

214.1

330.8

373.3

333.2

317.9

382.1

Gross paid claims position

- at end of underwriting year

25.2

3.5

9.0

18.2

7.0

11.0

28.9

22.6

17.4

- one year later

97.8

19.9

51.4

85.9

63.3

116.2

130.7

124.3

- two years later

143.8

46.4

90.2

132.0

98.1

191.4

199.8

- three years later

178.9

74.3

123.9

171.4

115.1

221.1

- four years later

193.1

88.2

153.3

218.0

137.0

- five years later

201.9

97.7

179.3

258.6

- six years later

212.4

118.6

196.3

- seven years later

217.0

129.3

- eight years later

220.7

- position at 30 June 2014

222.0

131.0

201.3

261.9

145.7

231.4

223.9

153.8

63.2

2.7

Gross ultimate claims reserve

13.4

26.4

41.5

211.3

68.4

99.4

149.4

179.4

254.7

379.4

1,423.3

2004 and prior YoA reserve

130.7

Gross unearned portion of ultimate losses

(399.3)

Third party participation on syndicate

(7.6)

Gross claims reserve

1,147.1

 

 

16. Insurance contracts (continued)

Whole account

 

Underwriting year

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

Total

£m

£m

£m

£m

£m

£m

£m

£m

£m

£m

£m

Net claims

Estimate of ultimate net claims:

- at end of underwriting year

194.0

136.8

184.1

209.1

182.8

303.3

360.4

334.8

308.2

- one year later

175.2

134.3

185.3

234.8

173.7

330.0

339.9

316.0

- two years later

158.9

127.5

172.7

229.5

159.0

318.2

339.9

- three years later

159.4

120.2

167.7

240.1

154.3

310.1

- four years later

159.2

120.6

179.6

245.9

149.0

- five years later

157.7

116.0

176.0

249.0

- six years later

156.6

118.8

178.4

- seven years later

154.9

116.9

- eight years later

151.7

- position at 30 June 2014

151.0

116.8

179.1

248.7

146.6

308.3

341.2

315.5

292.3

344.9

Net paid claims position

- at end of underwriting year

10.3

3.5

6.1

17.0

5.8

10.9

28.3

22.2

17.1

- one year later

45.7

19.5

46.7

70.0

44.3

114.6

127.2

122.4

- two years later

83.8

43.0

81.6

106.4

75.7

182.9

193.3

- three years later

106.4

65.1

99.4

132.1

88.3

211.3

- four years later

120.8

75.6

117.2

151.8

104.0

- five years later

129.1

81.9

135.2

167.2

- six years later

134.6

96.5

149.7

- seven years later

140.6

100.8

- eight years later

143.6

- position at 30 June 2014

144.4

102.1

152.5

168.8

110.1

221.3

214.8

151.1

62.3

2.7

Net ultimate claims reserve

6.6

14.7

26.6

79.9

36.5

87.0

126.4

164.4

230.0

342.2

1,114.3

2004 and prior YoA reserve

92.3

Net unearned portion of ultimate losses

(360.0)

Third party participation on syndicate

(6.9)

Net claims reserve

839.7

 

 

The information shown above is prepared on an underwriting year basis and it therefore relates the expected cost of claims to the level of ultimate premiums. Changes in the projected level of ultimate premiums will contribute to the movement in claims costs shown.

17. Insurance and other payables

30 June

30 June

31 December

2014

2013

2013

£m

£m

£m

Arising from underwriting business

57.8

55.4

45.9

Arising from service companies and other subsidiaries

9.6

9.7

17.6

Corporation tax

0.4

0.6

0.4

Interest rate swaps

7.0

9.1

7.9

74.8

74.8

71.8

 

The carrying value of insurance and other payables is a reasonable approximation of their fair value.

 

18. Capital and reserves

Six months ended

Six months ended

Year ended

30 June 2014

30 June 2013

31 December 2013

Number

Number

Number

of shares

of shares

of shares

Share capital

(m)

£m

(m)

£m

(m)

£m

Ordinary shares of £1.125 each

Issued and fully paid

64.4

72.5

64.4

72.5

64.4

72.5

Balance at start of period

64.4

72.5

64.4

72.5

64.4

72.5

Balance at end of period

64.4

72.5

64.4

72.5

64.4

72.5

 

Other reserves

 

A merger reserve of £69.6 million was created on 18 May 2006 following the scheme of arrangement whereby Novae Group plc was interposed as the new holding company of the Novae Group and relates to the valuation of the new shares issued in excess of their nominal value.

A capital redemption reserve of £32.1 million was created in January 2011 after the return of capital elections in 2010. Following the cancellation of shares, the capital redemption reserve is now £26.3 million.

19. Dividends per share

Six months

Six months

Year

ended

ended

ended

30 June

30 June

31 December

Per share

Record

Payment

2014

2013

2013

Type of dividend

amount

date

date

£m

£m

£m

2012 final

14.5p

19 Apr 2013

09 May 2013

 -

9.0

9.0

2013 interim

6.0p

06 Sep 2013

02 Oct 2013

 -

 -

3.8

2013 final

16.5p

22 Apr 2014

16 May 2014

10.5

 -

-

2013 special

20.0p

22 Apr 2014

16 May 2014

12.8

 -

-

23.3

9.0

12.8

 

A final dividend of 16.5p and a special dividend of 20.0p per ordinary share were paid on 16 May 2014 to shareholders on the register on 22 April 2014. The ex-dividend date was 16 April 2014. An interim dividend of 6.6p per share (H1 2013: 6.0p per share) is payable on 1 October 2014 to shareholders on the register on 5 September 2014. These financial statements do not provide for the interim dividend as a liability, which was approved by the Board on 4 August 2014.

Independent review report to Novae Group plc

 

Introduction

We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2014 which comprises the Condensed consolidated income statement, Condensed consolidated statement of comprehensive income, Condensed consolidated balance sheet, Condensed consolidated statement of changes in equity, Condensed consolidated cash flow statement and the related explanatory notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

This report is made solely to the company in accordance with the terms of our engagement to assist the company in meeting the requirements of the Disclosure and Transparency Rules ("the DTR") of the UK's Financial Conduct Authority ("the UK FCA"). Our review has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached.

 Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the DTR of the UK FCA.

As disclosed in Note 1, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.

 

Our responsibility

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

 Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2014 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FCA.

 

 

Daniel Cazeaux

for and on behalf of KPMG LLP

Chartered Accountants

15 Canada Square

London

E14 5GL

5 August 2014

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR SSIESLFLSEEA

Related Shares:

Novae Group
FTSE 100 Latest
Value8,275.66
Change0.00