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 |
|---|---|---|---|---|---|
| Fisher (james) & Sons Plc | LSE:FSJ | London | Ordinary Share | GB0003395000 | ORD 25P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 3.00 | 1.01% | 300.00 | 297.00 | 304.00 | 305.00 | 291.00 | 291.00 | 136,325 | 16:35:23 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Deep Sea Frn Trans-freight | 520.9M | -11.1M | -0.2205 | -13.56 | 150.54M |
From May 2019 to May 2024
TIDMFSJ
RNS Number : 1312Y
Fisher (James) & Sons plc
01 March 2017
1 March 2017
James Fisher and Sons plc
Preliminary Results for the year ended 31 December 2016
James Fisher and Sons plc (FSJ.L) ("James Fisher"), the leading marine service provider, announces its results for the year ended 31 December 2016.
Hot Features
Premium
2016 2015 % change
Revenue GBP466.0m GBP437.9m +6%
Underlying profit before
tax * GBP45.8m GBP41.2m +11%
Underlying diluted earnings
per share * 76.3p 68.5p +11%
Final dividend per share 17.6p 16.0p +10%
Cash conversion 103% 95% +8%
Statutory profit before
tax GBP44.9m GBP46.2m (3)%
Statutory diluted earnings
per share 78.7p 79.2p (1)%
* underlying profit excludes separately disclosed items
Highlights:
-- Continued strong underlying operating profit growth at Marine Support, Specialist Technical and Tankships
- combined growth of 21% - combined operating margin up 120 basis points to 12.0% -- Underlying profit before tax 11% higher at GBP45.8m (2015: GBP41.2m) -- Underlying diluted earnings per share up 11% to 76.3p (2015: 68.5p) -- Increased cash conversion of 103% (2015: 95%) -- Final dividend raised by 10% to 17.6p per share reflecting continued profitable growth
Commenting on the results, Chief Executive Officer Nick Henry said:
"Underlying profit before tax grew by 11% to GBP45.8m (2015: GBP41.2m) reflecting the continued resilience of the James Fisher business model with its well-balanced spread of activities across the marine sector and international markets. This is supported by a robust balance sheet and consistently strong cash generation.
Our Marine Support and Specialist Technical divisions have started 2017 with strong order books and a number of active prospects. Trading volumes in Tankships are stable and we are seeing some early signs of improved activity in Offshore Oil. We therefore have a positive view of the year ahead and are confident of the Group's potential to provide further growth and value for our shareholders in the future."
For further information:
Chief Executive
Officer
James Fisher Nick Henry Group Finance 020 7614
and Sons plc Stuart Kilpatrick Director 9508
---------------- -------------------- ----------------- ---------
Richard
Mountain
Susanne 0203 727
FTI Consulting Yule 1340
---------------- --------------------------------------- ---------
Notes:
1. James Fisher and Sons plc uses alternative performance measures (APMs) as key financial indicators to assess the underlying performance of the business. APMs are used by management as they are considered to better reflect business performance and provide useful additional information. APMs include underlying operating profit, underlying profit before tax, underlying diluted earnings per share, underlying return on capital employed and cash conversion. An explanation of APMs is set out in note 2 in these Preliminary Results.
2. Certain statements contained in this announcement constitute forward-looking statements. Forward-looking statements involve risks, uncertainties and other factors which may cause the actual results, performance or achievements of James Fisher and Sons plc to be materially different from future results, performance or achievements expressed or implied by such statements. Such risks, uncertainties and other factors include exchange rates, general economic conditions and the business environment.
Chairman's Statement
I am pleased to report that James Fisher and Sons plc grew strongly in 2016 producing underlying profit before tax of GBP45.8m, an increase of 11% over the prior year. This reflected the continued resilience of the Fisher business model with its well-balanced spread of activities across the marine sector and international markets. Three of our four divisions, Marine Support, Specialist Technical and Tankships posted good improvements in results which more than absorbed continued weakness in Offshore Oil. Group revenue for the year grew by 6% to GBP466.0m (2015: GBP437.9m) and underlying diluted earnings per share were 76.3 pence, an increase of 11% compared with 2015. Statutory diluted earnings per share were 78.7 pence (2015: 79.2p).
Underlying trading improvements were the key driver of growth with currency gains making only a limited contribution to the increase in profit of GBP1.4m overall. The Group's cash conversion improved further to 103% and the year end balance sheet gearing remained at a conservative 41% despite acquisition expenditure of GBP24.6m and higher project related working capital requirements.
The underlying strength of the Group's performance and the positive outlook for the year ahead has led the Board to propose an increase in the final dividend to 17.6 pence per share (2015: 16.0p), making a total for the year of 26.15 pence per share, an increase of 10% compared with 2015.
Strategy
The 2016 results confirm the resilience of the James Fisher Group with its spread of businesses across multiple sectors of the marine services market. This has enabled the Group to offset the downturn in the oil and gas sector with continued growth elsewhere. The decentralised structure of the Group has allowed focus to be maintained on seizing the new opportunities available in the Marine Support and Specialist Technical areas in particular, without distracting from the rapid restructuring of our Offshore Oil activities.
The Group remains focused on investing in niche businesses which operate in demanding environments where their strong marine service and specialist engineering skills are valued and rewarded. Our businesses have a wide international presence across the faster growing markets of Asia Pacific, the Middle East, Africa and South America and we will continue to invest in expanding our position in these new markets. The Group has only a small presence in Europe outside the UK and Norway and therefore the Brexit process is likely to have limited direct impact on Group trading.
The Board believes that each of our four divisions continues to have attractive prospects based on strong market positions.
The strongest growth opportunities are currently in Marine Support and Specialist Technical. In Marine Support, the award of the Galloper wind farm contract together with the acquisition of Hughes Sub-Surface Engineering marked a significant step up in our presence in the growing renewables market. We continue to find new growth opportunities for our ship-to-ship transfer activities in Asia Pacific, Africa and Brazil. In Specialist Technical, our JFD subsidiary now has a clear market leadership position in the supply of hyperbaric and specialist diving equipment to the commercial market as well as in its niche defence activities. The past year has seen strong growth in orders from the Asia Pacific region and JFD's acquisition of Lexmar in Singapore will further strengthen our presence in this important market. Our nuclear business has also been successful in establishing an initial presence in the Chinese and Japanese markets and we will seek to build on these opportunities in the future.
Over the last seven years, our Tankships division has performed well with profit improvements every year driven mainly by cost efficiencies and tight management of capacity. The point is nearing when some of our older ships will need replacement. While we see opportunities to do this in a cost efficient manner, there will necessarily be some increase in overall vessel costs in the medium term.
The Offshore Oil division is well placed assuming some resumption in customer maintenance spend. Our gross margins have proven to be robust; capital expenditure has been reduced and costs remain under tight control. Our businesses have been very active in seeking out new markets in the Middle East and Asia Pacific. Results have stabilised at levels reported in the second half of 2015. It is too early to be confident of a strong recovery but we have now seen an improvement in the order book in Norway which should benefit 2017. We will continue to invest in Offshore Oil as attractive opportunities arise which meet our niche service criteria.
Our businesses are increasingly technology led with the recent contract gains by JFD being one example of how technological leadership can give our businesses a real competitive edge. When combined with the Group's growing scale and its ability to manage increasingly complex contracts we see good opportunities for organic growth. The strength of our balance sheet enables us to continue to invest for the future and to make bolt-on acquisitions which improve the capability and market presence of our businesses.
The Board
There were no changes in the Board's composition during the year. This year the annual board appraisal was based on an internal evaluation of its performance across the key areas of business performance, strategy, financial reporting and key performance indicators, risk management, succession planning and corporate social responsibility. The Board reviewed the key issues being raised by the investor community in relation to good corporate governance. The Board considers that it functions well as a unit, provides a good balance of support and challenge to management and reports in appropriate detail to investors for a company of its scale.
Staff
The Group continues to benefit from a strong and stable management team both at Board level and in our operating companies. It is becoming increasingly international in its operations with growing scale and complexity in the customer contracts that it undertakes. Considerable attention has been given to managing these changes effectively both in terms of management recruitment and via a significant step up in our centrally organised training programmes which have the double benefit of improving cohesion across the Group as well as raising skill levels.
The broad spread of our businesses means that some staff have been coping with the pressures of growth while others have had to face tougher times. On behalf of the Board, I would like to thank all of our employees for their hard work and commitment shown to the continued success of the James Fisher Group.
Outlook
Our Marine Support and Specialist Technical divisions have started 2017 with strong order books and a number of active prospects. Trading volumes in Tankships are stable and we are seeing some early signs of improved activity in Offshore Oil. We therefore have a positive view of the year ahead and are confident of the Group's potential to provide further growth and value for our shareholders in the future.
Chief Executive's Review
Group strategy and corporate objectives
The Group's strategy is to increase shareholder value by growing its marine service businesses, primarily organically but also supplemented by selective bolt-on acquisitions which broaden our service, product and geographical capability. Our businesses are entrepreneurially led, with market leading positions and focused on less mature markets.
Our corporate objectives are to deliver long-term growth in underlying earnings per share and to deliver progressive dividend growth. Underlying earnings per share grew by 11% in the year with combined underlying operating profit growth of 21% in three divisions which more than offset a reduced result in Offshore Oil. Over the last ten years the Group has achieved compound annual growth in underlying earnings per share of 12%. Dividends have increased in each of the last 22 years and this year, it is proposed that the dividend be increased by 10%.
Business model
The Group provides a wide range of marine services predominantly to large multinational corporations and government bodies. It offers solutions to customers through specialist equipment which is often designed and assembled by our people, who then operate it and provide through-life support to our customers.
The Group has a decentralised management structure and encourages managers to be responsible for making timely decisions in response to changes in the market and the competitive environment. Whilst the Group's primary focus is organic growth, acquisitions, which broaden our range of products and services or potentially extend our geographical coverage, are also part of our business model.
The Key Performance Indicators (KPIs) we use to measure the success of the business model include revenue growth, operating margin, return on capital employed and cash conversion. This year, revenue growth was 6% of which 3% was organic and the underlying operating margin increased by 50 basis points to 10.9% (2015:10.4%).
The Group's post-tax return on capital employed was 13.0% (2015: 13.5%) due to increased investment in new businesses and working capital. The Group's cash conversion, which measures the proportion of operating profit that was turned into operating cash, was 103% (2015: 95%) which compares to an average of 115% over the last five years.
Strategic progress
Our strategy is to grow organically and to supplement organic growth with carefully selected, value enhancing acquisitions which fit into our business model and enhance our products, services or geographic offering. We seek to acquire businesses that have a niche product or service offering, with growth potential, a track record of profitability and cash generation and good management.
In February, the integrated marine services contract to support the construction of the Galloper wind farm, located 27km off the coast of Suffolk, UK, was announced. This contract is worth in excess of GBP25m and is scheduled to complete in 2018. It encompasses the site set-up, marine logistics OWMS(TM) marine management system, crew transfer vessels, vessel refueling and emergency response services. The contract is being delivered by James Fisher Marine Services (JFMS) into which a number of bolt-on acquisitions have been integrated to form a substantial offshore and subsea operator for the renewables market. Hughes Sub-Surface Engineering, which also operates in this sector was acquired in August and has been integrated into JFMS.
The Indian Navy contract to build two submarine rescue systems was announced in March. The GBP193m contract entails the design and construction of two systems for GBP83m which will be delivered by the end of 2018. This is then followed by a 25 year service contract to operate and maintain the systems in India. This significant contract award was then followed in November by the award of a c. GBP35m contract by Shanghai Salvage to supply a 24 man saturation diving system rated for diving support to a depth of 500m.
In August the acquisition of Lexmar in Singapore was completed. Lexmar designs modular saturation diving systems and other diving equipment. This strengthens our presence in the defence and diving equipment markets of the Asia Pacific region, which are of strategic importance for further future growth.
James Fisher Nuclear (JFN) was awarded a GBP60m contract by Magnox Limited to decommission the largest of the reactor cores at the Winfrith site in Dorset, UK. The contract commenced in April and will run through to 2020. This award further establishes JFN as the leading nuclear reactor decommissioning contractor in the UK.
The Group acquired the visual asset management company, Return to Scene (R2S) in June 2016. R2S provides high definition, 360 degree, photographic images to create a three dimensional image of an asset, enabling remote personnel to view a virtual environment and manage the asset without the expense of physically travelling to the site. With its customer base primarily within the oil & gas sector, it broadens our Offshore Oil services and has the potential to provide services to other sectors serviced by the Group.
Divisional performance
Underlying Underlying Underlying
Revenue operating operating return on
GBPm profit* margin* capital employed*
GBPm % %
===================== ============ ============ ============ ====================
2016 2015 2016 2015 2016 2015 2016 2015
===================== ===== ===== ===== ===== ===== ===== ========= =========
Marine Support 203.6 193.0 21.0 19.4 10.3 10.0 13.9 14.8
Specialist Technical 151.8 129.4 19.9 13.9 13.1 10.7 27.8 20.9
Offshore Oil 55.1 63.0 4.2 7.4 7.6 11.7 3.5 6.2
Tankships 55.5 52.5 8.2 7.1 14.8 13.5 31.9 28.5
Common Costs - - (2.5) (2.2) - - - -
===================== ===== ===== ===== ===== ===== ===== ========= =========
466.0 437.9 50.8 45.6 10.9 10.4 13.0 13.5
===================== ===== ===== ===== ===== ===== ===== ========= =========
* before separately disclosed items
Marine Support
Marine Support revenue was up 5% at GBP203.6m (2015: GBP193.0m). After adjusting for a significant contract in Angola, which ceased in March 2016 but contributed a full twelve months in 2015, currency effects and the full year contribution of acquisitions, underlying organic revenue growth was 9%.
Underlying operating profit increased by 8% to GBP21.0m with a strong performance at Fendercare and growth in renewables. Excluding the effect of currency movements, businesses acquired and the impact of the Angolan contract, organic growth in underlying operating profit was 23%.
Ship-to-ship (STS) transfer business, which in 2016 was 33% of the division, performed strongly as volumes increased by 10% and with mainly US Dollar denominated sales, revenue in the second half of the year was boosted by UK Sterling weakness. The Asia Pacific region performed strongly as did the West African market. The end of the year saw the successful completion of trials for STS operations in Brazil, which commenced in January 2017.
Revenue in marine services, principally for the renewables and tidal sectors increased by over 40%. The project to support the construction of the Galloper wind farm commenced the planning and set-up phase in February and entered the operational phase in October. The work to identify and mitigate unexploded ordnance devices for Galloper was successfully completed during the second half. We continued to provide services to the Meygen tidal array project in the Firth of Forth, UK, and also completed a project to install four subsea power cable extensions at the Wave Hub offshore tidal power project in Falmouth, UK.
Our testing and monitoring businesses performed at similar levels to 2015. With effect from 1 July 2016, export containers are required to have their weight verified prior to loading onto a vessel and our Container Weight System (CWS(TM) ), which was launched by Strainstall Marine this year, was installed into 15 ports around the World.
Following the cessation of a marine services contract in Angola and protracted negotiations with its customer, the Group has recognised a separately disclosed charge of GBP2.3m (2015: GBPnil) due to early termination in March 2016.
Specialist Technical
Specialist Technical revenue grew by 17% in the year of which 9% was organic, 2% due to currency and the balance due to businesses acquired. Underlying operating profit increased by 43% to GBP19.9m (2015: GBP13.9m) due to strong performance in JFD, our submarine rescue and saturation diving equipment business. Excluding the effect of currency and acquisitions, organic underlying operating profit growth was 31%.
JFD, which accounted for 70% of divisional sales in 2016, commenced a contract in April, to design and assemble two submarine rescue systems for the Indian Navy for delivery in 2018. The business also entered the market for hyperbaric lifeboats and won orders for six vessels. A c. GBP35m contract for Shanghai Salvage was announced for a 24 man saturation diving system capable of reaching a depth of 500m. Submarine rescue service revenues increased by 10% and diving equipment product sales were 23% higher with strong demand for our military rebreather diving equipment and a new range of compact bailout rebreathing apparatus (Cobra) which delivers up to 45 minutes of emergency life support at a depth of 120 metres.
Our Nuclear business won and commenced a four year contract to decommission a core reactor at Winfrith, Dorset, UK, worth GBP60m. Overall performance was similar to 2015 as a change in UK decommissioning policy reduced business in the second half as projects ceased to be awarded across the supply chain.
Offshore Oil
Revenue and underlying operating profit in the second half of 2016 were at similar levels to the previous two halves. Due to a stronger first half in 2015 revenue on a full year basis was down 12% and after adjusting for currency and acquisitions, 20% lower. Second half sales were 5% higher than the comparative for 2015 but flat after adjusting for currency.
Underlying operating profit was similar to the first half and GBP4.2m (2015: GBP7.4m) for the full year. Gross margins were similar to prior year confirming the strength of our niche positions and actions taken to reduce costs over the last two years. Overheads have been reduced by 21% compared to 2014. Our businesses remain well placed to benefit from any future recovery in maintenance and repair expenditure although no significant recovery in the sector has yet to emerge.
Return to Scene joined the Group in June 2016 and offers our customers a photographic three dimensional representation of an asset, such as an oil rig, allowing them to plan maintenance and repair operations reducing the cost of travelling to the site. Major projects completed in 2016 include a large production and drilling facility in the Gulf of Mexico and similar assets in the North Sea and Azerbaijan.
Tankships
Our Tankships division increased revenue by 6% to GBP55.5m (2015: GBP52.6m). Approximately half of this increase was driven by increased volumes and half due to currency. Profitability was enhanced by the return of one vessel returning to the fleet from third party charter which was required to cater for the increased demand. Our Plymouth port saw a 6% increase in volumes discharged.
Underlying operating profit was 15% above 2015 at GBP8.2m (2015: GBP7.1m) reflecting the increase in revenue and the benefit of reduced costs from the renegotiation of certain supplier contracts. Vessel utilisation was 94% (2015: 97%). The business operated 15 vessels in 2016 (2015: 14) and completed 828 voyages in the year compared to 806 in the previous year maintaining its excellent operational safety record.
Financial Review
2016 results
The Group's performance against its key performance indicators in 2016 saw an increase in underlying operating profit of 11% to GBP50.8m (2015: GBP45.6m) on revenue of GBP466.0m (2015: GBP437.9m). Underlying operating margin increased to 10.9% (2015: 10.4%) due to strong results of the Specialist Technical, Marine Support and Tankships divisions. Underlying profit before taxation was 11% higher at GBP45.8m (2015: GBP41.2m). Statutory profit before taxation was GBP44.9m (2015: GBP46.2m) due to separately disclosed items which are set out below. The Group's post-tax return on capital employed was 13.0% (2015: 13.5%) and cash conversion, the measure of how much operating profit is converted into cash, improved to 103% (2015: 95%).
The Group is exposed to fluctuations in exchange rates, primarily in respect of US Dollar cash flows and the translation of overseas business results into UK Sterling. Forward currency contracts are entered into periodically to hedge approximately half of forecast net US Dollar inflows to reduce the risk of earnings volatility. In 2016, the Group's US Dollar hedges had the effect of limiting the currency gains following the post-Brexit devaluation of UK Sterling. The Group does not hedge translation exposure where an overseas business records transactions in local currencies, which are then converted into UK Sterling at average rates. The net increase in revenue and underlying operating profit due to changes in exchange rates was GBP18.2m and GBP1.4m respectively.
Revenue GBPm % change Revenue increased by 6% in
the year and the incremental
effect of businesses acquired
(including the full year
effect of those added in
the prior year) was GBP27.5m.
The cessation of a marine
services contract in Angola
reduced revenue by GBP32.4m
and currency added GBP18.2m.
Organic growth was 3% comprising
a GBP13.6m fall in the Offshore
Oil division offset by an
increase of GBP28.4m in the
other divisions.
2015 437.9
Acquisitions 27.5 6%
Angolan contract (32.4) (7)%
Currency 18.2 4%
Offshore Oil (13.6) (3)%
Other divisions 28.4 6%
------- ---------
2016 466.0 6%
======= =========
Underlying operating GBPm % change Underlying operating profit
profit was 11% higher than 2015.
Acquisitions added GBP2.0m
in the year and the effect
of the ceased contract in
Angola reduced profit by
GBP2.9m. The impact of currency
rates is net of US Dollar
cash flow hedges of GBP3.5m
and a GBP1.5m loss on Nigerian
Naira cash balances following
a 30% devaluation when the
peg against the US dollar
was removed during 2016.
Organic growth was 10% with
three divisions performing
strongly to offset a reduction
in Offshore Oil.
2015 45.6
Acquisitions 2.0 4%
Angolan contract (2.9) (6)%
Currency 1.4 3%
Offshore Oil (4.4) (10)%
Other divisions 9.1 20%
------ ---------
2016 50.8 11%
====== =========
Interest and taxation
Net finance charges were GBP0.6m higher than 2015 at GBP5.0m (2015: GBP4.4m) due to an increase in non-cash interest on pension schemes of GBP0.2m and GBP0.4m of increased bank interest as the Group borrowed more in 2016. Interest cover, the ratio of underlying operating profit to the net finance charge, excluding pension related charges, was 12.7 times (2015: 13.2 times).
Tax charge 2016 2015 The tax charge for the
year of GBP7.1m (2015:
GBP5.9m) on profit before
tax and separately disclosed
items of GBP45.8m (2015:
GBP41.2m) represents
an underlying effective
tax rate (ETR) of 15.4%
(2015: 14.3%). The Group
ETR is impacted by recurring
items such as the geographical
mix of profits, tonnage
tax relief on the profits
of its tanker operations
and expenses disallowed
for tax. The Group operates
in 16 countries so its
ETR is a blend of national
tax rates applied to
locally generated profits.
Non-recurring items
in 2016 include adjustments
to tax calculations
in previous years where
the outturn has been
or will be lower.
GBPm GBPm
Underlying profit before
tax 45.8 41.2
UK rate of 20.0% (2015:
20.3%) 9.2 8.3
Adjusted for the effects
of recurring items:
Effect of overseas tax
rates 0.4 0.5
Tonnage tax relief on
vessel activities (1.0) (0.9)
Other recurring items 0.1 0.1
Adjusted for the effects
of non-recurring items:
Over provisions in prior
years (0.9) (2.1)
UK deferred tax rate (0.7) -
reduction
------ ------
7.1 5.9
====== ======
In addition, in 2016 the Group benefitted from the UK government committing to reduce future corporation tax rates to 17% with effect from 1 April 2020 which resulted in a non-recurring benefit of GBP0.7m.
The Group's tax policy has been approved by the Board and shared with the UK tax authorities. Whilst the Group has a duty to shareholders to seek to minimise its tax burden, its tax policy is to do so in a manner which is consistent with its commercial objectives, meets its legal obligations and its code of ethics. We aim to manage our tax affairs in a responsible and transparent manner and with regard for the intention of the legislation rather than just the wording itself.
Our tax objectives are to comply with all applicable tax laws and regulations, including the timely submission of all tax returns and tax payments and to undertake all dealings with local tax authorities in a professional and timely manner. The Group operates in a complex global environment and a principal tax risk is the acceptance of intragroup transaction pricing by tax authorities around the World. The Group continues to monitor the OECD's Base Erosion Profit Shifting (BEPS) project as part of its tax risk management and seeks to comply with local transfer pricing legislation in each relevant jurisdiction and involve external tax advisers, where appropriate, to identify any changes to pricing policies and related documentation.
In terms of cash tax, the Group paid GBP6.9m (2015: GBP8.8m) across all of its jurisdictions with around 40% paid to the UK tax authorities. A further GBP28.2m was paid in the UK for payroll taxes (2015: GBP26.3m).
Earnings per share and dividends
Underlying diluted earnings per share increased by 11% to 76.3p per share (2015: 68.5p). Statutory diluted earnings per share were 78.7p per share (2015: 79.2p) due to a separately disclosed charge after tax of GBP0.6m compared to a gain of GBP5.3m in the previous year. The Board are recommending a 10% increase to the total dividend for the year to 26.15p per share (2015: 23.80p). A final dividend of 17.6p per share (2015: 16.0p) will be paid on 9 May 2017 to shareholders on the register on 7 April 2017, subject to approval at the Annual General Meeting. Dividend cover based on the ratio of underlying earnings per share divided by the dividend per share was 2.9 times (2015: 2.9 times).
Separately disclosed items
The Directors' consider that the alternative performance measures described in note 2 assist an understanding of the underlying trading performance of the businesses. These measures exclude separately disclosed items. Items disclosed separately comprise gains or losses on the sale of businesses, asset impairments, other significant non-recurring items and acquisition related charges or income.
Separately disclosed items 2016 2015 Costs incurred on acquiring
GBPm GBPm businesses decreased
due to fewer businesses
being acquired in 2016.
Amortisation of intangible
assets which have arisen
when businesses have
been acquired was unchanged,
contingent consideration
releases are based
on latest estimates
of obligations in relation
to estimated outcomes
against targets originally
agreed within a sale
and purchase agreement.
A credit of GBP3.4m
(2015: GBP8.5m) related
mainly to Subtech,
which was acquired
in 2015.
Acquisition related (charges)
and income:
Costs incurred on acquiring
businesses (0.7) (1.4)
Amortisation of acquired
intangible assets (1.2) (1.2)
Adjustments to contingent
consideration provisions 3.4 8.5
----- -----
1.5 5.9
Provision for contract cessation
costs in Angola (2.3) -
Loss on disposal of businesses - (1.0)
----- -----
Separately disclosed items
before tax (0.8) 4.9
Tax on separately disclosed
items 0.2 0.4
----- -----
(0.6) 5.3
===== =====
In 2016, the Group recognised a charge of GBP2.3m relating to the early cessation of a marine services contract in Angola which is classified as separately disclosed, being a significant, non-recurring item.
Cash flow and borrowings
Free cash flow, which is the net cash generated before the cash spend on acquisitions and before dividends paid to shareholders, increased by GBP18.0m to GBP25.1m (2015: GBP7.1m) due to higher operating cash flow and a 27% reduction in capital expenditure, mainly from lower investment in Offshore Oil. Cash conversion, the ratio of underlying operating cash flow to underlying operating profit was 103% (2015: 95%) despite a further investment in working capital.
Summary cash flow 2016 2015 The working capital outflow
of GBP19.0m (2015: GBP22.7m)
was primarily in respect
of projects within Specialist
Technical and growth in
the Marine Support renewables
business. The ratio of
working capital to sales
increased from 16% to 18%
and is expected to increase
further in 2017 due to
the India submarine rescue
contract.
Net capital expenditure
in the year was GBP14.8m
(2015: GBP20.2m) which
represents 66% of depreciation.
Spend in Offshore Oil on
rental equipment was lower
at GBP5.6m (2015: GBP7.9m),
Marine Support was GBP4.6m
(2015: GBP7.2m), reflecting
continued investment into
the renewables and tidal
sector and Specialist Technical
was GBP2.1m (2015: GBP2.3m).
GBPm GBPm
Underlying operating
profit 50.8 45.6
Depreciation and
amortisation 24.6 23.2
------- -------
Underlying Ebitda 75.4 68.8
Working capital (19.0) (22.7)
Pension / other (4.3) (2.7)
------- -------
Operating cash
flow 52.1 43.4
Interest & tax (10.8) (12.2)
Capital expenditure (14.8) (20.2)
Other (1.5) (3.9)
------- -------
Free cash flow 25.0 7.1
Businesses acquired (24.6) (27.2)
Dividends (12.3) (11.4)
------- -------
Increase in net
borrowings (11.9) (31.5)
======= =======
Net borrowings increased in the year by GBP11.9m to GBP105.7m (2015: GBP93.8m) with a cash outflow on businesses acquired of GBP24.6m (2015: GBP27.2m) of which GBP6.9m related to businesses acquired in the previous year. At 31 December 2016, the ratio of net borrowings to underlying earnings before interest, tax, depreciation and amortisation (Ebitda) was 1.4 times (2015: 1.4 times) and the Group had GBP49.7m (2015: GBP67.4m) of undrawn committed banking facilities. Net gearing, the ratio of net debt to equity, was 41% (2015: 43%).
Acquisitions
During the year the Group acquired Lexmar Engineering Pte Limited and Lexmar Sat Systems Pte Limited (together "Lexmar") for S$26.8m (GBP15.0m), inclusive of net cash in the business on 1 August 2016 of S$8.8m (GBP4.9m). Lexmar is complementary to our saturation diving business within JFD in our Specialist Technical division and broadens the Group's offering, particularly in the Asia Pacific region. Hughes Sub-Surface Engineering Limited was acquired for an initial consideration of GBP9.0m, inclusive of net cash in the business of GBP2.0m. A further GBP1.0m is potentially payable based on the profitability of certain projects up to 28 February 2017. Return to Scene was acquired for GBP1.9m in June 2016 and a further GBP3.0m was spent to acquire SWT, Norway for its heat suppression capability.
Pensions
The Group operates a range of defined contribution schemes for current employees and in 2016, contributed GBP3.7m (2015: GBP3.7m) into those schemes. The Group has an obligation of GBP26.8m (2015: GBP27.0m) for its own closed defined benefit scheme and for two industry-wide defined benefit schemes. In respect of these obligations, the net pension liability decreased by GBP0.2m to GBP26.8m as contributions of GBP4.4m were offset by an increase in re-measurement losses due to reduced long-term interest rates, particularly following the outcome of the Brexit vote.
Annual Financial Report
In accordance with Disclosure and Transparency Rule (DTR) 6.3.5, the following additional information is required to be made through a Regulatory Information Service: Principal risks and uncertainties; and Directors' responsibility statement. The information below, which is summarised and extracted from the 2016 Annual Report and Accounts that is to be published in March 2017, is included solely for the purpose of complying with DTR 6.3.5 (2) and the requirements it places on issuers on external communications.
Risk management
The Board is ultimately responsible for the management of risk in the Group. Our internal control and risk management framework is regularly monitored and reviewed by the Board and the Audit Committee and comprises a series of policies, processes, procedures and organisational structures which are designed to ensure that the level of risk to which the Group is exposed is consistent with the Board's risk appetite and the Company's strategic objectives.
The Board determines the Group's policies on risk, appetite for risk and levels of risk tolerance and specifically approves: risk management policies and plans; significant insurance and/or legal claims and/or settlements; major acquisitions, disposals and capital expenditures; and the Group budget, forecast and three year plan. The Board has put in place a documented organisational structure with strictly defined limits of authority from the Board to operating units that have been communicated throughout the businesses and are well understood by the Executive Directors, the central management team, functional and business leaders who have delegated authority and specific responsibility for ensuring compliance with and implementing policies at corporate, divisional and business unit level. Central functions and operating units are each required to operate within this control environment and in accordance with the Group's established policies and procedures which include ethical, anti-bribery and corruption, treasury, employment, health and safety and environmental policies and procedures.
The Group's trading companies are supported by centralised finance, treasury, taxation, internal audit, legal and company secretarial, human resource and payroll and information systems functions: the functional heads report to a nominated Executive Director. The Board retains an oversight role, receives regular reports on key issues and has a schedule of matters specifically reserved to it for decision thus ensuring that it maintains full and effective control over appropriate strategic, investment, financial, organisational and compliance issues. This schedule is subject to review by the Board on an annual basis.
Principal risks and uncertainties
The most significant risks that the Board considers may affect our business are listed below. These risks are similar to last year except for the addition of 'Contractual risk' and the re-designation of 'Reputational risk from operations' to 'Health, safety and environment'.
-- Project delivery -- Contractual risk -- Recruitment and retention of key staff -- Health, safety and environment -- Financial risk -- Energy markets -- Operations in emerging markets -- Cyber security
Contractual risk refers to the exposure to late payment, or cost overruns as a result of winning larger contracts and operating in more geographies. The Group utilises professional expertise to minimise risk in contract negotiation and levels of authority are designed to ensure that contracts are reviewed and approved at appropriate levels prior to commitment. A full description of the principal risk and uncertainties and their management and mitigation will be set out in the 2016 Annual Report and Accounts.
Directors' responsibility statement
The following is an extract of the full statement prepared in connection with the Company's Annual Report and Accounts for the year ended 31 December 2016.
The Directors of the Company confirm that to the best of their knowledge:
-- the Group nancial statements, prepared in accordance with the applicable set of accounting standards, give a true and fair view of the assets, liabilities, nancial position and pro t or loss of the Group and the undertakings included in the consolidation taken as a whole; and
-- the Preliminary Results report includes a fair review of the development and performance of the business and the position of the Group and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.
The Directors of James Fisher and Sons plc and their respective responsibilities are set out in the 2015 Annual Report and Accounts. The responsibility statement was approved by the Board on 28 February 2017 and signed on its behalf by:
N P Henry S C Kilpatrick Chief Executive Officer Group Finance Director
CONSOLIDATED INCOME STATEMENT
for the year ended 31 December 2016
Year ended Year ended
31 December 2016 31 December 2015
------------------------------------- -------------------------------------
Before Before
separately Separately separately Separately
disclosed disclosed disclosed disclosed
items items Total items items Total
(note (note
4) 4)
Notes GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Group revenue 3 465,969 - 465,969 437,930 - 437,930
Cost of sales (324,239) - (324,239) (307,208) - (307,208)
------------ ---------- ------------ ----------
Gross profit 141,730 - 141,730 130,722 - 130,722
Administrative
expenses (92,363) (2,278) (94,641) (85,219) - (85,219)
Share of post-tax
results of joint
ventures 1,414 - 1,414 87 - 87
Acquisition related
income and (expense) 4 - 1,456 1,456 - 5,926 5,926
------------ ----------- ---------- ------------ ----------- ----------
Operating profit 3 50,781 (822) 49,959 45,590 5,926 51,516
Loss on disposal
of business - - - - (959) (959)
Net finance expense (5,026) - (5,026) (4,343) - (4,343)
------------ ----------- ---------- ------------ ----------- ----------
Profit before taxation 45,755 (822) 44,933 41,247 4,967 46,214
Income tax 5 (7,053) 267 (6,786) (5,903) 396 (5,507)
Profit for the
year 38,702 (555) 38,147 35,344 5,363 40,707
============ =========== ========== ============ =========== ==========
Attributable to:
Owners of the Company 38,508 1,245 39,753 34,522 5,363 39,885
Non-controlling
interests 194 (1,800) (1,606) 822 - 822
38,702 (555) 38,147 35,344 5,363 40,707
============ =========== ========== ============ =========== ==========
Earnings per share 6 pence pence
Basic 79.4 79.7
Diluted 78.7 79.2
CONSOLIDATED STATEMENT OF OTHER COMPREHENSIVE INCOME
for the year ended 31 December 2016
Year Year
ended ended
31 31
December December
2016 2015
GBP000 GBP000
Profit for the year 38,147 40,707
---------- ----------
Items that will not be classified to the income
statement
Remeasurement loss on defined benefit pension
schemes (3,054) (8,596)
Actuarial gain in defined benefit pension
schemes - 813
Tax on items that will not be reclassified (124) 1,635
---------- ----------
(3,178) (6,148)
Items that may be reclassified to the income
statement
Exchange differences on foreign currency net
investments 16,771 (4,587)
Effective portion of changes in fair value
of cash flow hedges (3,249) 836
Effective portion of changes in fair value
of cash flow hedges in joint ventures (139) 354
Net changes in fair value of cash flow hedges
transferred to income statement 551 77
Deferred tax on items that may be reclassified 432 (220)
---------- ----------
14,366 (3,540)
Total comprehensive income for the year 49,335 31,019
========== ==========
Owners of the Company 50,725 30,067
Non-controlling interests (1,390) 952
49,335 31,019
========== ==========
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
at 31 December 2016
31 December 31 December
2016 2015
Notes GBP000 GBP000
Non-current assets
Goodwill 165,047 140,414
Other intangible assets 15,453 16,041
Property, plant and equipment 131,026 127,594
Investment in joint ventures 6,424 6,250
Available for sale financial assets 1,377 1,478
Deferred tax assets 2,852 3,189
322,179 294,966
------------ ------------
Current assets
Inventories 54,092 47,436
Trade and other receivables 157,384 141,736
Cash and cash equivalents 9 21,848 22,962
233,324 212,134
------------ ------------
Current liabilities
Trade and other payables (129,332) (126,827)
Current tax (8,426) (7,190)
Loans and borrowings 9 (3,086) (106)
(140,844) (134,123)
------------ ------------
Net current assets 92,480 78,011
------------ ------------
Total assets less current liabilities 414,659 372,977
Non-current liabilities
Other liabilities (4,962) (8,728)
Retirement benefit obligations 8 (26,770) (26,956)
Cumulative preference shares (100) (100)
Loans and borrowings 9 (124,380) (116,645)
Deferred tax liabilities (111) (153)
(156,323) (152,582)
------------ ------------
Net assets 258,336 220,395
============ ============
Equity
Called up share capital 12,543 12,541
Share premium 25,573 25,525
Treasury shares (554) (1,613)
Other reserves 2,797 (11,354)
Retained earnings 216,979 192,908
------------ ------------
Equity attributable to owners of the
Company 257,338 218,007
Non-controlling interests 998 2,388
Total equity 258,336 220,395
============ ============
CONSOLIDATED CASH FLOW STATEMENT
for the year ended 31 December 2016
31 December 31 December
2016 2015
Notes GBP000 GBP000
Profit before tax 44,933 46,214
Adjustments to reconcile profit before
tax to net cash flows
Depreciation and amortisation 25,821 24,442
Acquisition costs charged 727 1,355
Profit on disposal of fixed assets (556) (417)
Provision for contract cessation 2,278 959
Adjustment to provision for contingent
consideration (3,384) (8,491)
Net finance expense 5,026 4,343
Share of post-tax results of joint
ventures (1,414) (87)
Share based payments 1,144 214
Increase in inventories (54) (6,073)
Increase in trade and other receivables (5,675) (19,911)
(Decrease)/increase in trade and
other payables (13,291) 3,095
Defined benefit pension cash contributions
less service cost (4,233) (3,494)
------------ ------------
Cash generated from operations 51,322 42,149
Cash outflow from acquisition costs (631) (1,325)
Income tax payments (6,930) (8,828)
------------ ------------
Cash flow from operating activities 43,761 31,996
Investing activities
Dividends from joint venture undertakings 700 1,089
Proceeds from the disposal of property,
plant and equipment 1,678 2,120
Proceeds from the disposal of investments 144 -
Finance income 180 236
Acquisition of subsidiaries, net
of cash acquired (19,093) (25,933)
Proceeds from the sale of business - 88
Acquisition of property, plant and
equipment (13,859) (19,597)
Development expenditure (2,672) (2,704)
------------ ------------
Cash flows used in investing activities (32,922) (44,701)
Financing activities
Proceeds from the issue of share
capital 50 303
Finance costs (4,115) (3,603)
Purchase of own shares by Employee
Share Ownership Trust (556) (2,590)
Capital element of finance lease
repayments (174) (102)
Proceeds from other non-current borrowings 2,363 35,807
Dividends paid (12,303) (11,364)
------------ ------------
Cash flows from financing activities (14,735) 18,451
Net (decrease)/increase in cash and
cash equivalents 9 (3,896) 5,745
Cash and cash equivalents at 1 January 22,962 17,719
Net foreign exchange differences 2,782 (502)
Cash and cash equivalents at 31 December 21,848 22,962
============ ============
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the year ended 31 December
2016
Attributable to equity
Capital holders of parent
------------------- --------------------------------------------------
Total Non-
Share Share Retained Other Treasury shareholders controlling Total
capital premium earnings reserves shares equity interests equity
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
At 1 January
2015 12,525 25,238 174,663 (7,684) (1,988) 202,754 1,436 204,190
Total
comprehensive
income - - 33,737 (3,670) - 30,067 952 31,019
Contributions
by and
distributions
to owners:
Ordinary
dividends
paid - - (11,364) - - (11,364) - (11,364)
Share based
payments - - 214 - - 214 - 214
Tax effect of
share based
payments - - 70 - - 70 - 70
Purchase of
shares
by ESOT - - - - (4,220) (4,220) - (4,220)
Sale of shares
by ESOT - - - - 183 183 - 183
Arising on the
issue of
shares 16 287 - - - 303 - 303
-------- --------- ---------- ---------- ---------- -------------- ------------- ---------
16 287 (11,080) - (4,037) (14,814) - (14,814)
Transfer - - (4,412) - 4,412 - - -
-------- --------- ---------- ---------- ---------- -------------- ------------- ---------
At 31 December
2015 12,541 25,525 192,908 (11,354) (1,613) 218,007 2,388 220,395
Total
comprehensive
income - - 36,574 14,151 - 50,725 (1,390) 49,335
Contributions
by and
distributions
to owners:
Ordinary
dividends
paid - - (12,303) - - (12,303) - (12,303)
Share based
payments - - 1,144 - - 1,144 - 1,144
Tax effect of
share based
payments - - 271 - - 271 - 271
Purchase of
shares
by ESOT - - - - (1,102) (1,102) - (1,102)
Sale of shares
by ESOT - - - - 546 546 - 546
Arising on the
issue of
shares 2 48 - - - 50 - 50
-------- --------- ---------- ---------- ---------- -------------- ------------- ---------
2 48 (10,888) - (556) (11,394) - (11,394)
Transfer - - (1,615) - 1,615 - - -
---------- ---------- --------------
At 31 December
2016 12,543 25,573 216,979 2,797 (554) 257,338 998 258,336
======== ========= ========== ========== ========== ============== ============= =========
Other reserve movements
Translation Hedging
reserve reserve Total
Other reserves GBP000 GBP000 GBP000
At 1 January 2015 (5,335) (2,349) (7,684)
Other comprehensive income for the period (4,717) 1,047 (3,670)
------------ -------- ---------
At 31 December 2015 (10,052) (1,302) (11,354)
Other comprehensive income for the period 16,556 (2,405) 14,151
------------ -------- ---------
At 31 December 2016 6,504 (3,707) 2,797
============ ======== =========
NOTES TO THE PRELIMINARY RESULTS
1. General information
James Fisher and Sons plc (the Company) is a public limited company registered and domiciled in England and Wales and listed on the London Stock Exchange. The consolidated financial statements comprise the financial statements of the Company, its subsidiary undertakings and its interest in associates and jointly controlled entities (together referred to as the Group), for the year ended 31 December 2016. The Company's shares are listed on the London Stock Exchange. The Company and consolidated financial statements were approved for publication by the Directors on 28 February 2017.
The Group and Company financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS), adopted by the European Union (adopted IFRS). The financial statements are prepared on a going concern basis and on an historical cost basis, modified to include revaluation to fair value of certain financial instruments. As permitted by section 408 of the Companies Act 2006, a separate income statement and related notes for the holding company have not been presented in these financial statements. The profit after taxation in the Company was GBP39.8m (2015: GBP39.6m). The Group and Company financial statements are presented in Sterling and all values are rounded to the nearest thousand pounds (GBP000) except when otherwise indicated.
The consolidated financial statements and those of the Company have been prepared in accordance with IFRS adopted by the EU as at 31 December 2016 and are applied in accordance with the provisions of the Companies Act 2006
Financial information
The financial information set out above does not constitute the Company's statutory accounts for the years ended 31 December 2016 or 2015. Statutory accounts for 2015 have been delivered to the registrar of companies, and those for 2016 will be delivered in due course. The auditors have reported on those accounts; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006 in respect of the accounts for 2016.
The Annual Report and Accounts for the year ended 31 December 2016 will be posted to shareholders in March 2017. The preliminary announcement was approved by the Board of Directors on 28 February 2017.
2. Alternative performance measures
The Group uses a number of alternative (non-Generally Accepted Accounting Practice (non-GAAP)) financial measures which are not defined within IFRS. The Directors use these measures in order to assess the underlying operational performance of the Group and, as such, these measures are important and should be considered alongside the IFRS measures. The adjustments are separately disclosed and are usually items that are significant in size or non-recurring in nature. The following non-GAAP measures are referred to in this Annual Report and Accounts.
2.1 Underlying operating profit and underlying profit before taxation
Underlying operating profit is defined as operating profit before amortisation or impairment of acquired intangible assets, acquisition expenses, adjustments to deferred consideration (together, 'acquisition related income and expense'), the costs of a material restructuring, asset impairment or rationalisation of operations and the profit or loss relating to the sale of businesses. Amortisation of acquired intangible assets and acquisition expenses are recurring in nature where business combinations are part of a group's strategy. As acquisition expenses fluctuate with activity and to provide a better comparison to businesses that are not acquisitive, the Directors consider that both of these items should be separately disclosed to give a better understanding of operating performance. The Directors believe that the underlying operating profit is an important measure of the operational performance of the Group. Underlying profit before taxation is defined as underlying operating profit less net finance expense.
2.2 Underlying earnings per share
Underlying earnings per share (EPS) is calculated as the total of underlying profit before tax, less income tax, but excluding the tax impact on separately disclosed items included in the calculation of underlying profit less profit attributable to non-controlling interests, divided by the weighted average number of ordinary shares in issue during the year. The Directors believe that underlying EPS provides an important measure of the underlying earnings capability of the Group.
2.3 Capital employed and return on capital employed (ROCE)
Capital employed is defined as net assets less cash and short-term deposits and after adding back borrowings. Average capital employed is adjusted for the timing of businesses acquired and after adding back cumulative amortisation of customer relationships. Segmental ROCE is defined as the underlying operating profit, divided by average capital employed. The key performance indicator, Group post-tax ROCE, is defined as underlying operating profit, less notional tax, calculated by multiplying the effective tax rate by the underlying operating profit, divided by average capital employed.
2.4 Cash conversion
Cash conversion is defined as the ratio of operating cash flow to underlying operating profit. Operating cash flow comprises cash generated from operations adjusted for dividends from joint venture undertakings.
2016 2015
GBP000 GBP000
Operating profit 49,959 51,516
Separately disclosed items before taxation 822 (5,926)
Underlying operating profit 50,781 45,590
Net finance expense (5,026) (4,343)
Underlying profit before tax 45,755 41,247
--------- ---------
Return on capital employed for the Group
is calculated as follows:
2016 2015
GBP000 GBP000
Capital employed:
Net assets 258,336 220,395
less cash and short-term deposits (21,848) (22,962)
plus borrowings 127,466 116,645
Capital employed: 363,954 314,078
--------- ---------
Underlying operating profit 50,781 45,590
Notional tax at the effective tax rate (7,820) (6,519)
42,961 39,071
Average capital employed 331,344 290,224
Return on average capital employed 13.0% 13.5%
--------- ---------
3. Segmental information
For management reporting purposes, the Group has four operating segments reviewed by the Board: Marine Support, Specialist Technical, Offshore Oil and Tankships. These operating segments form the basis of the primary segmental disclosures below.
The Board assess the performance of the segments based on operating profit as set out in note 2. The Board believes that such information is the most relevant in evaluating the results of certain segments relative to other entities which operate within these industries. Intersegmental sales are made using prices determined on an arms length basis.
Sector assets exclude cash and short-term deposits and corporate assets that cannot reasonably be allocated to operating segments. Sector liabilities exclude borrowings, retirement benefit obligations and corporate liabilities that cannot reasonably be allocated to operating liabilities.
Year ended
31 December 2016
Marine Specialist Offshore
Support Technical Oil Tankships Corporate Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Segmental revenue 203,926 152,678 55,490 55,492 - 467,586
Intersegment sales (354) (893) (362) (8) - (1,617)
Revenue 203,572 151,785 55,128 55,484 - 465,969
========= =========== ========= ========== ========== ==========
Underlying operating
profit 20,956 19,950 4,200 8,188 (2,513) 50,781
Contract cessation
costs (2,278) - - - - (2,278)
Acquisition costs (249) (312) (166) - - (727)
Amortisation of
acquired intangibles (400) (801) - - - (1,201)
Adjustment to provision
for contingent
consideration 2,865 519 - - - 3,384
--------- ----------- --------- ---------- ---------- ----------
Operating profit 20,894 19,356 4,034 8,188 (2,513) 49,959
Net finance expense (5,026)
----------
Profit before tax 44,933
Income tax (6,786)
Profit for the
year 38,147
==========
Assets and liabilities
Segment assets 208,605 141,792 133,611 33,398 31,673 549,079
Investment in joint
ventures 3,744 2,680 - - - 6,424
--------- ----------- --------- ---------- ---------- ----------
Total assets 212,349 144,472 133,611 33,398 31,673 555,503
Segment liabilities (48,440) (60,335) (8,363) (7,160) (172,869) (297,167)
--------- ----------- --------- ---------- ---------- ----------
163,909 84,137 125,248 26,238 (141,196) 258,336
========= =========== ========= ========== ========== ==========
Other segment information
Capital expenditure 4,622 2,077 5,599 1,413 160 13,871
Depreciation and
amortisation 7,437 4,002 10,978 3,166 239 25,822
========= =========== ========= ========== ========== ==========
Year ended
31 December 2015
Marine Specialist Offshore
Support Technical Oil Tankships Corporate Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Segmental revenue 194,389 130,293 63,742 52,627 - 441,051
Intersegment sales (1,411) (850) (786) (74) - (3,121)
Revenue 192,978 129,443 62,956 52,553 - 437,930
========= =========== ========= ========== =========== ==========
Underlying operating
profit 19,352 13,907 7,399 7,164 (2,232) 45,590
Acquisition costs (904) (451) - - - (1,355)
Amortisation of
acquired intangibles (397) (769) (45) - - (1,211)
Adjustment to provision
for contingent
consideration 4,998 3,494 - - - 8,492
--------- ----------- --------- ---------- ----------- ----------
Operating profit 23,049 16,181 7,354 7,164 (2,232) 51,516
Loss on sale of
business (393) - (566) - - (959)
Net finance expense (4,343)
----------
Profit before tax 46,214
Income tax (5,507)
Profit for the
year 40,707
==========
Assets & liabilities
Segment assets 202,612 100,480 126,405 32,898 38,455 500,850
Investment in joint
ventures 4,023 2,227 - - - 6,250
--------- ----------- --------- ---------- ----------- ----------
Total assets 206,635 102,707 126,405 32,898 38,455 507,100
Segment liabilities (66,346) (41,881) (8,300) (6,441) (163,737) (286,705)
--------- ----------- --------- ---------- ----------- ----------
140,289 60,826 118,105 26,457 (125,282) 220,395
========= =========== ========= ========== =========== ==========
Other segment information
Capital expenditure 7,221 2,324 7,898 1,629 525 19,597
Depreciation and
amortisation 6,708 3,174 10,812 3,294 454 24,442
========= =========== ========= ========== =========== ==========
4. Separately disclosed items
In order for a better understanding of the underlying performance of the Group certain items are disclosed separately as set out in note 2. Separately disclosed items are as follows:
2016 2015
GBP000 GBP000
Administrative expenses:
Contract cessation costs in Angola (2,278) -
Acquisition related income and (expense):
Costs incurred in acquiring businesses (727) (1,355)
Amortisation of acquired intangibles (1,201) (1,210)
Adjustment to provision for contingent
consideration 3,384 8,491
-------- --------
1,456 5,926
Loss on disposal of business - (959)
-------- --------
Separately disclosed items before taxation (822) 4,967
Tax on separately disclosed items 267 396
(555) 5,363
======== ========
Contract cessation costs relate to a five year Marine Service contract in Angola which was terminated early by the Group's customer and ceased in March 2016. The adjustment to the provision for contingent consideration comprises GBP2.9m in respect of Subtech and GBP0.5m in respect of Divex. Contingent consideration has been adjusted based on the most recent business forecasts.
5. Income tax
The tax charge is based on profit for the
year and comprises: 2016 2015
GBP000 GBP000
Current tax:
UK corporation tax (4,709) (3,804)
Overseas tax (4,746) (4,209)
Adjustment in respect of prior years:
UK corporation tax 336 753
Overseas tax 346 1,217
Total current tax (8,773) (6,043)
-------- --------
Deferred tax:
Origination and reversal of temporary differences:
UK corporation tax 752 (666)
Overseas tax 1,235 1,202
Total taxation on profit for the year (6,786) (5,507)
======== ========
The total tax charge in the income statement includes a further GBP0.2m (2015: GBP0.2m) which is stated within the share of post-tax results of joint ventures.
Reconciliation of effective tax rate
The Group falls under the UK tonnage tax regime on its ship owning and operating activities and a charge is based on the net tonnage of vessels operated. Profits for these activities are not subject to corporation tax. The tax on the Group's profit before tax differs from the theoretical amount that would arise using the rate applicable under UK corporation tax rules as follows:
2016 2015
GBP000 GBP000
Profit before tax 44,933 46,214
Tax arising from interests in joint ventures 166 218
45,099 46,432
========= ========
Tax on profit at UK statutory tax rate
of 20% (2015: 20.25%) 9,020 9,403
Tonnage tax relief on vessel activities (990) (884)
Expenses not deductible for tax purposes 417 554
Over provision in
previous years
Current tax (682) (1,970)
Deferred tax (188) (246)
Higher tax rates
on overseas income 437 497
Research and development
relief (250) (200)
Non-taxable income (1,077) (1,722)
Impact of change
of rate (750) (19)
Losses not recognised 508 210
Other 507 102
6,952 5,725
========= ========
6. Earnings per share
Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year, after excluding 45,368 (2015: 148,275) ordinary shares held by the James Fisher and Sons plc Employee Share Ownership Trust (ESOT), as treasury shares. Diluted earnings per share are calculated by dividing the net profit attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.
At 31 December 2016, 112,108 options (2015: 332,893) were excluded from the diluted weighted average number of ordinary shares calculation as their effect would be anti-dilutive. The average market value of the Company's shares for purposes of calculating the dilutive effect of share options was based on quoted market prices for the period during which the options were outstanding.
Weighted average number of shares
2016 2015
Number Number
of of
shares shares
Basic weighted average number of shares 50,096,089 50,040,647
Potential exercise of share based payment
schemes 387,067 344,743
Diluted weighted average number of shares 50,483,156 50,385,390
=========== ===========
Underlying earnings per share
To provide a better understanding of the underlying performance of the Group, underlying earnings per share on continuing activities is reported as an alternative performance measure (note 2). Underlying profit is as follows:
2016 2015
GBP000 GBP000
Profit attributable to owners of the
Company 39,753 39,885
Adjustments:
Separately disclosed items before taxation 822 (4,967)
Non-controlling interest in separately (1,800) -
disclosed items
Tax on separately disclosed items (267) (396)
Underlying profit attributable to owners
of the Company 38,508 34,522
======== ========
Earnings per share
pence pence
Basic earnings per share 79.4 79.7
Diluted earnings per share 78.7 79.2
Underlying basic earnings per share 76.9 69.0
Underlying diluted earnings per share 76.3 68.5
7. Dividends paid and proposed
2016 2015 2016 2015
Pence pence
Per per
share share GBP000 GBP000
Declared and paid during
the year
Equity dividends on ordinary
shares:
Final dividend for 2015: 16.00 14.90 8,026 7,471
Interim dividend for
2016: 8.55 7.80 4,290 3,913
Less dividends on own shares
held by ESOP (13) (20)
12,303 11,364
======== =======
A final dividend in respect of the year ended 31 December 2016 of 17.6p per share (2015: 16.0p) is proposed.
8. Retirement benefit obligations
The Group and Company defined benefit pension scheme obligations relate to the James Fisher and Sons plc Pension Fund for Shore Staff (Shore staff), the Merchant Navy Officers Pension Fund (MNOPF) and the Merchant Navy Ratings Pension Fund (MNRPF). The financial statements incorporate the latest full actuarial valuations of the schemes which have been updated to 31 December 2016 by qualified actuaries using assumptions set out in the table below. The Group's obligations in respect of its pension schemes at 31 December 2016 were as follows:
2016 2015
GBP000 GBP000
Shore staff (10,057) (8,630)
MNOPF (8,464) (9,730)
MNRPF (8,249) (8,596)
--------- ---------
(26,770) (26,956)
========= =========
9. Reconciliation of net debt
Net debt comprises interest bearing loans and borrowings less cash and cash equivalents.
Group 1 January Cash Other Exchange 31 December
non
2016 flow cash movement 2016
GBP000 GBP000 GBP000 GBP000 GBP000
Cash in hand
and at bank 22,962 (3,896) - 2,782 21,848
Debt due after
1 year (116,650) (4,066) (12) (3,652) (124,380)
Debt due within
1 year - 1,703 (4,765) 68 (2,994)
---------- --------- -------- --------- ------------
(116,650) (2,363) (4,777) (3,584) (127,374)
Finance leases (201) 174 (127) (38) (192)
Net debt (93,889) (6,085) (4,904) (840) (105,718)
========== ========= ======== ========= ============
1 January Cash Other Exchange 31 December
non
2015 Flow cash Movement 2015
GBP000 GBP000 GBP000 GBP000 GBP000
Cash in hand
and at bank 17,719 5,745 - (502) 22,962
Debt due after
1 year (79,965) (35,807) 1,276 (2,154) (116,650)
Finance leases (88) 102 (247) 32 (201)
Net debt (62,334) (29,960) 1,029 (2,624) (93,889)
========== ========= ======== ========= ============
10. Related party transactions
There have been no significant changes in the nature of related party transactions from that disclosed in the 2015 Annual Report.
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR FMGZZRRFGNZM
(END) Dow Jones Newswires
March 01, 2017 02:00 ET (07:00 GMT)
1 Year Fisher (james) & Sons Chart |
1 Month Fisher (james) & Sons 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
