4 Mar 2009 08:00
๏ปฟ
FBD Holdings plc
Preliminary Results Announcement
4 March 2009
FBD HOLDINGS PLC
PRELIMINARY ANNOUNCEMENT
RESULTS FOR THE YEAR ENDEDย 31STย DECEMBER 2008
ย
|
FINANCIAL HIGHLIGHTS
ย
ย
|
2008
โฌ000s
|
2007
โฌ000s
ย
|
|
ยท; Gross written premiums
|
385,638
|
407,953
|
|
ยท; Net earned premiums
|
343,075
|
350,321
|
|
ยท; Adjusted operating profit *
|
65,783
|
127,883
|
|
ยท; (Loss)/profit before taxation
|
(38,607)
|
162,168
|
|
ย
|
ย
|
ย
|
|
ย
|
Cent
|
Cent
|
|
ยท; Adjusted operating earnings per share*
|
171.50
|
316.33
|
|
ยท; Ordinary dividend per share
|
40.25
|
79.50
|
|
ยท; Net assets per 60c ordinary share
|
707.60
|
1,154.54
|
*Adjusted to excludeย theย impact of changesย in reserving policyย in 2007 andย
restructuring costs in 2008.
OPERATIONAL HIGHLIGHTS
Continued solidย tradingย in difficult market conditions,ย with adjusted operating profit of โฌ65.8m
Profitableย operating contributionย from all divisions
Market turmoil impact on investment return leads to loss before tax of โฌ38.6mย
Strong capital base, threeย timesย minimumย statutory solvencyย margin, with defensiveย balance sheet
Growth in market shareย for eighthย successive year
Premium rates beginning to harden across the market
Continuing implementation of cost improvements and claims initiatives
New internet developments provide platform for future growthย
Realignment of local offices to increase focus on sales of agricultural and commercial business
PERFORMANCE OVERVIEW
In a period of unprecedented economic volatility, the Group has produced another solid performanceย with all divisions delivering operating profit.ย ย At โฌ65.8m, adjusted operating profit is lower than last year principally because of an increase in claims costs andย aย lower long term investment return.ย ย The increase in claims relates particularly to unusual weather events and higher property related claims. This trend has, in turn, contributed to a hardening of insurance rates across the Irish market.
Average premiums began to show some upward movement late in 2008. Early in the current year, a number of market participants increased rates on certain business lines and further increases are anticipated.ย ย Given FBD's fixed cost base, the Group will benefit from positive operating leverage as prices rise.
Gross premium written in 2008 amounted to โฌ385.6m, down 5.5% in a very competitive market. Rate increases were implemented on certain products at the expense of volume growth. Despite this, FBD continuedย toย outperform the marketย and its ability to achieve sustainable growth was demonstrated by increasing market shareย forย the eighth consecutive year. Market share in 2008ย grewย from 11.3%ย toย 11.6%.
ย
The focus on efficiency and productivity improvements was continued and FBD's competitive position was enhanced through further strengthening of the management team, streamlining of processes and reductions in costs.
Newย e-commerce facilitiesย areย providing a platform for future growth, responding to the needs of customers who increasingly wish to purchase personal linesย insurance over the internet. Theย www.fbd.ieย facility givesย customersย greater choice and control.ย ย In addition,ย NoNonsense.ie provides a "no frills" alternative. Furtherย e-commerce initiativesย are plannedย forย the near future.
In responseย to changing customer behaviour,ย FBD announced plans to realign its local office networkย in December 2008, reducing the number of offices from 47 to 34,ย by merging the activities of certain offices.ย ย This realignment will enable local offices to focus on farming and commercial customers.ย ย Implementing the changes is a significant priority for 2009.
Market conditionsย forย theย non-underwritingย businessesย inย Irelandย andย Spainย continued to beย very challenging.ย ย Likewise, in a difficult climate for investment products, FBD Life focused its resources on the sale of protection products andย FBD Brokersย dealt withย declining premium levels in theย commercial insurance sector.ย ย Theseย businessesย have deliveredย solidย resultsย in difficult trading conditions.
Like all other financial institutions, the value of the Group's investments has been impacted by the fall in financial andย propertyย markets.ย ย Revaluation adjustments of โฌ126.5m have been booked in 2008 on the basis ofย mark-to-marketย accounting principles. The Group's quality portfolio of property assets hasย been independently valued by professional external valuers.
In relation to the Tranche II lands at La Cala, aย parallel planning procedure has been initiated. While this procedure will not deliver the required permissions on all the lands, it will, if approved,ย result in planning permission on a substantial proportion of the lands. FBD is still dependent on local authorities to deliver permissions on time and is in contact with the purchaser to explore the various scenarios that may emerge.
Given the uncertain outlook for global economies, markets and asset prices, it is in the best interests of all shareholders that the Group maintain a veryย strongย capital position. Consequently, the Board is recommending a 2008 final dividend payment of 10 cent per share, bringing the full 2008 dividend to 40.25 cent per shareย (2007: 79.5 cent). This equates to a dividend payout ratio of 25% (2007: 26%).
Theย FBD Groupย has a strong capital base and balanceย sheet with total assets of โฌ1,278m. Its underwritingย business holdsย three times the minimum statutory solvency requirement andย hasย a prudent reserving strategy.ย ย Even in the current economic climate, the Groupย has the people, plans and infrastructureย to deliver long-term profitable growth and superior returns to shareholders, particularly in an environment where premium rates are hardening.
Andrew Langfordย
Groupย Chief Executive
ย ย About FBD Holdings plc
FBD isย Ireland's third largest non-life insurerย looking after the insurance needs of private individuals,ย farmers andย business owners.ย ย The Group has developed complementary financial service businessesย andย hasย hotel and leisure property interests that include four hotels inย Irelandย and two resorts in southernย Spain.ย ย The Group was established in the 1960s and is quoted on the Irish andย Londonย stock exchanges.
Forward Looking Statementsย
Some statements in this announcement are forward-looking. They represent expectations for the Group's business, and involve risks and uncertainties.ย ย These forward-looking statements are based on current expectations and projections about future events.ย ย The Group believes that current expectations and assumptions with respect to these forward-looking statements are reasonable.ย ย 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.ย
For Reference Telephone
FBD
Andrew Langford, Groupย Chief Executive 01 4093208
Cathal O'Caoimh,ย Groupย Finance Director 01 4093208
Murrayย Consultants
Joe Murray 01 4980300
These results will be presented to analysts atย 10.30ย a.m.,ย today,ย 4th March 2009. A copy of the presentation will be posted on the Group's website,ย www.fbdgroup.com,ย at that time.
ย ย FBD HOLDINGS PLC
PRELIMINARY RESULTSย STATEMENT
FOR THE YEAR ENDEDย 31stย DECEMBERย 2008
OPERATIONSย REVIEW
Underwriting
Government claims reformsย and intenseย marketย competition led to price reductions in the Irish insurance marketย each yearย from 2002 through to 2008. As market premiums became unrealistically low andย claimsย frequencyย deteriorated,ย the need forย premium rates to increaseย became clear.ย In 2008,ย FBD decided not to match uneconomic rates, which some market participants continued to offerย andย implemented rate increases early in 2008, whichย restrictedย growth inย policy numbers. Late in 2008ย and early this year, thereย has beenย evidence of rate increases by a number of market participants. Material benefitย willย flow through to general insurersย in the current yearย and beyond.ย
Recently published industry data shows that FBD continuedย to perform ahead of the market. In 2008, premium income in the Irish general insurance market as a whole reduced byย 7.5%, compared to FBD'sย 5.5%, resulting in market share increasing to 11.6%.ย ย FBD has increased its market share forย eightย consecutive years and is the third largest non-life insurer inย Ireland.
Over 70% of motor and home insurance customers areย now using theย internetย or telephoneย to purchase insurance. For customers wishing to use the internet,ย FBDย Insuranceย hasย developedย new e-commerceย propositionsย designed toย meet this need,ย extend customer reach and enhance customer service levels:
In Februaryย 2008ย "NoNonsense" car insurance was launched, an internet-onlyย offering, aimed at "no frills" customers.ย
In Septemberย 2008,ย FBD launched anย on-line car insurance offering onย www.fbd.ie,ย whichย allowsย customers to choose the level of cover they require and to pay on-line.
Aย home insuranceย productย was added to theย www.fbd.ieย on-line facilityย in early 2009.
For customers wishing to organise their insurance over the phone, FBD has completed investment in its supportย centre in Mullingar, established in 2007 and now employing 172 staff. Theย centreย providesย the sales and service capacity to grow personal lines business in the most cost efficient and customerย focussedย manner.
In response toย these changes in customer requirements, FBDย isย realigningย its local office network, reducing the numberย of officesย from 47 to 34,ย by merging the activities of certain offices.ย The realignment will enable local offices to focus on farming and commercial customers.ย
Non-underwriting
Leisure and property interestsย include the La Cala andย Sunsetย Beachย resorts inย Spainย and the Tower Hotel Group inย Ireland. Market conditionsย wereย very challenging during 2008 and measures to protect competitivenessย and profitability were implemented, including cost savings, short term special offers, additional access to the FBD customer database and developing new markets.ย In difficult trading conditions, theseย businessesย have delivered aย solidย result. Sunsetย Beachย resort had anotherย record year.
The Group's financial serviceย businessesย includeย general insuranceย broking (FBDย Brokers), life assurance/pension broking/investment advice (FBD Life) and instalment finance.ย FBD Brokers, which is ideally placed to benefit from premium rate increases, delivered a solid result.ย In aย difficult investmentย climate, FBD Life refocused its resources on pension and protection products.
ย
La Cala Tranche II
In 2006, the Group entered into a conditional agreement to sell a major part of theย La Calaย building development landย for total consideration, originally set at โฌ201m. Of this amount, โฌ121m was received in 2006 relating to Tranche I and the balance of โฌ80mย in respect of Tranche IIย is due to the Groupย subject to receipt of final planning permissions by June 2009. It was originally envisaged thatย thisย would be achieved via a Regional Planning process ongoing at the time of signing the contract.ย ย
Given the significant delays that have been experienced in finalising the Regional Planning process,ย for reasonsย unrelated to La Cala, the Groupย has reactivatedย a parallel planning procedure in conjunction with the local administration.ย While thisย procedureย will not deliver the required permissions on all of the Tranche II lands, it will, if approved,ย result in planning permission onย a substantial proportion of the lands,ย which is permissibleย under the contract. FBD is dependent on the local authorities to approve the planning permission in a timelyย mannerย and is in contact with the purchaser to explore the various scenarios that may emerge.ย
FINANCIAL REVIEW
Adjusted Operating Profit*
The adjusted operating profit for 2008 amounted to โฌ65.8m. This represents a decline on the comparable figure for 2007 of โฌ127.9m and isย principallyย attributable to lower underwriting margins and aย reduction inย longer term investment return.ย
Gross premium written fell 5.5% to โฌ385.6m and net earned premium fell 2.1% to โฌ343.1m. FBD maintained pricing discipline, pushing up insurance rates early in 2008, with the result that although average personal lines premium increased, policy volume decreased.
Adjusted net claims incurred amounted to โฌ271.2m (2007: โฌ239.1m) comprised of net claims paid of โฌ262.9m (2007: โฌ230.9m) and an increase in net outstanding reserves of โฌ8.3m (2007: โฌ8.2m increase).ย The adjusted claims ratio for 2008 was 79%, an increase from the 68% reported in 2007. The Irish Insurance market experienced increasing claims frequency in 2008, particularly property claims arising from persistent poor weather.ย The year's results have beenย impacted by the severeย flooding countrywide inย the summer months at a cost of โฌ7.4m net of reinsurance.
Claims reserves provided a positive runoff in 2008, which validates the Group's decision to revise its claims reserving policy in 2007 and demonstrates the strength of the Group's reserving position.
Net operating expenses amounted to โฌ58.5m (2007: โฌ51.9m). A significant elementย of the increaseย aroseย as a result ofย completion ofย theย investment in the Mullingar service centre.ย FBDย continues to seek and implement increased efficiencies to enable continued, sustainable and profitable growth in market share while delivering better value premiums to customers.ย
The Group's non-underwriting activitiesย generated aย contribution toย adjustedย operating profitย ofย โฌ8.5m (2007: โฌ15.2m). Leisure and leisure property development contributed โฌ6.0m (2007: โฌ16.1m). Lower property sales at La Cala andย overcapacityย in the Irish hotel market were the main factors impacting the 2008 result.
Lower customer appetite for retail investment products at FBD Life and costs incurredย by the Holding Companyย in relation to a preliminary approach in the first half of 2008 resulted in a contribution of โฌ3.3m (2007: โฌ5.9m) from financial services.
The Capital Fund, which was liquidated in 2008 following distributions to shareholders, incurred a loss of โฌ0.9m (2007: loss ofย โฌ6.8m).
Longer term investment returnย at โฌ43.9m fell by 18% compared to the previous year. Distributions to shareholders, reduced asset values and a changeย inย asset mix wereย theย contributing factors.ย
Pre-tax result
The result beforeย tax was adversely impacted byย negative fluctuationsย in investment return amounting to โฌ92.3m (2007: โฌ69.3m). This reflected the ongoing volatility in equityย and propertyย markets and theย impactย of a weakย Sterlingย exchange rate at the end of 2008.
The 2008 financial statements include a restructuring charge of โฌ7.6m for the cost of realigning theย FBDย Insuranceย local office networkย and implementing cost restructuring in the property and leisure operations.ย These programmes reflect the Group's commitment to efficiency so as to maintain its competitive cost base and deliver shareholder value.ย
After charging finance costs of โฌ4.5m (2007: โฌ4.1m), the Group recorded a loss before taxation of โฌ38.6m (2007:ย ย profit ofย โฌ162.2m).
Adjusted earnings per share*ย
Adjusted operating earnings per share, based on longer term investment returns, amounted toย 171.5c,ย compared to 316.33c the previous year.
Dividends
Theย Groupย is committed to efficient capital management and this is evidenced by theย repatriationย of โฌ546mย of funds to shareholdersย since 2005 (excluding ordinary dividends).ย The Boardย is committed toย ensuringย that the Group's capital position continues to be robust and its balance sheet well-managed. Consequently, in view ofย the current turbulence in the world financial marketsย and the uncertain outlook for asset values in the short term, the Boardย has concluded that it shouldย be prudentย at this time.ย
Theย Board is recommending a 2008 final dividend payout of 10 cent perย ordinaryย share bringing the full 2008 dividend to 40.25 cent per shareย (2007: 79.5 cent).ย ย Thisย equates to a dividend payout ratioย of 25% (2007: 26%) andย reflects the Board's view that it is in the long-term interests of all shareholders to maintain particularly strong solvency and liquidity margins in the current environment. Subject to approval by shareholders at the Annual General Meeting to be held onย 29thย April 2009, this final dividend for 2008 will be paid onย 1stย May 2009ย to the holders of shares on the register onย 13thย March 2009.
The Group paid a special distribution of โฌ1.50 per share amountingย to โฌ49.8m to shareholders onย 10thย October 2008.ย ย Thisย wasย in keeping with the Group's stated commitment of maximising shareholder returns through efficient capital management.ย
Balance Sheet
Despite recent financialย and property market turmoil, the Group's balance sheet remains very strong.ย ย Reflecting the distributions to shareholders (โฌ77.3m), the write down of owner occupied propertyย (โฌ34.2m)ย and negativeย fluctuations in investmentย returnย (โฌ92.3m), total assets at year end amounted to โฌ1,278m (2007: โฌ1,387.1m). Ordinary shareholders' funds amounted to โฌ235.4m (2007: โฌ383.6m)ย and net assetsย per shareย wereย 707.60cย (2007:ย 1,154.54c).
Since the second quarter of 2007, the Groupย hasย reducedย itsย quotedย equityย and corporate bondsย holdingsย from โฌ330m to โฌ38m at the balance sheet date. During 2008, the Group sold โฌ100m of equities.ย ย The following table shows howย our underwriting businessย has reduced its exposure to property and equityย dependentย investmentsย fromย 29% to 16% of total assets during 2008:
Table 1: Underwriting Businessย - Asset Allocation
ย
|
ย
|
2008
|
2007
|
||
|
ย
|
โฌm
|
%
|
โฌm
|
%
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
German government gilts
|
466
|
46%
|
482
|
42%
|
|
Depositsย and cash
|
207
|
20%
|
94
|
8%
|
|
Loans and accrued interest
|
71
|
7%
|
85
|
7%
|
|
Investment properties
|
53
|
5%
|
83
|
7%
|
|
Own land and buildings
|
24
|
2%
|
33
|
3%
|
|
Quoted equities and corporate bonds
|
38
|
4%
|
163
|
15%
|
|
Other
|
169
|
16%
|
210
|
18%
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
1,028
|
100%
|
1,150
|
100%
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
In 2008, underย mark-to-market accounting principles, the Group booked โฌ92.3m ofย investment fluctuations through theย Income Statementย and wrote down a further โฌ34.2m of land and building valuesย directly to reserves.ย ย (These adjustments are detailed in Table 2 below). All properties have been independently valued by professional external valuers atย 31 December 2008.ย ย The Group believes that the valuations incorporated in the balance sheet are prudent taking into consideration the quality of the underlying assets.ย
Assets available to coverย theย solvencyย requirementsย ofย FBDย Insuranceย atย 31 December 2008ย stood atย threeย times the minimum level.ย ย Assets available to cover solvencyย represent 50% of net premium. With total assets of โฌ1,028mย and aย prudentย reserving policy, theย underwritingย businessย has a strong capital base and considerable balance sheet strength.ย
Table 2: Group Assets - Valuation Adjustments
ย
ย
|
ย
|
At start ofย year
|
At end of year
|
Total Adjustments
|
|
|
ย
|
โฌm
|
โฌm
|
โฌm
|
%
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
German government gilts
|
482.2
|
466.3
|
-
|
-
|
|
Depositsย and cash
|
108.6
|
218.8
|
-
|
-
|
|
Hotel and golf resorts
|
192.4
|
167.0
|
(25.1)
|
(13%)
|
|
Quoted equities and corporate bonds
|
181.6
|
38.0
|
(46.1)
|
(25%)
|
|
Investment properties
|
83.0
|
52.5
|
(30.5)
|
(37%)
|
|
Insurance โ own land and buildings
|
32.8
|
24.3
|
(9.1)
|
(28%)
|
|
Loans and accrued interest
|
85.2
|
70.5
|
(15.7)
|
(18%)
|
|
Inventories
|
65.7
|
62.4
|
-
|
-
|
|
Other
|
155.5
|
178.0
|
-
|
-
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
1,387.00
|
1,277.8
|
(126.5)
|
(9%)
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Adjustments made in income statement
|
ย
|
ย
|
(92.3)
|
ย
|
|
Adjustments made direct to reserves
|
ย
|
ย
|
(34.2)
|
ย
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Total valuation adjustments
|
ย
|
ย
|
(126.5)
|
ย
|
ย
OUTLOOK
Underwriting
Ireland,ย like much of the world, isย inย a period of unprecedented economic volatility, the severity and duration of which remain uncertain.ย ย The Group's underwriting business, by its defensive nature, will be cushioned from the worstย effectsย of economic volatility.ย
Irish insurance ratesย are hardening and a number of insurers have already increased premiums in 2009.ย ย It is likely that the margins being achieved in the market, the severe weather conditionsย in January 2009ย and lower investment returns will necessitate further increases.ย ย Several commentators have pointed to the potential for an increase in suspect claims during a recessionary period.ย ย Such claims, if successful, will lead to increases in premiums. Resources to counter suspected fraud will be increased.
The Group's focus on cost containment and efficiencyย will continue.ย ย The realignment of local offices will be completed in 2009 and further opportunities to maximise efficiencyย have been identified and willย beย implemented.ย
FBD Insurance will focus on profitable growth, maintaining underwriting discipline and constantly evolving its business to reflect customers' needs.ย
Non-underwriting
The property and leisure markets inย Irelandย andย Spainย are expected to remainย difficultย through 2009. Over-supply in the marketplace is the key challenge facingย the property andย leisure businesses, both inย Irelandย and inย Spainย and market capacity should reduce in the medium term. New marketing and sales initiatives and operational cost efficienciesย are being implementedย to achieve targets.ย
FBD Brokersย isย developing newย market segments while providing enhanced customer value, and is well positioned to benefit from hardening premium rates. FBD Lifeย continuesย toย provide professional adviceย toย customersย in theย uncertainย environment and to concentrateย onย the sales of pensionย and protection productsย as the market for retail investment products remains weak.
Group
Theย FBD Group has a strong capital base and balance sheet with total assets of โฌ1,278m.ย ย Its underwritingย businessย has three times the minimum statutory solvency requirement and a prudent reserving strategy.ย ย Despite the difficult environment, the Board is confident that the Groupย has the people, plans,ย infrastructure and financial strength to continue to deliver long-termย profitable growth and superior returns to shareholders,ย particularly in an environment where premium rates are hardening.
ENDS
*ย Adjusted operating profit andย adjusted operating earnings per shareย arrived at by adjusting for the impact of the change in the Group's reserving policyย in 2007 and restructuring costs in 2008. Adjusted net claims incurred and adjusted claims ratio are arrived at by adjusting for the impact of the change in the Group's reserving policy in 2007.
ย ย
FBD HOLDINGS PLC
GROUPย INCOME STATEMENT
For yearย endedย 31stย Decemberย 2008
|
2008 |
2007 |
|||
|
โฌ000's |
โฌ000's |
|||
|
Turnover |
521,571 |
567,381 |
||
|
Income |
||||
|
Net premiums earned |
343,075 |
350,321 |
||
|
Non underwriting operating income |
8,453 |
15,175 |
||
|
Investment income - longer term rate of return |
43,930 |
53,369 |
||
|
395,458 |
418,865 |
|||
|
Expenses |
||||
|
Changes in insurance liabilities net of reinsurance |
Note 2 |
(8,281) |
99,480 |
|
|
Claims paid, net of recoveries from reinsurers |
(262,924) |
(230,907) |
||
|
Other operating expenses |
(58,470) |
(51,928) |
||
|
Restructuring costs |
(7,609) |
- |
||
|
Operating profit |
Note 1 |
58,174 |
235,510 |
|
|
Investment income -ย fluctuations |
(92,307) |
(69,253) |
||
|
Finance costs |
(4,474) |
(4,089) |
||
|
(Loss)/profit before tax |
(38,607) |
162,168 |
||
|
Income taxย credit/(expense) |
5,607 |
(22,093) |
||
|
(Loss)/profit for theย year |
(33,000) |
140,075 |
||
|
Attributable to: |
||||
|
Equity holders of the parent |
(33,270) |
139,874 |
||
|
Minority interest |
270 |
201 |
||
|
(33,000) |
140,075 |
|||
|
Cent |
Cent |
|||
|
Basic earnings per 60c ordinary share |
(100.94) |
405.71 |
||
|
Dilutedย earnings per 60c ordinary share |
(100.59) |
402.77 |
FBD HOLDINGS PLC
GROUP BALANCE SHEETย - ASSETS
As atย 31stย Decemberย 2008
|
2008 |
2007 |
||
|
โฌ000's |
โฌ000's |
||
|
ASSETS |
|||
|
Property and equipment |
|||
|
Land and buildings |
191,423 |
225,158 |
|
|
Fixtures and fittings |
17,236 |
18,186 |
|
|
208,659 |
243,344 |
||
|
Inventories |
62,383 |
65,745 |
|
|
Financial Assets |
|||
|
Investments held to maturity |
479,626 |
479,902 |
|
|
Available for sale investments |
11,051 |
9,542 |
|
|
Investment property |
52,538 |
83,019 |
|
|
Investments held for trading |
24,112 |
183,970 |
|
|
Deposits with banks |
183,143 |
73,034 |
|
|
750,470 |
829,467 |
||
|
Reinsurance assets |
|||
|
Provision for unearned premiums |
25,450 |
21,994 |
|
|
Claims outstanding |
33,544 |
28,489 |
|
|
58,994 |
50,483 |
||
|
Intangible assets |
|||
|
Deferred acquisition costs |
17,733 |
15,271 |
|
|
Loans and receivables |
139,028 |
147,137 |
|
|
Current taxation |
4,820 |
- |
|
|
Cash and cash equivalents |
35,713 |
35,618 |
|
|
Total assets |
1,277,800 |
1,387,065 |
FBD HOLDINGS PLC
GROUP BALANCE SHEETย - EQUITYย AND LIABILITIES
As atย 31stย Decemberย 2008
|
2008 |
2007 |
|||
|
โฌ000's |
โฌ000's |
|||
|
EQUITY |
||||
|
Ordinary share capital |
Note 4 |
21,409 |
21,277 |
|
|
Capital reserves |
13,599 |
12,956 |
||
|
Revaluation reserves |
3,295 |
29,986 |
||
|
Translation reserves |
(681) |
389 |
||
|
Retained earnings |
197,788 |
318,981 |
||
|
Shareholders' funds - equity interests |
235,410 |
383,589 |
||
|
Preference share capital |
2,923 |
2,923 |
||
|
Equity attributable to equity holders of the Parentย |
238,333 |
386,512 |
||
|
Minority interest |
4,151 |
5,689 |
||
|
Total equity |
242,484 |
392,201 |
||
|
LIABILITIES |
||||
|
Insurance contract liabilities |
||||
|
Provision for unearned premiums |
188,017 |
199,074 |
||
|
Claims outstanding |
626,188 |
612,852 |
||
|
814,205 |
811,926 |
|||
|
Borrowings |
110,968 |
60,406 |
||
|
Retirement benefit obligation |
16,112 |
6,241 |
||
|
Creditors |
78,969 |
74,483 |
||
|
Deferred tax |
15,062 |
27,738 |
||
|
Current tax |
- |
14,070 |
||
|
Total liabilities |
1,035,316 |
994,864 |
||
|
Total equity and liabilities |
1,277,800 |
1,387,065 |
FBD HOLDINGS PLCย
ย GROUP CASH FLOW STATEMENTย
ย For yearย endedย 31stย Decemberย 2008ย
|
2008 |
2007 |
||
|
โฌ000's |
โฌ000's |
||
|
Cash flow from operating activitiesย |
|||
|
(Loss)/profit before taxย for theย year |
(38,607) |
162,168 |
|
|
Adjustments for:ย |
|||
|
Lossย on investments held for trading,ย held toย ย maturity, loans and receivablesย |
47,095 |
77,744 |
|
|
Depreciation of property and equipmentย |
5,432 |
4,547 |
|
|
Share-based payment expenseย |
442 |
- |
|
|
Decrease in fair value of investment propertyย |
30,481 |
5,415 |
|
|
(Decrease)ย in technical provisions |
(6,233) |
(97,953) |
|
|
Operating cash flows before movement in working capitalย |
38,610 |
151,921 |
|
|
(Increase)ย decrease in receivablesย |
(1,187) |
13,975 |
|
|
Increase (decrease)ย in payablesย |
12,899 |
(23,658) |
|
|
Cash generated from operationsย |
50,322 |
142,238 |
|
|
Income taxes paidย |
(24,007) |
(20,975) |
|
|
Net cash from operating activitiesย |
26,315 |
121,263 |
|
|
Cash flow from investing activitiesย |
|||
|
Investments held for tradingย |
113,039 |
294,057 |
|
|
Investments held to maturity |
- |
(305,024) |
|
|
Investments available for sale |
(1,310) |
(5,815) |
|
|
Saleย (purchase)ย of land, buildings and inventory |
259 |
(5,452) |
|
|
Purchase of fixtures & fittingsย |
(6,144) |
(5,919) |
|
|
Purchase of investment propertyย |
- |
(7,253) |
|
|
Loans and advancesย |
6,214 |
(39,743) |
|
|
Deposits invested withย banksย |
(110,109) |
254,939 |
|
|
Net cashย generated fromย investing activitiesย |
1,949 |
179,790 |
|
|
Cash flows from financing activitiesย |
|||
|
Ordinary dividends paidย |
(27,623) |
(25,430) |
|
|
Special dividend on ordinary shares |
(416) |
(439) |
|
|
Special dividend on 'A' ordinary sharesย |
(19,622) |
(79,684) |
|
|
Buyback of 'A' ordinary shares |
(30,150) |
(95,873) |
|
|
Repurchase of ordinary shares |
- |
(52,606) |
|
|
Proceeds of re-issue of ordinary shares |
180 |
1,881 |
|
|
Increase (decrease) in bank loans |
50,532 |
(50,934) |
|
|
Net cash used in financing activities |
(27,099) |
(303,085) |
|
|
Netย increase (decrease)ย in cash and cash equivalentsย |
1,165 |
(2,032) |
|
|
Cash and cash equivalents at the beginning of theย year |
35,618 |
37,423 |
|
|
Effect of foreign exchange rate changesย |
(1,070) |
227 |
|
|
Cash and cash equivalents at the end of theย yearย |
35,713 |
35,618 |
ย ย
FBD HOLDINGS PLC
GROUP STATEMENT OF RECOGNISED INCOME AND EXPENSEย
For yearย endedย 31stย Decemberย 2008
|
ย
|
2008
|
ย
|
2007
|
|
ย
|
โฌ000โs
|
ย
|
โฌ000โs
|
|
Income recognised directly in equity
|
ย
|
ย
|
ย
|
|
Gain on available for sale investments
|
199
|
ย
|
-
|
|
Revaluation of owner occupied property
|
(34,166)
|
ย
|
2,743
|
|
Actuarial loss
|
(10,174)
|
ย
|
(4,677)
|
|
Taxation on income/(expense) recognised directly in equity
|
5,840
|
ย
|
(400)
|
|
ย
|
ย
|
ย
|
ย
|
|
Net income recognised directly in equity
|
(38,301)
|
ย
|
(2,334)
|
|
ย
|
ย
|
ย
|
ย
|
|
Transfers
|
ย
|
ย
|
ย
|
|
Transfer to income statement on sale of land and buildings
|
-
|
ย
|
(434)
|
|
Taxation on transfers to income statement
|
-
|
ย
|
87
|
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
-
|
ย
|
(347)
|
|
ย
|
ย
|
ย
|
ย
|
|
(Loss)/profit after taxation
|
(33,000)
|
ย
|
140,075
|
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
ย
|
ย
|
ย
|
|
Total recognised income and expense
|
(71,301)
|
ย
|
137,394
|
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
ย
|
ย
|
ย
|
|
Attributable to:
|
ย
|
ย
|
ย
|
|
Equity holders of the parent
|
(71,571)
|
ย
|
137,193
|
|
Minority interest
|
270
|
ย
|
201
|
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
(71,301)
|
ย
|
137,394
|
ย
FBD HOLDINGS PLC
GROUP STATEMENT OF CHANGES IN EQUITY
For year endedย 31stย Decemberย 2008
|
ย
|
ย
|
ย
|
Revaluation
|
ย
|
ย
|
Attributable
|
Preference
|
ย
|
ย
|
|
ย
|
Share
|
Capital
|
And Other
|
Translation
|
Retained
|
to Ordinary
|
Share
|
Minority
|
ย
|
|
ย
|
Capital
|
Reserves
|
Reserves
|
Reserve
|
Earnings
|
Shareholders
|
Capital
|
Interest
|
Total
|
|
ย
|
โฌ000โs
|
โฌ000โs
|
โฌ000โs
|
โฌ000โs
|
โฌ000โs
|
โฌ000โs
|
โฌ000โs
|
โฌ000โs
|
โฌ000โs
|
|
2007
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Balance atย 1 January 2007
|
21,277
|
12,605
|
27,540
|
162
|
435,935
|
497,519
|
2,923
|
6,476
|
506,918
|
|
Profit after taxation
|
-
|
-
|
-
|
-
|
139,874
|
139,874
|
-
|
201
|
140,075
|
|
Exchange translation adjustment
|
-
|
-
|
-
|
227
|
-
|
227
|
-
|
-
|
227
|
|
Dividends paid on ordinary and preference shares
|
-
|
-
|
-
|
-
|
(25,430)
|
(25,430)
|
-
|
-
|
(25,430)
|
|
Special dividend paid on ordinary shares
|
-
|
-
|
-
|
-
|
(439)
|
(439)
|
-
|
-
|
(439)
|
|
Special dividend paid on โAโ ordinary shares
|
-
|
-
|
-
|
-
|
(79,684)
|
(79,684)
|
-
|
-
|
(79,684)
|
|
Buyback of ordinary shares
|
-
|
-
|
-
|
-
|
(52,606)
|
(52,606)
|
-
|
-
|
(52,606)
|
|
Buyback of โAโ ordinary shares
|
-
|
-
|
-
|
-
|
(95,873)
|
(95,873)
|
-
|
-
|
(95,873)
|
|
Cancellation of โAโ ordinary shares
|
(351)
|
351
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Reissue of ordinary shares
|
-
|
-
|
-
|
-
|
1,881
|
1,881
|
-
|
-
|
1,881
|
|
Issue of โAโ ordinary shares
|
351
|
-
|
-
|
-
|
-
|
351
|
-
|
-
|
351
|
|
Actuarial loss on pension fund valuation
|
-
|
-
|
-
|
-
|
(4,677)
|
(4,677)
|
-
|
-
|
(4,677)
|
|
Revaluation of owner occupied property
|
-
|
-
|
2,446
|
-
|
-
|
2,446
|
-
|
(988)
|
1,458
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Balance at 31st December 2007
|
21,277
|
12,956
|
29,986
|
389
|
318,981
|
383,589
|
2,923
|
5,689
|
392,201
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
2008
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Loss after taxation
|
-
|
-
|
-
|
-
|
(33,270)
|
(33,270)
|
-
|
270
|
(33,000)
|
|
Exchange translation adjustment
|
-
|
-
|
-
|
(1,070)
|
-
|
(1,070)
|
-
|
-
|
(1,070)
|
|
Dividends paid on ordinary and preference shares
|
-
|
-
|
-
|
-
|
(27,741)
|
(27,741)
|
-
|
-
|
(27,741)
|
|
Special dividend paid on ordinary shares
|
-
|
-
|
-
|
-
|
(416)
|
(416)
|
-
|
-
|
(416)
|
|
Special dividends paid on โAโ ordinary shares
|
-
|
-
|
-
|
-
|
(19,622)
|
(19,622)
|
-
|
-
|
(19,622)
|
|
Issue of โAโ ordinary shares
|
333
|
-
|
-
|
-
|
-
|
333
|
-
|
-
|
333
|
|
Buyback of โAโ ordinary shares
|
-
|
-
|
-
|
-
|
(30,150)
|
(30,150)
|
-
|
-
|
(30,150)
|
|
Cancellation of โAโ ordinary shares
|
(201)
|
201
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Reissue of ordinary shares
|
-
|
-
|
-
|
-
|
180
|
180
|
-
|
-
|
180
|
|
Actuarial loss on pension fund valuation
|
-
|
-
|
-
|
-
|
(10,174)
|
(10,174)
|
-
|
-
|
(10,174)
|
|
Revaluation of owner occupied property
|
-
|
-
|
(26,865)
|
-
|
-
|
(26,865)
|
-
|
(1,808)
|
(28,673)
|
|
Revaluation of AFS investments
|
-
|
-
|
174
|
-
|
-
|
174
|
-
|
-
|
174
|
|
Recognition of share based payments
|
-
|
442
|
-
|
-
|
-
|
442
|
-
|
-
|
442
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Balance at 31st December 2008
|
21,409
|
13,599
|
3,295
|
(681)
|
197,788
|
235,410
|
2,923
|
4,151
|
242,484
|
ย
FBD HOLDINGS PLC
SUPPLEMENTARY INFORMATION
For yearย endedย 31stย Decemberย 2008
Noteย 1ย -ย Operating profit by activity
|
2008 |
2007 |
||
|
โฌ000's |
โฌ000's |
||
|
Underwriting |
57,330 |
220,335 |
|
|
Non-underwriting |
8,453 |
15,175 |
|
|
Restructuring costs |
(7,609) |
- |
|
|
58,174 |
235,510 |
Nonย underwriting profit is analysed as follows:ย
|
2008 |
2007 |
||
|
โฌ000's |
โฌ000's |
||
|
Leisure and leisure property development |
5,991 |
16,101 |
|
|
Financial Services/Other |
3,329 |
5,882 |
|
|
Capital fund |
(867) |
(6,808) |
|
|
8,453 |
15,175 |
Note 2ย -ย Underwriting result
|
2008 |
2007 |
||
|
โฌ000's |
โฌ000's |
||
|
Gross written premiums |
385,638 |
407,953 |
|
|
Net earned premiums |
343,075 |
350,321 |
|
|
Adjusted netย claims incurred** |
(271,205) |
(239,054) |
|
|
Net operating expenses |
(58,470) |
(51,928) |
|
|
13,400 |
59,339 |
||
|
Change of reserving policy |
- |
107,627 |
|
|
13,400 |
166,966 |
** Excludes impact of change in reserving policyย in 2007.
ย ย FBD HOLDINGS PLC
SUPPLEMENTARY INFORMATION
For yearย endedย 31stย Decemberย 2008
Noteย 3ย -ย Dividends
|
DIVIDENDS
|
2008
|
ย
|
2007
|
|
Paid in period:
|
โฌ000s
|
ย
|
โฌ000s
|
|
Dividend of 4.8c (2007: 4.8c) per shareย on 8% Non-Cumulative Preference Shares each
|
ย
|
ย
|
ย
|
|
of 60c each
|
169
|
ย
|
169
|
|
Dividend of 8.4c (2007: 8.4c) per share on 14% Non-Cumulative Preference
|
ย
|
ย
|
ย
|
|
Shares of 60c each
|
113
|
ย
|
113
|
|
ย
|
ย
|
ย
|
ย
|
|
2007 Final dividend of 52.0c (2006:ย 45.0c) per share on Ordinary Shares of 60c each
|
17,277
|
ย
|
15,753
|
|
ย
|
ย
|
ย
|
ย
|
|
2008 Interim dividend of 30.25c (2007:ย 27.5c) per share on Ordinary Shares of 60c each
|
10,064
|
ย
|
9,395
|
|
ย
|
ย
|
ย
|
ย
|
|
Special dividend of 1.25c (2007: 1.25c)ย on Ordinary Shares of 60c each
|
416
|
ย
|
439
|
|
ย
|
ย
|
ย
|
ย
|
|
Special dividend of 149.0c (2007:ย 499.0c) on โAโ Ordinary Shares of 1c each *
|
19,622
|
ย
|
79,684
|
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
47,661
|
ย
|
105,553
|
|
Proposed:
|
ย
|
ย
|
ย
|
|
Dividend of 4.8c (2007:ย 4.8c) per share on 8% Non-Cumulative Preference Shares
|
ย
|
ย
|
ย
|
|
of 60c each
|
169
|
ย
|
169
|
|
ย
|
ย
|
ย
|
ย
|
|
Final dividend of 10.0c (2007:ย 52.0c) per share on Ordinary Shares of 60c each
|
3,327
|
ย
|
17,277
|
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
3,496
|
ย
|
17,446
|
ย
*ย Special distributionsย to shareholdersย also includeย โฌ30,150,000 (2007: โฌ95,873,000), repatriatedย via buybacks of "A"ย
Ordinaryย Sharesย of 1c each
Noteย 4ย ย -ย Ordinary share capital
ย
|
ย
|
ย
|
ย
|
2008
|
ย
|
2007
|
|
ย
|
Number
|
ย
|
โฌ000โs
|
ย
|
โฌ000โs
|
|
ย
|
(2008 only)
|
ย
|
ย
|
ย
|
ย
|
|
Share Capital:
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
(i) Ordinary Shares of โฌ0.60 each
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Authorised:
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
At beginning and end of year
|
51,326,000
|
ย
|
30,796
|
ย
|
30,796
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Issued and fully paid:
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
At beginning and end of year
|
35,461,206
|
ย
|
21,277
|
ย
|
21,277
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
(ii) โAโ Ordinary shares of โฌ0.01 each
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Authorised:
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
At the beginning of the year
|
120,000,000
|
ย
|
1,200
|
ย
|
-
|
|
Authorised during the year
|
-
|
ย
|
-
|
ย
|
1,200
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
At the end of the year
|
120,000,000
|
ย
|
1,200
|
ย
|
1,200
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Issued and fully paid:
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
At the beginning of the year
|
-
|
ย
|
-
|
ย
|
-
|
|
Issued during the year
|
33,269,476
|
ย
|
333
|
ย
|
351
|
|
Cancellation of shares
|
(20,100,048)
|
ย
|
(201)
|
ย
|
(351)
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
At the end of the year
|
13,169,428
|
ย
|
132
|
ย
|
-
|
|
ย
|
ย
|
ย
|
ย
|
ย
|
ย
|
|
Total
|
ย
|
ย
|
21,409
|
ย
|
21,277
|
ย
The Company has two classes of ordinary shares which carry no right to fixed income. In the event of the Company being wound up,ย the holders of the two classes of Non-Cumulative Preference Shares rankย ahead of the holders of the ordinary shares.
ย ย FBD HOLDINGS PLC
SUPPLEMENTARY INFORMATION
Forย theย year endedย 31stย December 2008
Farmer Business Developments plc has a 25.64% shareholding in the Group atย 31stย December 2008. Included in the financial statements at the year end isย โฌ484,170ย (2007: โฌ175,714) due from Farmer Business Developments plc.ย ย 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 dueย isย payable on demand. No guarantees have been given or received. Included in the financial statements at the year end isย โฌ50,335,000ย (2007: โฌnil) due to Farmer Business Developments plc.ย ย This amount is made up of a loan of โฌ 50,000,000 granted during the year and interest outstanding at the year end. Interest is charged on this balance at the market rate.ย
During its review of the Group's claims reserving policy at 31stย December 2007, the Board concluded that sufficient evidence had emerged through claims settlement, that the positive impact arising from measures on the claims environment including the introduction of penalty points, the Civil Liability and Courts Acts, random breath testing and the establishment of the Personal Injuries Assessment Board, had been maintained and decided to revise its reserving policy to reflect this. No further changes to this policy have been made in the year endedย 31stย December 2008.
ย
There have been no subsequent events which would have material impact on these accounts.
Noteย 8ย - Generalย information and accounting policies
The financialย information set out in this document does not constitute full statutory financial statements for the years endedย 31stย December 2008ย or 2007 but is derived from same.ย ย The Group financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs), applicable Irish law and the Listing Rules of the Irish and London Stock Exchanges.ย ย 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 2008 and 2007 financial statements have been audited and received unqualified audit reports.ย ย The 2008 financial statements were approved by the Board of Directors onย 3rdย March 2009.
The consolidated financial statements have been prepared under the historical cost convention, as modified by the revaluation of available-for-sale financial assets, financial asset investments and financial liabilities (including derivative financial instruments), which are held at fair value.ย ย The Group's accounting policies will be included in the Annual Report & Accounts to be published inย Marchย 2009.
ENDS
Follow the stocks