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 |
|---|---|---|---|---|---|
| Hill & Smith Plc | LSE:HILS | London | Ordinary Share | GB0004270301 | ORD 25P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| -2.00 | -0.10% | 1,916.00 | 1,918.00 | 1,924.00 | 1,948.00 | 1,900.00 | 1,900.00 | 188,439 | 16:35:07 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Fabricated Structural Metal | 829.8M | 68.8M | 0.8582 | 22.40 | 1.54B |
From Apr 2019 to Apr 2024
TIDMHILS
RNS Number : 5856N
Hill & Smith Hldgs PLC
10 August 2017
Hill & Smith Holdings PLC
Half Year Results (unaudited) for the 6 months ended 30 June 2017
Record first half year revenue and profitability
Hill & Smith Holdings PLC, the international group with leading positions in the manufacture and supply of infrastructure products and galvanizing services to global markets, announces its unaudited results for the six months ended 30 June 2017.
Financial results
Hot Features
Premium
Change
-------------------------------
30 June 30 June(***) Reported Constant(**)
2017 2016 % Currency
%
------------------------ ---------- ------------- --------------- --------------
Revenue GBP291.8m GBP259.3m +13 +6
Underlying(*) :
Operating profit GBP38.8m GBP32.0m +21 +13
Operating margin 13.3% 12.3% +100bps +80bps
Profit before taxation GBP37.4m GBP30.7m +22 +13
Earnings per share 36.2p 29.7p +22 +13
Reported:
Operating profit GBP35.4m GBP21.2m +67
Profit before taxation GBP33.5m GBP19.4m +73
Basic earnings per
share 32.3p 16.8p +92
Dividend per share 9.4p 8.5p +11
Net Debt GBP109.1m GBP99.5m
------------------------ ---------- ------------- --------------- --------------
Key points:
-- Record first half year revenue and underlying earnings performance -- Higher returns driven by positive end markets and active portfolio management: - Underlying operating margin 13.3%, up 100bps on prior year - Return on invested capital increased to 20% (2016: 19%) -- Underlying profit before taxation up 22% to GBP37.4m:
- Roads continues to benefit from the UK Smart Motorways programme, USA and Australia improving profitability
- Increased Utilities margin driven by active portfolio management - Infrastructure investment in the UK driving improved galvanizing performance -- Interim dividend increased by 11% to 9.4p
Derek Muir, Chief Executive, said:
"Hill & Smith continues to deliver a strong performance, again underpinned by our tried and tested strategy of international diversity together with the leading positions our businesses hold in their respective markets. Rising infrastructure investment, together with our focus on active portfolio management to drive shareholder value, resulted in record returns in the first half.
"Overall, despite increased political and macroeconomic uncertainties, our expectations for the year remain unchanged and we continue to expect 2017 to be a year of good progress."
For further information, please contact:
Hill & Smith Holdings PLC Tel: +44 (0)121
704 7430
Derek Muir, Group Chief Executive
Mark Pegler, Group Finance Director
MHP Communications Tel: +44 (0)20
3128 8100
Andrew Leach/Ollie Hoare
* All underlying measures exclude certain non-underlying items, which are as detailed in note 6 to the Financial Statements and described in the Financial Review. References to an underlying profit measure throughout this announcement are made on this basis and, in the opinion of the Directors, aid the understanding of the underlying business performance as they exclude items that are either unlikely to recur in future periods or represent non-cash items that distort the underlying performance of the business. Underlying measures are presented on a consistent basis over time to assist in comparison of performance.
** Where we make reference to constant currency amounts, these are prepared using exchange rates which prevailed in the current year rather than the actual exchange rates that applied in the prior year. Where we make reference to organic measures we exclude the impact of currency translation movements, acquisitions, disposals and closures of subsidiary businesses.
*** The prior year comparatives have been re-presented as explained in note 1 to the Financial Statements. Throughout this Statement, wherever we make reference to amounts for the period ended 30 June 2016 these are presented on the basis set out in note 1.
Notes to Editors
Hill & Smith Holdings PLC is an international group with leading positions in the design, manufacture and supply of infrastructure products and galvanizing services to global markets. It serves its customers from facilities principally in the UK, France, USA, Sweden, Norway, India and Australia.
The Group's operations are organised into three main business segments:
Infrastructure Products - Roads, supplying products and services such as permanent and temporary road safety barriers, hostile vehicle mitigation products, street lighting columns, bridge parapets, temporary car parks and variable road messaging solutions.
Infrastructure Products - Utilities, supplying products and services such as pipe supports for the power and liquid natural gas markets, energy grid components, composite 'GRP' railway platforms and flood prevention barriers, plastic drainage pipes, industrial flooring, handrails, access covers and security fencing.
Galvanizing Services which provides zinc and other coatings for a wide range of products including fencing, lighting columns, structural steel work, bridges, agricultural and other products for the infrastructure and construction markets.
Headquartered in the UK and quoted on the London Stock Exchange (LSE: HILS.L), Hill & Smith Holdings PLC employs some 4,100 staff, principally in 7 countries.
Business Review
Introduction
Hill & Smith continues to deliver a strong performance. In an uncertain political and macroeconomic environment, our focused strategy of developing businesses with market leading positions in growth infrastructure markets, combined with our active portfolio management strategy, has again delivered good organic revenue and profit growth and improved returns on the capital entrusted to us.
Our strategy of international diversity, together with the leading positions our businesses hold in their respective markets, continues to underpin our performance. Our US and UK operations grew on the back of continuing infrastructure investment in our chosen end markets and together represented 87% of operating profit in the first half. Organic growth has been supplemented by targeted bolt-on acquisitions and decisive action to restructure or dispose of underperforming assets to drive overall returns and shareholder value.
Continuation of our strategy of active portfolio management resulted in us completing one acquisition and one disposal during the first half of 2017.
-- In March, we completed the acquisition of the trade and assets of Kenway Corporation ('Kenway') for an aggregate cash consideration of GBP5.7m. Kenway is a specialist in technologically advanced composite design, manufacturing and field service work across a broad range of industries including marine, power, pulp and paper, transportation and renewable energy. Integrated into our existing composite business, Kenway is trading in line with our expectations.
-- In April, we completed the disposal of CA Traffic Limited, a non-core traffic data collection business, to TagMaster AB for a net consideration of GBP2.6m.
In December 2016, following a review of the returns available, we announced a plan to close and exit our roads business in India. The closure process will be completed in the third quarter of 2017.
Results
Revenue increased by 13% to GBP291.8m (2016: GBP259.3m), of which translational currency benefits contributed GBP15.0m or 6%. After adjusting for net additional revenue of GBP14.7m from acquisitions/disposals and reduced revenue from the prior year restructuring of the non-US Pipe Supports businesses of GBP9.5m, organic revenue growth was GBP12.3m or 5%. Underlying operating profit improved by 21% to GBP38.8m (2016: GBP32.0m), including a positive currency translation of GBP2.3m. Acquisitions/disposals contributed GBP1.6m and the benefit of the non-US Pipe Supports restructuring actions a further GBP1.5m. The organic improvement in underlying operating profit was 4%. Underlying operating margin improved by 100bps to 13.3% (2016: 12.3%), while underlying profit before taxation was 22% higher at GBP37.4m (2016: GBP30.7m). Reported operating profit was GBP35.4m (2016: GBP21.2m), an increase of 67% on the prior year. Reported profit before tax was GBP33.5m (2016: GBP19.4m).
Dividend
The Board has declared an interim dividend of 9.4p per share (2016: 8.5p), an 11% increase on the corresponding period last year. The interim dividend will be paid on 4 January 2018 to shareholders on the register on 1 December 2017.
Governance and the Board
As reported in the 2016 Annual Report, Bill Whiteley, Chairman, retired at the conclusion of the Annual General Meeting in May 2017. Consequently, Jock Lennox was appointed Chairman of the Board. A search to appoint an additional Non-executive Director to the Board is ongoing.
Brexit
It remains too early to assess with any certainty the impact of the decision by the United Kingdom to leave the European Union. In the period since the referendum result in June 2016 we have not experienced any material positive or negative impact. We are confident that our strategy of international diversification along with market leading positions in key infrastructure investment markets will help limit any potential negative impact on the Group. However, we remain vigilant and will react with our customary speed as necessary.
Outlook
The Group benefits from the industrial and geographical spread of its markets and businesses, which not only provide a resilient base, but also opportunities for growth. Generating over 80% of revenue and 87% of underlying operating profit from its UK and US operations, the Group principally operates in niche infrastructure markets where the overall outlook remains positive.
In Utilities, our UK and US activities are well placed to continue to benefit from the significant investment going into the replacement of ageing infrastructure and new infrastructure projects. In Galvanizing, with wider market conditions remaining favourable, overall we expect our businesses to consolidate their strong market positions and to take advantage of opportunities as they present themselves.
In the UK, the implementation of the Department of Transport's Road Investment Strategy ('RIS') is in the third year of the initial five year plan, which provides certainty of funding through to 2020/21. We therefore have confidence that the Group's road product portfolio will continue to benefit from the increased investment in the UK road infrastructure.
Overall, despite increased political and macroeconomic uncertainties, our expectations for the year remain unchanged and 2017 is again expected to be a year of good progress.
Operational Review
Infrastructure Products
GBPm
-------------- ---- ----------
Constant
+/- Currency
2017 2016 % %
---------------------- ------ ------ ---- ----------
Revenue 200.9 177.9 +13 +8
---------------------- ------ ------ ---- ----------
Underlying operating
profit 17.8 13.7 +30 +25
---------------------- ------ ------ ---- ----------
Underlying operating
margin % 8.9 7.7
---------------------- ------ ------
Reported operating
profit 15.0 3.5
---------------------- ------ ------
The division supplies engineered products to the roads and utilities markets in geographies where there is sustained long term investment in infrastructure. Revenues increased 13% to GBP200.9m (2016: GBP177.9m) including an GBP8.4m positive impact from exchange rate movements. Acquisitions/disposals contributed a net GBP14.7m and there was GBP9.5m of lower revenue from the restructured non-US Pipe Supports operations. Organic revenue growth was GBP9.4m, or 5%. Underlying operating profit was GBP17.8m (2016: GBP13.7m), an increase of GBP4.1m, with a positive currency translation benefit of GBP0.5m. Acquisitions/disposals contributed GBP1.6m and the non-US Pipe Supports restructuring an additional GBP1.5m. Underlying operating margin improved to 8.9% (2016: 7.7%). Reported operating profit was GBP15.0m (2016: GBP3.5m) and included charges of GBP2.0m relating to restructuring actions taken during the year.
Roads
GBPm +/- Constant
% Currency
%
------------ ---- ----------
2017 2016
---------------------- ----- ----- ---- ----------
Revenue 93.8 77.5 +21 +17
---------------------- ----- ----- ---- ----------
Underlying operating
profit 10.2 9.0 +13 +12
---------------------- ----- ----- ---- ----------
Underlying operating
margin % 10.9 11.6
---------------------- ----- -----
Reported operating
profit 8.5 8.1
---------------------- ----- -----
Our Roads segment designs, manufactures and installs temporary and permanent safety products for the roads market. We principally serve the UK market, with an international presence in selected geographies that have a growing demand for innovative tested safety products. Revenues increased by 21% to GBP93.8m (2016: GBP77.5m), an organic increase of 9% after a currency benefit of GBP2.5m and net contribution from acquisitions/disposals of GBP6.7m. Underlying operating profit of GBP10.2m was GBP1.2m higher than the prior year (2016: GBP9.0m) including GBP0.1m from positive currency translations.
GBPm
-------------
2017 2016
----------------------- ------ -----
Reported operating
profit 8.5 8.1
Restructuring actions 1.6 -
Profit on disposal (0.6) -
of subsidiary
Acquisition costs and
amortisation 0.9 0.9
Other items (0.2) -
----------------------- ------ -----
Underlying operating
profit 10.2 9.0
----------------------- ------ -----
UK
In the UK, the implementation of the Government's RIS continues to develop in line with our expectations and overall demand for our rental temporary safety barrier has been good. Some delays are being experienced in ongoing works on existing Smart Motorway programmes, which will extend the requirement for our temporary safety barrier on these projects beyond that originally envisaged. A consequence of these delays will be the deferral of the commencement of a number of the next tranche of projects from later in 2017 into early 2018, and with a number of projects currently in design phase this suggests that 2018 will see an acceleration in UK road investment.
As expected, as the initial phase of Smart Motorways nears completion, demand for our permanent safety barrier has been stronger than the same period last year. Bridge parapet sales have also been strong as local authorities and Network Rail upgrade ageing bridge infrastructure to protect the rail and road network from potential hostile and accidental vehicle damage. Exports of Brifen, our wire rope safety barrier system, and Bristorm, our high containment anti-terrorist perimeter barrier, were lower than the prior year but recent order intake and enquiry levels indicate a stronger second half of the year.
The increased threat of terrorism in the UK has intensified the demand for deployment of our range of hostile vehicle mitigation products, including temporary and permanent, steel and concrete applications in key locations across the country. With a market leading range of solutions, and the ability to respond swiftly, we have completed projects to protect bridges in London, sports and other high profile events. Discussions are also being held with security agencies outside of the UK and we expect this market to continue to grow.
Our Variable Message Sign ('VMS') business performed well in the first half with strong sales of new Remotely Operable Temporary Traffic Management ('ROTTM') signs which Highways England are deploying to improve road worker safety where no hard shoulder exists on Smart Motorways. The higher sales of ROTTM have more than offset lower revenue from maintenance activities as a historic ten-year 'supply and maintain' contract with Highways England completed. In June we announced a proposal to commence the rationalisation of the VMS business that will result in the closure of two UK sites and consolidation into our existing facility in the north east. The restructuring is expected to be completed in the first half of 2018 at a cost of GBP1.4m.
On 27 April 2017, we completed the disposal of CA Traffic Limited, a traffic data collection business, to TagMaster AB for a net consideration of GBP2.6m. Non-core, and unable to deliver the returns that we target from our businesses, in the year to 31 December 2016 CA Traffic Limited reported revenue of GBP3.9m and an operating loss of GBP0.2m.
Operating with a lower cost base following the rationalisation completed at the end of 2016, our lighting column business continues to perform well. With its enhanced product offering following the acquisition of Signature last year, the business is capitalising on cross selling opportunities into the local authority and contractor markets and the outlook remains favourable.
Non-UK
Our Scandinavian business increased revenue compared to the same period in the prior year but competition in the barrier market reduced margins and profitability was similar to the prior year. We continue to make steady progress in Norway, while in Sweden we have invested further in our temporary rental safety barrier fleet, where demand is strong around Stockholm as a major upgrade to the road network commences.
In France, our lighting column business operates in a competitive market and, although profitable, endured a first half below our expectations. Order intake improved markedly towards the end of the period suggesting a stronger second half.
Employing both a rental and a direct sale market approach, pleasing progress continues to be made in promoting our temporary safety barrier in both the USA and Australia. In the USA, acceptance of our temporary steel barrier, Zoneguard, as an alternative to concrete is now well established in a number of States and continues to gain recognition elsewhere, including Canada. In Australia, revenue was at similar levels to the prior year despite the exceptional one-off order of 19.8km supplied in the first half last year. Encouragingly, we have supplied an increasing number of smaller projects as acceptance gains traction. In the second quarter, we secured a supply contract for 16km of Zoneguard and 8km of ancillary products which will be delivered early in the second half of the year. Both the USA and Australia improved profitability against the same period prior year, establishing new benchmarks for each business.
In December 2016, following an assessment of the local market and outlook, we announced a plan to close and exit our manufacturing and sales facility in India. The closure process will be completed in the third quarter of 2017.
Utilities
GBPm
-------------- ---- ----------
Constant
+/- Currency
2017 2016 % %
---------------------- ------ ------ ---- ----------
Revenue 107.1 100.4 +7 +1
---------------------- ------ ------ ---- ----------
Underlying operating
profit 7.6 4.7 +62 +49
---------------------- ------ ------ ---- ----------
Underlying operating
margin % 7.1 4.7
---------------------- ------ ------
Reported operating
profit 6.5 (4.6)
---------------------- ------ ------
Our Utilities segment provides industrial flooring, plastic drainage pipes, security fencing, steel and composite products for a wide range of infrastructure markets including energy creation and distribution, rail, water and house building. The requirements for new power generation in emerging economies and replacement of ageing infrastructure in developed countries provide excellent opportunities for the Group's utilities businesses. Revenues increased by 7% to GBP107.1m (2016: GBP100.4m). Benefits from currency translation of GBP5.9m and an GBP8.0m contribution from recent acquisitions were partly offset by the prior year restructuring and closure programme of our non-US Pipe Supports business (GBP9.5m lower revenue year on year). Organically, revenue was similar to the prior year. Underlying operating profit was GBP7.6m
(2016: GBP4.7m) including a positive currency impact of GBP0.4m, first time contribution from acquisitions of GBP0.6m and a GBP1.5m benefit from the non-US Pipe Supports restructuring.
GBPm
-------------
2017 2016
--------------------------- ----- ------
Reported operating profit 6.5 (4.6)
Restructuring actions 0.4 9.2
Acquisition costs and
amortisation 0.7 0.1
--------------------------- ----- ------
Underlying operating
profit 7.6 4.7
--------------------------- ----- ------
In the US, our power transmission substation business performed well but fell short of the prior year's strong comparatives. Day to day packaging and steel work through framework agreements with key US utilities remains strong but an absence of larger contracts reduced revenue and profitability below our expectations. Investment in US electricity distribution looks set to continue so we expect the larger projects to return in due course.
Our composite material business performed at similar levels to the first half last year with a continued absence of large projects a key feature, although a number of larger contracts are nearing order stage and we expect an improved performance in the second half. On 27 March 2017, we completed the acquisition of the trade and assets of Kenway Corporation ('Kenway'), a specialist in technologically advanced composite design, manufacturing and field service work across a broad range of industries including marine, power, pulp and paper, transportation and renewable energy. Cash consideration of GBP5.7m was paid at acquisition with a further GBP0.5m due in 2018. Kenway has been integrated into our Creative Pultrusions business and furthers our strategy of enhancing our product offering to end users within infrastructure markets.
In the UK, results from our utilities businesses continue to be mixed. Our plastic pipe, industrial flooring and security access covers businesses all anticipated increased spend from the water industry Asset Management Period 6 ('AMP6'). Now in year three of the five year investment cycle design, delays and therefore project release dates continue to be issues despite numerous customer commitments. Despite the AMP6 delays, the plastic pipe business enjoyed strong demand for storm water attenuation tanks for flood alleviation in the UK housing market. The industrial flooring operation enjoyed a pick up in small day to day business as a result of general UK infrastructure investment. A good first half result was delivered by the security access covers business despite delays to expected AMP6 orders.
Our security fencing business continued to perform well with a wide range of installations protecting the UK rail network, power generation and other critical infrastructure sites.
Demand for solar frames was lower than the same period last year, as developers adapt their return model away from the reliance on the now removed tax credits under the UK Renewable Obligation to one of battery storage and timed release of the stored power into the national grid. Once the technology is proven and sold to investors we expect further orders to recommence.
Our building products business, supplying composite residential doors, steel lintels and builders' metalwork, enjoyed good volumes on the back of a continuing strong UK housing market and results were ahead of the same period in the prior year.
In our US pipe supports business the requirement for engineered pipe supports in the power sector has continued although activity in the petrochemical sector is lower year on year. Our industrial hangers business has benefitted from the consolidation of branches serving the north east market and the new eastern region service centre, located between New York and Philadelphia, is now fully operational. We are seeing the benefits of a more focussed, efficient operation and expect performance to continue to improve in the second half of 2017.
In India we have successfully completed the expansion of our pipe supports facility. The increased capacity enables us to service our international customers, with global supply agreements for the supply of pipe supports into major power projects in geographies such as Japan, Indonesia and Egypt, as well as our domestic customers in the Indian market. Our strategic partnership with a Saudi Arabian manufacturer enables us to have local manufactured content when supplying pipe supports projects in the Middle East. We are encouraged by the market outlook in India and the Far East, both of which remain strong with a large programme to build both coal and gas fired powerstations together with LNG terminals. The backlog for the second half is healthy and we look forward to a strong performance in the first year of the newly consolidated pipe supports business.
Galvanizing Services
GBPm
------------ ---- ----------
Constant
+/- Currency
2017 2016 % %
---------------------- ----- ----- ---- ----------
Revenue 90.9 81.4 +12 +3
---------------------- ----- ----- ---- ----------
Underlying operating
profit 21.0 18.3 +15 +5
---------------------- ----- ----- ---- ----------
Underlying operating
margin % 23.1 22.5
---------------------- ----- -----
Reported operating
profit 20.4 17.7
---------------------- ----- -----
The Galvanizing Services division offers corrosion protection services to the steel fabrication industry with multi-plant facilities in the UK, France and the USA. Revenue increased by 12% to GBP90.9m (2016: GBP81.4m) including positive currency translation of GBP6.6m. Organic revenue growth was 3%. Underlying operating profit of GBP21.0m (2016: GBP18.3m) included a GBP1.8m currency benefit. The organic improvement in profitability was GBP0.9m. Underlying operating margin was a record 23.1% (2016: 22.5%).
GBPm
------------
2017 2016
--------------------------- ----- -----
Reported operating profit 20.4 17.7
Acquisition amortisation 0.6 0.6
Underlying operating
profit 21.0 18.3
--------------------------- ----- -----
USA
Located in the north east of the country, Voigt & Schweitzer is the market leader with seven plants offering local services and extensive support to fabricators and product manufacturers involved in highways, construction, utilities and transportation.
As expected, and against strong comparatives, volumes were 16% below the same period in 2016, principally due to a large LNG project which ran through the first half and concluded in the third quarter of 2016. Alternative energy demand was also materially lower year on year, particularly with respect to solar frames as the industry awaits a clear direction with regard to US energy policy. Day to day infrastructure demand remains robust and at similar levels to the prior year. Management focus on maintaining operational efficiency along with the improved mix of products galvanized resulted in strong profitability, albeit marginally lower than the prior year.
France
France Galva has ten strategically located galvanizing plants each serving a local market. We act as a key part of the manufacturing supply chain in those markets and have delivered a high level of service and quality to maintain our position as market leaders.
Volumes were 2% lower than the same period prior year, a credible result in a time of Presidential elections and the inevitable disruption that it brings. Competition remains strong but encouragingly there are signs of improving sentiment emerging in the French and wider European markets, which may alleviate current pricing pressures. Despite the marginally lower volume, the business delivered improved margin and profitability.
UK
Our galvanizing businesses are located on ten sites, four of which are strategically adjacent to our infrastructure products manufacturing facilities.
Volumes in the UK were driven by ongoing infrastructure investment and increased by 6% compared to the same period in the prior year. Investment in our key galvanizing facilities over the past few years has enabled us to broaden our service offering and drive operational efficiency. As a consequence, the business again delivered improved profitability and margin.
Financial Review
Cash generation and financing
Operating cash flow before movement in working capital was GBP47.5m (2016: GBP31.6m), the improvement on last year reflecting the record underlying first half profits. The working capital outflow in the period was GBP16.6m (2016: GBP4.8m), which arose from a combination of normal seasonal trading patterns, organic growth in revenues and the impact of commodity price increases on raw material inventories, particularly zinc where the impact was approximately GBP5.0m. As a result, working capital as a percentage of annualised sales increased to 16.1% (31 December 2016: 14.2%), however debtor days fell to 57 days (31 December 2016: 61 days).
Capital expenditure of GBP9.3m (2016: GBP9.9m) represents a multiple of depreciation and amortisation of 1.0 times
(2016: 1.1 times), in line with the Group's normal level of spend. Significant purchases during the period included GBP1.9m of Zoneguard temporary road safety barrier to support growth in our US and Swedish markets.
Group net debt at 30 June 2017 was GBP109.1m, a reduction of GBP2.9m since 31 December 2016 (GBP112.0m).
Change in net debt
6 months 6 months Year ended
ended ended 31 December
30 June 30 June 2016
2017 2016 GBPm
GBPm GBPm
-------------------------------------- --------- --------- -------------
Change in net debt
Operating profit 35.4 21.2 51.8
Non-cash items 12.1 10.4 26.5
-------------------------------------- --------- --------- -------------
Operating cash flow before movement
in working capital 47.5 31.6 78.3
Net movement in working capital (16.6) (4.8) (0.1)
Change in provisions and employee
benefits (1.6) 7.2 -
-------------------------------------- --------- --------- -------------
Operating cash flow 29.3 34.0 78.2
Tax paid (9.0) (6.9) (15.7)
Net financing costs paid (1.3) (1.4) (2.8)
Capital expenditure (9.3) (9.9) (21.7)
Proceeds on disposal of non-current
assets 1.9 0.1 3.6
-------------------------------------- --------- --------- -------------
Free cash flow 11.6 15.9 41.6
Dividends paid (6.7) (5.5) (16.2)
Acquisitions (5.3) (14.2) (37.4)
Disposals 2.6 - -
Issue of new shares 0.1 0.7 0.8
Amortisation of costs associated
with revolving credit facilities (0.2) (0.2) (0.4)
Satisfaction of long term incentive
payments (1.5) (1.4) (2.0)
-------------------------------------- --------- --------- -------------
Net debt decrease/(increase) 0.6 (4.7) (13.6)
Effect of exchange rate fluctuations 2.3 (3.3) (6.9)
Net debt at the beginning of
the period (112.0) (91.5) (91.5)
-------------------------------------- --------- --------- -------------
Net debt at the end of the period (109.1) (99.5) (112.0)
-------------------------------------- --------- --------- -------------
The net debt to EBITDA ratio under the Group's principal banking facility was 1.1 times at 30 June 2017 (31 December 2016: 1.2 times), with the increase in underlying operating profit compensating for the outflow of working capital. Interest cover was 37.5 times (31 December 2016: 33.2 times).
Tax
The underlying effective tax rate for the period was 24.0% (year ended 31 December 2016: 24.0%) and is the estimated effective rate for the full year. The tax charge for the period was GBP8.1m (2016: GBP6.2m), including a GBP0.9m credit in respect of non-underlying charges, principally relating to business reorganisation costs and amortisation of acquisition intangibles. Cash tax paid in the period was GBP9.0m (2016: GBP6.9m), in line with the underlying income statement tax charge of GBP9.0m (2016: GBP7.4m).
Finance costs
Net financing costs for the period were GBP1.9m (2016: GBP1.8m) with an underlying element of GBP1.4m (2016: GBP1.3m). Underlying operating profit covered net underlying finance costs 27.7 times (2016: 24.6 times). The non-underlying element of finance costs of GBP0.5m (2016: GBP0.5m) represents the net cost of pension fund financing of GBP0.3m and GBP0.2m amortisation of refinancing fees capitalised in prior years.
Non-underlying items
The total non-underlying items charged to operating profit in the Consolidated Income Statement amounted to GBP3.4m (2016: GBP10.8m) and comprise the following:
Income Statement Cash in Future
Charge the period cash Non-cash
GBPm GBPm GBPm GBPm
----------------------------- ----------------- ------------ ------- ---------
Business reorganisation
costs (2.0) (0.6) (1.4) -
Profit on disposal of
subsidiary 0.6 2.6 - (2.0)
Acquisition costs (0.2) (0.2) - -
Amortisation of acquisition
intangibles (2.0) - - (2.0)
Pension settlement gains 0.2 - - 0.2
----------------------------- ----------------- ------------ ------- ---------
(3.4) 1.8 (1.4) (3.8)
----------------------------- ----------------- ------------ ------- ---------
-- Business reorganisation costs of GBP2.0m relate to three restructuring actions taken by the Group.
- In June 2017 the Group initiated a rationalisation of its Variable Message Signs business that will result in the closure of two of its operating sites and the consolidation of activities into the remaining site in Hebburn, UK. The business has been operating across three sites since the acquisitions of VMS and Tegrel in 2014/15 and expects to take advantage of cost savings and efficiencies as a result. The anticipated cost of the rationalisation is GBP1.4m.
- Following a strategic review of the US Pipe Supports business, in March 2017 the Group completed a rationalisation of its branch structure resulting in the closure of three of the seven existing branches and the consolidation of their operations into one strategically located service centre between New York and Philadelphia to serve the eastern region. The cost of this programme was GBP0.4m.
- In December 2016, having reassessed the prospects in the market, the Group announced the closure of its roads business in India. The prior year results included a charge of GBP1.9m in respect of the closure. A further charge of GBP0.2m has been recognised in 2017.
-- In April 2017 the Group sold its traffic data collection business, CA Traffic Limited, to TagMaster AB for a consideration of GBP2.7m (after costs). Net assets disposed were GBP2.1m resulting in a profit on disposal of GBP0.6m.
-- Acquisition costs of GBP0.2m relate to the acquisition completed during the period, further details of which are set out below.
-- Amortisation of acquisition intangibles was GBP2.0m.
-- Pension settlement gains of GBP0.2m arose on the settlement of outstanding defined benefit liabilities with certain pension scheme members who took transfers of their pension entitlement during the period.
Further details are set out in note 6 to the Financial Statements.
Acquisition
In March 2017 we completed the acquisition of the trade and assets of Kenway, a specialist in technologically advanced composite design, manufacturing and field service work across a broad range of industries including marine, power, pulp and paper, transportation and renewable energy. Consideration for the acquisition was GBP6.2m and intangible assets arising amounted to GBP5.1m, comprising customer relationships of GBP0.8m, brand valuation of GBP0.7m and residual goodwill of GBP3.6m.
Pensions
The Group operates defined benefit pension plans in the UK, France and the USA. The IAS19 deficit of these plans at
30 June 2017 was GBP24.6m, a reduction of GBP2.7m from 31 December 2016 (GBP27.3m). The reduced deficit relates to the UK scheme and was driven by a reduction in future inflation assumptions and a positive asset performance, partly offset by a 5bps fall in the discount rate during the period. A number of the UK scheme's members took transfer values of their pension entitlement during the period resulting in a net settlement gain of GBP0.2m, which has been reported as a non-underlying credit to the income statement.
Following the triennial valuation of the Group's UK defined benefit pension arrangements at April 2015, the Group has agreed deficit reduction plans in place that require annual cash contributions amounting to GBP2.3m for the period to April 2020. Following the prior year merger of the previous two UK schemes, a formal valuation of the new scheme as at April 2016 is in progress and will be reported on in the Group's 2017 Annual Report. The Group continues to be actively engaged in dialogue with the schemes' Trustees with regard to management, funding and investment strategies.
Principal Risks and Uncertainties
The Group has a process for identifying, evaluating and managing the principal risks and uncertainties that it faces, and the Directors have reconsidered these principal risks and uncertainties during the period. It is the Directors' opinion that the principal risks set out on pages 32 to 34 of the Group's Annual Report and Accounts for the year ended 31 December 2016, remain applicable to the current financial year.
Going Concern
The Group continues to meet its day to day working capital and other funding requirements through a combination of long term funding and short term overdraft borrowings. The Group's principal financing facility is a GBP210m multi-currency revolving credit agreement which expires in April 2021.
The Group actively manages its strategic, commercial and day to day operational risks and through its Treasury function operates Board approved financial policies, including hedging policies that are designed to ensure that the Group maintains an adequate level of funding headroom and effectively mitigates foreign exchange and other financial risks.
After making due enquiry, the Directors have reasonable expectation that the Company and its subsidiaries have adequate resources to continue in operational existence for the foreseeable future and therefore adopt the going concern principle.
Directors' Responsibility Statement
We confirm that to the best of our knowledge:
-- The condensed set of Financial Statements has been prepared in accordance with IAS 34: Interim Financial Reporting as adopted by the EU;
-- The interim management report includes a fair review of the information required by:
a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of Financial Statements; and a description of the principal risks and uncertainties for the remaining six months of the year; and
b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during that period including any changes in the related party transactions described in the last Annual Report that could do so.
This report was approved by the Board of Directors on 10 August 2017 and is available on the Company's website (www.hsholdings.com).
J F Lennox D W Muir M Pegler Chairman Group Chief Executive Group Finance Director
Managing Director - UK Utilities division
10 August 2017
Condensed Consolidated Income Statement
Six months ended 30 June 2017
Year ended
6 months ended 6 months ended 31 December
30 June 2017 30 June 2016(**) 2016
----------------------------------- ----------------------------------- ------------------------------------
Non- Non- Non-
Underlying underlying(*) Total Underlying underlying(*) Total Underlying underlying(*) Total
Notes GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
Revenue 4 291.8 - 291.8 259.3 - 259.3 540.1 - 540.1
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
Trading profit 4 38.8 - 38.8 32.0 - 32.0 70.6 - 70.6
Amortisation
of acquisition
intangibles 6 - (2.0) (2.0) - (0.9) (0.9) - (2.6) (2.6)
Business
reorganisation
costs 6 - (2.0) (2.0) - (9.2) (9.2) - (10.5) (10.5)
Pension
settlement
gains 6 - 0.2 0.2 - - - - 0.2 0.2
Impairment of
intangible
assets 6 - - - - - - - (4.1) (4.1)
Acquisition
costs 6 - (0.2) (0.2) - (0.7) (0.7) - (1.8) (1.8)
Profit on
disposal
of subsidiary 6 - 0.6 0.6 - - - - - -
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
Operating 4,
profit 6 38.8 (3.4) 35.4 32.0 (10.8) 21.2 70.6 (18.8) 51.8
Financial
income 7 0.3 - 0.3 0.1 - 0.1 0.4 - 0.4
Financial
expense 7 (1.7) (0.5) (2.2) (1.4) (0.5) (1.9) (3.0) (0.9) (3.9)
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
Profit before
taxation 37.4 (3.9) 33.5 30.7 (11.3) 19.4 68.0 (19.7) 48.3
Taxation (9.0) 0.9 (8.1) (7.4) 1.2 (6.2) (16.3) 1.8 (14.5)
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
Profit for the
period
attributable
to owners of
the parent 28.4 (3.0) 25.4 23.3 (10.1) 13.2 51.7 (17.9) 33.8
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
Basic earnings
per share 9 36.2p 32.3p 29.7p 16.8p 65.9p 43.0p
Diluted
earnings
per share 9 35.7p 31.9p 29.4p 16.6p 65.1p 42.5p
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
Dividend per
share -
Interim 9 9.4p 8.5p 8.5p
---------------- ------ ----------- -------------- ------ ----------- -------------- ------ ----------- -------------- -------
* The Group's definition of non-underlying items is included in note 6.
** Re-presented as explained in note 1.
Condensed Consolidated Statement of Comprehensive Income
Six months ended 30 June 2017
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBPm GBPm GBPm
--------------------------------------------- --------- --------- -------------
Profit for the period 25.4 13.2 33.8
---------------------------------------------- --------- --------- -------------
Items that may be reclassified subsequently
to profit or loss
Exchange differences on translation
of overseas operations (5.8) 21.7 36.5
Exchange differences on foreign currency
borrowings denominated as net investment
hedges 2.8 (4.4) (9.5)
Transfers to the Income Statement on
cash flow hedges - 0.2 0.2
Taxation on items that may be reclassified - - -
to profit or loss
Items that will not be reclassified
subsequently to profit or loss
Actuarial gain/(loss) on defined benefit
pension schemes 1.8 (5.6) (14.1)
Taxation on items that will not be
reclassified to profit or loss (0.3) 1.0 2.1
---------------------------------------------- --------- --------- -------------
Other comprehensive (expense)/income
for the period (1.5) 12.9 15.2
---------------------------------------------- --------- --------- -------------
Total comprehensive income for the
period attributable to owners of the
parent 23.9 26.1 49.0
---------------------------------------------- --------- --------- -------------
Condensed Consolidated Statement of Financial Position
Six months ended 30 June 2017
30 June 30 June 31 December
2017 2016 2016
Notes GBPm GBPm GBPm
-------------------------------- ------ -------- -------- ------------
Non-current assets
Intangible assets 167.1 148.6 166.5
Property, plant and equipment 144.6 139.4 149.7
-------------------------------- ------ -------- -------- ------------
311.7 288.0 316.2
-------------------------------- ------ -------- -------- ------------
Current assets
Assets held for sale 1.1 - 1.1
Inventories 77.5 66.9 71.6
Trade and other receivables 128.1 119.4 112.9
Cash and cash equivalents 11 25.7 28.9 15.6
-------------------------------- ------ -------- -------- ------------
232.4 215.2 201.2
-------------------------------- ------ -------- -------- ------------
Total assets 544.1 503.2 517.4
-------------------------------- ------ -------- -------- ------------
Current liabilities
Trade and other liabilities (111.6) (105.9) (105.1)
Current tax liabilities (9.3) (9.9) (11.2)
Provisions for liabilities and
charges (1.6) (8.9) (2.6)
Interest bearing borrowings 11 (0.3) (0.3) (0.3)
-------------------------------- ------ -------- -------- ------------
(122.8) (125.0) (119.2)
-------------------------------- ------ -------- -------- ------------
Net current assets 109.6 90.2 82.0
-------------------------------- ------ -------- -------- ------------
Non-current liabilities
Other liabilities (0.6) (0.2) (0.4)
Provisions for liabilities and
charges (3.8) (3.0) (3.2)
Deferred tax liability (8.8) (8.1) (7.8)
Retirement benefit obligation (24.6) (19.7) (27.3)
Interest bearing borrowings 11 (134.5) (128.1) (127.3)
-------------------------------- ------ -------- -------- ------------
(172.3) (159.1) (166.0)
-------------------------------- ------ -------- -------- ------------
Total liabilities (295.1) (284.1) (285.2)
-------------------------------- ------ -------- -------- ------------
Net assets 249.0 219.1 232.2
-------------------------------- ------ -------- -------- ------------
Equity
Share capital 19.7 19.6 19.7
Share premium 33.6 33.5 33.5
Other reserves 4.8 4.6 4.8
Translation reserve 26.3 19.6 29.3
Hedge reserve - - -
Retained earnings 164.6 141.8 144.9
-------------------------------- ------ -------- -------- ------------
Total equity 249.0 219.1 232.2
-------------------------------- ------ -------- -------- ------------
Condensed Consolidated Statement of Changes in Equity
Six months ended 30 June 2017
Share Share Other Translation Hedge Retained Total
capital premium reserves reserves reserves earnings equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Opening balance 19.7 33.5 4.8 29.3 - 144.9 232.2
Comprehensive income
Profit for the period - - - - - 25.4 25.4
Other comprehensive
income for the period - - - (3.0) - 1.5 (1.5)
Transactions with
owners recognised
directly in equity
Dividends - - - - - (6.7) (6.7)
Credit to equity
of share-based payments - - - - - 1.0 1.0
Satisfaction of
long term incentive
payments - - - - - (2.5) (2.5)
Own shares held
by employee benefit
trust - - - - - 1.0 1.0
Shares issued - 0.1 - - - - 0.1
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Closing balance 19.7 33.6 4.8 26.3 - 164.6 249.0
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Six months ended 30 June 2016
Share Share Other Translation Hedge Retained Total
capital premium reserves reserves reserves earnings equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Opening balance 19.6 32.8 4.6 2.3 (0.2) 139.4 198.5
Comprehensive income
Profit for the period - - - - - 13.2 13.2
Other comprehensive
income for the period - - - 17.3 0.2 (4.6) 12.9
Transactions with
owners recognised
directly in equity
Dividends - - - - - (5.5) (5.5)
Credit to equity
of share-based payments - - - - - 0.7 0.7
Satisfaction of
long term incentive
payments - - - - - (1.4) (1.4)
Own shares held - - - - - - -
by employee benefit
trust
Shares issued - 0.7 - - - - 0.7
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Closing balance 19.6 33.5 4.6 19.6 - 141.8 219.1
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Year ended 31 December 2016
Share Share Other Translation Hedge Retained Total
capital premium reserves reserves reserves earnings equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Opening balance 19.6 32.8 4.6 2.3 (0.2) 139.4 198.5
Comprehensive income
Profit for the year - - - - - 33.8 33.8
Other comprehensive
income for the period - - - 27.0 0.2 (12.0) 15.2
Transactions with
owners recognised
directly in equity
Dividends - - - - - (16.2) (16.2)
Credit to equity
of share-based payments - - - - - 1.1 1.1
Satisfaction of
long term incentive
payments - - - - - (1.4) (1.4)
Own shares held
by employee benefit
trust - - - - - (0.6) (0.6)
Transfers between
reserves - - 0.2 - - (0.2) -
Tax taken directly
to the Consolidated
Statement of Changes
in Equity - - - - - 1.0 1.0
Shares issued 0.1 0.7 - - - - 0.8
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Closing balance 19.7 33.5 4.8 29.3 - 144.9 232.2
-------------------------- --------- --------- ---------- ------------ ---------- ---------- --------
Other reserves represents the premium on shares issued in exchange for shares of subsidiaries acquired and GBP0.2m capital redemption reserve.
Condensed Consolidated Statement of Cash Flows
Six months ended 30 June 2017
6 months 6 months Year ended
ended ended 31 December
30 June 30 June 2016
2017 2016 GBPm
Notes GBPm GBPm
------------------------------------- ------ --------- --------- -------------
Profit before tax 33.5 19.4 48.3
Add back net financing costs 1.9 1.8 3.5
------------------------------------- ------ --------- --------- -------------
Operating profit 35.4 21.2 51.8
Adjusted for non-cash items:
Share-based payments 1.0 0.7 1.6
Loss/(gain) on disposal
of non-current assets 0.1 0.1 (0.2)
Profit on disposal of subsidiary (0.6) - -
Depreciation 9.1 8.2 17.3
Amortisation of intangible
assets 2.5 1.4 3.7
Impairment of non-current
assets - - 4.1
------------------------------------- ------ --------- --------- -------------
12.1 10.4 26.5
------------------------------------- ------ --------- --------- -------------
Operating cash flow before
movement in working capital 47.5 31.6 78.3
Increase in inventories (7.4) (4.0) (4.3)
Increase in receivables (16.7) (14.3) (0.6)
Increase in payables 7.5 13.5 4.8
(Decrease)/increase in provisions
and employee benefits (1.6) 7.2 -
------------------------------------- ------ --------- --------- -------------
Net movement in working
capital and provisions (18.2) 2.4 (0.1)
------------------------------------- ------ --------- --------- -------------
Cash generated by operations 29.3 34.0 78.2
Income taxes paid (9.0) (6.9) (15.7)
Interest paid (1.6) (1.5) (3.2)
------------------------------------- ------ --------- --------- -------------
Net cash from operating
activities 18.7 25.6 59.3
Interest received 0.3 0.1 0.4
Proceeds on disposal of
non-current assets 1.9 0.1 3.6
Purchase of property, plant
and equipment (8.6) (9.2) (19.9)
Purchase of intangible assets (0.7) (0.7) (1.8)
Acquisitions of subsidiaries (5.7) (14.2) (36.9)
Disposal of subsidiary 2.6 - -
Deferred consideration in
respect of prior year acquisitions 0.4 - (0.5)
------------------------------------- ------ --------- --------- -------------
Net cash used in investing
activities (9.8) (23.9) (55.1)
Issue of new shares 0.1 0.7 0.8
Satisfaction of long term
incentive payments (1.5) (1.4) (2.0)
Dividends paid 10 (6.7) (5.5) (16.2)
Costs associated with refinancing - (1.0) (1.0)
New loans and borrowings 18.7 31.3 46.1
Repayment of loans and borrowings (9.0) (11.6) (31.7)
------------------------------------- ------ --------- --------- -------------
Net cash raised from/(used
in) financing activities 1.6 12.5 (4.0)
------------------------------------- ------ --------- --------- -------------
Net increase in cash 10.5 14.2 0.2
Cash at the beginning of
the period 15.6 12.9 12.9
Effect of exchange rate
fluctuations (0.4) 1.8 2.5
------------------------------------- ------ --------- --------- -------------
Cash at the end of the period 11 25.7 28.9 15.6
------------------------------------- ------ --------- --------- -------------
1. Basis of preparation
Hill & Smith Holdings PLC is incorporated in the UK. The Condensed Consolidated Interim Financial Statements of the Company have been prepared on the basis of International Financial Reporting Standards, as adopted by the EU ('Adopted IFRSs') that are effective at 10 August 2017 and in accordance with IAS34: Interim Financial Reporting, comprising the Company, its subsidiaries and its interests in jointly controlled entities (together referred to as the 'Group').
As required by the Disclosure and Transparency Rules of the Financial Services Authority, the Condensed Consolidated Interim Financial Statements have been prepared applying the accounting policies and presentation that were applied in the preparation of the Company's published Consolidated Financial Statements for the year ended 31 December 2016 (these statements do not include all of the information required for full Annual Financial Statements and should be read in conjunction with the full Annual Report for the year ended 31 December 2016). In 2017 the following amendments had been endorsed by the EU, became effective and therefore were adopted by the Group:
- Amendments to IAS 12 - Recognition of Deferred Tax Assets for Unrealised Losses - Disclosure Initiative - Amendments to IAS 7
The following standards and interpretations, which were not effective as at 30 June 2017 and have not been early adopted by the Group, will be adopted in future accounting periods:
- IFRS 9 'Financial Instruments' (effective 1 January 2018) - IFRS 15 'Revenue from Contracts with Customers' (effective 1 January 2018) - IFRS 16 'Leases' (effective 1 January 2019)
The comparative figures for the financial year ended 31 December 2016 are not the Company's statutory accounts for that financial year. Those accounts have been reported on by the Company's auditor and delivered to the Registrar of Companies. The report of the auditor (i) was unqualified, (ii) did not include a reference to any matters to which the auditor 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.
These Condensed Consolidated Interim Financial Statements have not been audited or reviewed by an auditor pursuant to the Auditing Practices Board's Guidance on Financial Information.
The Financial Statements are prepared on the going concern basis. This is considered appropriate given that the Company and its subsidiaries have adequate resources to continue in operational existence for the foreseeable future.
Re-presentation of prior period comparatives
In March 2016, the Group announced the proposed restructuring of its non-US Pipe Supports operations. In the Group's half year results to 30 June 2016 the post-announcement trading results of the non-US Pipe Supports operations (revenue of GBP5.3m and an operating loss of GBP1.0m) were disclosed separately as non-underlying items given their quantum relative to the overall result for that period. As reported in the financial statements for the period ending 31 December 2016, the post-announcement trading results of the non-US Pipe Supports operations (revenue of GBP10.6m and an operating loss of GBP0.6m) were included in the Group's underlying trading results for the year.
Accordingly, to maintain consistent disclosure with the 31 December 2016 financial statements, the trading results of the non-US Pipe Supports operations for the period ending 30 June 2017 have been included in the Group's underlying trading results for the period. In order to ensure comparability of presentation between the period ending 30 June 2017 and 30 June 2016, the income statement for the period ending 30 June 2016 has been re-presented to disclose the post-announcement trading results of the non-US Pipe Supports operations within the Group's underlying trading results for that period.
2. Financial risks, estimates, assumptions and judgements
The preparation of the Condensed Consolidated Interim Financial Statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from estimates.
In preparing these Condensed Consolidated Interim Financial Statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the Consolidated Financial Statements as at and for the year ended 31 December 2016.
3. Exchange rates
The principal exchange rates used were as follows:
6 months 6 months Year ended
ended ended 31 December
30 June 2017 30 June 2016 2016
------------------- ------------------- -------------------
Average Closing Average Closing Average Closing
------------------------ -------- --------- -------- --------- -------- ---------
Sterling to Euro (GBP1
= EUR) 1.16 1.14 1.28 1.21 1.22 1.17
Sterling to US Dollar
(GBP1 = USD) 1.27 1.30 1.43 1.34 1.35 1.23
Sterling to Swedish
Krona (GBP1 = SEK) 11.17 10.96 11.94 11.38 11.57 11.14
------------------------ -------- --------- -------- --------- -------- ---------
4. Segmental information
The Group has three reportable segments which are Infrastructure Products - Roads, Infrastructure Products - Utilities and Galvanizing Services. Several operating segments that have similar economic characteristics have been aggregated into these reporting segments.
Income Statement
6 months ended 6 months ended
30 June 2017 30 June 2016(**)
------------------------- ----------------------------------- -----------------------------------
Underlying Underlying
Revenue* Result result* Revenue* Result result*
GBPm GBPm GBPm GBPm GBPm GBPm
------------------------- ----------- --------- ----------- ----------- --------- -----------
Infrastructure Products
- Utilities 107.1 6.5 7.6 100.4 (4.6) 4.7
Infrastructure Products
- Roads 93.8 8.5 10.2 77.5 8.1 9.0
------------------------- ----------- --------- ----------- ----------- --------- -----------
Infrastructure Products
- Total 200.9 15.0 17.8 177.9 3.5 13.7
Galvanizing Services 90.9 20.4 21.0 81.4 17.7 18.3
------------------------- ----------- --------- ----------- ----------- --------- -----------
Total Group 291.8 35.4 38.8 259.3 21.2 32.0
------------------------- ----------- -----------
Net financing costs (1.9) (1.4) (1.8) (1.3)
------------------------- ----------- --------- ----------- ----------- --------- -----------
Profit before taxation 33.5 37.4 19.4 30.7
Taxation (8.1) (9.0) (6.2) (7.4)
------------------------- ----------- --------- ----------- ----------- --------- -----------
Profit after taxation 25.4 28.4 13.2 23.3
------------------------- ----------- --------- ----------- ----------- --------- -----------
** Re-presented as explained in note 1.
Year ended 31
December 2016
------------------------------------- -----------------------------------
Underlying
Revenue* Result result*
GBPm GBPm GBPm
------------------------------------- ----------- --------- -----------
Infrastructure Products - Utilities 207.6 4.0 13.0
Infrastructure Products - Roads 168.1 10.9 19.6
------------------------------------- ----------- --------- -----------
Infrastructure Products - Total 375.7 14.9 32.6
Galvanizing Services 164.4 36.9 38.0
------------------------------------- ----------- --------- -----------
Total Group 540.1 51.8 70.6
------------------------------------- -----------
Net financing costs (3.5) (2.6)
------------------------------------- ----------- --------- -----------
Profit before taxation 48.3 68.0
Taxation (14.5) (16.3)
------------------------------------- ----------- --------- -----------
Profit after taxation 33.8 51.7
------------------------------------- ----------- --------- -----------
* Underlying result is stated before Non-underlying items as defined in note 6, and is the measure of segment profit used by the Chief Operating Decision Maker, who is the Chief Executive. The Result columns are included as additional information.
Galvanizing Services provided GBP3.3m revenues to Infrastructure Products - Roads (six months ended 30 June 2016: GBP2.4m, the year ended 31 December 2016: GBP4.7m) and GBP1.0m revenues to Infrastructure Products - Utilities (six months ended 30 June 2016: GBP0.6m, the year ended 31 December 2016: GBP1.4m). Infrastructure Products - Utilities provided GBP3.4m revenues to Infrastructure Products - Roads (six months ended 30 June 2016: GBP2.0m, the year ended 31 December 2016: GBP5.4m). These internal revenues, along within revenues generated within each segment, have been eliminated on consolidation.
The Group presents the analysis of revenue by geographical market, irrespective of origin:
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBPm GBPm GBPm
-------------------------- --------- --------- -------------
UK 149.5 123.7 264.5
Rest of Europe 51.3 44.3 89.1
North America 81.1 74.5 156.9
Asia and the Middle East 6.1 12.4 19.6
Rest of World 3.8 4.4 10.0
-------------------------- --------- --------- -------------
Total reported revenue 291.8 259.3 540.1
-------------------------- --------- --------- -------------
5. Operating profit
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBPm GBPm GBPm
------------------------- --------- --------- -------------
Revenue 291.8 259.3 540.1
Cost of sales (185.4) (161.3) (340.6)
------------------------- --------- --------- -------------
Gross profit 106.4 98.0 199.5
Distribution costs (14.9) (12.3) (28.7)
Administrative expenses (56.6) (65.1) (120.2)
Other operating income 0.5 0.6 1.2
------------------------- --------- --------- -------------
Operating profit 35.4 21.2 51.8
------------------------- --------- --------- -------------
6. Non-underlying items
Non-underlying items are disclosed separately in the Consolidated Income Statement where the quantum, nature or volatility of such items would otherwise distort the underlying trading performance of the Group. The following are included by the Group in its assessment of non-underlying items:
- Gains or losses arising on disposal, closure, restructuring or reorganisation of businesses that do not meet the definition of discontinued operations.
- Amortisation of intangible fixed assets arising on acquisitions. - Expenses associated with acquisitions. - Impairment charges in respect of tangible or intangible fixed assets. - Changes in the fair value of derivative financial instruments.
- Significant past service items or curtailments and settlements relating to defined benefit pension obligations resulting from material changes in the terms of the schemes.
- Net financing costs or returns on defined benefit pension obligations. - Costs incurred as part of significant refinancing activities.
The tax effect of the above is also included.
Details in respect of the non-underlying items recognised in the current period and prior year are set out below.
Six months ended 30 June 2017
Non-underlying items included in operating profit comprise the following:
- Business reorganisation costs of GBP2.0m relate to three restructuring actions taken by the Group:
-- In June 2017, the Group initiated a rationalisation of its Variable Message Signs business that will result in the closure of two of its operating sites and the consolidation of activities into the remaining site in Hebburn, UK. The business has been operating across three sites since the acquisitions of VMS and Tegrel in 2014/15 and expects to take advantage of cost savings and efficiencies as a result of the rationalisation. The anticipated cost of the exercise is GBP1.4m.
-- Following a strategic review of the US Pipe Supports business, in March 2017 the Group completed a rationalisation of its branch structure resulting in the closure of three of the seven existing branches and the consolidation of their operations into one strategically located service centre between New York and Philadelphia to serve the eastern region. The cost of this programme was GBP0.4m.
-- In December 2016 the Group announced the closure of its roads business in India having reassessed the prospects in that market. The prior year results included a charge of GBP1.9m in respect of the closure. A further charge of GBP0.2m has been recognised in 2017 representing additional closure costs that have been incurred.
- Acquisition expenses of GBP0.2m relate to the acquisition completed during the period. - Amortisation of acquired intangible fixed assets of GBP2.0m.
- A gain of GBP0.2m arose on the settlement of outstanding defined benefit liabilities with certain pension scheme members who took transfers of their pension entitlement during the period.
In April 2017 the Group sold its traffic data collection business, CA Traffic Limited, to TagMaster AB for net consideration of GBP2.7m. Net assets disposed were GBP2.1m resulting in a profit on disposal of GBP0.6m. The detail of the disposal is set out below:
Total
GBPm
-------------------------------------------------- ------
Capitalised development costs 0.6
Inventories 1.4
Current assets 0.9
Cash and cash equivalents 0.1
Current liabilities (0.8)
Deferred tax (0.1)
-------------------------------------------------- ------
Net assets 2.1
Consideration 2.9
Less costs of disposal (0.2)
-------------------------------------------------- ------
Gain on disposal 0.6
-------------------------------------------------- ------
Cash flow effect
Consideration less costs of disposal 2.7
Cash and cash equivalents disposed of (0.1)
-------------------------------------------------- ------
Net cash consideration shown in the Consolidated
Statement of Cash Flows 2.6
-------------------------------------------------- ------
Non-underlying items included in financial expense represent the net financing cost on pension obligations of GBP0.3m and a GBP0.2m charge in respect of amortisation of costs associated with refinancing.
Year ended 31 December 2016
Non-underlying items included in operating profit comprised the following:
- Business reorganisation costs of GBP10.5m relating to the closure or reorganisation of three of the Group's businesses as set out below.
-- On 9 March 2016 the Group announced its intention to exit its non-US Pipe Supports business, involving cessation of manufacturing in the UK and Thailand, the closure of its sales office in China and the transfer of work to its facility in India. The cost of closure was GBP7.8m.
-- Following the acquisition of Signature Limited on 3 August 2016, the Group completed a reorganisation of the business as part of its integration with Mallatite Limited, the Group's existing lighting column operation. The cost of the reorganisation and restructuring plan was GBP0.8m and included a reduction in the number of operating sites of the integrated business from five to three.
-- In December 2016 the Group committed to the closure of Hill & Smith Infrastructure Products India Pvt. Limited, our Roads business in India. The provision made for the cost of closure was GBP1.9m.
- An impairment charge of GBP4.1m in respect of the goodwill relating to CA Traffic Limited. The business was subsequently sold in the current period.
- Amortisation of acquired intangible fixed assets of GBP2.6m (2015: GBP1.6m).
- Acquisition expenses of GBP1.8m (2015: GBP1.0m) principally relating to acquisitions made by the Group during 2016.
- A gain of GBP0.2m relating to the settlement of certain defined benefit pension obligations during the year.
Non-underlying items included in financial expense represent the net financing cost on pension obligations of GBP0.5m and a GBP0.4m charge in respect of amortisation of costs associated with refinancing.
7. Net financing costs
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBPm GBPm GBPm
------------------------------------------- --------- --------- -------------
Interest on bank deposits 0.3 0.1 0.4
------------------------------------------- --------- --------- -------------
Financial income 0.3 0.1 0.4
------------------------------------------- --------- --------- -------------
Interest on bank loans and overdrafts 1.7 1.4 3.0
Interest on finance leases and hire - - -
purchase contracts
------------------------------------------- --------- --------- -------------
Total interest expense 1.7 1.4 3.0
Financial expenses related to refinancing 0.2 0.2 0.4
Interest cost on net pension scheme
deficit 0.3 0.3 0.5
------------------------------------------- --------- --------- -------------
Financial expense 2.2 1.9 3.9
------------------------------------------- --------- --------- -------------
Net financing costs 1.9 1.8 3.5
------------------------------------------- --------- --------- -------------
8. Taxation
Tax has been provided on the underlying profit at the estimated effective rate of 24.0% (2016: 24.0%) for existing operations for the full year.
9. Earnings per share
The weighted average number of ordinary shares in issue during the period was 78.6m, diluted for the effect of outstanding share options 79.5m (six months ended 30 June 2016: 78.5m and 79.2m diluted, the year ended 31 December 2016: 78.5m and 79.3m diluted).
Underlying earnings per share are shown below as the Directors consider that this measurement of earnings gives valuable information on the underlying performance of the Group:
6 months 6 months Year ended
ended ended 31 December
30 June 2017 30 June 2016(**) 2016
---------------- -------------------- ----------------
Pence Pence Pence
per GBPm per GBPm per GBPm
share share share
----------------------------- ------- ------- --------- --------- ------- -------
Basic earnings 32.3 25.4 16.8 13.2 43.0 33.8
Non-underlying items(*) 3.9 3.0 12.9 10.1 22.9 17.9
----------------------------- ------- ------- --------- --------- ------- -------
Underlying earnings 36.2 28.4 29.7 23.3 65.9 51.7
----------------------------- ------- ------- --------- --------- ------- -------
Diluted earnings 31.9 25.4 16.6 13.2 42.5 33.8
Non-underlying items(*) 3.8 3.0 12.8 10.1 22.6 17.9
----------------------------- ------- ------- --------- --------- ------- -------
Underlying diluted earnings 35.7 28.4 29.4 23.3 65.1 51.7
----------------------------- ------- ------- --------- --------- ------- -------
(*) Non-underlying items as detailed in note 6.
(**) Re-presented as explained in note 1.
10. Dividends
Dividends paid in the period were the prior year's interim dividend of GBP6.7m (2015: GBP5.5m). The final dividend for 2016 of GBP14.1m (2016: GBP10.7m) was paid on 2 July 2017. Dividends declared after the Balance Sheet date are not recognised as a liability, in accordance with IAS10. The Directors have proposed an interim dividend for the current year of GBP7.4m, 9.4p per share (2016: GBP6.7m, 8.5p per share), which will be paid on 4 January 2018 to shareholders on the register on 1 December 2017.
11. Analysis of net debt
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBPm GBPm GBPm
--------------------------------------- --------- --------- -------------
Cash and cash equivalents 25.7 28.9 15.6
Interest bearing loans and borrowings
due within one year (0.3) (0.3) (0.3)
Interest bearing loans and borrowings
due after more than one year (134.5) (128.1) (127.3)
--------------------------------------- --------- --------- -------------
Net debt (109.1) (99.5) (112.0)
--------------------------------------- --------- --------- -------------
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBPm GBPm GBPm
-------------------------------------- --------- --------- -------------
Change in net debt
Operating profit 35.4 21.2 51.8
Non-cash items 12.1 10.4 26.5
-------------------------------------- --------- --------- -------------
Operating cash flow before movement
in working capital 47.5 31.6 78.3
Net movement in working capital (16.6) (4.8) (0.1)
Change in provisions and employee
benefits (1.6) 7.2 -
-------------------------------------- --------- --------- -------------
Operating cash flow 29.3 34.0 78.2
Tax paid (9.0) (6.9) (15.7)
Net financing costs paid (1.3) (1.4) (2.8)
Capital expenditure (9.3) (9.9) (21.7)
Proceeds on disposal of non-current
assets 1.9 0.1 3.6
-------------------------------------- --------- --------- -------------
Free cash flow 11.6 15.9 41.6
Dividends paid (note 10) (6.7) (5.5) (16.2)
Acquisitions (5.3) (14.2) (37.4)
Disposals 2.6 - -
Amortisation of costs associated
with refinancing revolving credit
facilities (0.2) (0.2) (0.4)
Issue of new shares 0.1 0.7 0.8
Satisfaction of long term incentive
payments (1.5) (1.4) (2.0)
-------------------------------------- --------- --------- -------------
Net debt decrease/(increase) 0.6 (4.7) (13.6)
Effect of exchange rate fluctuations 2.3 (3.3) (6.9)
Net debt at the beginning of the
period (112.0) (91.5) (91.5)
-------------------------------------- --------- --------- -------------
Net debt at the end of the period (109.1) (99.5) (112.0)
-------------------------------------- --------- --------- -------------
12. Financial instruments
The table below sets out the Group's accounting classification of its financial assets and liabilities and their fair values as at
30 June. The fair values of all financial assets and liabilities are not materially different to the carrying values.
Designated
at Total
fair Amortised carrying Fair
value cost value value
GBPm GBPm GBPm GBPm
----------------------------------- ----------- ---------- ---------- --------
Cash and cash equivalents - 25.7 25.7 25.7
Interest bearing loans due within
one year - (0.3) (0.3) (0.3)
Interest bearing loans due after
more than one year - (134.5) (134.5) (134.5)
Derivative assets - - - -
Derivative liabilities (0.2) - (0.2) (0.2)
Other assets - 117.3 117.3 117.3
Other liabilities - (98.9) (98.9) (98.9)
----------------------------------- ----------- ---------- ---------- --------
Total at 30 June 2017 (0.2) (90.7) (90.9) (90.9)
----------------------------------- ----------- ---------- ---------- --------
Fair value hierarchy
The table below analyses financial instruments carried at fair value, by valuation method. The different levels have been defined as follows:
- Level 1 : unadjusted quoted prices in active markets for identical assets or liabilities.
- Level 2 : inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either as a direct price or indirectly derived from prices.
- Level 3 : inputs for the asset or liability that are not based on observable market data.
Level Level Level Total
1 2 3 GBPm
GBPm GBPm GBPm
---------------------------------- ------- ------ ------ ------
Derivative financial assets - - - -
Derivative financial liabilities - (0.2) - (0.2)
---------------------------------- ------- ------ ------ ------
At 30 June 2017 - (0.2) - (0.2)
---------------------------------- ------- ------ ------ ------
At 30 June 2017 the Group did not have any liabilities classified at Level 1 or Level 3 in the fair value hierarchy. There have been no transfers in any direction in the period.
The Group determines Level 2 fair values for its financial instruments based on broker quotes, tested for reasonableness by discounting expected future cash flows using market interest rates for a similar instrument at the measurement date.
13. Acquisitions
On 27 March 2017 the Group acquired the trade and assets of Kenway Corporation ('Kenway') to expand the Group's presence in the US composite market. Kenway is a specialist in technologically advanced composite design, manufacturing and field service work across a broad range of industries including marine, power, pulp and paper, transportation and renewable energy. Details of this acquisition are as follows:
Policy
alignment
and
Pre acquisition fair
carrying value
amount adjustments Total
Kenway Corporation GBPm GBPm GBPm
------------------------------------- ---------------- ------------- ------
Intangible assets - 1.5 1.5
Property, plant and equipment 0.5 - 0.5
Inventories 1.0 (0.6) 0.4
Current assets 0.7 - 0.7
Cash and cash equivalents - - -
------------------------------------- ---------------- ------------- ------
Total assets 2.2 0.9 3.1
------------------------------------- ---------------- ------------- ------
Current liabilities (0.2) - (0.2)
Deferred tax - (0.3) (0.3)
------------------------------------- ---------------- ------------- ------
Total liabilities (0.2) (0.3) (0.5)
------------------------------------- ---------------- ------------- ------
Net assets 2.0 0.6 2.6
------------------------------------- ---------------- ------------- ------
Consideration
Consideration in the period 6.2
------------------------------------- ---------------- ------------- ------
Goodwill 3.6
------------------------------------- ---------------- ------------- ------
Cash flow effect
Consideration 6.2
Deferred consideration (0.5)
Cash and cash equivalents received -
in the business
------------------------------------- ---------------- ------------- ------
Net cash consideration shown in
the Consolidated Statement of Cash
Flows 5.7
------------------------------------- ---------------- ------------- ------
Brands and customer relationships have been recognised as specific intangible assets as a result of the acquisition. The residual goodwill arising primarily represents the assembled workforce, market share and geographical advantages afforded to the Group. Fair value adjustments have been made to better align the accounting policies of the acquired business with the Group's accounting policies and to reflect the fair value of assets and liabilities acquired. There is no difference between the gross value and fair value of acquired receivables.
Post acquisition the acquired business has contributed GBP1.3m revenue and GBP0.1m underlying operating profit, which are included in the Group's Consolidated Income Statement. If the acquisition had been made on 1 January 2017, the Group's results for the period would have shown underlying revenue of GBP292.6m and underlying operating profit of GBP38.8m.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR DKLFBDVFFBBB
(END) Dow Jones Newswires
August 10, 2017 02:00 ET (06:00 GMT)
1 Year Hill & Smith Chart |
1 Month Hill & Smith 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
