Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksF.b.d.hldgs Regulatory News (FBH)

Share Price Information for F.b.d.hldgs (FBH)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 13.55
Bid: 13.00
Ask: 14.10
Change: 0.00 (0.00%)
Spread: 1.10 (8.462%)
Open: 13.55
High: 13.55
Low: 13.55
Prev. Close: 13.55
FBH Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

8 Mar 2011 07:00

RNS Number : 4918C
FBD Holdings PLC
08 March 2011
 



 

 

8 March 2011

 

FBD HOLDINGS PLC

PRELIMINARY ANNOUNCEMENT

RESULTS FOR THE YEAR ENDED 31 DECEMBER 2010

 

 

FINANCIAL HIGHLIGHTS

 

 

2010

€000s

2009

€000s

§ Gross premium written

358,385

357,244

§ Operating profit

40,666

28,880

§ Loss before taxation

(3,083)

(34,644)

Cent

Cent

§ Operating earnings per share

106

75

§ Ordinary dividend per 60c ordinary share

31.5

30

§ Net assets per 60c ordinary share

547

576

 

 

OPERATIONAL HIGHLIGHTS

 

§ Strong operational performance with operating profit up 41% to €40.7m

§ Operating profit and cash flow generation in all divisions

§ Gross premium written 0.3% higher, the first increase since 2007

§ Market share grows to 11.8% (2009: 11.5%), market share has increased in nine of the last ten years

§ Market rates hardened in 2010 and weather events will necessitate further rate increases

§ Improvement in loss ratio from 83.8% to 77.4%

§ Implementation of claims initiatives and cost improvements continued

§ Operating EPS increased 41% to 106 cent despite severe weather conditions

§ Reductions in asset values of €50.0m lead to pre-tax loss of €3.1m

§ Following impairments, the potential for further downside is limited

§ Proposed final dividend of 21 cent per share

§ Strong capital base and prudent reserving brings solvency level in FBD Insurance to 61% of net earned premium, from 52% in 2009

 

 

 

Commenting on the results, Andrew Langford, Group Chief Executive said;

 

"FBD delivered another strong operational performance and made significant progress in advancing its strategic priorities in 2010, a challenging year for Ireland's economy and the insurance sector. The severe weather conditions in January and December partially masked the benefit of rate increases, underwriting discipline and proactive management of claims and expenses. We have grown market share for nine of the last ten years reaching 11.8% in 2010. The Group has a strong capital base and balance sheet and a prudent reserving strategy and is well positioned to outperform its peers in delivering superior returns to shareholders".

 

 

Ends.

 

 

A presentation will be made to analysts at 10am today, a copy of which will be available

 on our Group website, www.fbdgroup.com from that time.

 

 

 

About FBD Holdings plc

FBD is one of Ireland's largest non-life insurers looking after the insurance needs of private individuals, farmers and business owners. The Group has developed complementary financial service businesses and has hotel and leisure property interests that include four hotels in Ireland and two resorts in southern Spain. The Group was established in the 1960s and is quoted on the Irish and London stock exchanges.

 

Forward Looking Statements

Some statements in this announcement are forward-looking. They represent expectations for the Group's business, and involve risks and uncertainties. These forward-looking statements are based on current expectations and projections about future events. The Group believes that current expectations and assumptions with respect to these forward-looking statements are reasonable. However, because they involve known and unknown risks, uncertainties and other factors, which are in some cases beyond the Group's control, actual results or performance may differ materially from those expressed or implied by such forward-looking statements.

 

 

 

For Reference Telephone

FBD

Andrew Langford, Group Chief Executive +353 1 4093208

Cathal O'Caoimh, Group Finance Director

Peter Jackson, Head of Investor Relations

 

Murray Consultants

Joe Murray +353 1 4980300

 

 

 

 

 

 

Review of Operations

 

Overview

FBD delivered another strong operational performance and made significant progress in advancing its strategic priorities in 2010, a challenging year for Ireland's economy and the insurance sector. However, the benefit of rate increases, underwriting discipline and proactive management of claims and expenses were partially masked by the impact of the severe weather conditions in both January and December 2010. In a second consecutive year of abnormal weather related claims, FBD's underwriting discipline and prudent reinsurance policy protected the Group's trading results, its capital base and solvency.

At €40.7m, operating profit was up by 41% on 2009. Operating profit in our primary underwriting business increased 61% to €36.1m (2009: €22.4m) as a €14.5m turnaround in the underwriting result was offset by a reduction in investment returns.

 

Gross written premium of €358.4m is up 0.3% on 2009, the first increase since 2007, in a market that declined by a further 2.6% in 2010. FBD has continued its growth in market share, now standing at 11.8%, with market share gains in nine of the last ten years. At the same time as gaining market share, FBD's insurance risk exposure reduced during 2010.

 

Net claims incurred in 2010 reduced by 11.1% relative to 2009 due to a combination of (i) lower insurance exposure, (ii) better 2010 large claims experience, (iii) decrease in non-weather related property claims frequency, (iv) FBD's decision not to grow volume in certain segments at uneconomic rates and (v) the benefit of claims management initiatives. Recent industry weather claims experience has contributed to a hardening of insurance rates across the Irish market in 2010.

 

Gross underwriting management expenses reduced by 0.7% in 2010 (2009: 20.3%) as the benefits of cost containment exercises began to crystallise. The net expense ratio has risen to 22.0% (2009: 20.3%) because of the impact of a rise in the cost of reinsurance and lower net premium earned.

 

In challenging market conditions, FBD's non-underwriting operations have delivered an operating profit of €4.6m (2009: €6.5m). The Group's property and leisure businesses delivered operating profits and positive cash flows again in 2010. The key challenge facing the business in Ireland is oversupply in the market. This is further exacerbated by a reduction in the number of foreign visitors. New marketing and sales initiatives and operational cost efficiencies continue to be identified and implemented to achieve targets.

 

FBD's financial services businesses continued to deliver a positive performance in difficult market environments. FBD Brokers won additional new business during 2010 and FBD Financial Solutions achieved strong growth in profitability, significantly outperforming the industry. These businesses have proactively managed their cost structures to reflect the economic circumstances.

 

The value of the Group's property assets has reduced in line with market values in Ireland and Spain, although the pace of the market decline has slowed considerably. Asset impairments of €50.0m (2009: €57.8m) have been charged to the consolidated income statement. Members of the Group's defined benefit pension scheme agreed to a restructuring of pension benefits and the introduction of pension contributions. As a result the Group's obligations for retirement benefits reduced by €11.1m. After charging finance costs of €3.2m (2009: €3.4m), the Group recorded a loss before tax of €3.1m (2009: €34.6m).

 

Operating earnings per ordinary share increased from 75 cent to 106 cent. The Group continues to have a strong capital base and balance sheet. FBD Insurance had a solvency level of 61% of net premium earned at 31 December 2010, up from 52% at 31 December 2009.

 

 

Business Review

 

Underwriting

 

Premium income

The Irish insurance market contracted by 2.6% during 2010 as the benefit of hardening rates was offset by the continuing reduction in insurable risk and values, in line with economic activity in Ireland. FBD's gross premium written increased by 0.3% to €358.4m (2009: €357.2m) as improved retention rates and higher conversion rates combined with rate increases led to growth for the first time since 2007. Net premium earned reduced to €302.5m from €314.6m because 2009 benefited from the higher level of gross premium written in 2008. Premium rates continued to harden in the Irish insurance market, particularly for home and business insurance, while motor insurance rates have been slower to increase. The flood and freeze conditions over the 2009 and 2010 winters accelerated the implementation of necessary rate increases in the property account.

 

A key feature of 2010 has been the reductions in insurance risk and values reflecting the decline in economic activity in Ireland. Despite rate increases, average policy premiums have not increased significantly. The market for large insurance risks has become more competitive and FBD has chosen not to compete for business at unsustainable rates.

 

Claims

Net claims incurred amounted to €234.3m, an 11.1% reduction on 2009 because of a combination of lower exposure and an improved loss ratio. The loss ratio (claims incurred, net of reinsurance as a percentage of earned premiums net of reinsurance) for 2010 was 77.4% (2009: 83.8%).

 

FBD experienced an improvement in non-weather related property claims, particularly towards the end of the financial year. Ireland continued to experience a reduction in the number of road deaths and large claim experience improved considerably. The frequency of both (non-weather related) property claims and motor injury claims has reduced. The improvement in the loss ratio is also attributable to rate increases and underwriting and claims management initiatives.

 

Not unlike the previous year, 2010 was adversely affected by severe weather events with abnormal freezes in both January and December, the latter being the coldest December on record. Adding the severe flooding in November 2009 and the prolonged freezing conditions in December 2009 means that, in a fourteen month period, FBD made good the weather related losses of 14,000 of our customers amounting to over €90m.

 

Ultimately, an insurance company's promise to its customers is that it will meet their expectations in their time of need and this objective was achieved over the fourteen month period. The Directors wish to express gratitude to the staff and suppliers who responded by providing customers with outstanding and professional service in difficult conditions.

 

During the fourteen month period, the cost to FBD was €39m, net of reinsurance. FBD's risk management policy determines the Group's appetite for risk and limits the exposure that FBD is prepared to accept from any event or series of events. In respect of weather related events, the objective is to limit the Group's exposure so as to protect profitability, solvency and shareholders' capital. This objective was achieved in both 2009 and 2010.

 

Claims reserves provided a positive run off again in 2010 demonstrating the strength of the Group's reserving position. FBD has benefited from a positive run off since 2003.

 

 

Expenses

Gross underwriting management expenses reduced by 0.7% in 2010 to €77.5m (2009: €78.0m) as the benefits of cost containment exercises began to crystallise. In the last year, the Group has negotiated a comprehensive programme of changes with its employees which includes changes in pay ranges, hours of work and other productivity measures designed to underpin the Group's competitive cost advantage and provide it with the flexibility to grow premium income in a difficult economic environment. The changes agreed include a combination of salary reductions and freezes, the restructuring of employment and pension conditions and the introduction of pension contributions.

 

The Directors acknowledge the co-operation of staff to accept these progressive changes so as to ensure the Group's future prosperity.

 

A rise in the cost of reinsurance and the impact of reducing net premium earned have contributed to an increase in the net expense ratio (other underwriting expenses as a percentage of earned premium, net of reinsurance) for 2010 to 22.0% (2009: 20.3%). The Group remains committed to maintaining its cost competitiveness.

 

The Group's combined operating ratio for 2010 was 99.4% (2009: 104.1%) resulting in an underwriting profit of €1.6m (2009: loss of €12.9m).

 

 

Investment Return

Longer term investment return at €34.5m was lower than the €35.3m in 2009 as a result of the slight reduction in assets available for investment and because the average asset mix through the year was more conservative. In line with insurers worldwide, FBD's investment mix has become more conservative in recent years in recognition of the volatility of investment markets and the imperative to protect the Group's solvency and asset base. The consequent reduction in investment returns discourages irrational underwriting in the market.

 

 

Ambition and customer focus

In response to changing customer behaviour, FBD's multi-channel distribution strategy has continued to develop with progress during 2010 within all channels. The Group's sales office network has been particularly successful in further developing farming and business insurance during 2010, a key strategic priority. The agricultural sector has performed very strongly during Ireland's economic decline and FBD's commitment to this sector has led to an increase in premium from agriculture and connected business.

 

FBD's progress in Dublin and other large urban centres has continued with 14% of total premium income now coming from Dublin and market share of over 5%. The initiative to increase business insurance in Dublin, via intermediaries, has proved successful and further brokers have been added to our panel. As planned, NoNonsense.ie and FBD.ie (our on-line offerings) continue to attract a higher proportion of customers from Dublin and other urban centres.

 

Non-underwriting

Market conditions for the non-underwriting businesses in Ireland and Spain continue to be challenging. However, in this environment, non-underwriting operations generated an operating profit of €4.5m (2009: €6.5m).

 

The Group's leisure and property interests include La Cala and Sunset Beach Resorts in Spain and FBD Hotels in Ireland. In the difficult trading conditions these businesses delivered a solid result generating an operating profit of €1.3m (2009: €2.8m) and cash flow from operations of €1.2m. The operating profit was lower than the previous year principally because the hotels located in Ireland were impacted by market oversupply. Oversupply in the marketplace is the key challenge facing the hotel business in Ireland and market capacity needs to be reduced to match falling customer demand. Overseas visitors to Ireland reduced from 7.7m arrivals in 2007 to 5.6m in 2010, while revenue generated from the domestic leisure market has reduced due to the economic downturn. Sunset Beach Resort continued to perform strongly and 46 properties in La Cala were sold generating cash of €13.9m, significantly ahead of both last year and expectations.

 

Financial services/other, includes the contributions from general insurance broking (FBD Brokers), life assurance/pension, broking/investment advice (FBD Financial Solutions), instalment finance and holding company costs. Operating profits of €3.2m were generated (2009: €3.7m). Both FBD Brokers and FBD Financial Solutions had a strong 2010, growing profitability despite Ireland's economic decline through focus on customer service and cost efficiency.

 

Pre-tax result

The result before tax was adversely impacted by a negative fluctuation in investment return amounting to €30.1m (2009: €28.8m) and impairment of property, plant and equipment of €19.9m (2009: €29.0m) reflecting reducing property prices.

 

During 2010, as stated above, the Group agreed a variety of changes in pay and conditions with its employees. Some of these changes had an impact on the defined benefit retirement obligations recorded as a liability in the Group's statement of financial position. The reduction in the Group's liability for retirement benefits as a result of the changes agreed by management and staff is reflected as a credit of €11.1m in the consolidated income statement. In addition, the salary reductions agreed by senior management reduced the Group's retirement benefit obligations by a further €2.6m, which is credited to the consolidated statement of comprehensive income.

 

After charging finance costs of €3.2m (2009: €3.4m), the Group recorded a loss before tax of €3.1m (2009: €34.6m).

 

 

Earnings per share

Operating earnings per 60 cent ordinary share based on longer term investment return amounted to 106 cent compared to 75 cent the previous year. The diluted loss per 60 cent ordinary share was 8 cent (2009: 91 cent).

 

Dividends

The Board is committed to ensuring that the Group's capital position continues to be robust and its balance sheet well managed. This reflects the Board's view that it is in the long-term interest of all shareholders to maintain strong solvency and liquidity margins. The Group is committed to a progressive dividend policy and efficient capital management.

 

The Board is recommending a 2010 final dividend payout of 21.0 cent per 60 cent ordinary share (2009: 20.0 cent) bringing the full 2010 dividend to 31.5 cent (2009: 30.0 cent), an increase of 5% over 2009. Subject to the approval of shareholders at the Annual General Meeting to be held on 29 April 2011, this final dividend for 2010 will be paid on 5 May 2011 to the holders of shares on the register on 18 March 2011.

 

The dividend is subject to a withholding tax ("DWT") except for shareholders who are exempt from DWT and who have furnished a properly completed declaration of exemption to the Company's Registrar from whom further details may be obtained.

 

 

Statement of Financial Position

The Group's financial position remains very strong. Ordinary shareholders' funds amounted to €182.1m (2009: €191.5m) and net assets per ordinary share were 547 cent (2009: 576 cent).

 

FBD Insurance maintains a low risk investment strategy with 88% of its total investment portfolio invested in government gilts and cash assets at year end. Table 1 shows how the assets of the underwriting business were invested at the beginning and end of the year.

 

 

Table 1 - Underwriting Business Asset Allocation

 

31 December 2010

31 December 2009

€m

%

€m

%

Government gilts

497

61%

581

70%

Deposits & cash

217

27%

110

13%

Investment property

42

5%

43

5%

Equities & corporate bonds

22

3%

36

4%

Secured loans

21

2%

37

5%

Own land & buildings

18

2%

22

3%

817

100%

829

100%

Reinsurers' share of technical provisions

96

93

Trade, other debtors and DAC

91

101

Plant and equipment

17

17

1,021

1,040

 

 

 

In 2010, the Group as a whole booked €49.9m (2009: €57.8m) of reductions in asset values through the consolidated income statement. These adjustments are set out in Table 2 below.

 

Table 2 - Group Assets/Asset Value Reductions

 

Assets31 December

2010

Assets31 December

2009

Asset ValueReductions

2010

€m

€m

€m

Government gilts

497

581

(8)

Deposits & cash

231

120

-

Hotel & golf resort assets

120

136

(17)

Trade, other debtors and DAC

112

107

-

Reinsurers' share of technical provisions

96

93

-

Inventories

46

59

-

Investment property

42

43

(1)

Equities & corporate bonds

25

40

(2)

Secured loans

21

37

(19)

Own land & buildings

18

22

(3)

Plant & equipment

18

18

-

1,226

1,256

(50)

 

 

The Group's portfolio of prime property assets was valued at fair value which was determined either by independent professional valuers or at a lower amount if, in the opinion of the Directors, a lower amount more accurately reflected fair value. The most significant asset write down in 2010 was in respect of the secured loans as the Directors believed that it was appropriate to eliminate any uncertainty about valuations by writing the secured loans down to the value of the underlying security on a current use market value basis. On this basis, the underlying assets are, in some cases, valued as agricultural land or car parks. As a result, additional provisions of €19.1m have been made in respect of secured loans bringing cumulative provisions to 72% of the 2007 year end value.

 

Investment properties are incorporated in the balance sheet at particularly high yields, with the property located in Dublin delivering an 11.4% yield at its current valuation. Subsequent to the year end, two of the Group's four investment properties located in the UK were sold and a third is in the course of being sold. Combined, the three sales will generate €20.6m in cash and a profit of €0.5m over the 2010 valuation.

 

 

The cumulative reductions in asset values over the three years 2008-2010 are summarised in the following table:

 

Table 3 - Cumulative asset value reductions as a percentage of December 2007 values

%Decrease

Hotel & golf resort assets

- Sunset Beach resort

- La Cala Hotel and golf resort

- FBD Hotels

 

0%

43%

45%

Own land and buildings

45%

Investment property

48%

Secured loans

72%

 

 

The Directors believe that as a result of the impairment provisions recognised over the last three years and the de-risking of the investment book, the potential for further downside from the Group's investments is limited. Within the underwriting business, such downside is negligible.

 

La Cala development land is included within inventories at the lower of cost and net realisable value. The independent external valuation conducted at 31 December 2010 reported a value which exceeded this by €24m. Government gilts held to maturity are included in the statement of financial position at amortised cost. If these gilts were recognised on a mark-to-market basis, a surplus of €20.8m would arise.

 

After asset value reductions, gearing in the property and leisure operations at end 2010 was 73% (2009: 64%). Interest is covered by operating cash flows generated by the business 4.4 times in 2010 (2009: 1.4 times).

 

FBD Group has a strong capital base and balance sheet. FBD Insurance had a solvency level of 61% of net premium earned at the end of 2010, up from 52% at the end of 2009.

 

FBD also has a prudent reserving strategy and in the same period, its reserving ratio (net technical provisions divided by net premium earned) strengthened three percentage points to 243%. This is supported by a positive run-off of prior year claims reserves of €48.6m in 2010. The Group has a long history of recording positive run off on its claims reserves.

 

In line with all European Insurers, the Group's underwriting business, FBD Insurance, is preparing for the introduction of the new Solvency II regulations which are to come into effect from 1 January 2013. During 2010, FBD Insurance conducted a Quantitative Impact Study (QIS 5) designed to test the adequacy of its reserves at the end of 2009 compared to QIS 5 capital requirements from 2013. The results showed that FBD Insurance met the required standard and had excess capital over the QIS 5 requirement. FBD Insurance expects to be in a position to meet all of Solvency II requirements in advance of their introduction on 1 January 2013.

 

 

Outlook

 

Underwriting

Economic uncertainty has reduced but Irish domestic demand (the best indicator of insurance market exposure) is still likely to decline further, albeit at a diminishing rate. It is likely that austerity measures will influence economic activity and underlying insurance values. On the other hand, rate increases will positively impact market premiums. Market size will depend on whether the benefit of rate increases will exceed the contraction in volume and cover. As a result, the opportunity for FBD premium income growth in 2011 will be limited. However, the Directors are confident that underwriting disciplines and cost containment will deliver improved profitability in 2011. The Group's underwriting business is, by its nature, defensive and its spread of business is not overly exposed to any one sector.

 

As insurance companies become more conservative in their investment mix and as international investment returns remain low, insurers become more reliant on positive underwriting results to achieve an adequate return on investment. This dependence on underwriting results and the impact of severe weather events in 2009 and 2010 are likely to lead to further rate increases in the market.

 

FBD Insurance will focus on profitable growth, constantly evolving its business to reflect customers' needs. The Group will continue to implement its plan to increase penetration of key urban markets, in particular Dublin, and the commercial insurance market. At the same time, the Group continues to devote considerable resources to developing its core farming account, a key strategic priority.

 

 

Non-underwriting

The environment for the non-underwriting businesses is expected to remain difficult in 2011. Oversupply in the market place is the key challenge facing the property and leisure businesses, particularly in Ireland and recovery will be dependent on a reduction in market capacity. No significant change to the oversupply is anticipated in 2011 and concerted action is required to increase the number of tourists visiting Ireland. Despite that, as a result of actions taken, we anticipate an improved contribution from FBD Hotels in 2011. Sales of properties in La Cala are expected to continue in 2011.

 

FBD Brokers is developing new market segments while providing enhanced customer value, and is well positioned to benefit from the buoyancy of the agri business sector. FBD Financial Solutions will continue to focus on customer needs and cost efficiency to deliver growth in profitability in 2011.

 

The Group will continue to outperform competitors by focusing on initiatives that will enhance revenue and/or reduce costs, so as to maintain profitable and cash generative businesses through the recessionary period.

 

 

Group

FBD Group has a strong capital base and balance sheet and a prudent reserving strategy. The Board is satisfied that as a result of the impairment provisions recognised and the de-risking of the investment book, the potential for further downside from the Group's investment portfolio is limited. The Board is confident that FBD will continue to outperform its peers in delivering superior returns to shareholders. FBD has demonstrated its capacity to deliver operating profits in difficult market conditions and is well positioned to deliver long-term profitable growth.

 

Unless exceptional claims events arise during 2011, the Board is confident that as underwriting performance continues to improve, the Group will deliver full year 2011 operating earnings per share of 130 cent to 140 cent.

 

 

 

 

 

 

FBD Holdings plc

Consolidated Income Statement

For the Year Ended 31 December 2010

 

2010

 

2009

€000s

€000s

Revenue

478,566

476,159

Income

Gross premium written

358,385

357,244

Reinsurance premiums

(55,172)

(54,107)

Net premium written

303,213

303,137

Change in provision for unearned premiums

(673)

11,467

Net premium earned

302,540

314,604

Net investment return

4,421

6,515

Non-underwriting income

79,014

72,774

Total income

385,975

393,893

Expenses

Net claims and benefits

(234,268)

(263,492)

Other underwriting expenses

(66,653)

(64,020)

Non-underwriting expenses

(74,481)

(66,285)

Impairment of property, plant and equipment

(19,868)

(29,048)

Retirement benefit-past service gain

11,063

-

Restructuring and other costs

(1,615)

(2,315)

Finance costs

(3,236)

(3,377)

Loss before tax

(3,083)

(34,644)

Income tax (charge)/credit

(152)

3,714

Loss for the year

(3,235)

(30,930)

Attributable to:

Equity holders of the parent

(2,408)

(30,190)

Non-controlling interest

(827)

(740)

(3,235)

(30,930)

2010

2009

Cent

Cent

Basic loss per 60 cent ordinary share

(8.08)

(91.59)

Diluted loss per 60 cent ordinary share

(8.08)

(91.59)

 

 

 

FBD Holdings plc

Consolidated Statement of Comprehensive Income

For the Year Ended 31 December 2010

 

2010

2009

 

€000s

€000s

 

 

Loss for the year

(3,235)

(30,930)

 

 

Loss on available for sale financial assets

-

(1,554)

 

Revaluation of property, plant and equipment

-

(5,241)

 

Actuarial gain/(loss) on retirement benefit obligations

4,131

(8,556)

 

Exchange differences on translation of foreign operations

(164)

747

747

 

Other comprehensive income (expense) before tax

3,967

(14,604)

 

 

Tax (charge)/credit relating to other comprehensive expense

(1,531)

6,884

 

 

Other comprehensive income (expense) after tax

2,436

(7,720)

 

 

Total comprehensive expense for the year

(799)

(38,650)

 

 

 

Attributable to:

 

Equity holders of the parent

28

(37,664)

 

Non-controlling interests

(827)

(986)

 

 

(799)

(38,650)

 

 

 

 

 

 

FBD Holdings plc

Pro Forma Reconciliation of Consolidated Operating Profit to Loss before Tax

For the Year Ended 31 December 2010

 

2010

2009

€000s

€000s

Underwriting

36,133

22,391

Non-underwriting

4,533

6,489

Operating profit before tax

40,666

28,880

Investment return - fluctuations

(30,093)

(28,784)

Impairment of property, plant and equipment

(19,868)

(29,048)

Retirement benefit-past service gain

11,063

-

Restructuring and other costs

(1,615)

(2,315)

Finance costs

(3,236)

(3,377)

Loss before tax

(3,083)

(34,644)

 

 

 

FBD Holdings plc

Consolidated Statement of Financial Position

At 31 December 2010

 

ASSETS

2010

2009

€000s

€000s

Property, plant and equipment

155,959

176,479

Investment property

42,368

43,267

Loans

24,618

43,863

Deferred tax asset

9,247

6,907

Financial assets

Investments held to maturity

496,852

581,096

Available for sale investments

7,282

9,476

Investments held for trading

17,859

30,000

Deposits with banks

195,172

75,462

717,165

696,034

Reinsurance assets

Provision for unearned premiums

24,706

25,503

Claims outstanding

70,916

67,686

95,622

93,189

Inventories

46,045

59,226

Current tax asset

6,003

175

Deferred acquisition costs

20,531

19,963

Other receivables

71,279

72,681

Cash and cash equivalents

36,714

44,036

Total assets

1,225,551

1,255,820

 

 

FBD Holdings plc

Consolidated Statement of Financial Position

At 31 December 2010

 

EQUITY AND LIABILITIES

2010

2009

€000s

€000s

Equity

Ordinary share capital

21,409

21,409

Capital reserves

15,313

14,297

Revaluation reserves

742

742

Translation reserves

(98)

66

Retained earnings

144,757

154,994

Shareholders' funds - equity interests

182,123

191,508

Preference share capital

2,923

2,923

Equity attributable to equity holders of the parent

185,046

194,431

Non-controlling interests

2,053

3,030

Total equity

187,099

197,461

Liabilities

Insurance contract liabilities

Provision for unearned premiums

176,479

176,603

Claims outstanding

657,656

671,429

834,135

848,032

Borrowings

117,766

120,051

Retirement benefit obligation

10,859

23,103

Deferred tax liability

11,751

10,507

Payables

63,941

56,666

Total liabilities

1,038,452

1,058,359

Total equity and liabilities

1,225,551

1,255,820

 

 

FBD Holdings plc

Consolidated Statement of Cash Flows

For the Year Ended 31 December 2010

 

2010

2009

€000s

€000s

Cash flows from operating activities

Loss before tax

(3,083)

(34,644)

Adjustments for:

Profit on investments held for trading

(1,075)

(4,925)

Loss on investments held to maturity

7,901

417

Loss on investments available for sale

2,076

-

Provision for loans & advances

16,329

21,000

Depreciation of property, plant and equipment

6,476

6,206

Share-based payment expense

1,016

698

Impairment of investment property

899

8,479

Impairment of property, plant and equipment

19,868

29,048

Retirement benefit - past service gain

(11,063)

-

(Decrease) in insurance contract liabilities

(16,330)

(368)

Effect of foreign exchange rate changes

(148)

-

(Profit)/loss on disposal of property, plant and equipment

(83)

25

Operating cash flows before movement in working capital

22,783

25,936

Decrease/(increase) in receivables and deferred acquisition costs

817

(5,552)

Increase/(decrease) in payables

9,961

(24,003)

Decrease in inventories

13,181

3,157

Cash generated/(used by) from operations

46,742

(462)

Income taxes (paid)/received

(8,610)

3,779

Net cash from operating activities

38,132

3,317

Cash flows from investing activities

Investments held for trading

13,216

(963)

Investments held to maturity

76,343

(101,887)

Investments available for sale

118

21

Sale of property, plant and equipment

678

-

Purchase of property, plant and equipment

(6,415)

(8,474)

Sale of investment property

-

792

Repayment of loans

2,916

5,626

Deposits invested with banks

(119,710)

107,681

Net cash (used in)/generated from investing activities

(32,854)

2,796

Cash flows from financing activities

Ordinary dividends paid

(10,147)

(6,936)

Dividends paid to non-controlling interests

(150)

-

Increase in borrowings

-

22,980

(Decrease) in borrowings

(2,285)

(13,897)

Net cash (used in)/generated from financing activities

(12,582)

2,147

Net (decrease)/increase in cash and cash equivalents

(7,304)

8,260

Cash and cash equivalents at the beginning of the year

44,036

35,713

Effect of foreign exchange rate changes on the balance of cash held in foreign currencies

(18)

63

Cash and cash equivalents at the end of the year

36,714

44,036

 

Included in the above statement is the following information:Interest and similar income received during the year was €31,403,000 (2009: €24,619,000).

Interest paid during the year was €2,898,000 (2009: €3,495,000).

 

FBD Holdings plc

Consolidated Statement of Changes in Equity

For the Year Ended 31 December 2010

 

Ordinary share capital

Capital reserves

Revaluation and other reserves

Translation reserve

Retained earnings

Attributable to ordinary shareholders

Preference share capital

Non-controlling interest

Total equity

€000s

€000s

€000s

€000s

€000s

€000s

€000s

€000s

€000s

Balance at 1 January 2009

21,409

13,599

3,295

(681)

197,788

235,410

2,923

4,151

242,484

Loss after taxation

-

-

-

-

(30,190)

(30,190)

-

(740)

(30,930)

Other comprehensive expense

-

-

(2,553)

747

(5,668)

(7,474)

-

(246)

(7,720)

21,409

13,599

742

66

161,930

197,746

2,923

3,165

203,834

Dividends paid on ordinary and preference shares

-

-

-

-

(6,936)

(6,936)

-

-

(6,936)

Dividend paid to minority interests

-

-

-

-

-

-

-

(135)

(135)

Recognition of share based payments

-

698

-

-

-

698

-

-

698

Balance at 31 December 2009

21,409

14,297

742

66

154,994

191,508

2,923

3,030

197,461

Loss after taxation

-

-

-

-

(2,408)

(2,408)

-

(827)

(3,235)

Other comprehensive income

-

-

-

(164)

2,600

2,436

-

-

2,436

21,409

14,297

742

(98)

155,186

191,536

2,923

2,203

196,662

Dividends paid and approved on ordinary and preference shares

 

-

 

-

 

-

 

-

 

(10,429)

 

(10,429)

 

-

 

-

 

(10,429)

Dividend paid to minority interests

-

-

-

-

-

-

-

(150)

(150)

Recognition of share based payments

-

1,016

-

-

-

1,016

-

-

1,016

Balance at 31 December 2010

21,409

15,313

742

(98)

144,757

182,123

2,923

2,053

187,099

 

FBD Holdings plc

SUPPLEMENTARY INFORMATION

For the Year Ended 31 December 2010

 

 

Note 1 Operating Profit by Activity

 

2010

2009

€000s

€000s

 

Underwriting

36,133

22,391

Non-underwriting

4,533

6,489

 

40,666

28,880

 

Non-underwriting profit is analysed as follows:

2010

2009

€000s

€000s

 

Leisure and leisure property development

1,316

2,786

 

Financial services/other

3,217

3,703

 

 

4,533

6,489

 

 

 

 

 

Note 2 Underwriting Operating Profit

 

2010

2009

 

€000s

€000s

 

Gross written premiums

358,385

357,244

 

Net premium earned

302,540

314,604

Adjusted net claims incurred

(234,268)

(263,492)

Net operating expenses

(66,653)

(64,020)

 

Underwriting profit/(loss)

1,619

(12,908)

 

Longer term investment return

34,514

35,299

 

Underwriting operating profit

36,133

22,391

 

 

 

2010

2009

Other underwriting expenses

€000s

€000s

Management expenses

77,527

78,091

Reinsurance commissions receivable

(12,743)

(13,943)

Deferred acquisition costs

(568)

(2,231)

Broker commission payable

2,437

2,103

 

 

66,653

 

64,020

 

 

FBD Holdings plc

SUPPLEMENTARY INFORMATION

For the Year Ended 31 December 2010

 

 

Note 3 Dividends

2010

2009

Paid during year:

€000s

€000s

Dividend of Nil cent (2009: 4.8 cent) per share on 8% non-cumulative preference shares of 60 cent each

-

169

Dividend of Nil cent (2009: 8.4 cent) per share on 14% non-cumulative preference shares of 60 cent each

-

113

2009 Final dividend of 20.0 cent (2008: 10.0 cent) per share on ordinary shares of 60 cent each

6,654

3,327

2010 Interim dividend of 10.5 cent (2009: 10.0 cent) per share on ordinary shares of 60 cent each

3,493

3,327

10,147

6,936

 

 

2010

2009

Approved but not paid:

€000s

€000s

Dividend of 4.8 cent (2009: Nil cent) per share on 8% non-cumulative preference shares of 60 cent each

169

-

Dividend of 8.4 cent (2009: Nil cent) per share on 14% non-cumulative preference shares of 60 cent each

113

-

282

-

 

 

2010

2009

Proposed:

€000s

€000s

Dividend of 4.8 cent (2009: 4.8 cent) per share on 8% non-cumulative preference shares of 60 cent each

169

169

Final dividend of 21.0 cent (2009: 20.0 cent) per share on ordinary shares of 60 cent each

6,987

6,654

7,156

6,823

The proposed final dividend is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability in these financial statements.

 

FBD Holdings plc

SUPPLEMENTARY INFORMATION

For the Year Ended 31 December 2010

 

 

Note 4 Loss per 60 cent Ordinary Share

 

The calculation of the basic and diluted loss per share attributable to the ordinary shareholders is based on the following data:

2010

2009

Earnings

€000s

€000s

Loss for the year

(3,235)

(30,930)

Non-controlling interest

827

740

Preference dividend

(282)

(282)

Loss for the purpose of basic and diluted loss per share

(2,690)

(30,472)

Number of shares

2010

2009

Weighted average number of ordinary shares for the purpose of

basic loss per share

33,269,000

33,269,000

Effect of dilutive potential of share options outstanding

150,000

198,000

Weighted average number of ordinary shares for the purpose of

diluted loss per share

33,419,000

33,467,000

 

The 'A' ordinary shares of 1 cent each that are in issue have no impact on the loss per share calculation.

 

Cent

Cent

Basic loss per share

(8.08)

(91.59)

Diluted loss per share

(8.08)

(91.59)

 

 

The calculation of the operating earnings per share, which is supplementary to the requirements of International Financial Reporting Standards, is based on the following data:

2010

2009

€000s

€000s

Operating profit after taxation*

35,623

25,299

Non-controlling interest

(125)

(193)

Preference dividend

(282)

(282)

35,216

24,824

Cent

Cent

Operating earnings per share

105.85

74.61

 

*2010 effective tax rate of 12.4% (2009: 12.4%).

 

FBD Holdings plc

SUPPLEMENTARY INFORMATION

For the Year Ended 31 December 2010

 

 

Note 5 Ordinary Share Capital

Number

2010

2009

(2010 only)

€000s

€000s

(i) Ordinary shares of 60 cent each

Authorised:

At the beginning and the end of the year

51,326,000

30,796

30,796

Issued and fully paid:

At the beginning and the end of the year

35,461,206

21,277

21,277

(ii) 'A' Ordinary shares of 1 cent each

Authorised:

At the beginning and the end of the year

120,000,000

1,200

1,200

Issued and fully paid:

At the beginning and the end of the year

13,169,428

132

132

21,409

21,409

 

 

The 'A' ordinary shares of 1 cent each are non-voting. They are non-transferable except only to the Company. Other than a right to a return of paid up capital of 1 cent per 'A' ordinary share in the event of a winding up, the 'A' ordinary shares have no right to participate in the capital or the profits of the Company.

 

The holders of the two classes of non-cumulative preference shares rank ahead of the two classes of ordinary shares in the event of a winding up. Before any dividend can be declared on the ordinary shares of 60 cent each, the dividend on the non-cumulative preference shares must firstly be declared or paid.

 

The number of ordinary shares of 60 cent each held as treasury shares at the beginning and end of the year (and the maximum number held during the year) was 2,191,730. This represented 6.18% of the shares of this class in issue and had a nominal value of €1.315m. There were no movements during the year in the Company's holding of treasury shares.

The weighted average number of ordinary shares of 60 cent each in the earnings per share calculation has been reduced by the number of such shares held in treasury.

 

At 31 December 2010, the total number of ordinary shares of 60 cent each under option amounted to 1,161,864 (2009: 1,199,422). The related options had been granted under the FBD Holdings plc Executive Share Option Scheme ("ESOS") and the FBD Group Save as You Earn (SAYE) Scheme (the "SAYE Scheme"). 249,825 (2009: 249,825) of the options outstanding under the ESOS may be exercised prior to October 2013 at a subscription price of €2.50 per share. 875,000 (2009: 905,000) of the options outstanding under the ESOS may be exercised between August 2012 and September 2014 at a subscription price of €7.45 per share conditional on certain performance conditions being met. The 37,039 (2009: 44,597) options outstanding under the SAYE Scheme may be exercised after February 2011 at a subscription price of €18.46 per share.

 

All issued shares have been fully paid.

 

FBD Holdings plc

SUPPLEMENTARY INFORMATION

For the Year Ended 31 December 2010

 

 

Note 6 Transactions with Related Parties

 

Farmer Business Developments plc has a substantial shareholding in the Group at 31 December 2010 details of which are set out in the Annual Report.

Included in the financial statements is an unsecured loan of €60,000,000 (2009: €60,000,000) from Farmer Business Developments plc to FBD Property and Leisure Limited, a 100% owned subsidiary of the Group. This loan is guaranteed by the Company. The loan is due to be repaid in full in July 2012. Interest is charged at market rate which is defined under the terms of the loan agreement as the 3 month Euribor rate plus a margin capped at 225 basis points.

Included in the financial statements at the year end is €671,227 (2009: €331,601) due from Farmer Business Developments plc. This balance is made up of recharges for services provided and recoverable costs. Interest is charged on this balance at the market rate. The amount due is repayable on demand.

 

 

Note 7 Subsequent Events

 

Subsequent to the year end, two of the Group's investment properties located in the UK were sold and a third is in the course of being sold. Combined, the three sales will generate €20,600,000 in cash and a profit of €500,000 over the December 2010 valuation.

 

 

Note 8 - General Information and Accounting Policies

 

The financial information set out in this document does not constitute full statutory financial statements for the years ended 31 December 2010 or 2009 but is derived from same. The Group financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs), applicable Irish law and Listing Rules of the Irish and London Stock Exchanges. The Group financial statements have also been prepared in accordance with IFRSs adopted by the European Union and therefore comply with Article 4 of the EU IAS Regulation.

 

The 2010 and 2009 financial statements have been audited and received unqualified audit reports. The 2010 financial statements were approved by the Board of Directors on 7 March 2011.

 

The consolidated financial statements are prepared under the historical cost convention as modified by the revaluation of property, investments held for trading, available for sale investments and investment property which are measured at fair value.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EAPDXESLFEFF
Date   Source Headline
22nd Apr 202412:37 pmRNSHolding(s) in Company
22nd Apr 202410:33 amRNSHolding(s) in Company
18th Apr 20249:40 amRNSHolding(s) in Company
17th Apr 20242:40 pmRNSDirector/PDMR Shareholding
16th Apr 20244:49 pmRNSTotal Voting Rights
16th Apr 20243:52 pmRNSDirector/PDMR Shareholding
15th Apr 20243:59 pmRNSDeath of Independent Non-Executive Director
5th Apr 20241:26 pmRNSHolding(s) in Company
27th Mar 20244:20 pmRNSProposed UK Delisting Resolution
27th Mar 20243:46 pmRNSNotice of AGM
26th Mar 20245:39 pmRNSHolding(s) in Company
12th Mar 20245:06 pmRNSHolding(s) in Company
12th Mar 20247:00 amRNSTransaction in Own Shares
8th Mar 20247:00 amRNSFinal Results
13th Feb 20244:44 pmRNSTrading Statement
22nd Dec 202310:58 amRNSHolding(s) in Company
21st Dec 20235:00 pmRNSHolding(s) in Company
13th Dec 20233:26 pmRNSDirector/PDMR Shareholding
11th Dec 202312:13 pmRNSFinancial Calendar 2024
12th Sep 20233:43 pmRNSDirector/PDMR Shareholding
1st Sep 20232:00 pmRNSDirectorate Change
17th Aug 20236:26 pmRNSHolding(s) in Company
17th Aug 20236:16 pmRNSHolding(s) in Company
17th Aug 20238:29 amRNSHolding(s) in Company
11th Aug 20237:00 amRNSHalf-year Report
20th Jun 20233:54 pmRNSDirector/PDMR Shareholding
2nd Jun 20233:07 pmRNSDirector/PDMR Shareholding
26th May 20234:51 pmRNSDirector/PDMR Shareholding
11th May 20233:38 pmRNSResult of AGM
11th May 20237:00 amRNSTrading Statement
28th Apr 20232:00 pmRNSDirectorate Change
20th Apr 20234:13 pmRNSHolding(s) in Company
19th Apr 20233:17 pmRNSHolding(s) in Company
18th Apr 202311:58 amRNSHolding(s) in Company
18th Apr 20237:55 amRNSHolding(s) in Company
17th Apr 20235:21 pmRNSHolding(s) in Company
14th Apr 20233:05 pmRNSTotal Voting Rights
13th Apr 20239:01 amRNSHolding(s) in Company
6th Apr 20231:11 pmRNSAdditional Listing
5th Apr 20233:52 pmRNSDirector/PDMR Shareholding
3rd Apr 20234:00 pmRNSNotice of AGM
10th Mar 20237:00 amRNSFinal Results
6th Mar 20231:35 pmRNSHolding(s) in Company
6th Mar 202310:38 amRNSHolding(s) in Company
22nd Feb 20239:49 amRNSHolding(s) in Company
14th Feb 20234:42 pmRNSTrading Update
13th Feb 20235:56 pmRNSHolding(s) in Company
2nd Feb 20233:06 pmRNSDeath of Non-Executive Director
21st Dec 20221:02 pmRNSHolding(s) in Company
19th Dec 20225:19 pmRNSFinancial Calendar 2023

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.