We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for real-time alerts, custom portfolio, and market movers
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Redde Northgate Plc | LSE:REDD | London | Ordinary Share | GB00B41H7391 | ORD 50P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 4.50 | 1.20% | 380.00 | 379.50 | 380.50 | 380.50 | 376.00 | 376.00 | 34,478 | 11:30:15 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Passenger Car Rental | 1.49B | 139.24M | 0.6141 | 6.19 | 861.62M |
From Apr 2019 to Apr 2024
TIDMREDD
RNS Number : 0332Q
Redde PLC
07 September 2017
-- News Release --
Redde plc
("Redde" or "Group")
Issue Date: 7 September 2017
Results for the year ended 30 June 2017
Sustained Year on Year Growth
Redde, a leading provider of mobility, incident management solutions and legal services to motorists, car dealerships, fleet owners and the insurance industry announces full year results:
Financial headlines
-- Turnover GBP472.3m (2016: GBP379.2m) - Increase of 25% including LFL increase of 19% -- Adjusted* EBIT of GBP40.2m (2016: GBP34.5m) - Increase of 16% -- Adjusted* profit before taxation of GBP40.0m (2016: GBP34.6m) - Increase of 16% -- Adjusted* basic EPS of 11.26p (2016: 9.64p) - Increase of 16.8%
-- Statutory basic EPS of 8.93p (2016: 8.66p) - increase of 3.1% after exceptional lease provisions
-- Net cash inflow from operating activities of GBP47.2m (2016: GBP42.1m) -- Net operating cash inflow to EBITDA ratio of 91% (2016: 98%) -- Debtor days further reduced to 91 days (2016:94 days) -- Lease financing debt GBP46.0m funding expanded fleet size (2016: GBP39.8m) -- Total cash balances of GBP36.3m (2016: GBP34.6m) -- Net debt of GBP9.7m (2016: GBP5.2m) -- Recommended final dividend for 2017 of 5.60p (2016: 5.15p) - increase of 8.7% -- Total dividends for year of 10.60p (2016: 9.65p) - Increase of 9.8%
Operational headlines
-- 21.2% like for like growth in credit hire cases -- Total number of hire days increased by 16.8% -- 14.3% increase in number of all repair cases (excluding FMG) -- Revenue generating fleet utilisation maintained at over 80% on much expanded fleet -- Increase in number of contracts and range of services -- Growing volumes through a combination of new business wins and existing customer growth
*Adjusted measures exclude the impact of amortisation of intangibles, share based payments and exceptional items ('adjustment items') analysed and described in Note 6.
Commenting on the Group's results and prospects, Martin Ward, Chief Executive Officer, said:
"Redde is a well positioned business with unique capabilities and a growing presence in its markets. This year has seen another solid performance with significant revenue and profit growth mainly from new business take up. The strength and predictability of our income continues to support a full dividend payout and, subject to shareholder approval, this will represent our twelfth consecutive dividend. Since June 2013 the Group, including the recommended final dividend, will have paid out GBP105m (38p per share) to shareholders and the Group continues to build momentum.
The GPSii strategy (Growth, Profitability & Sustainability) is focussed on growing the value of the business through organic and acquisitive growth as well as improving efficiency through our digital initiatives. Given the work already completed, the Board is confident that the Group will continue to see good levels of growth supported by strong cash flow generation."
Hot Features
Premium
Enquiries
Redde plc Tel: 01225 321134
Martin Ward - Chief Executive Officer
Steve Oakley - Chief Financial Officer
Cenkos Securities plc (Nominated Adviser Tel: 0207 397
and Joint Broker) 8900
Liz Bowman
N+1 Singer Capital Markets Limited (Joint Tel: 0207 496
Broker) 3000
Mark Taylor
Square1 Consulting Tel: 0207 929
5599
David Bick
IFRS reconciliation
Management is required to exercise its judgment in the classification of certain items as exceptional and outside of the Group's underlying results. The determination of whether an item should be separately disclosed as an exceptional item or some other adjustment requires judgment on its nature and incidence, as well as whether it provides clarity on the Group's underlying trading performance.
Throughout this report reference is therefore made to adjusted results and measures. The directors believe that the selected adjusted measures allow management and other stakeholders to better compare the normalised performance of the Group between the current and prior year, without the effects of one-off or non-operational items and, given the Group's full distribution dividend policy, better reflects the normalised underlying cash earnings achieved in the year under review to which the directors have regard in determining the amount of any dividend. In exercising this judgment, the directors have taken appropriate regard of IAS 1 "Presentation of financial statements" as well as guidance issued by the European Securities and Markets Authority on the reporting of non-adjusted results.
Adjusted measures exclude the impact of the amortisation of intangibles, share based payments and exceptional items ("adjustment items") described in Note 6. A reconciliation of IFRS to non-IFRS underlying measures is also outlined in the Financial Review and is summarised in a column of the Condensed Consolidated Income Statement.
Notes for editors:
About Redde plc:
Founded in 1992 and working predominantly with insurance companies, insurance brokers, prestige motor dealerships, and large national fleet owners the Group provides a range of accident management, incident management and legal services.
The Group is one of the market leaders in its fields of business; it delivers accident management solutions to motorists ensuring that they remain mobile until their own vehicles are repaired or until they are put in a position to obtain a replacement and it provides legal services ensuring that they are properly compensated for their injuries and losses. Legal services also include wills and probate, family law and employment law advice.
The name Redde is associated, in Latin, with the concept of restoration.
Chairman's statement
The year to 30 June 2017 was another year of further significant progress in the Group strategy of focus on Growth, Profitability and Sustainability. Additional new contract wins and increases in the volume of business handled with existing customers was also instrumental in achieving this goal.
Consequently, I am pleased to be able to report to shareholders that the Group achieved an adjusted profit before taxation of GBP40.0m compared to GBP34.6m last year, an increase of 15.6%.
Results
Revenues were GBP472.3m (2016: GBP379.2m), an increase of GBP93.1m (24.6%). Revenues include an amount of GBP98.2m in respect of the fleet and incident management business of FMG which was acquired on 27 October 2015 and whose activities now include the Group's fleet management activities previously carried out by Total Accident Management. Combined sales of these merged businesses for 2016 was GBP65.4m. Excluding FMG, like for like ("LFL") sales growth was 19.2% driven by a 21.2% growth in the number of credit hires and a 14.3% increase in the total number of repairs undertaken.
The adjusted earnings before interest and taxation ("EBIT") for the year was GBP40.2m, an increase of 16.4% over the GBP34.5m achieved last year and included GBP6.2m (2016: GBP3.8m) in respect of FMG as outlined above.
There was a net interest charge of GBP0.2m (2016: adjusted credit of GBP0.1m) reflecting a reduction of interest income as a result of the fall in bank base rates, lower average cash balances following the cash cost of the acquisition of FMG in October 2015 as well as the full year effect of the costs of committed, but unutilised bank facilities available to the Group since December 2015.
Adjusted profit before tax for the year was therefore GBP40.0m (2016: GBP34.6m), an increase of 15.6%.
A charge of GBP2.4m (2016: GBP1.6m) in respect of amortisation of intangible assets (acquired by virtue of the purchase of FMG) and a GBP2.0m cost (2016: GBP0.7m) recorded under IFRS2 in respect of the charge under share based payments on incentive share schemes was incurred in the year.
This year also saw a pre-tax exceptional charge of GBP3.9m (2016: GBPnil) in respect of provisions for the Group's plans to mitigate against the holding costs between now and the end date of certain onerous long term leases of premises no longer occupied by the Group.
In 2016 there was a pre-tax exceptional net charge of GBP1.1m reflecting:
-- a charge of GBP0.3m in respect of reorganisation costs and integration costs on acquisitions;
-- a charge of GBP0.1m in respect of the unwind of discount charges on certain provisions; -- acquisition costs of GBP0.7m charged as an expense as required by IFRS3.
After the amortisation of intangible assets and the charge for share based payments together with the exceptional items above, statutory profit before tax was GBP31.8m (2016: GBP31.3m).
There was a net tax charge of GBP5.0m (2016: GBP6.0m) and therefore the statutory profit after tax was GBP26.8m (2016: GBP25.3m).
Earnings per share ("EPS")
Statutory basic EPS is 8.93p (2016: 8.66p). Statutory diluted EPS is 8.68p (2016: 8.26p).
The adjusted EPS is 11.26p (2016: 9.64p). The adjusted diluted EPS is 10.95p (2016: 9.20p).
The adjusted figures exclude the impact of amortisation of intangibles, share based payments and exceptional items ('adjustment items') described in Note 6.
Dividends
The Board is pleased to propose a final dividend of 5.60p per share, which if approved at the Annual General Meeting to be held on Wednesday 25 October 2017 will be paid on Thursday 02 November 2017 to those shareholders on the register at the close of business on Friday 06 October 2017. The shares will become ex-dividend on Thursday 05 October 2017.
An interim dividend of 5.00p per share was paid on 30 March 2017 and including this the total dividend for the year is 10.6p compared to a total of 9.65p for the interim and final dividends last year, an increase of 9.8%.
Outlook
The new financial year has started well with performance in this short period since the year end being ahead of the corresponding period last year. Given the new business already secured and contract renewals made this year the board continues to be confident for the future.
Our people
The enthusiasm, energy and commitment of our people makes Redde a great place to work which reflects in the service that we provide to customers as evidenced in the positive customer feedback we receive. We were particularly pleased to see that our investment in people was also recognised with FMG being named in February this year in the annual Sunday Times 100 Best Companies to Work For awards and also that our contact centre in Peterlee was again shortlisted for awards in the North East Contact Centre of the Year (over 250 seats) category and was runner-up in the People Development Heroes category.
Well done and thank you to all of our colleagues.
Annual General Meeting
The Group's Annual General Meeting will be held on Wednesday 25 October 2017.
Avril Palmer-Baunack
Chairman
6 September 2017
Operating and financial review
Operational review
During the year the Group further developed its existing, successful GPS strategy (Growth, Profitability and Sustainability) by including more focus on improvement and integration. We refer to this enhanced strategy as GPSii. In accordance with this strategy the period has seen considerable activity towards fully integrating our operations and commercial offerings, with a range of new initiatives. As a consequence the period has seen more investment in our telephony systems, IT systems and infrastructure to provide both insurance customers and business partners seamless access to the services that the Group provides and this will continue in the new financial year.
These initiatives, as well as developments in our on-line portals, have enhanced the Group's image as a leading partner of choice within our industry. In addition to the improvements that have been delivered in operational efficiency the Group's use of telematics and partner/customer-accessible web-based portals have been instrumental in enhancing customers' experiences and have facilitated renewing existing, and securing new, business opportunities with business partners who share our vision for the customer journey.
Several projects to secure synergies from various overlapping aspects of the Group's operations were initiated during the period so that the Group now benefits from Group-wide Human Resources and IT structures and approaches to underlying systems. In addition the various repair teams within the Group and the associated networks of repairers have now been merged under one Group wide structure and the associated, synergistic benefits are starting to be delivered. In addition the Group's fleet management activities formerly carried out under the Total Accident Management brand have been merged within FMG. Other areas of the business continue to be reviewed to seek further opportunities to optimise efficiency and net contribution.
In accordance with the Group's GPSii strategy the Group also continues to focus on sustainability by considering the potential future shape of the market and how to adapt and develop its services to meet its business partners' changing requirements without losing sight of the growing near-term demand for its services. Increased investment was therefore made in staff and infrastructure during the year to meet this growing demand, the benefits of which will flow through in the future.
The Group continues its efforts to further build its market penetration, presence and cross fertilisation within its distribution channels as well as seeking new relationships based on emerging technologies.
During the year our historical accident management and fleet operations were successfully re-branded under the name of Auxillis. In support of this, and as a result of our ability to offer enhanced technology backed services, additional investment was made in our supporting sales and marketing teams. These initiatives have already stimulated increased interest in the Group's total package of services resulting in an encouraging, developing pipeline of possible new opportunities as the market continues to evolve. This one stop shop approach provides the potential to grow and develop more vehicle incident and accident management services to both business and insurance customers, supporting the Group's position as a leader in vehicle mobility, rapid roadside recovery, repair, legal and other support services. This vision has gained further traction during the year and proposals to potential new customers and existing customers are now being made to include a number of the enlarged Group's services where appropriate and this concept is being well received.
During the year negotiations were successfully completed on a number of contract renewals. Additionally, contracts with new customers were secured which resulted in some start up costs being incurred ahead of revenue. As a result of these business wins the mix of vehicles on the fleet changed and there was an expected reduction in hire length. The combination of these events influenced changes in the resultant margins but produced a better overall result for the Group.
Further progress was made in the year in developing suitable protocol arrangements with insurers and this has contributed to the further reduction in debtor days seen against last year. Such protocols demonstrably provide better outcomes in net cost terms for both parties including the reduction of associated administrative costs.
The Group has continued to build its range of legal services and has also pursued the additional opportunities available to it. In support of this during the year the Group has made investment, and strengthened its teams, in its employment law practice and also in its private client practice dealing with wills, probate and trusts. In addition the Group has seen further growth in those areas of its practice dealing with employers' liability and medical negligence and has increased its professional staff in these areas. By their very nature such cases will take longer to settle than personal injury claims arising from road traffic accidents which now represent a reducing proportion of the Groups business in this area. An additional 'joint venture' ABS was Licensed by the SRA in May 2017 named 'Your Law' which was launched by National Accident Helpline and supported by our NewLaw legal firm. Your Law started trading on 3 July 2017 and represents an exciting growth potential for the Group.
Technology
The year saw significant investment in updated technology to support the Group's telephony and Wide Area Network to facilitate further integration of services within the Group and also with insurers and customers. In addition further progress was made in the implementation of on-line access for customers and business partners by way of portals relating to both repair and hire operations.
Advances and investment in the Group's Ingenium technology platform led to the successful launch of Ingenium II, an externally-facing, web-based, incident management solution which allows customers to select specific "self-serve" modules within our fleet management services. The number of innovative and enhanced capabilities Ingenium II has provided in the management of incidents and fleets both for, and by, our customers has been recognised by FMG winning the Fleetworld Industry Award for Innovation in Fleet Management.
During the year new investment was also initiated in technology and infrastructure within our legal businesses to meet anticipated changes in working processes and also to cater for expanding demand for our services and these projects will continue into 2018.
In addition to the above, significant investment was made in all businesses to enhance operational and security controls improving both perimeter protection and internal issue and vulnerability alerting.
Relationships and customer service
Our significant investment in people was also recognised with FMG being named in the annual Sunday Times 100 Best Companies to Work For awards.
Recognition of the Group for providing outstanding customer service was again evident this year at the prestigious North East Contact Centre Awards where, building upon last year's Customer Experience Champion Award, Auxillis was again shortlisted for awards in the Contact Centre of the Year (over 250 seats) category and was runner-up in the People Development Heroes category.
The Group is passionate about customer service delivery and has a strong focus on the resultant net promoter scores. Over the year, the performance feedback on our operational service delivery and customer satisfaction rates continue to grow. We are not complacent and throughout the Group we are continually seeking ways to make incremental improvements to service delivery that makes it easier for our customers and partners to transact with us.
Vehicle fleet
The Group continues to operate highly effective fleet services through a hybrid solution of ownership, contract hire and, during peak periods, cross-hiring from daily rental companies. This combination gives the Group flexibility to dispose of excess fleet in the event of a downturn, balance the total number and the mix of the fleet in response to changes in mix of the insurer car parc and at the same time to maximise fleet, without incurring ownership costs, in short, peak periods.
The period saw a 16.8% increase in total number of hire days primarily driven by a 21.2% increase in credit hire case volumes. The average number of vehicles held during the year was increased by 19.9% from 6,805 to 8,160 as a result of the need to meet increases in existing and future demand arising from additional contracts. Whilst fleet utilisation was maintained above our 80% target, as a result of the advanced fleet build and a higher proportion of marque for marque contracts, fleet utilisation necessarily reduced to 81.5% compared to 82.9% for last year. The average age of the fleet during the year was however reduced to 9 months from 11 months across a broad spread of manufacturers and models.
Our operational fleet comprised 8,371 vehicles at 30 June 2017 compared to 7,238 at 30 June 2016.
Financial Review
Performance
Management is required to exercise its judgment in the classification of certain items such as exceptional and those other items considered to be outside of the Group's underlying results. The determination of whether an item should be separately disclosed as an exceptional item or other adjustments requires judgment on its nature and incidence, as well as whether it provides clarity on the Group's underlying trading performance.
Throughout this report reference is therefore made to adjusted results and measures. The directors believe that the selected adjusted measures allow management and other stakeholders to better compare the normalised performance of the Group between the current and prior year, without the effects of one-off or non-operational items and, given the Group's full distribution dividend policy, better reflects the normalised underlying cash earnings earned in the year under review to which the directors have regard in determining the amount of any dividend.
In exercising this judgment, the directors have taken appropriate regard of IAS 1 "Presentation of financial statements" as well as guidance issued by the European Securities and Markets Authority on the reporting of non-adjusted results. For the reasons stated above, adjusted measures exclude the impact of the amortisation of intangibles, share based payments and exceptional items ("adjustment items") and are analysed on the face of the Consolidated Income Statement and in note 6 as well as in this report.
For the year, the Group recorded an adjusted EBIT of GBP40.2m (2016: GBP34.5m). The adjusted profit before tax was GBP40.0m (2016: GBP34.6m) and the statutory profit before tax was GBP31.8m (2016: GBP31.3m).
A summary of the key financial performance indicators is set out in the table below:
12 months ended 12 months ended Change
30 June 2017 30 June 2016
---------------------------------------- --------------- --------------- --------
Financial KPIs
Revenue (GBP'000) 472,344 379,244 24.6%
Gross profit (GBP'000) 116,007 98,276 18.0%
Gross margin 24.6% 25.9% (1.3)pt
Profit before taxation (GBP'000) 31,771 31,305 1.5%
Adjusted profit before taxation* 40,024 34,627 15.6%
EBIT (GBP'000) 31,921 31,261 2.1%
Adjusted EBIT* (GBP'000) 40,174 34,500 16.4%
Adjusted EBIT margin* 8.5% 9.1% (0.6)pt
EBITDA ** (GBP'000) 51,848 43,013 20.5%
EBITDA / Operating cash flow conversion
% 91% 98% (7)pt
Statutory debtor days 91 94 (3) days
---------------------------------------- --------------- --------------- --------
* Adjusted measures exclude the impact of the amortisation of intangibles, share based payments and exceptional items ("adjustment items") described in Note 6.
** EBITDA calculation is analysed in the consolidated statement of cash flows
Revenue
Revenues were GBP472.3m (2016: GBP379.2m), an increase of GBP93.1m (24.6%). Revenues include an amount of GBP98.2m in respect of the fleet management activities of FMG which was acquired on 27 October 2015 and whose activities now include the Group's fleet management activities previously carried out by Total Accident Management. Combined sales of these merged businesses for last year was GBP65.4m. Excluding these FMG activities LFL sales growth was therefore 19.2%.
Sales growth in our main accident management businesses was 21.2% reflecting a 21.2% LFL growth in the number of credit hires and a 29.6% increase in the total number of repairs undertaken over last year including a 6.2% increase in the number of credit repairs. Excluding FMG the increase in the total number of repairs was 14.3%.
Gross profit, adjusted operating profit and adjusted EBIT
Gross profit was GBP17.7m higher than last year and overall gross margin was 24.6% (2016: 25.9%) reflecting the increase in the volume of repairs which attract lower margins than hires and also the full year effect of the inclusion of FMG. Excluding the FMG combined fleet management businesses as described above, gross margin was 25.2% (2016: 26.6%).
EBITDA was GBP51.8m (2016: GBP43.0m).
The adjusted EBIT was GBP40.2m (2016: GBP34.5m) includes an amount of GBP6.2m in respect of the fleet management activities of FMG as described above (2016: GBP3.8m representing 8 months).
Adjusted EBIT margin was 8.5% (2016: 9.1%). The reduction in percentage margin principally reflects the full year effect of the acquisition of FMG last year as well as increased levels of fault repairs at lower margins and also increased investment in infrastructure to facilitate future growth.
Adjusted EBIT is reconciled to the Income Statement as follows:
Audited Audited
year ended year ended
30 June 2017 30 June 2016
GBPm GBPm
-------------------------------------- ------------ ------------
Adjusted EBIT - continuing operations 40.2 34.5
--------------------------------------- ------------ ------------
Adjustments:
Amortisation of acquired intangible
assets (2.4) (1.6)
Share based payments (2.0) (0.7)
Leasehold property provisions (3.9) -
Restructuring costs following
acquisition - (0.3)
Acquisition and abortive acquisition
costs - (0.7)
Statutory EBIT 31.9 31.2
--------------------------------------- ------------ ------------
Income from associates
Income from associates represents the Group's share of the profits in relation to NewLaw's membership of several Limited Liability Partnerships providing legal services in association with certain business partners (subject to regulation by the Solicitors Regulation Authority) and amounted to GBP1.5m (2016: GBP1.3m).
Net finance income
There was a net interest charge of GBP0.2m (2016: adjusted credit of GBP0.1m) reflecting a reduction of interest income as a result of the fall in bank base rates, lower average cash balances following the payment of GBP41.0m for the acquisition of FMG in October 2015 as well as the full year effect of the costs of committed, but unutilised, bank facilities available to the Group since December 2015.
Adjusted profit before tax
Adjusted profit before tax of GBP40.0m (2016: GBP34.6m) is an increase of GBP5.4m (15.6%) over last year.
Amortisation of intangibles, share based payments and exceptional items
A charge of GBP2.4m (2016: GBP1.6m) in respect of amortisation of intangible assets (acquired by virtue of the purchase of FMG), was incurred and a GBP2.0m cost (2016: GBP0.7m) was recorded under IFRS2 in respect of the charge for share based payments on incentive share schemes.
This year also saw a pre-tax exceptional charge of GBP3.9m (2016: GBPnil) in respect of provisions made for the Group's plans to mitigate against the holding costs between now and the end date of certain onerous long term leases of premises no longer occupied by the Group including additional space vacated during the year.
In 2016 there was a pre-tax exceptional net charge of GBP1.1m reflecting:
-- a charge of GBP0.3m in respect of reorganisation and integration costs following the acquisition of FMG;
-- acquisition costs of GBP0.7m charged as an expense as required by IFRS3; -- a charge of GBP0.1m in respect of the unwind of discount charges on certain provisions.
The tax effect of all of the above was a credit of GBP1.2m (2016: credit of GBP0.5m).
Statutory profit before and after taxation
After the amortisation of intangible assets, a charge for share based payments and this year's charge for exceptional items above, the statutory profit before tax was GBP31.8m (2016: GBP31.3m).
There was a net tax charge of GBP6.2m (2016: GBP6.0m) and therefore the statutory profit after tax is GBP26.8m (2016: GBP25.3m).
Earnings per share - basic and diluted
Statutory basic EPS is 8.93p (2016: 8.66p). Statutory diluted EPS is 8.68p (2016: 8.26p).
The adjusted EPS is 11.26p (2016: 9.64p). The adjusted diluted EPS is 10.95p (2016: 9.20p).
The adjusted figures exclude the effect of the amortisation of intangibles, share based payments and exceptional items ('adjustment items') described in note 6.
Dividends
An interim dividend of 5.00p per share was paid on 30 March 2017.
A final dividend of 5.60p per share has been recommended by the Board (2016: 5.15p), an increase of 8.7%. This dividend, if approved at the Annual General Meeting to be held on Wednesday 25 October 2017, will be paid on Thursday 2 November 2017 to those shareholders on the Register at the close of business on Friday 06 October 2017 making a total dividend for the year of 10.60p compared to a total of 9.65p for the interim and final dividends last year, an increase of 9.8%.
Balance sheet
Statutory debtor days at 30 June 2017 stand at 91 days and compare to 94 days at 30 June 2016.
Revenue generated debtors at 30 June 2017 were GBP117.4m and compare to GBP105.8m at 30 June 2016, an increase of 11.0%. Trade creditors increased to GBP69.1m compared to GBP60.7m at 30 June 2016 an increase of 13.8%.
The Group also increased its investment in fleet numbers to service new contracts and in response to underlying increased demand. Together with a greater use of attractively priced hire purchase and vehicle leasing finance arrangements during the period, this resulted in an increase of GBP6.8m in the net value of vehicles held as fixed assets under finance leases compared to 30 June 2017.
Net assets at 30 June 2017 were GBP159.0m (2016: GBP160.3m).
Cash flow
Cash generated from operating activities was GBP51.1m (2016: GBP44.1m). After other net outflows in respect of interest and taxation net cash flow from operating activities was GBP47.2m (2016: GBP42.1m).
Net operating cash flow to EBITDA was 91% (2016: 98%).
Net debt, cash and financing
Cash balances were GBP36.3m at 30 June 2017 and compare to GBP34.6m at 30 June 2016.
As outlined in the operational review during the year the total number of vehicles on the fleet at the year end was increased by 15.6% to service the much increased volume of hire days. As a consequence fleet finance debt was GBP46.0m at 30 June 2017, an increase of GBP6.4m (15.8%) compared to GBP39.6m at 30 June 2016.
Net debt at 30 June 2017 was therefore GBP9.7m and compares with net debt of GBP5.2m at 30 June 2016.
The net debt and cash position can be summarised as follows:
Audited Audited
30 June 2017 30 June 2016
GBPm GBPm
--------------------------------- ------------ ------------
Fleet finance leases (46.0) (39.6)
Other leases and borrowings - (0.2)
---------------------------------- ------------ ------------
Total fixed asset financing debt (46.0) (39.8)
---------------------------------- ------------ ------------
Cash balances 36.3 34.6
Net debt (9.7) (5.2)
================================== ============ ============
Principal risks and uncertainties
The principal risks and uncertainties facing the Group are set out in note 20 to this announcement.
Martin Ward Stephen Oakley
Chief Executive Officer Chief Financial Officer
6 September 2017 6 September 2017
Consolidated income statement
For the year ended 30 June 2017
Year Year Year Year Year Year
ended ended ended ended ended ended
30 June 30 June 30 June 30 June 30 June 30 June
2017 2017 2017 2016 2016 2016
Adjusted* Adjustment Adjusted Adjustment
items* * items*
Note GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
-------------------------- ----- ----------- ------------ ---------- ---------- ------------ ----------
Revenue 472,344 - 472,344 379,244 - 379,244
-------------------------- ----- ----------- ------------ ---------- ---------- ------------ ----------
Cost of sales (356,337) - (356,337) (280,968) - (280,968)
Gross profit 116,007 - 116,007 98,276 - 98,276
Administrative
expenses 6 (77,335) (8,253) (85,588) (65,057) (3,239) (68,296)
Operating profit
- continuing operations 38,672 (8,253) 30,419 33,219 (3,239) 29,980
Share of results
of associates 12 1,502 - 1,502 1,281 - 1,281
EBIT 40,174 (8,253) 31,921 34,500 (3,239) 31,261
Net finance (costs)
/ income 7 (150) - (150) 127 (83) 44
Profit before taxation 40,024 (8,253) 31,771 34,627 (3,322) 31,305
Tax charge 8 (6,200) 1,240 (4,960) (6,455) 460 (5,995)
-------------------------- ----- ----------- ------------ ---------- ---------- ------------ ----------
Profit for the
year 33,824 (7,013) 26,811 28,172 (2,862) 25,310
-------------------------- ----- ----------- ------------ ---------- ---------- ------------ ----------
Profit for the year
attributable to:
Equity holders
of the Company 33,824 (7,013) 26,811 28,056 (2,862) 25,194
Non Controlling
Interests - - - 116 - 116
Profit for the
year 33,824 (7,013) 26,811 28,172 (2,862) 25,310
-------------------------- ----- ----------- ------------ ---------- ---------- ------------ ----------
Earnings per share
(pence)
Basic 1 11.26 (2.33) 8.93 9.64 (0.98) 8.66
Diluted 1 10.95 (2.27) 8.68 9.20 (0.94) 8.26
* Adjusted measures exclude the impact of the amortisation of intangibles,
share based payments and exceptional items ("adjustment items") described
in Note 6.
Condensed consolidated statement of comprehensive income
For the year ended 30 June 2017
Year ended Year ended
30 June 2017 30 June
2016
Unaudited GBP'000 GBP'000
-------------------------------------------------------- -------------- -----------
Profit for the year 26,811 25,310
Other comprehensive income - -
Total comprehensive income for the year, attributable
to:
Equity holders of the Company 26,811 25,194
Non-controlling interests - 116
--------------------------------------------------------- -------------- -----------
Total comprehensive income for the year 26,811 25,310
--------------------------------------------------------- -------------- -----------
Consolidated statement of changes in equity
For the year ended 30 June 2017
Share Share Shares Retained Total Non controlling Total
capital premium to be earnings interests
account issued GBP'000
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------------------- --------- --------- --------- ---------- --------- ---------------- ---------
Balance at 01 July 2015 296 65,103 3,439 88,615 157,453 (7) 157,446
Profit for the year - - - 25,194 25,194 116 25,310
Total comprehensive income
for the year - - - 25,194 25,194 116 25,310
Issue of Ordinary Shares 8 8,666 (3,439) - 5,235 - 5,235
Shares to be issued - - 5,155 - 5,155 - 5,155
Dividends paid in the year - - - (28,114) (28,114) - (28,114)
Changes in non-controlling
interest - - - (166) (166) (109) (275)
Share-Based Payments - - - 684 684 - 684
Balance at 30 June 2016 304 73,769 - 86,213 160,286 - 160,286
Profit for the year - - - 26,811 26,811 - 26,811
Total comprehensive income
for the year - - - 26,811 26,811 - 26,811 Issue of Ordinary Shares - 11 - - 11 - 11 Dividends paid in the year - - - (30,158) (30,158) - (30,158) Share-Based Payments - - - 2,004 2,004 - 2,004 Balance at 30 June 2017 304 73,780 - 84,870 158,954 - 158,954 ---------------------------- --------- --------- --------- ---------- --------- ---------------- ---------
Consolidated statement of financial position
as at 30 June 2017
2016
2017
Note GBP'000 GBP'000
------------------------------------------ ----- ---------- ----------
Non-current assets
Goodwill 85,990 85,990
Intangible assets 11 18,917 21,307
Property, plant and equipment (including
vehicles) 13 55,515 47,605
Interests in associates 12 1,361 796
Deferred tax asset 4,236 5,871
--------------------------------------------- ----- ---------- ----------
166,019 161,569
------------------------------------------ ----- ---------- ----------
Current assets
Trade and other receivables 14 142,852 126,872
Cash and cash equivalents 36,344 34,647
179,196 161,519
------------------------------------------ ----- ---------- ----------
Total assets 345,215 323,088
--------------------------------------------- ----- ---------- ----------
Current liabilities
Trade and other payables 15 (131,386) (116,218)
Obligations under finance
leases (20,683) (21,242)
Provisions (1,318) (1,242)
------------------------------------------- ----- ---------- ----------
(153,387) (138,702)
------------------------------------------ ----- ---------- ----------
Net current assets 25,809 22,817
--------------------------------------------- ----- ---------- ----------
Non-current liabilities
Obligations under finance
leases (25,377) (18,631)
Deferred tax liability (4,991) (5,469)
Long-term provisions (2,506) -
(32,874) (24,100)
---------------------------------------------------- ---------- ----------
Total liabilities (186,261) (162,802)
-------------------------------------------- ----- ---------- ----------
Net assets 158,954 160,286
-------------------------------------------- ----- ---------- ----------
Equity
Share capital 16 304 304
Share premium account 16 73,780 73,769
Retained earnings 84,870 86,213
--------------------------------------------- ----- ---------- ----------
Total Equity 158,954 160,286
--------------------------------------------- ----- ---------- ----------
Consolidated statement of cash flows
for the year ended 30 June 2016
2017 GBP'000 2016
Note GBP'000 GBP'000 GBP'000
---------------------------------------- ------ --------- --------- --------- ---------
Cash flows from operating activities
Profit for the year 26,811 25,310
Tax charge / (credit) 4,960 5,995
--------- ---------
31,771 31,305
Income from associates 12 (1,502) (1,281)
Finance expense / (income) 7 150 (127)
Fleet finance lease interest 7 1,538 1,474
Depreciation of tangible fixed
assets 13 11,318 8,650
Amortisation of intangible assets 6, 11 2,390 1,593
Losses on sale of property, plant
and equipment 320 715
Property lease provisions 6 3,859 -
Share-based payment charges 6 2,004 684
--------- ---------
EBITDA 51,848 43,013
Increase in receivables (12,845) (31,539)
Increase in payables 13,334 33,871
Decrease in provisions (1,277) (1,265)
Cash generated from
operating activities 51,060 44,080
Bank interest received 109 275
Fleet finance lease interest (1,538) (1,474)
Interest element of non-fleet finance
lease rentals (15) (12)
----------------------------------------- ------ --------- --------- --------- ---------
(1,444) (1,211)
Taxation (paid) / received (2,395) (796)
----------------------------------------- ------ --------- --------- --------- ---------
Net cash from operating activities 47,221 42,073
Cash flows from investing activities
Acquisitions of business combinations
net of cash acquired - (13,383)
Distributions from associates 938 492
Deposits held under escrow (3,000) -
Purchase of property, plant and
equipment (3,400) (2,032)
Proceeds from sale of plant and
equipment 24,542 16,407
----------------------------------------- ------ --------- --------- --------- ---------
Net cash inflow from investing
activities 19,080 1,484
Cash flows from financing activities
Proceeds from issue of share capital 16 11 236
Dividends paid 9 (30,158) (28,114)
Loan issue costs - (235)
Repayment of borrowings 18 - (23,505)
Finance lease principal repayments 18 (34,457) (25,918)
----------------------------------------- ------ --------- --------- --------- ---------
Net cash used in financing activities (64,604) (77,536)
----------------------------------------- ------ --------- --------- --------- ---------
Net increase / (decrease) in cash and cash
equivalents 1,697 (33,979)
------------------------------------------------- --------- --------- --------- ---------
Cash and cash equivalents at beginning
of year 34,647 68,626
----------------------------------------- ------ --------- --------- --------- ---------
Cash and cash equivalents at end
of year 36,344 34,647
----------------------------------------- ------ --------- --------- --------- ---------
Cash and cash equivalents consist
of:
Cash at bank and in hand 36,344 34,647
Total 36,344 34,647
----------------------------------------- ------ --------- --------- --------- ---------
Notes to the financial information
1 Earnings per share
The calculation of the basic and diluted earnings per ordinary share is based on the following share volume information:
2017 2016
Number Number
------------------------------------------- ------------ ------------
Number of shares
Weighted average number of shares for
the purposes of EPS 300,395,219 290,809,792
Effect of 2013 executive share options
scheme shares 14,554 28,946
Effect of 2016 executive share option
scheme shares 3,618,650 2,420,052
Effect of 2014 SAYE scheme 954,072 1,072,726
Effect of 2015 SAYE scheme 322,600 316,165
Effect of 2016 SAYE schemes 21,868 -
Effect of 2016 SAYE schemes 97,480 -
Effect of B shares in issue 3,565,380 10,410,910
Weighted average number of shares for the
purposes of diluted EPS 308,989,823 305,058,591
--------------------------------------------- ------------ ------------
There were 303,978,408 ordinary shares of 0.1p each in issue as at 30 June 2017.
2 Segmental information
The activities of the Group are managed by the Executive Board, "the Board", which is deemed to be the Chief Operating Decision Maker, as a single operating platform. The entities within the Group contribute as part of the whole operation of the Group to provide services for the core business. The Board of Redde plc considers the performance of the business by reference to contributions from all activities of the Group as a whole, and reviews requirements of the total Group when determining allocations of resources. IFRS 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the Board in order to allocate resources to the segment and to assess its performance. The Group has identified operating segments within the main reportable segment, two of which would qualify for separate reporting under IFRS8 based on their size. Due to growth in these two operating segments relative to the rest of the Group, the number of operating segments has reduced from three in the previous year. These operating segments are aggregated into one reportable segment as permitted under IFRS 8 for reporting purposes where they have similar economic characteristics and where the nature of services and their customer base is similar.
3 Status of audit
The financial information set out above does not constitute the Company's statutory accounts for the years ended 30 June 2017 or 2016 but is derived from those accounts. Statutory accounts for 2016 have been delivered to the Registrar of Companies and those for 2017 will be delivered following the Company's Annual General Meeting. The auditors have reported on those accounts; their reports were unqualified, did not draw attention to any matters by way of emphasis without qualifying their report and did not contain statements under s498(2) or (3) Companies Act 2006.
4 Basis of preparation
The financial statements have been prepared on the historical cost basis in accordance with International Financial Reporting Standards (IFRSs) adopted in compliance with Article 4 of the EU IAS Regulation.
There are no newly adopted standards in force and applying to the year that have a material impact upon these financial statements.
The following standards have not been applied in preparing these consolidated Financial Statements:
-- IFRS 15 - Revenue from contracts with customers. This is effective for year ended 30 June 2019. The Group is continuing to review the impact of IFRS 15 but it is not currently expected to have any material impact on the Group.
-- IFRS 16 - Leases. This is effective for year ended 30 June 2020. The Group is assessing the impact of IFRS 16 which, based upon leases presently held by the Group, is likely to increase Group EBITDA and Group net interest charges by similar amounts with an immaterial effect on profits before taxation. The amounts to be included under the standard into fixed assets and net debt respectively will be more definitively assessed nearer the time and is dependant upon lease agreements that will be in existence at that point.
5 Going concern
The consolidated financial statements have been prepared on a going concern basis, which assumes that the Group has adequate resources to continue in operational existence for the foreseeable future.
6 Amortisation of intangibles, share based payments and exceptional items
Management is required to exercise its judgment in the classification of certain items such as exceptional and those other items considered to be outside of the Group's underlying results. The determination of whether an item should be separately disclosed as an exceptional item or other adjustments requires judgment on its nature and incidence, as well as whether it provides clarity on the Group's underlying trading performance.
Throughout this report reference is therefore made to adjusted results and measures. The directors believe that the selected adjusted measures allow management and other stakeholders to better compare the performance of the Group between the current and prior year, without the effects of one-off or non-operational items and, given the Group's full distribution dividend policy, better reflects the normalised underlying cash earnings earned in the year under review to which the directors have regard in determining the amount of any dividend.
In exercising this judgment, the directors have taken appropriate regard of IAS 1 "Presentation of financial statements" as well as guidance issued by the European Securities and Markets Authority on the reporting of non-adjusted results. Adjusted measures exclude the impact of the amortisation of intangibles, share based payments and exceptional items ("adjustment items") as shown below. A reconciliation of IFRS to non-IFRS underlying measures is also outlined in the Financial Review and the Condensed Consolidated Income Statement.
2017 2016
GBP'000 GBP'000
-------------------------------------------------- -------- --------
Administration costs - Amortisation and
share based payments:
a) Amortisation of acquired intangible
assets (2,390) (1,593)
b) Share based payments (2,004) (684)
---------------------------------------------------- -------- --------
Total amortisation of acquired intangible assets
and share based payments (4,394) (2,277)
---------------------------------------------------- -------- --------
Exceptional items comprise the following:
c) Property lease provisions (3,859) -
d) Reorganisation and integration costs - (311)
e) Acquisition costs - (651)
Impact of exceptional items on operating
profit (3,859) (962)
f) Finance costs - Discount on provisions and
deferred consideration - (83)
---------------------------------------------------- -------- --------
Total exceptional items (3,859) (1,045)
---------------------------------------------------- -------- --------
Total adjustments to operating profits (8,253) (3,239)
Total adjustments to finance costs - (83)
---------------------------------------------------- -------- --------
Total adjustments to profit before taxation (8,253) (3,322)
Tax effect of the above 1,240 460
---------------------------------------------------- -------- --------
Impact on profit after tax for the year (7,013) (2,862)
---------------------------------------------------- -------- --------
a) Amortisation of acquired intangible assets
The Group recognised the value of customer relationships and acquired software amounting to GBP22.9m in total (Note 11) as a result of the acquisition of FMG in 2015 and these assets are being amortised over 10 and 5 years respectively. Such amortisation is included in adjustment items as it is related to the acquisitions of businesses and does not involve ongoing cash expenditure in the normal operations of the Group. The charge for the year amounts to GBP2.4m (2016: GBP1.2m) (Note 11), and the tax effect was a credit of GBP0.5m (2016: credit of GBP0.2m).
b) Share-based payments
The Group has a number of share incentive schemes. In accordance with IFRS2 the calculated charge in respect of options issued and outstanding amounts to GBP2.0m for the year (2016: GBP0.7m). Such charges are included in adjustment items as they do not represent a cash cost of operations, have no effect on the net assets of the Group and given that unissued options are already included in the statutory diluted earnings per share calculations these costs are removed to avoid double counting in arriving at such diluted earnings per share.
c) Property lease provisions
The Group presently is subject to a number of onerous long term leases of certain properties no longer occupied by the Group. Additional space was also vacated during the year as part of a reorganisation. Provision has been made to reflect the net holding cost of these leases between now and the end date of those leases taking into account the Group's plans for mitigation of these lease costs and a pre-tax exceptional charge of GBP3.9m (2016: GBPnil) has been made in this respect, and the tax effect was a credit of GBP0.7m (2016: GBPnil).
d) Reorganisation and integration costs
Last year the Group integrated the operations of Total Accident Management Limited with that of the FMG group of companies. This restructuring gave rise to redundancy costs and other costs associated with the restructuring totalling GBP0.3m for that year.
e) Acquisition costs
The charge for last year in accordance with the requirements of IFRS3 represents acquisition costs, and relates to legal and professional fees incurred during the acquisition of the FMG group of companies, and amounted to GBP0.7m.
f) Finance costs - Unwind of discount on deferred consideration and provisions
The carrying amount of provisions against properties are included in the balance sheet net of the appropriate discount reflecting the cost of relevant capital or funding. The charge of GBP0.1m for last year represents the unwinding of this discount.
7 Finance income and finance costs
2017 2016
GBP'000 GBP'000
---------------------------------------------------------------------------------------------- -------- --------
a) Finance income
Interest receivable (109) (275)
---------------------------------------------------------------------------------------------- -------- --------
b) Finance costs
Interest on obligations under finance leases 1,552 1,487
Loan facility arrangement costs and non utilisation fees 245 135
---------------------------------------------------------------------------------------------- -------- --------
1,797 1,622
Reclassification of interest on obligations under finance leases and fleet facilities to cost
of sales (1,538) (1,474)
---------------------------------------------------------------------------------------------- -------- --------
Finance costs payable before exceptional costs 259 148
---------------------------------------------------------------------------------------------- -------- --------
Net finance cost / (income) before exceptional costs 150 (127)
---------------------------------------------------------------------------------------------- -------- --------
c) Exceptional Finance Costs
Unwind of discount on provisions and deferred consideration (note 6 (f)) - 83
---------------------------------------------------------------------------------------------- -------- --------
Total net finance cost / (income) 150 (44)
---------------------------------------------------------------------------------------------- -------- --------
8 Tax
2016 2015
GBP'000 GBP'000
------------------------------------------------------------- -------- --------
Current tax
UK corporation tax on profit for the year 3,861 1,006
Adjustments in respect of prior years (58) (39)
------------------------------------------------------------- -------- --------
Total current tax charge 3,803 967
------------------------------------------------------------- -------- --------
Deferred tax
Previously unrecognised tax losses and temporary differences (1,000) (208)
Origination and reversal of temporary differences 2,160 5,113
Adjustments in respect of prior years 13 27
Impact of change in tax rate (16) 96
------------------------------------------------------------- -------- --------
Total deferred tax charge 1,157 5,028
------------------------------------------------------------- -------- --------
Total tax charge on profit on ordinary activities 4,960 5,995
------------------------------------------------------------- -------- --------
At the balance sheet date the Group had unused trading losses and other timing differences of GBP47.1m (2016: GBP63.2m) available for offset against future trading profits. A deferred tax asset has been recognised in respect of GBP22.8m (2016: GBP30.2m) of this amount to reflect the foreseeable forecast utilisation of tax losses and unutilised capital allowances carried forward. No deferred tax asset has been recognised in respect of the remaining GBP24.3m (2016: GBP33.0m) due to the risks associated with long term projections of future taxable profits.
Deferred tax asset not provided in full on temporary differences under the liability method using a tax rate of 19.0% (2016: 20.0%).
Asset Asset
Tax losses Accelerated tax Asset Asset
Carried forward depreciation Other timing differences Total
GBP'000 GBP'000 GBP'000 GBP'000
---------------- ---------------- ---------------- ------------------------- --------
At 30 June 2017 1,089 3,406 152 4,647
---------------- ---------------- ---------------- ------------------------- --------
At 30 June 2016 1,238 5,298 154 6,690
---------------- ---------------- ---------------- ------------------------- --------
9 Dividends
Ordinary share dividends paid in the year to 30 June 2016 can be summarised as follows:
2017 2016
GBP'000 GBP'000
------------------------------------------------------ --------- ---------
Special dividend in respect of Autofocus of 1.00p
paid on 30 July 2015 - 2,854
Final dividend for 2015 of 4.25p paid on 05 November
2015 - 12,193
Interim dividend for 2016 of 4.50p paid on 24 March
2016 - 13,067
Final dividend for 2016 of 5.15p paid 3 November
2016 14,960 -
Interim dividend for 2017 of 5.00p paid on 30 March
2017 15,198 -
-------------------------------------------------------- --------- ---------
Total dividends paid in the year 30,158 28,114
-------------------------------------------------------- --------- ---------
The above does not include the recommended final dividend of 5.60p per share for 2017 which if approved at the AGM to be held on 25 October 2017 will be paid on 02 November 2017.
10 Goodwill
GBP'000
----------------------------------------------- --------
Cost
At 01 July 2015 113,549
On acquisition (note 17) 26,759
----------------------------------------------- --------
At 30 June 2016 and 30 June 2017 140,308
----------------------------------------------- --------
Accumulated impairment losses
At 01 July 2015, 30 June 2016 and 30 June 2017 (54,318)
----------------------------------------------- --------
Net book value
At 30 June 2017 85,990
----------------------------------------------- --------
At 30 June 2016 85,990
----------------------------------------------- --------
The directors last reviewed the carrying value of goodwill on 30 June 2016 and the key elements of this review are contained in Note 11 to the Annual Report and Accounts for the year to 30 June 2016. The directors have undertaken a further review of the carrying value of goodwill as at 30 June 2017 and have concluded that no adjustment is necessary.
The allocation of goodwill to the Group's CGU's is as follows:
30 June 30 June
2017 2016
GBP'000 GBP'000
---------- -------- --------
Auxillis 18,950 18,950
NewLaw 40,281 40,281
FMG 26,759 26,759
------------ -------- --------
85,990 85,990
---------- -------- --------
11 Intangible assets
Customer relationships Computer
GBP'000 software Total
GBP'000 GBP'000
--------------------------------- ---------------------- --------- --------
Cost
At 01 July 2015 - - -
On acquisition (note 17) 21,900 1,000 22,900
--------------------------------- ---------------------- --------- --------
At 30 June 2016 and 30 June 2017 21,900 1,000 22,900
--------------------------------- ---------------------- --------- --------
Amortisation
At 01 July 2016 (1,460) (133) (1,593)
Charge for year (2,190) (200) (2,390)
--------------------------------- ---------------------- --------- --------
At 30 June 2017 (3,650) (333) (3,983)
Net book value
--------------------------------- ---------------------- --------- --------
At 30 June 2017 18,250 667 18,917
--------------------------------- ---------------------- --------- --------
At 30 June 2016 20,440 867 21,307
--------------------------------- ---------------------- --------- --------
12 Interests in associates
The Group's interest in associates comprises of minority participations in five (2016: four) Limited Liability Partnerships ("LLP'") registered and situated in the United Kingdom. All of the LLPs are engaged in the processing of legal claims and are regulated by the Solicitors Regulation Authority. The LLPs are businesses over which the Group is deemed to have significant influence but does not control.
2017 2016
GBP'000 GBP'000
------------------------------------------- -------- --------
Carrying amount of interests in associates 1,361 796
------------------------------------------- -------- --------
Group's share of:
Profit from continuing operations 1,502 1,281
Other Comprehensive income - -
------------------------------------------- -------- --------
Total share of profits 1,502 1,281
------------------------------------------- -------- --------
The accounting period ends of the associated companies consolidated in these financial statements range from 30 November to 31 December. The accounting period end dates of the associates are different from the Group as they are more aligned to the accounting reference dates of the majority partners. The above Information has been obtained from management accounts of the entities concerned as at 30 June 2017.
13 Property, plant and equipment (including vehicles)
Leasehold Vehicle
Freehold improve- hire Fixtures
property ments fleet and Total
GBP'000 GBP'000 GBP'000 equipment GBP'000
GBP'000
---------------------- --------- ----------------- ------------------- ------------ --------------- -----------------
Cost
At 01 July 2016 2,725 784 49,488 12,097 65,094
Additions - 34 41,393 2,663 44,090
Disposals - (6) (32,939) (4,611) (37,556)
At 30 June 2017 2,725 812 57,942 10,149 71,628
---------------------- --------- ----------------- ------------------- ------------ --------------- ---------------
Accumulated depreciation and impairment
At 01 July 2016 (115) (475) (6,888) (10,011) (17,489)
Charge for the period (61)) (55) (10,077) (1,125) (11,318)
Disposals - 3 8,152 4,539 12,694
At 30 June 2017 (176) (527) (8,813) (6,597) (16,113)
---------------------- --------- ----------------- ------------------- ------------ --------------- ---------------
Carrying amounts
At 30 June 2017 2,549 285 49,129 3,552 55,515
---------------------- --------- ----------------- ------------------- ------------ --------------- ---------------
At 30 June 2016 2,610 309 42,600 2,086 47,605
---------------------- --------- ----------------- ------------------- ------------ --------------- ---------------
Leased assets included above:
At 30 June 2017 - - 48,239 551 48,790
---------------------- --------- ----------------- ------------------- ------------ --------------- ---------------
At 30 June 2016 - - 41,412 229 41,604
---------------------- --------- ----------------- ------------------- ------------ --------------- ---------------
14 Trade and other receivables
Net trade receivables comprise claims due from insurance companies and self insuring organisations as well as amounts invoiced for the provision of services to customers. The Group's debtor days at 30 June 2017 were 91 days (2016: 94 days). This measure is based on net trade receivables, other receivables and accrued income as a proportion of the related underlying revenue multiplied by 365 days.
2016 2015
GBP'000 GBP'000
----------------------------------------------- --------- ---------
Net trade receivables 114,637 102,904
Other receivables 198 119
Accrued income 2,577 2,790
Total receivables for debtor day calculation
purposes 117,412 105,813
Disbursements recoverable in Legal Businesses 14,267 13,423
Amounts due from associates 50 21
Taxation recoverable 134 -
Prepayments 10,990 7,615
------------------------------------------------- --------- ---------
142,852 126,872
----------------------------------------------- --------- ---------
15 Trade and other payables
2016 2015
GBP'000 GBP'000
------------------------------------------- --------- ---------
Trade payables 69,100 60,707
Other taxation and social security 7,184 7,023
Accruals and deferred income 40,479 35,210
Disbursements payable in Legal Businesses 10,148 9,685
Other creditors 2,638 3,297
Corporation tax 1,837 296
131,386 116,218
------------------------------------------- --------- ---------
Trade payables represent amounts payable for goods and services. The directors consider that the carrying amount of trade payables approximates to their fair value.
16 Share capital and share premium account
Changes in the share capital or share premium account during the year are summarised in the Consolidated Statement of Changes in net Equity and reflect:
Ordinary shares B shares of
of 0.1p each 0.1p each
Number GBP'000 Number GBP'000
------------------------------------ ------------ --------- ------------- --------
In issue at 30 June 2016 293,536,715 294 10,410,910 10
Conversion of B shares 10,410,910 10 (10,410,910) (10)
Exercise of SAYE share options 12,078 - - -
Exercise of executive share options 18,705 - - -
------------------------------------ ------------ --------- ------------- --------
In issue at 30 June 2017 fully paid 303,978,408 304 - -
------------------------------------ ------------ --------- ------------- --------
Share Share
Date Reason Number Average Total Capital Premium
price GBP'000 GBP'000 GBP'000
08 August
2016 Exercise of SAYE Options 2,380 48.30p 1 - 1
10 August
2016 Exercise of SAYE Options 275 126.94p - -
12 October
2016 Exercise of SAYE Options 3,354 48.30p 1 1
24 October
2016 Exercise of SAYE Options 2,992 126.94p 4 4
07 November
2016 Exercise of SAYE Options 3,077 53.92p 2 2
Total exercise of SAYE
options 12,078 8 3 8
--------------------------------------------- --------- ---------- ---------- --------- ---------
Exercise of Executive Share
11 April 2017 Options 18,705 14.25p 3 - 3
Total exercise of Executive
share options 18,705 3 - 3
--------------------------------------------- --------- ---------- ---------- --------- ---------
Total shares issued 30,083 11 - 11
--------------------------------------------- --------- ---------- ---------- --------- ---------
17 Acquisitions during the year ended 30 June 2016
FMG was acquired on 27 October 2015 for GBP22.5 million in aggregate on a debt-free basis and assuming a normalised level of working capital. Loan notes of GBP23.5m were also settled at completion. The total consideration for the acquisition of all the shares and other vendor interests in FMG was therefore GBP46.0 million and comprised a number of elements, satisfied by the payment at completion of approximately GBP41.0 million in cash and also the issue of 3,048,220 new ordinary Redde shares with a total value of GBP5.0 million in respect of the FMG shares and loan notes. Included in the above cash payment was a cash payment of GBP2.5 million in respect of additional working capital balances on completion.
Fair
Value
GBP'000
------------------------------------------- --------
Tangible fixed assets 2,925
Intangible assets - Customer relationships 21,900
Intangible assets - Software 1,000
Deferred tax asset 182
Trade and other receivables 9,818
Cash and cash equivalents 4,470
Trade and other payables (16,385)
Loan notes (23,505)
Finance leases (129)
Deferred tax liability (4,580)
Net assets acquired (4,304)
-------------------------------------------- --------
Consideration:
Cash paid on completion 17,455
Consideration paid in shares 5,000
-------------------------------------------- --------
Net consideration 22,455
-------------------------------------------- --------
Goodwill arising from the acquisition 26,759
-------------------------------------------- --------
The fair values of the assets and liabilities are stated as at 31 October 2015 being the nearest practical date to completion and are now considered to final.
Goodwill has arisen on the acquisition due to the value of the assembled workforce, the value associated with any new software which is yet to be developed and the value associated with new customer contracts and relationships to be generated in the future that are not capable of being individually identified and/or separately recognised under the terms of IFRS 3(R). The value of customer relationships and acquired software that have been recognised will be amortised over 10 and 5 years respectively.
18 Cash flow information
a) Analysis and reconciliation of net debt
01 July Acquisitions Cash Non cash 30 June
2016 in year flow changes 2017
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------ --------- ------------ -------- -------- --------
Cash and cash equivalents 34,647 - 1,697 - 36,344
------------------------------------ --------- ------------ -------- -------- --------
Debt due within one year - - - - -
Debt due after more than one year - - - - -
------------------------------------ --------- ------------ -------- -------- --------
- - - - -
Finance leases (39,873) - 34,457 (40,644) (46,060)
------------------------------------ --------- ------------ -------- -------- --------
(39,873) - 34,457 (40,644) (46,060)
------------------------------------ --------- ------------ -------- -------- --------
Net debt (5,226) - 36,154 (40,644) (9,716)
------------------------------------ --------- ------------ -------- -------- --------
2017 2016
GBP'000 GBP'000
---------------------------------------------------------------------- --------- --------
Increase / (decrease) in cash and cash equivalents in the year 1,697 (33,979)
Cash inflow from decrease in borrowings and lease financing 34,457 49,423
---------------------------------------------------------------------- --------- --------
Change in net cash / debt resulting from cash flows 36,154 15,444
New finance leases (40,644) (36,711)
Net debt acquired on acquisitions - (23,634)
Movement in net debt in the year (4,490) (44,901)
Net (debt) / cash at start of the year (5,226) 39,675
---------------------------------------------------------------------- --------- --------
Net debt at end of the year (9,716) (5,226)
---------------------------------------------------------------------- --------- --------
19. Borrowings
The Group has a 5 year GBP35m unsecured revolving credit facility with HSBC expiring in December 2020 as well as an unsecured overdraft facility of GBP5m with the same bank. There have been no drawings under either facility since inception but the facility is available to fund growth in the business should the considerable cash balances currently held for this purpose be used for other corporate purposes such as further acquisitions. If and when drawn, related covenants surround a net debt to EBITDA ratio (< 3:1) and the ratio of qualifying trade receivables to amounts drawn under the HSBC facility (> 1.5:1). The margin charged on the revolving credit facility is dependent upon the Group's net debt to EBITDA ratio, ranging from a minimum of 1.25% over LIBOR to a maximum of 2.25% over LIBOR. The margin on the overdraft is 1.25% over Bank of England Base Rate.
20. Principal risks and uncertainties
The Group faces a range of risks and uncertainties. The processes that the Board has established to safeguard both shareholder value and the assets of the Group are described in the Corporate Governance report. Set out here are those specific risks and uncertainties that the directors believe could have the most significant adverse impact on the Group's business together with the steps that the Board undertakes in order to mitigate these risks. The risks and uncertainties described below are not intended to be an exhaustive list.
Economic conditions
The Group's operating and financial performance is affected by the economic conditions in the United Kingdom. Adverse changes in economic conditions in the United Kingdom and globally and the volatility of international markets could result in continued or further changes to driving patterns, car usage and ownership and this may result in fewer miles driven and lower numbers of accidents and therefore reduced business volumes. Any such adverse effects on the Group's business might affect its relationships and/or terms of business with, and ultimately even the loss of, some key business partners. Economic uncertainty might also affect its key business partners and referrers and/or generally have an adverse impact on the insurance or other industries in which the Group's key trading partners operate. This in turn could lead to more onerous terms of business or the inability of the Group's debtors to pay monies due. Economic uncertainty may also have an adverse effect on the banking industry generally which may affect the Group's ability to obtain or maintain finance on suitable terms when needed.
The Group continually monitors government statistics as well as other external data as part of its ongoing financial and operational budgeting and forecasting processes. In addition regular communications take place with the Group's major insurance partners in order to monitor consumer insurance trends so that the Group may plan its response to any potential changes. The Group also communicates with its existing and potential lenders regularly in order to maintain close relationships.
Competition
Barriers to entry into the general credit hire and credit repair markets at a local level are low. Although barriers to establishing a national or specialist business in this sector are higher, there is no certainty that these barriers will remain or will deter new entrants or existing competitors. In addition, there is the potential for local operators to overcome these barriers and establish national networks by forming alliances. Furthermore, competition could be intensified due to the activity of the Group's competitors or if insurance companies, brokers and/or providers of services to motorists or other consumer groups entered the market, either alone or in collaboration with existing providers.
Increased competitive pressures such as these could result in a fall in the Group's revenues, margins and/or market share which could cause an adverse impact on its business, financial condition and operating results.
The Group monitors its competitive position closely with a view to ensuring that it is able to provide its customers with the best overall solution to their requirements taking into account commercial considerations. This is underpinned by a commitment to high quality service of its customers' needs together with regular monitoring and feedback of actual performance against customers' expectations. The monitoring includes performance against agreed service levels with customers and regular meetings are held with referrer partners to discuss performance and requirements.
Customer and referrer relationships
Business is referred to the Group from a number of sources including insurance companies, insurance brokers, dealerships, body shops, leasing companies and owners of large fleets. The Group has agreements in place with many of these referrers which govern the flow of hire and repair cases and the terms and commissions on which such cases are introduced. These agreements are subject to periodic review, and once out of initial term can be terminated with short notice periods of typically 3 to 6 months. In the past, commission rates for new business have risen sharply, increasing the costs of acquiring such new business. Commission increases could adversely affect the Group's business and operating results.
A significant proportion of the Group's business is referred from insurance companies. If insurance companies were to withhold business from the Group or accident management providers generally or increase their referral commissions, whether alone or on a concerted basis, the operating results, business and prospects of the Group could be adversely impacted. Based upon profit contribution analysis, the Group may decide that renewal terms for certain existing contracts are uneconomic for the Group and consequently gross revenues may decline.
The Group seeks and develops long term relationships with partners and secures these relationships with appropriate, long-term formal contracts. Where possible contracts are structured in such a way as to match income with corresponding costs and regular reviews take place of contribution from contracts in order to ensure that where such contributions become uneconomic a dialog is opened with the counterparty in an attempt to resolve this.
Insurance industry protocols
The Group was a subscriber to the voluntary agreement developed by accident management companies and the ABI known as the General Terms of Agreement (GTA) but withdrew from this agreement with effect from 15 August 2015. This decision was taken due to the considerable amount of business conducted by the Group under protocol arrangements that the Group has with insurers and the residual element of business still conducted under the GTA was considered to be less significant. There is no guarantee that non-protocol insurers will continue to conduct their business with the Group on terms (including payment terms) similar to those previously pertaining to the GTA and they may also seek alternative strategies to dealing with claims submitted. The Group takes an active part in discussions within the industry and since the Group's withdrawal from the GTA the Group has continued to undertake a significant amount of its business under protocol arrangements with insurers.
Regulation
Certain of the Group's activities and arrangements are subject to regulation. Whilst the Group seeks to conduct its business in compliance with all applicable regulations, there remains a residual risk that regulators will find that the Group has not complied fully with all such regulations. Failure by the Group to comply with regulations may adversely affect its reputation (which could in turn lead to fewer referrals), may result in the imposition of fines or an obligation to pay compensation, or may prevent the Group from carrying on a part of its business and could have a materially adverse effect on the Group's business, financial condition and operating results.
The Group maintains a legal function and a regulatory risk and compliance function to monitor the management of these risks and compliance with relevant laws and regulations. Reputable external advisors are retained where necessary. Internal policies and practices are reviewed regularly to take account of any changes in obligations. Training and induction programmes ensure that staff receive appropriate training and briefings on the relevant policies and laws.
Legal
In the past, legal challenges have been brought on various grounds (mainly by insurance companies) seeking weaknesses in the legality of credit hire agreements and the hire rates and the periods of hire that can be recovered by credit hire companies. A number of historical legal cases relating to the provision of credit hire and related services have provided a precedent framework which has remained broadly stable for several years. The majority of the Group's claims are now initially pursued under the terms of protocols with individual insurers and the Group believes that it operates its business within the parameters laid down by the reported decisions of the courts such that its credit hire and repair arrangements are enforceable. However fresh challenges may be brought from time to time.
The government continues to look at the overall costs of litigation. It may bring in legislation or amend or create new rules of court, which further reduce the costs recoverable in certain types of actions and/or changing the criteria for litigation to fall within the small claims track (where legal costs (except the most basic) are not generally recoverable) which might have an impact on the profit costs of the Group's legal businesses and/or increase the cost of recovering credit charges.
The Group maintains a legal function and also monitors relevant legal developments and the development and outcome of test cases through its membership of the Credit Hire Organisation. The Group's contracts and documentation are reviewed and amended where appropriate to take into account legal developments and case law.
The Group's legal department and the Group's legal businesses monitor such matters and the Group will endeavour to adapt its business model to deal with such changes if and when they are introduced. The legal businesses have been diversifying and undertaking a greater volume of significant injury cases which would not be affected to the same extent by these reforms.
Recovery of receivables
The business of credit hire and repair involves the provision of goods and services on credit. The Group generally receives payment for the goods and services it has provided after a claim has been pursued against the party at fault (and the relevant third party insurer). This can mean that the Group can endure a long period before payment is received. Whilst currently a significant level of the Group's claims are subject to protocol arrangements resulting in prompt settlement of claims there is a risk that the Group will not be able to improve or maintain the pace of settlement of claims. In addition, third party insurers may seek to delay payments further in an attempt to achieve more favourable settlement terms for outstanding claims or, ultimately, to force the Group and other credit hire providers out of the market. If the Group is unable to maintain existing settlement periods, if there are further delays in the receipt of payments or if settlement terms with insurers worsen, its business, financial condition and operating results could be adversely impacted.
The Group manages this risk by ensuring that services are only provided to customers after a full risk assessment process and agreement to an appropriate contract.
Fleet costs and residual values
The cost to the Group of holding vehicles for hire is dependent upon a number of factors, including the availability of vehicle finance, the purchase price of those vehicles, the level of discounts available from dealers and manufacturers, financing costs (represented by LIBOR and applicable margins) and the expected residual value at the date of disposal. There is a risk that changes in any of these factors could mean that the Group's fleet costs are increased.
The Group's fleet management system enables the business to manage the fleet effectively and maximise the utilisation of its vehicles in order to minimise the cost to the business of holding vehicles. Risk is further mitigated by managing vehicle holding periods and managing LIBOR risk via fixed interest rate arrangements including interest hedging arrangement where appropriate.
Operational risks and systems
Operational risks are present in all of the Group's businesses, including the risk of direct and/or indirect loss resulting from inadequate or failed internal and external processes, systems, or infrastructure from fraud or human error or from external events. The Group's business is dependent on processing a large number of incidents for management, claims, and vehicle hires and repairs. There could be a failure, weakness in, or security breach of, the Group's systems, processes or business continuity arrangements.
The Group's systems and processes are designed to ensure that the operational risks associated with its activities are appropriately controlled. Preventative controls and back-up and recovery procedures are in place for key systems and all buildings. Changes to Group systems are considered as part of a wider group business change management process and implemented in phases where possible. The Group has business recovery and business continuity plans in all of its operations.
Liquidity and financial
The Group manages its existing cash balances and operational cash flow surpluses to provide day to day working capital headroom. In addition the Group has available to it a GBP35m 5 year committed revolving capital facility with HSBC and also has a GBP5m overdraft facility with that bank. These facilities have not been used since inception in December 2015 but remain available to the Group. The Group also has both committed and uncommitted fleet finance facilities to finance replacement vehicle purchases. In addition the principal financial risks and uncertainties therefore include capital risk, interest rate risk and credit risk.
Going concern
The Group's business activities, analysis of its financial performance and position, and factors likely to affect its future development, are set out in the Operational and Financial Review above. The financial resources available to the Group are also discussed in detail in the Operational and Financial Review above. The forward risks faced by the Group are also discussed in the section on principal risks and uncertainties above.
The directors have assessed the future funding requirement of the Group and the Company, and have compared them to the sources and levels of working capital resources available including cash balances. The assessment included a review of current financial projections to June 2019, and a review of the financial resources available by way of cash balances and facilities. Recognising the considerable uncertainty surrounding financial projections in the current economic environment, in particular with regard to the demand for the Group's services and the cash collection profiles from insurers, the directors considered a number of scenarios and the mitigating actions the Group could take to limit any adverse consequences.
Having undertaken this work, the directors are of the opinion that the Group continues to have access to adequate resources to fund its operations for the foreseeable future and so determine that it is appropriate for the financial statements to be prepared on a going concern basis.
21. Full financial statements
The Group's full financial statements for the year ended 30 June 2017 will be posted to shareholders shortly and will be delivered to the Registrar of Companies in due course. A copy will be available shortly on the Group's website: http://www.redde.com/investors/reports-and-presentations.aspx
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR BUGDCIUGBGRL
(END) Dow Jones Newswires
September 07, 2017 02:00 ET (06:00 GMT)
1 Year Redde Northgate Chart |
1 Month Redde Northgate 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
