We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for streaming realtime charts, analysis tools, and prices.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Gulf Marine Services Plc | LSE:GMS | London | Ordinary Share | GB00BJVWTM27 | ORD 2P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.60 | -2.44% | 24.00 | 24.00 | 24.10 | 24.40 | 23.50 | 24.40 | 2,755,674 | 16:29:35 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Ship Building And Repairing | 133.16M | 25.33M | 0.0249 | 9.64 | 243.94M |
From Apr 2019 to Apr 2024
TIDMGMS
RNS Number : 0821R
Gulf Marine Services PLC
19 September 2017
Gulf Marine Services PLC
('Gulf Marine Services', 'GMS', 'the Company' or 'the Group')
Interim results for the six months ended 30 June 2017
Gulf Marine Services (LSE:GMS), the leading provider of advanced self-propelled self-elevating support vessels (SESVs) serving the offshore oil, gas and renewable energy sectors, today announces its interim results for the six months ended 30 June 2017.
Financial Results Summary
(US$ million) H1 2017 H1 2016 ======================================= ======== ======== Revenue 58.5 110.4 Gross profit 19.1 53.1 Adjusted gross profit(*) 26.5 67.2 Adjusted EBITDA(*) 34.5 70.7 Net profit 0.7 27.8 Adjusted net profit(*) 9.4 41.9 Diluted earnings per share (US cents) 0.13 7.86 Adjusted diluted earnings per share 2.59 11.87 (US cents)* Interim dividend per share (pence) - 0.41 ======================================= ======== ======== -- Adjusted EBITDA* of US$ 34.5 million (H1 2016: US$ 70.7 million). -- Cost reduction programme implemented, adjusted EBITDA margin* of 59% (H1 2016: 64%).
-- Gross profit of US$ 19.1 million (H1 2016: US$ 53.1 million), adjusted gross profit* of US$ 26.5 million (H1 2016: US$ 67.2 million).
-- Adjusted net profit* after taxation of US$ 9.4 million (H1 2016: US$ 41.9 million), adjusted diluted earnings per share* of 2.59 cents (H1 2016: 11.87 cents).
-- Net profit after taxation of US$ 0.7 million (H1 2016: US$ 27.8 million), with diluted earnings per share of 0.13 cents (H1 2016: 7.86 cents).
-- Impairment of US$ 7.3 million on a 35-year old Small Class SESV, average age of the rest of the fleet is six years.
-- Total net borrowings* of US$ 417.0 million (including net bank debt* of US$ 378.2 million) as at 30 June 2017 (30 June 2016: US$ 412.9 million including net bank debt of US$ 371.4 million).
-- Total net borrowings subsequently reduced in August 2017 by US$ 38.8 million following the termination of a lease on a Small Class vessel.
-- Amended bank facility covenants to provide operational and financial flexibility.
-- The Board has decided not to make an interim dividend payment as it believes the cash generated by the business is better utilised for the reduction of bank debt at this stage.
Operational Highlights
-- SESV fleet utilisation of 56% in H1 2017 (H1 2016: 89%) showing 10 percentage points' improvement on Q4 2016.
-- Three new long-term contracts (mainly from 2018 and beyond) secured in 2017 to date: a 36-month charter in the MENA region, a 26-month charter in Europe and a 15-month charter in Europe. We have also secured two eight-month charters in the MENA region. All contracts include option periods.
-- GMS Evolution with cantilever commissioned and ready for operations. -- Expanded GMS operational base in Saudi Arabia to support increased activity. -- Continued excellent safety performance, with zero lost time injuries.
Outlook
-- Secured backlog* (including options) as at 31 August 2017 (together with the effect of contracts awarded subsequent to that date) is US$ 193.1 million.
-- 2017 guidance for adjusted EBITDA, adjusted net income and year end net debt reiterated. -- Ongoing good levels of tender activity in Europe and parts of the Middle East.
The above highlights are based on the Group's adjusted results.
Duncan Anderson, Chief Executive Officer for GMS, commented:
"While the market environment continues to be tough, we are encouraged by the demand for the Group's fleet in Europe and parts of the Middle East, with the Large Class and Mid-Size Class vessels achieving utilisation above 70% in the first half of 2017. Having implemented our cost reduction programme, our focus is now on increasing vessel utilisation in 2018 and beyond, while recognising the timing of new contract awards is driven by our clients' own operational requirements.
"During the period, we were pleased to secure three significant long-term charters in the oil, gas and renewable energy sectors. We have also broadened our range of well intervention services, with our new cantilever capability attracting good levels of interest from potential clients.
"I am confident that we have the right business model and strategy in place to grow successfully. GMS is delivering a relatively resilient performance, at a time when the global SESV sector is experiencing significant market turbulence, and this is largely because we own and operate a young and highly flexible fleet. We believe demand will increasingly move away from older tonnage with clients preferring modern technologically-advanced vessels that can add more value to their operations through meaningful cost efficiencies. In this competitive environment, our state-of-the-art fleet is well placed to sustain and improve GMS' industry-leading position and will enable us to capitalise on further contract opportunities as the market recovers.
"We have taken a number of measures to manage and improve the Group's gearing position, including the decision not to pay an interim dividend. The Board recognises shareholder priorities and dividend payments will be resumed as soon as reasonable financial prudence allows. Now that our new build programme is complete, our strong operational cash flows will allow us to progressively reduce our gearing."
Analyst presentation: A management presentation to analysts will be held on 19 September 2017 at 09:30. For additional details and registration for admission, please contact Leanne Shergold at Brunswick: lshergold@brunswickgroup.com
Presentation slides: The interim results presentation slides will be available on the GMS website after the presentation: http://www.gmsuae.com/investor-relations/results-and-presentations
*This metric is an Alternative Performance Measure. Refer to note 14 of the condensed consolidated financial statements for further details and definitions.
Enquiries
For further information please contact:
Gulf Marine Services PLC Brunswick Duncan Anderson Patrick Handley - UK John Brown Will Medvei - UK Tel: +971 (2) 5028888 Tel: +44 (0) 20 7404 5959 Anne Toomey Jade Mamarbachi - UAE Tel: +44 (0) 1296 622736 Tel: +971 (0) 50 600 3829
Gulf Marine Services PLC, a company listed on the London Stock Exchange, was founded in Abu Dhabi in 1977 and has become the leading provider of advanced self-propelled self-elevating support vessels (SESVs) in the world. The fleet serves the oil, gas and renewable energy industries from its offices in the United Arab Emirates, Saudi Arabia, Malaysia and the United Kingdom. The Group's assets are capable of serving clients' requirements across the globe, including the Middle East, South East Asia, West Africa and Europe.
The GMS SESV fleet of 14 vessels is amongst the youngest in the industry, with an average age of eight years. The vessels support GMS' clients in a broad range of offshore oil and gas platform refurbishment and maintenance activities, well intervention work and offshore wind turbine maintenance work (which are opex-led activities), as well as offshore oil and gas platform installation and decommissioning and offshore wind turbine installation (which are capex-led activities).
The SESVs are four-legged vessels and are self-propelled, which means they do not require tugs or similar support vessels for moves between locations in the field; this makes them significantly more cost-effective and time-efficient than conventional offshore support vessels without self-propulsion. They have a large deck space, crane capacity and accommodation facilities that can be adapted to the requirements of the Group's clients. In addition, an innovative well workover cantilever system was successfully commissioned on a Large Class SESV in 2017. The cantilever allows GMS to increase the level and type of well intervention activities that can be carried out from these vessels to include operations that have traditionally been performed by more expensive non-propelled drilling rigs.
The fleet is categorised by size into Large Class vessels (operating in water depth of up to 80m, with crane capacity of up to 400 tonnes and accommodation for up to 300 people), Mid-Size Class vessels (operating in water depth up to 55m, with crane capacity of up to 150 tonnes and accommodation for up to 300 people) and Small Class vessels (operating in water depth of up to 45m, with crane capacity of up to 45 tonnes and accommodation for up to 300 people).
Demand for GMS' vessels is predominantly driven by their premium and cost-effective capabilities, underpinned by the need to maintain ageing oil and gas infrastructure and the increasing use of enhanced oil recovery techniques to offset declining production profiles.
Gulf Marine Services PLC's Legal Entity Identifier is 213800IGS2QE89SAJF77
www.gmsuae.com
Disclaimer
The content of the Gulf Marine Services PLC website should not be considered to form a part of or be incorporated into this announcement.
Cautionary Statement
This announcement includes statements that are forward-looking in nature. All statements other than statements of historical fact are capable of interpretation as forward-looking statements. These statements may generally, but not always, be identified by the use of words such as 'will', 'should', 'could', 'estimate', 'goals', 'outlook', 'probably', 'project', 'risks', 'schedule', 'seek', 'target', 'expects', 'is expected to', 'aims', 'may', 'objective', 'is likely to', 'intends', 'believes', 'anticipates', 'plans', 'we see' or similar expressions. By their nature these forward-looking statements involve numerous assumptions, risks and uncertainties, both general and specific, as they relate to events and depend on circumstances that might occur in the future.
Accordingly, the actual results, operations, performance or achievements of the Company and its subsidiaries may be materially different from any future results, operations, performance or achievements expressed or implied by such forward-looking statements, due to known and unknown risks, uncertainties and other factors. Neither Gulf Marine Services PLC nor any of its subsidiaries undertake any obligation to publicly update or revise any forward-looking statement as a result of new information, future events or other information. No part of this announcement constitutes, or shall be taken to constitute, an invitation or inducement to invest in the Company or any other entity, and must not be relied upon in any way in connection with any investment decision. All written and oral forward-looking statements attributable to the Company or to persons acting on the Company's behalf are expressly qualified in their entirety by the cautionary statements referred to above.
Chief Executive's Review
While we are certainly seeing improvements in tender activity compared to this time last year, our results reflect the tough market environment. Revenue for the first half of 2017 was US$ 58.5 million (H1 2016: US$ 110.4 million) and adjusted net profit was US$ 9.4 million (H1 2016: US$ 41.9 million). Adjusted EBITDA was US$ 34.5 million (H1 2016: US$ 70.7 million), with an adjusted EBITDA margin of 59% (2016 H1: 64%) achieved.
Demand for our Large Class and Mid-Size Class SESVs continues to be good, with the strategic reshaping of our fleet through our new build programme investment in these larger vessels proving prescient. During 2017 we were pleased to announce three new long-term contract wins for vessels in these classes: a 36-month charter (including options) for a Mid-Size Class vessel in the MENA region that commenced in Q1 2017, and two contracts for Large Class vessels in Europe, one a 26-month charter (including options) and the other a 15-month charter (including options), which are scheduled to commence in Q2 2018. A further two eight-month contracts (including options) were secured for a Large Class vessel and a Mid-Size Class vessel in the MENA region and these charters are currently expected to commence at the end of Q1 2018.
Our clients also confirmed a five-month contract extension (including options) to the end of 2017 for a Mid-Size Class vessel and two contract extensions to the end of Q1 2018 for Small Class vessels; all three vessels are operating in the MENA region.
The secured backlog (including options) as at 31 August 2017 (together with the effect of contracts awarded subsequent to that date) is US$ 193.1 million.
Operations
Health, safety and the environment continue to be a top priority and we have delivered an excellent safety performance, with a total recordable injury rate of zero in H1 2017 (0.06 in H1 2016) and zero lost time injuries incurred (zero in H1 2016). The total number of man hours worked was 2.4 million in H1 2017 (3.3 million man hours in H1 2016).
Utilisation of the SESV fleet improved to 56% for H1 2017 from 46% for Q4 2016. Both the Large Class and Mid-Size Class vessels achieved utilisation above 70% during the period.
We have been encouraged by the demand for our SESVs in Europe, with significant long-term contracts secured for our Large Class vessels in the oil, gas and renewable energy sectors. In the MENA region we expanded our operational base in Saudi Arabia earlier this year to support increased activity. The Group has experienced very little effect on operations as a result of the recent political uncertainty relating to Qatar; we will continue to monitor the situation closely.
The Group has expanded its well services capability through the development of an innovative cantilever system for the Large Class vessels. During the period, our new build SESV GMS Evolution, complete with the cantilever system, was commissioned following successful sea trials and has been delivered ready for operations. We are seeing good interest from IOCs and NOCs looking to reduce costs through the operational efficiency the cantilever system offers. As our new build programme is now complete, we have scaled down the number of construction personnel at GMS, whilst retaining the necessary key technical expertise to support the ongoing operation of our fleet.
I would like to thank everyone at GMS for their hard work and continued commitment to achieving the highest standards across all our operations.
Finance
We maintained our focus on managing the cost base appropriately in this environment and have delivered an adjusted EBITDA margin of just under 60% in the first six months (full year 2016: 60%). This emphasis on cost control will continue with the full year 2017 EBITDA margin anticipated to be above 50%. As announced previously, we have amended our bank facility and further details can be found in the Financial Review. The revised financial covenants provide the Group with the operational and financial flexibility to navigate the current market environment.
During the period we conducted a full impairment review of our fleet. The recoverable amount on a 35-year old Small Class vessel was assessed as lower than its book value and accordingly an impairment charge of US$ 7.3 million has been recorded in the income statement. The average age of the remaining fleet, excluding this vessel, is six years.
The Board has decided not to make an interim dividend payment as it believes the cash generated by the business is better utilised for the reduction of bank debt at this stage. The Board recognises shareholder priorities and dividend payments will be resumed as soon as reasonable financial prudence allows.
Outlook
We continue to see good levels of tender activity in Europe and parts of the Middle East, particularly for our Large Class and Mid-Size Class vessels. Our results will always reflect that the precise timing of contract awards is subject to our clients' own operational requirements, including their tender evaluation processes and project start dates.
The Group reiterates its 2017 guidance of adjusted EBITDA of US$ 58.0 million - 68.0 million. We continue to generate positive operating cash flows, with net debt anticipated to be US$ 360.0 million - 370.0 million at the end of 2017. Adjusted net income in 2017 is expected to be US$ 1.0 million - 10.0 million.
I am confident our industry-leading fleet of SESVs offers our clients the most cost-effective offshore support solutions and that we remain well-positioned to capitalise on further contract opportunities.
Duncan Anderson
Chief Executive Officer
18 September 2017
Financial Review
US$ million H1 2017 H1 2016 ---------------------------------------- -------- -------- Revenue 58.5 110.4 ---------------------------------------- -------- -------- Gross Profit 19.1 53.1 ---------------------------------------- -------- -------- Adjusted gross profit(*) 26.5 67.2 ---------------------------------------- -------- -------- Adjusted EBITDA(*) 34.5 70.7 ---------------------------------------- -------- -------- Net profit 0.7 27.8 ---------------------------------------- -------- -------- Adjusted net profit(*) 9.4 41.9 ---------------------------------------- -------- -------- Diluted earnings per share (US cents) 0.13 7.86 ---------------------------------------- -------- -------- Adjusted diluted earnings per share (US cents)(*) 2.59 11.87 ---------------------------------------- -------- -------- Interim dividend per share (pence) - 0.41 ---------------------------------------- -------- --------
*Alternative Performance Measure. Refer to note 14 for further details and definitions.
Introduction
The Group's interim results reflect the ongoing challenges being experienced within the oil and gas market. Revenue reduced to US$ 58.5 million (H1 2016: US$ 110.4 million), with the Group achieving an adjusted EBITDA margin of 59% (H1 2016: 64%) assisted by a continued focus on achieving operational efficiencies. Adjusted EBITDA was US$ 34.5 million (H1 2016: US$ 70.7 million). Adjusted net profit after taxation for H1 2017 was US$ 9.4 million (H1 2016: US$ 41.9 million) while adjusted diluted earnings per share was 2.59 cents (H1 2016: 11.87 cents).
We continue to maximise cash conservation through a tight focus on cost management and disciplined capital spending. Deleveraging is a key priority and we expect net debt to reduce by the year end from a peak level of US$ 378.2 million in June 2017.
The Group continues to generate positive operating cash flows. In August 2017 amendments were made to certain loan covenant ratios in order to provide operational and financial flexibility for the business. At 30 June 2017 there were undrawn committed bank facilities of US$ 50.0 million. The net debt level (being bank borrowings less cash) increased to US$ 378.2 million at the period end (31 December 2016: US$ 362.0 million) primarily as a result of the final phase of investment in the new build programme, as well as a reduction in the Group's cash balance. The net debt level at 30 June 2017 excludes finance lease obligations of US$ 38.8 million relating to a leased Small Class vessel, that the Group previously held an option to acquire, which was returned to the lessor in August 2017. The Group's net leverage ratio was 5.4 times adjusted EBITDA at the end of the period (31 December 2016: 3.4 times adjusted EBITDA).
Total capital expenditure for H1 2017 was US$ 18.3 million (H1 2016: US$ 68.4 million). The principal area of investment was additions to assets under the course of construction (capital work in progress) which consists of expenditure on construction of the latest new build vessel Evolution which includes the new cantilever system. This will conclude the extensive new build programme the Group commenced in 2014.
The following sections discuss the Group's adjusted results as the Directors consider that they provide a useful indicator of underlying performance. The adjusting items are discussed below in this review and reconciliation between the adjusted and statutory results is contained in note 4. It is noted that the H1 2016 comparative figures presented reflect better trading levels compared to more recently as a significant portion of revenue in that period was derived from contracts that had been signed prior to the market downturn and lower oil prices.
Revenue and segmental profit
Revenue was US$ 58.5 million in H1 2017 (H1 2016: US$ 110.4 million). The decrease in revenue in H1 2017 compared to H1 2016 reflects the reduction in average utilisation to 56% (H1 2016: 89%) and overall lower average charter day rates during the period.
The Mid-Size Class vessel segment made the largest contribution to Group revenue with US$ 20.1 million (H1 2016: US$ 18.5 million). Revenue contribution from Large Class vessels was US$ 19.8 million (H1 2016: US$ 39.0 million), US$ 18.6 million for Small Class vessels (H1 2016: US$ 52.0 million) and US$ nil million for Other vessels (H1 2016: US$ 0.9 million). The Other vessel segment now consists of one fully impaired accommodation vessel following the disposal of two anchor handling supply tugs that was completed in H1 2017. The segment profit, being gross profit excluding impairment, depreciation and amortisation was US$ 13.0 million (H1 2016: US$ 39.0 million) for Small Class vessels, US$ 14.1 million (H1 2016: US$ 30.9 million) for Large Class vessels, US$ 14.6 million for Mid-size Class vessels (H1 2016: US$ 12.8 million). There was a loss recorded in the Other vessels segment of US$ 0.03 million (H1 2016: US$ 0.05 million loss).
Cost of sales and general and administrative expenses
Cost of sales, excluding impairment charges, decreased by 26% to US$ 32.0 million (H1 2016: US$ 43.1 million) primarily reflecting the cost saving initiatives during the period including the warm stacking of certain vessels. Although the reduction in revenue was approximately 50% compared to the same period last year, cost of sales, excluding depreciation, amortisation and impairment charges, expressed as a percentage of revenue was limited to 29% in H1 2017 (H1 2016: 25%). General and administrative expenses reduced by 38% to US$ 7.8 million in H1 2017 (H1 2016: US$ 12.7 million). We would expect the amount of general and administrative expenses to stabilise at a somewhat higher level in the remainder of 2017 as certain costs previously capitalised through our new build programme activity will be expensed going forward, as well as increased costs from the expansion of our operations in Saudi Arabia.
The Group recognised an impairment charge in cost of sales during the period of US$ 7.3 million relating to a 35-year old Small Class vessel. Further details of the impairment are given below. There were no other impairments required on the Group's assets.
Adjusted EBITDA
Adjusted EBITDA for the period decreased to US$ 34.5 million (H1 2016: US$ 70.7 million) primarily reflecting the reduction in revenue through a lower level of utilisation and reductions in charter day rates on certain contract awards. The Group's adjusted EBITDA margin in H1 2017 was good overall at 59% (H1 2016: 64%).
Finance costs
Net finance costs in H1 2017, excluding a write-off of unamortised commitment fees of US$ 1.4 million, were lower at US$ 9.7 million (H1 2016: US$ 10.3 million). The write-off of unamortised commitment fees relates to the voluntary early cancellation of a US$ 95.0 million capex loan facility, considered not likely to be required, that would have expired on 31 December 2017. During the period US$ 2.2 million (H1 2016: US$ 1.3 million) of finance costs were capitalised as part of the new build programme as directly attributable costs.
The Group now has no vessels sourced through finance leases following the return of a leased Small Class vessel to its lessor in August 2017 at the end of its five-year lease term.
Taxation
The tax charge for the period was US$ 1.6 million (H1 2016: US$ 0.4 million), representing 69.2% of profit for the period before taxation (H1 2016: 1.3%). The tax charge represents 14.5% of the adjusted profit for the period before taxation. The increase in the effective tax rate arises mainly from a higher weighting of profits and revenue being generated in geographies with higher tax jurisdictions.
Adjusted net profit and earnings per share
The Group recorded an adjusted net profit of US$ 9.4 million in H1 2017 (H1 2016: US$ 41.9 million). The adjusted earnings per share was 2.63 cents (H1 2016: 12.00 cents) during the period while the fully diluted adjusted earnings per share (DEPS) was 2.59 cents (H1 2016: 11.87 cents). Adjusted DEPS is calculated based on adjusted profit after tax and a reconciliation between the adjusted and statutory profit, is provided in note 4.
Dividends
The Board has decided not to make an interim dividend payment as it believes the cash generated by the business is better utilised for the reduction of bank debt at this stage.
Capital expenditure
The Group's capital expenditure during the six-month period ended 30 June 2017 was US$ 18.3 million (H1 2016: US$ 68.4 million). The main area of investment was additions to assets under the course of construction (capital work in progress) which includes expenditure on construction of the final new build vessel Evolution as well as the development of the new cantilever system.
Capital expenditure for the remainder of 2017, excluding any working capital movements or contract specific vessel modifications, is forecast to be less than US$ 5.0 million. No significant capital expenditure is currently anticipated in 2018 and beyond. Any future expenditure are expected to relate to either contract specific requirements and/or necessary fleet maintenance.
Cash flow and liquidity
The Group had positive net cash flows from operating activities in the period, reflected in a net inflow of US$ 12.9 million (H1 2016: net inflow of US$ 63.9 million). The net cash outflow from investing activities for H1 2017 was US$ 9.8 million (H1 2016 net outflow: US$ 111.6 million). The Group's net cash flow relating to financing activities during the period was an outflow of US$ 28.8 million (H1 2016 net inflow: US$ 19.6 million).
Balance sheet
Total current assets at 30 June 2017 were US$ 70.8 million (31 December 2016: US$ 85.5 million). This movement is mainly attributable to the decrease in cash and cash equivalents to US$ 35.9 million (31 December 2016: US$ 61.6 million) and an increase in trade and other receivables to US$ 34.9 million (31 December 2016: US$ 23.9 million). The quality and recoverability of trade receivables are believed to still be strong whilst the cash balance reduction primarily reflects the lower revenues during the period combined with the capital expenditure incurred on the new build programme and debt repayment and interest costs.
Total current liabilities at 30 June 2017 were US$ 479.2 million (31 December 2016: US$ 93.7 million). The increase in current liabilities is mainly attributable to an increase in the current portion of bank borrowings arising from a reclassification required under IFRS of borrowings with scheduled repayments after more than one year of US$ 370.3 million, as discussed further below. There was a reduction in trade and other payables to US$ 22.4 million (31 December 2016: US$ 28.8 million) mainly arising from a lower level of expenditure relating to new build activities during the period.
The combined effect of the above items was a decrease in the Group's working capital and cash balance to negative US$ 408.4 million at 30 June 2017 (31 December 2016: negative US$ 8.2 million). We expect working capital levels to improve as we enter 2018 and beyond.
Total non-current assets at 30 June 2017 were US$ 850.5 million (31 December 2016: US$ 857.2 million). This decrease is primarily attributable to an impairment charge on a Small Class vessel of US$ 7.3 million, as discussed further below. Total non-current liabilities at 30 June 2017 were US$ 3.2 million (31 December 2016: US$ 404.8 million). This decrease reflects the repayments of bank borrowings during the period together with the classification of all bank borrowings as current, as explained above.
Net Debt
The net debt position as at 30 June 2017 was US$ 378.2 million (excluding obligations under finance leases of US$ 38.8 million), compared to US$ 362.0 million as at 31 December 2016 (excluding obligations under finance leases of US$ 40.1 million). Undrawn committed bank facilities were US$ 50.0 million at period end (31 December 2016: US$ 145.0 million).
The net debt level (being bank borrowings less cash) is expected to show some reduction by year end and we anticipate a net debt level of US$ 360.0 million - 370.0 million at that time.
As announced on 9 August 2017, the Group has amended certain covenants as part of its bank facility agreement. The revised covenants increase the maximum permitted net leverage ratio from 5.0 to 5.5 times EBITDA to the end of June 2017, 6.5 times EBITDA to the end of June 2018, 5.0 times EBITDA to the end of December 2018 and then 4.0 times EBITDA thereafter. In addition, the minimum interest cover ratio has been amended from 3.0 times EBITDA to 2.5 times EBITDA at the 31 December 2017 and 30 June 2018 covenant test dates. Certain restrictions would also be applied on dividend payments and discretionary capital expenditure should the net leverage ratio be above specified levels. The Group's net leverage ratio was 5.4 times at period end (31 December 2016: 3.4 times).
Although the covenant amendments (and accordingly covenant compliance) were completed after 30 June 2017, since the net leverage ratio for the year to 30 June 2017, as at the balance sheet date, was in excess of the previous permitted covenant level, the Group is required under IFRS to classify the total loan balance outstanding at 30 June 2017 as due in less than one year. This includes US$ 370.3 million of bank borrowings which are scheduled for repayment after more than one year. These loans are now, following the covenant amendments, expected to be classified as non-current in the next reporting period and will not fall due prior to their original maturity. Note 10 to the condensed consolidated financial statements provides further detail on this matter.
Equity
Shareholders' equity decreased from US$ 443.7 million at 31 December 2016 to US$ 438.5 million at 30 June 2017. The movement is mainly attributed to the 2016 final dividend of US$ 5.2 million which was partly offset by the profit earned during the period.
Property, plant and equipment
During the period the Group undertook an impairment assessment of its entire fleet. An impairment of US$ 7.3 million was identified on a 35-year old Small Class vessel as the recoverable amount of the asset was considered to be lower than its carrying value as at the balance sheet date. The outlook for a vessel of that age in securing work in the current environment in the medium term has deteriorated with clients having a tendency to elect for more modern tonnage.
The impairment loss in the period has been charged to cost of sales in the statement of comprehensive income. The remaining net book value of the vessel as at 30 June 2017 was US$ 3.0 million. No other impairments were identified.
Adjusting items
The Group presents adjusted results, in addition to the statutory results, as the Directors consider that they provide a useful indication of underlying performance. In H1 2017 the adjusting items comprised of a non-cash impairment charge on one Small Class vessel of US$ 7.3 million and the write-off unamortised commitment fees of US$ 1.4 million on a capex facility that was cancelled early.
A reconciliation between the adjusted non-GAAP and statutory results is provided in note 4.
Related party transactions
There have been no new material related party transactions in the period and there have been no material changes to the related party transactions described in note 27 to the 2016 annual report.
Risks and uncertainties
There are a number of risks and uncertainties which could have a material impact on the Group's performance over the remaining six months of 2017. The Directors do not consider that the principal risks and uncertainties have materially changed since the last publication of the annual report for the year ended 31 December 2016. A detailed explanation of the risks summarised below, and how the Group seeks to mitigate the risks, can be found on pages 19 to 21 of the 2016 annual report which is available at www.gmsuae.com.
-- Strategic - The Group is subject to threats from competitor actions or the entrance of new competitors in the market as well as macroeconomic events, including the impact of a sustained period of low oil prices on demand for the Group's services.
-- Commercial - The Group benefits from close commercial relations with a limited number of blue chip clients.
-- Financial - The Group's success is dependent on its ability to raise finance and service its financial obligations.
-- Health, Safety, Security, Environment and Quality - The Group's operations have an inherent safety risk due to our offshore operations.
-- Compliance and Regulation - The Group has to appropriately identify and comply with laws and regulations and other regulatory statutes.
-- Operational - The Group's assets should operate in the manner intended by management.
-- People - The Group's success depends on our ability to attract and retain suitably qualified and experienced personnel.
-- Investments - There could be delays in completion, or errors in assessing the impact of new strategic expansion projects or other strategic investments.
RESPONSIBILITY STATEMENT
Financial information for the period ended 30 June 2017.
We confirm that to the best of our knowledge:
(a) the condensed set of consolidated financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting;
(b) the interim management report includes a fair view of the information required by DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and
(c) the interim management report includes a fair view of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein).
By order of the Board
Duncan Anderson John Brown Chief Executive Officer Chief Financial Officer 18 September 2017 18 September 2017
INDEPENT REVIEW REPORT TO GULF MARINE SERVICES PLC
We have been engaged by Gulf Marine Services PLC (the "Company") to review the condensed set of consolidated financial statements of the Company and its subsidiaries (the "Group") in the half-yearly financial report for the six months ended 30 June 2017 which comprises the condensed consolidated statement of comprehensive income, the condensed consolidated balance sheet, the condensed consolidated statement of changes in equity, the condensed consolidated statement of cash flows and related notes 1 to 13. 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 consolidated financial statements.
This report is made solely to the Company 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. Our work has been undertaken so that we might state to the Company those matters we are required to state to it in an independent review 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 formed.
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 Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
As disclosed in note 2, the annual consolidated financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of consolidated financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting" as adopted by the European Union.
Our responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of consolidated 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 United Kingdom. A review of interim financial information consists of making inquiries, 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 consolidated financial statements in the half-yearly financial report for the six months ended 30 June 2017 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
Deloitte LLP
Statutory Auditor
London, United Kingdom
18 September 2017
GULF MARINE SERVICES PLC
Condensed Consolidated Statement of Comprehensive Income
for the period ended 30 June 2017
Hot Features
Premium
Six months ended 30 June Year ended
31 December
----------------------------
2017 2016 2016
Notes US$'000 US$'000 US$'000
Revenue 3 58,475 110,376 179,410
Cost of sales (32,018) (43,136) (83,761)
Impairment charge 3 (7,327) (14,162) (21,307)
-------------- ------------ -------------
Gross profit 19,130 53,078 74,342
General and administrative
expenses (7,808) (12,683) (21,636)
-------------- ------------ -------------
Operating profit 11,322 40,395 52,706
Finance income 29 42 75
Finance expense (11,061) (10,342) (20,181)
Other income / (loss) 160 (804) (759)
Foreign exchange gain
/ (loss), net 1,856 (1,152) (1,023)
-------------- ------------ -------------
Profit for the period
before taxation 2,306 28,139 30,818
Taxation charge for
the period 5 (1,595) (354) (1,377)
-------------- ------------ -------------
Profit for the period 711 27,785 29,441
Other comprehensive
income
Exchange differences
on translating foreign
operations* (584) (122) (1,378)
-------------- ------------ -------------
Total comprehensive
income for the period 127 27,663 28,063
Profit attributable
to:
Owners of the Company 465 27,796 29,509
Non-controlling interests 246 (11) (68)
-------------- ------------ -------------
711 27,785 29,441
Total comprehensive
income attributable
to:
Owners of the Company (119) 27,674 28,131
Non-controlling interests 246 (11) (68)
-------------- ------------ -------------
127 27,663 28,063
-------------- ------------ -------------
Earnings per share
Basic (cents per share) 6 0.13 7.95 8.44
-------------- ------------ -------------
Diluted (cents per
share) 6 0.13 7.86 8.34
-------------- ------------ -------------
*May be reclassified subsequently to profit or loss.
Results in each period are derived from continuing operations.
GULF MARINE SERVICES PLC
Condensed Consolidated Balance Sheet
as at 30 June 2017
30 June 31 December
2017 2016
Notes US$'000 US$'000
ASSETS
Non-current assets
Property, plant and equipment 7 846,758 852,398
Dry docking expenditure 3,282 4,327
Deferred tax asset 455 455
Fixed assets prepayments - 66
Total non-current assets 850,495 857,246
--------- ------------
Current assets
Trade and other receivables 8 34,948 23,945
Cash and cash equivalents 35,873 61,575
Total current assets 70,821 85,520
--------- ------------
Total assets 921,316 942,766
--------- ------------
EQUITY AND LIABILITIES
Capital and reserves
Share capital 57,929 57,929
Share premium account 93,075 93,075
Group restructuring reserve (49,710) (49,710)
Restricted reserve 272 272
Capital contribution 9,177 9,177
Share option reserve 9 1,877 1,702
Translation reserve (2,599) (2,015)
Retained earnings 328,475 333,259
--------- ------------
Attributable to the owners of the
Company 438,496 443,689
Non-controlling interests 432 560
--------- ------------
Total equity 438,928 444,249
--------- ------------
30 June 31 December
2017 2016
Notes US$'000 US$'000
Non-current liabilities
Bank borrowings 10 - 401,599
Provision for employees' end of service
benefits 3,202 3,181
Deferred tax liability 13 13
------------
Total non-current liabilities 3,215 404,793
------------
Current liabilities
Trade and other payables 22,375 28,787
Current tax liability 3,960 2,832
Bank borrowings - scheduled repayments
within one year 10 43,716 22,021
Bank borrowings - scheduled repayments
after more than one year 10 370,310 -
Obligations under finance leases 10 38,812 40,084
------------
Total current liabilities 479,173 93,724
------------
Total liabilities 482,388 498,517
------------
Total equity and liabilities 921,316 942,766
-------- ------------
The accompanying notes form an integral part of these condensed consolidated financial statements.
GULF MARINE SERVICES PLC
Condensed Consolidated Statement of Changes in Equity
For the period ended 30 June 2017
Attributable
Group to the Non-
Share Share premium Restricted restructuring Share option Capital Translation Retained owners of con-trolling Total
capital account reserve reserve reserve contribution reserve earnings the Company interests equity
US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000
As at 1
January 2017 57,929 93,075 272 (49,710) 1,702 9,177 (2,015) 333,259 443,689 560 444,249
Total
comprehensive
income for
the period - - - - - - (584) 465 (119) 246 127
Share options
rights charge - - - - 175 - - - 175 - 175
Dividends paid
during the
period - - - - - - - (5,249) (5,249) (374) (5,623)
At 30 June
2017 57,929 93,075 272 (49,710) 1,877 9,177 (2,599) 328,475 438,496 432 438,928
Attributable
Group to the
Share Share premium Restricted restructuring Share option Capital Translation Retained owners of Non-con-trolling Total
capital account reserve reserve reserve contribution reserve earnings the Company interests equity
US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000 US$'000
As at 1
January 2016 57,929 93,075 272 (49,710) 1,409 9,177 (637) 311,760 423,275 628 423,903
Total
comprehensive
income for
the period - - - - - - (122) 27,796 27,674 (11) 27,663
Share options
rights charge - - - - 895 - - - 895 - 895
Dividends paid
during the
period - - - - - - - (6,142) (6,142) - (6,142)
At 30 June
2016 57,929 93,075 272 (49,710) 2,304 9,177 (759) 333,414 445,702 617 446,319
The accompanying notes form an integral part of these condensed consolidated financial statements.
GULF MARINE SERVICES PLC
Condensed Consolidated Statement of Cash Flows
for the period ended 30 June 2017
Year ended
Six months ended 30 June 31 December
----------------------------
2017 2016 2015
US$'000 US$'000 US$'000
Net cash from operating activities
(note 11) 12,893 63,867 126,297
Investing activities
Payments for property, plant and
equipment (10,039) (109,690) (147,089)
Proceeds from disposal of property,
plant and equipment 1,210 55 109
Movement in capital advances 66 (71) 195
Dry docking expenditure incurred (976) (1,895) (2,594)
Movement in pledged deposits - - -
Movement in guarantee deposits (82) - 81
Interest received 29 42 75
Net cash used in investing activities (9,792) (111,559) (149,223)
Financing activities
Bank borrowings received - 75,000 105,000
Repayment of bank borrowings (10,999) (34,771) (44,938)
Payment of issue costs on borrowings (676) (846) (2,700)
Interest paid (10,607) (11,610) (22,166)
Payment on obligations under finance
lease (1,272) (2,050) (3,519)
Dividends paid (5,249) (6,142) (8,010)
Net cash (used) / generated from
financing activities (28,803) 19,581 23,667
Net (decrease) / increase in cash
and cash equivalents (25,702) (28,111) 741
Cash and cash equivalents at the
beginning of the period 61,575 60,834 60,834
Cash and cash equivalents at the
end of the period 35,873 32,723 61,575
The accompanying notes form an integral part of these condensed consolidated financial statements.
GULF MARINE SERVICES PLC
Notes to the condensed consolidated financial statements
for the period ended 30 June 2017
1 Corporate information
Gulf Marine Services PLC (the "Company") is a Company which was registered in England and Wales on 24 January 2014. The Company is a public limited liability company with operations mainly in the Middle East and North Africa, and Europe. The address of the registered office of the Company is 1st Floor, 40 Dukes Place, London EC3A 7NH. The registered number of the Company is 08860816.
The Company and its subsidiaries (collectively the "Group") are engaged in providing self-propelled, self-elevating support vessels which provide the stable platform for delivery of a wide range of services throughout the total lifecycle of offshore oil, gas and renewable energy activities and are capable of operations in the Middle East, South East Asia, West Africa and Europe.
The condensed consolidated financial statements of the Group for the six months ended 30 June 2017 were authorised for issue on 18 September 2017. The condensed consolidated financial statements do not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006. The condensed consolidated financial statements have been reviewed, not audited. The information for the year ended 31 December 2016, contained in the condensed consolidated financial statements, does not constitute statutory accounts as defined in section 434 of the Companies Act 2006.
The Company issued statutory financial statements for the year ended 31 December 2016 which were prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. Those financial statements were approved by the Board of Directors on 27 March 2017. The report of the auditor on those accounts was unqualified, did not draw attention to any matters by way of emphasis and did not contain any statement under section 498(2) or 498(3) of the Companies Act 2006. A copy of the statutory accounts for year ended 31 December 2016 has been delivered to the Registrar of Companies.
2 Basis of preparation
The annual consolidated financial statements of the Group are prepared in accordance with IFRS as adopted by the European Union. The interim set of condensed consolidated financial statements included in this half-yearly financial report has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and with International Accounting Standard (IAS) 34 Interim Financial Reporting as adopted by the European Union.
The condensed consolidated financial information does not include all the information required for full annual consolidated financial statements and should be read in conjunction with the Group's audited consolidated financial statements for the year ended 31 December 2016. In addition, results for the six-month period ended 30 June 2017 are not necessarily indicative of the results that may be expected for the financial year ending 31 December 2017. The condensed consolidated statement of comprehensive income for the six month period ended 30 June 2017 is not affected significantly by seasonality of results.
Going concern
The Group is expected to continue to generate positive operating cash flows on its own account for the foreseeable future and has in place a committed but undrawn working capital facility of US$ 50.0 million (see note 10).
On the basis of their assessment of the Group's financial position for a period of not less than 12 months from the date of approval of the half year results, the Group's Directors have a reasonable expectation that the Group will be able to continue in operational existence for the foreseeable future. Thus they have adopted the going concern basis of accounting in preparing the condensed consolidated financial statements.
Significant accounting policies
The accounting policies and methods of computation adopted in the preparation of these condensed consolidated financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 December 2016 as disclosed in the Annual Report, except for the adoption of new standards and interpretations effective as of 1 January 2017.
The following new and revised IFRSs have been adopted in these condensed consolidated financial statements. The application of these new and revised IFRSs has not had any material impact on the amounts reported for the current and prior years but may affect the accounting for future transactions or arrangements.
-- Amendments to IAS 12 Recognition of Deferred Tax Assets for Unrealised Losses -- Amendments to IAS 7 Disclosure Initiative -- Amendments to IFRS 12 Annual Improvements to IFRS Standards 2014-2016 Cycle 3 Segment reporting
The segment information provided to the Chief Operating Decision Makers for the operating and reportable segments for the period include the following:
Revenue Segment profit*
-------------------------------- ---------------------------------
6 months ended 31 December 6 months ended 31
30 June 30 June December
------------------ ---------------------
2017 2016 2016 2017 2016 2016
US$'000 US$'000 US$'000 US$'000 US$'000 US$'000
Small Class vessels 18,640 51,981 76,836 12,957 38,969 55,851
Mid-Size Class vessels 20,054 18,450 32,959 14,573 12,838 18,041
Large Class vessels 19,781 39,042 68,701 14,075 30,942 53,202
Other vessels - 903 914 (33) (47) (119)
_______ _______ _______ _______ _______ _________
Total 58,475 110,376 179,410 41,572 82,702 126,975
_______ _______ _______ _______ _______ ________
Less:
Depreciation charged
to cost of sales (13,246) (13,441) (27,151)
Amortisation charged
to cost of sales (1,869) (2,021) (4,175)
Impairment charge (7,327) (14,162) (21,307)
_______ _______ _________
Gross profit 19,130 53,078 74,342
General and administrative
expenses (7,808) (12,683) (21,636)
Finance income 29 42 75
Finance expense (11,061) (10,342) (20,181)
Other income 58 64 88
Gain / (Loss) on
sale of asset 102 (868) (847)
Foreign exchange
gain / (loss), net 1,856 (1,152) (1,023)
_______ _______ _________
Profit before taxation 2,306 28,139 30,818
*Please refer to the Glossary.
Segment revenue reported above represents revenue generated from external customers. There were no inter-segment sales in each of the periods. There has been no change in the basis of segmentation or the basis of measurement of segment profit or loss in the period.
4 Presentation of adjusted non-GAAP results
The following table provides a reconciliation between the Group's adjusted non-GAAP and statutory financial results:
6 months ended 30 June 6 months ended 30 June
2017 2016
--------------------------------- ----------------------------------
Adjusted Adjusting Statutory Adjusted Adjusting Statutory
items total Non-GAAP Items total
results
non-GAAP
results
US$'000 US$'000 US$'000 US$'000 US$'000 US$'000
Revenue 58,475 - 58,475 110,376 - 110,376
Cost of sales
-Operating expenses (16,903) - (16,903) (27,674) - (27,674)
* Depreciation and amortisation (15,115) - (15,115) (15,462) - (15,462)
* Impairment charge* - (7,327) (7,327) - (14,162) (14,162)
--------- ---------- ---------- ---------- ---------- ----------
Gross profit 26,457 (7,327) 19,130 67,240 (14,162) 53,078
General and administrative
-Depreciation (697) - (697) (633) - (633)
* Other administrative costs (7,111) - (7,111) (12,050) - (12,050)
--------- ---------- ---------- ---------- ---------- ----------
Operating profit 18,649 (7,327) 11,322 54,557 (14,162) 40,395
Finance income 29 - 29 42 - 42
Finance expense (9,678) - (9,678) (10,342) - (10,342)
Expensing of loan
facility fees** - (1,383) (1,383) - - -
Other income 58 - 58 64 - 64
Gain / (loss) on
sale of asset 102 - 102 (868) - (868)
Foreign exchange
gain / (loss),
net 1,856 - 1,856 (1,152) - (1,152)
--------- ---------- ---------- ---------- ---------- ----------
Profit before taxation 11,016 (8,710) 2,306 42,301 (14,162) 28,139
Tax (1,595) - (1,595) (354) - (354)
--------- ---------- ---------- ---------- ---------- ----------
Net profit 9,421 (8,710) 711 41,947 (14,162) 27,785
Profit attributable
to
Owners of the Company 9,175 (8,710) 465 41,958 (14,162) 27,796
Non-controlling
interests 246 - 246 (11) - (11)
Earnings per share 2.63 (2.50) 0.13 12.00 (4.05) 7.95
Supplementary non-statutory
information
Operating profit 18,649 (7,327) 11,322 54,557 (14,162) 40,395
Add: Depreciation
and Amortisation
charges 15,812 - 15,812 16,095 - 16,095
Non-GAAP EBITDA 34,461 (7,327) 27,134 70,652 (14,162) 56,490
*The impairment charge on one Small Class vessel being non-operational in nature has been added back to net profit to arrive at adjusted net profit for the period.
**The expensing of unamortised commitment fees for a capex facility that was cancelled in June 2017, being non-operational in nature, has been added back to net profit to arrive at adjusted net profit for the period.
5 Taxation
Tax is charged at 69.2% for the six months ended June 2017 (2016: 1.3%) representing the best estimate of the average annual effective tax rate expected to apply for the full year, applied to the Group's pre-tax income of the six month period.
The withholding tax included in the current tax charge amounted to US$ 0.6 million (six months ended June 2016: US$ 0.1 million).
6 Earnings per share
6 months ended June 6 months ended June
31 December
2017 2016 2016
US$ US$ US$
Earnings for the purpose of basic and diluted
earnings per share being profit for the period
attributable to owners of the parent (US$'000) 465 27,796 29,509
Earnings for the purpose of adjusted basic and
diluted earnings per share (US$'000)(see note
4) 9,175 41,958 50,816
Weighted average number of shares ('000) 349,528 349,528 349,528
Weighted average diluted number of shares ('000) 354,542 353,478 354,012
Basic earnings per share (cents) 0.13 7.95 8.44
Diluted earnings per share (cents) 0.13 7.86 8.34
Adjusted earnings per share (cents) 2.63 12.00 14.54
Adjusted diluted earnings per share (cents) 2.59 11.87 14.35
Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company for the period (as disclosed in the statement of comprehensive income) by the weighted average number of ordinary shares in issue during the period.
Adjusted earnings per share is calculated on the same basis but uses the earnings for the purpose of basic earnings per share (shown above) adjusted by adding back the impairment charge on one Small Class vessel (US$ 7.3 million) and written-off unamortised commitment fees (US$ 1.4 million) which have been charged to the income statement. The adjusted earnings per share is presented as the Directors consider it provides an additional indication of the underlying performance of the Group.
Diluted earnings per share is calculated by dividing the profit attributable to equity holders of the Company for the period by the weighted average number of ordinary shares in issue during the period, adjusted for the weighted average effect of share options outstanding during the period.
Adjusted diluted earnings per share is calculated on the same basis but uses adjusted profit (note 4) attributable to the equity shareholders of the Company.
The following table shows a reconciliation between basic and diluted average number of shares:
30 June 30 June 31 December
2016 2016
2017 000's 000's
000's
Weighted average basic number
of shares in issue 349,528 349,528 349,528
Effect of share options under
LTIP schemes 5,014 3,950 4,484
--------------------------------- -------- -------- ------------
Weighted average diluted number
of shares in issue 354,542 353,478 354,012
--------------------------------- -------- -------- ------------
7 Property, plant and equipment
Assets
under Land, Building and
Vessels construction Improvements Vessel Spares Others Total
US$'000 US$'000 US$'000 US$'000 US$'000 US$'000
Cost
Balance as at 1 January
2017 896,890 108,339 10,299 14,964 4,545 1,035,037
Additions - 18,339 - - - 18,339
Transfers 6,432 (6,687) 126 70 59 -
Disposals (21,587) - - (112) - (21,699)
Other* (1,804) - - - - (1,804)
Balance as at 30 June
2017 879,931 119,991 10,425 14,922 4,604 1,029,873
---------- -------------- ------------------------- -------------- -------- ----------
Accumulated Depreciation
Balance at 1 January
2017 166,595 - 5,229 7,327 3,488 182,639
Eliminated on disposals
of assets (20,626) - - (103) - (20,729)
Depreciation expense 12,741 - 478 425 298 13,942
Impairment charge 7,220 - - 43 - 7,263
Balance as at 30 June
2017 165,930 - 5,707 7,692 3,786 183,115
---------- -------------- ------------------------- -------------- -------- ----------
Net Book Value as at 30
June 2017 714,001 119,991 4,718 7,230 818 846,758
---------- -------------- ------------------------- -------------- -------- ----------
*Insurance claim proceeds received relating to the construction of a Mid-Size Class Vessel that was delivered in March 2016.
Assets
under Land, Building and
Vessels construction Improvements Vessel Spares Others Total
US$'000 US$'000 US$'000 US$'000 US$'000 US$'000
Cost
Balance as at 1 January
2016 826,101 81,436 8,719 9,889 4,138 930,283
Additions 1,280 104,640 - 71 35 106,026
Transfers 70,639 (77,737) 1,580 5,025 493 -
Disposals (1,130) - - (21) (121) (1,272)
--------- -------------- ------------------------- -------------- -------- ----------
Balance as at 31 December
2016 896,890 108,339 10,299 14,964 4,545 1,035,037
--------- -------------- ------------------------- -------------- -------- ----------
Accumulated Depreciation
Balance at 1 January 2016 119,949 - 4,650 6,472 2,951 134,022
Eliminated on disposals
of assets (191) - - (4) (121) (316)
Depreciation expense 26,216 - 579 774 658 28,227
Impairment charge 20,621 - - 85 - 20,706
--------- -------------- ------------------------- -------------- -------- ----------
Balance as at 31 December
2016 166,595 - 5,229 7,327 3,488 182,639
--------- -------------- ------------------------- -------------- -------- ----------
Net Book Value as at 31
December 2016 730,295 108,339 5,070 7,637 1,057 852,398
--------- -------------- ------------------------- -------------- -------- ----------
The carrying amount of vessels held under finance leases is US$ 37.7 million (31 December 2016: US$ 38.4 million) which related to a leased Small Class vessel that was returned to its lessor in August 2017 (see note 10).
Included within additions is US$ 2.2 million (31 December 2016: US$ 2.4 million) in respect of capitalised borrowing costs incurred on vessels under construction. The capitalisation rate used to determine this figure was 2.2% per annum (2016: 4.0%).
Impairment Assessment
The Group undertook a full impairment review of its fixed assets as at 30 June 2017. The Group recognised an impairment charge of US$ 7.3 million on a 35-year old Small Class vessel to reduce its carrying amount to its estimated recoverable amount of US$ 3.0 million. The outlook for a vessel of that age in securing work in the current environment in the medium term has deteriorated with clients having a tendency to elect for more modern tonnage. The impairment charge has been expensed in the statement of comprehensive income through cost of sales.
For the purpose of the impairment assessment, each vessel is considered a separate cash-generating unit ("CGU") and management has estimated the recoverable amounts of its vessels based on their value in use. The cash flow projections used in determining the value in use of each CGU were based on forecasts prepared by management taking into account past experience. The average compound annual growth rates ("CAGR") for revenue for the CGUs were assumed as an average upward revision of 7.5% between 2017 and 2022 remaining flat thereafter. The CAGR is dependent on the average utilisation and charter rate of the vessels.
The cash flows have been discounted using a pre-tax discount rate of 11.5% (30 June 2016: 11.5%) which was estimated taking into consideration the weighted average cost of capital of a portfolio of peer group companies with similar assets. The discount rate reflects current market assessments of the time value of money, the risks associated with the cash flows, and the expected levels of leverage. Consideration has also been given to other factors such as currency risk, operational risk and country risk.
8 Trade and other receivables
30 June 31 December
2017 2016
US$'000 US$'000
Trade receivables 24,782 19,289
Accrued income 5,049 1,787
Prepayments and deposits 4,117 2,349
Advances to suppliers 115 128
VAT receivable 352 -
Other receivables 463 322
Due from related parties 70 70
Total 34,948 23,945
9 Share option reserve
Share based expenses for the period of US$ 0.2 million (31 December 2016: US$ 0.3 million) relate to awards granted to employees under the Group's Long-Term Incentive Plan (LTIP). The charge is included in cost of sales and, general and administrative expenses in the statement of comprehensive income.
10 Bank Borrowings
Bank borrowings relate to the bank facility provided by a group of six banks, which comprises of term loans and amounts available under revolving working capital facilities.
30 June 31 December
2017 2016
US$'000 US$'000
Current
Bank borrowings - scheduled repayments
within one year 43,716 22,021
Bank borrowings - scheduled repayments 370,310 -
after more than one year*
Non-current
Bank borrowings - 401,599
Total borrowings 414,026 423,620
--------- ------------
*The Group's loan covenants include a net leverage ratio which is calculated as the ratio of net debt to adjusted EBITDA for the previous twelve months. At 30 June 2017 this leverage ratio was calculated as 5.4 times when the covenant at that time was set at 5.0 times. Subsequent to 30 June 2017 (see note 13c), and prior to the approval of the interim report, the Group agreed to increase the net leverage ratio covenant for the 30 June 2017 test date so that the Group will be compliant for that reporting period. Although the Group will not be in breach of any financial covenants as calculated for the 30 June 2017 test, IFRS requires that the total loan amounts outstanding should be disclosed as current liabilities at 30 June 2017 as the Group did not have an unconditional right at that date to defer repayment of these loans beyond twelve months. These loans are expected to be classified as non-current in the next reporting period and will not fall due prior to their original maturity.
The Group has undrawn committed loan facilities at the period end as shown below:
30 June 31 December
2017 2016
US$'000 US$'000
Working capital facility 50,000 50,000
Capex facility - 95,000
--------- ------------
Undrawn committed loan facility 50,000 145,000
========= ============
Net debt during the period was as follows:
30 June 31 December
2017 2016
US$'000 US$'000
Bank borrowings 414,026 423,620
Less: Cash at Bank and in hand (35,873) (61,575)
---------- ------------
Total** 378,153 362,045
========== ============
**The net debt figure shown above excludes obligations under finance leases of US$ 38.8 million (2016: US$ 40.1 million) relating to the leased Small Class vessel whose purchase option was not exercised and subsequently was returned to its lessor in August 2017 following the end of its lease period.
11 Notes to the cash flow statement
Six months ended 30 Year ended
June 31 December
----------------------
2017 2016 2016
US$'000 US$'000 US$'000
Profit for the year before taxation 2,306 28,139 30,818
Adjustments for:
Depreciation of property, plant
and equipment 13,942 13,859 28,227
Amortisation of intangibles - 188 375
Amortisation of dry docking expenditure 1,869 2,021 4,176
Impairment charge 7,327 14,162 21,307
End of service benefits charge 346 580 780
End of service benefits paid (325) (357) (990)
Provision for doubtful debts - - 2,287
Recovery of doubtful debts (1,537) - -
(Gain) / Loss on disposal of property,
plant and equipment (102) 868 847
Share options rights charge 175 895 293
Interest income (29) (42) (75)
Interest expense 9,138 9,923 19,199
Write-off of unamortised issue 1,383 - -
costs
Other income (58) (64) (88)
Amortisation of issue costs 540 419 982
Cash flow from operating activities
before
movement in working capital 34,975 70,591 108,138
(Increase) / Decrease in trade
and other receivables (9,619) 11,152 32,962
(Decrease) / Increase in trade
and other payables (11,996) (16,207) (12,595)
Cash generated from operations 13,360 65,536 128,505
Taxation paid (467) (1,669) (2,208)
Net cash generated from operating
activities 12,893 63,867 126,297
12 Capital commitments
Capital commitments as at 30 June 2017 were US$ 1.1 million (31 December 2016: US$ 6.4 million) comprising mainly of capital expenditure which has been contractually agreed with suppliers for future periods for new build vessels or the refurbishment of existing vessels.
13 Events after the reporting period
a) A leased Small Class vessel was returned to its lessor in August 2017 following the end of its lease period. The transaction was previously treated as a finance lease since its inception in August 2012.
b) On 6 July 2017, an additional 176,169 ordinary shares of 10 pence each were issued in respect of the Group's 2014 Long-Term Incentive Plan.
c) On 9 August 2017, the Group amended its bank facility agreement, with the following revised financial covenants:
Covenant Test Date Maximum Net Leverage Ratio Minimum Interest Cover Ratio
-------------------- ----------------------------- -------------------------------
Amended Previous Amended Previous
-------------------- ------------- -------------- -------------- ---------------
30 Jun 17 5.5 5.0 3.0 3.0
-------------------- ------------- -------------- -------------- ---------------
31 Dec 17 6.5 5.0 2.5 3.0
-------------------- ------------- -------------- -------------- ---------------
30 Jun 18 6.5 5.0 2.5 3.0
-------------------- ------------- -------------- -------------- ---------------
31 Dec 18 5.0 4.0 3.0 3.0
-------------------- ------------- -------------- -------------- ---------------
30 Jun 19 onwards 4.0 4.0 3.0 3.0
-------------------- ------------- -------------- -------------- ---------------
It was agreed with the Group's banking syndicate that certain restrictions would also be applied on dividend payments and capital expenditure should the net leverage ratio be above specified levels.
14 Glossary
Alternative Performance Measures (APMs) - An APM is a financial measure of historical or future financial performance, financial position, or cash flows, other than a financial measure defined or specified in the applicable financial reporting framework.
Alternative Performance Measures are non-GAAP measures that are presented to provide readers with additional financial information that is regularly reviewed by management and the Directors consider that they provide a useful indicator of underlying performance. However, this additional information presented is not uniformly defined by all companies including those in the Group's industry. Accordingly, it may not be comparable with similarly titled measures and disclosures by other companies. Additionally, certain information presented is derived from amounts calculated in accordance with IFRS but is not itself an expressly permitted GAAP measure. Such measures should not be viewed in isolation or as an alternative to the equivalent GAAP measure.
Adjusted diluted earnings per share - represents the adjusted profit attributable to equity holders of the Company for the period divided by the weighted average number of ordinary shares in issue during the period, adjusted for the weighted average effect of share options outstanding during the period. The adjusted profit attributable to equity shareholders of the Company is earnings used for the purpose of basic earnings per share adjusted by adding back the impairment charge on one Small Class vessel and written-off unamortised commitment fees which have been charged to the income statement in the period.
EBITDA - represents Earnings Before Interest, Tax, Depreciation and Amortisation, which represents operating profit after adding back depreciation and amortisation.
Adjusted EBITDA - represents operating profit after adding back depreciation, amortisation and non-operational impairment charges.
Adjusted EBITDA margin - represents adjusted EBITDA divided by revenue.
Adjusted gross profit - represents gross profit after adding back non-operational impairment charges.
Adjusted net profit - represents net profit after adding back the non-operational impairment charges and written-off unamortised loan commitment fees in H1 2017.
Backlog or secured backlog - represents firm contracts and extension options held by clients. Backlog equals (charter day rate x remaining days contracted) + ((estimated average Persons On Board x daily messing rate)) x remaining days contracted) + contracted remaining unbilled mobilisation and demobilisation fees. Includes extension options.
Interest cover ratio - the ratio of adjusted EBITDA to net finance charges for the previous twelve months.
Net debt or net bank debt - represents the total bank borrowings less cash.
Net leverage ratio - represents the ratio of net debt (bank borrowings less cash) to adjusted EBITDA.
Segment profit - represents gross profit after adding back depreciation, amortisation and non-operational impairment charges.
Total net borrowings - represents total bank borrowings and finance lease obligations less cash.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR EVLFFDKFZBBK
(END) Dow Jones Newswires
September 19, 2017 02:00 ET (06:00 GMT)
1 Year Gulf Marine Services Chart |
1 Month Gulf Marine Services Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
