Less Ads, More Data, More Tools Register for FREE

Pin to quick picksJames Fisher and Sons Regulatory News (FSJ)

Share Price Information for James Fisher and Sons (FSJ)

Share Price is delayed by 15 minutes
Get Live Data
498.00    -16.00 (-3.11%)
Bid:
498.00
Ask:
506.00
Spread: 8.00 (1.606%)
Market Cap: £251.41m
FSJ Live PriceLast checked at - London Stock Exchange

Intraday James Fisher and Sons Share Chart

Half Yearly Report

27 Aug 2014 07:00

RNS Number : 0606Q
Fisher (James) & Sons plc
27 August 2014
Β 

ο»Ώ

Β 

27 August 2014

Β 

James Fisher and Sons plc

Interim Results 2014

Β 

James Fisher and Sons plc (FSJ.L) ("James Fisher"), the leading marine service provider, announces its results for the six months ended 30 June 2014.

Β 

H1 2014

H1 2013

Change

Group revenue

Β£216.1m

Β£200.7m

+8%

Underlying operating profit *

Β£24.4m

Β£22.2m

+10%

Underlying profit before tax *

Β£21.9m

Β£19.4m

+13%

Underlying diluted earnings per share *

34.0p

29.9p

+14%

Proposed interim dividend

7.10p

6.46p

+10%

Statutory profit before tax

Β£20.8m

Β£18.6m

+12%

Statutory diluted earnings per share

32.0p

28.3p

+13%

* underlying profit excludes separately disclosed items

Β 

Β 

Highlights:

Β· Underlying profit before taxation up 13%;

Β· Underlying diluted earnings per share rose 14%;

Β· Marine Services divisional revenue increased by 12%;

Β· Increased Specialist Technical order book, robust performance at Divex;

Β· Offshore Oil revenue up 20%, led by growth in Latin America, West Africa and Asia Pacific;

Β· Three bolt-on acquisitions completed for Β£14m;

Β· Interim dividend raised by 10%.

Β 

Β 

Announced today:

Β· Divex wins third major saturation diving system order since joining the Group.

Β 

Β 

Commenting on the results, Chief Executive Officer Nick Henry said:

"James Fisher continued to trade well in the first half of 2014 despite an adverse currency backdrop. These results reflect the growing success of the Group in winning significant new contract business both at home and overseas. Offshore Oil benefitted from the delivery of two major equipment sales which, together with a strong underlying performance, led to a profit increase of over 30%. Specialist Technical produced an excellent result, up 50% after adjustment for our Foreland associate. The Group is well placed to deliver further value to shareholders and to date is trading to management expectations."

Β 

Β 

For further information:

Β 

James Fisher and Sons plc

Nick Henry

Stuart Kilpatrick

Chief Executive Officer

Group Finance Director

020 7614 9508

FTI Consulting

Richard Mountain

Sophie McMillan

020 3727 1374

Β 

Β 

Β 

Β 

Chairman's Statement

for the six months ended 30 June 2014

Β 

The James Fisher Group ("the Group") continued to trade well in the first half of 2014. Revenue increased by 8% to Β£216.1m and underlying operating profit by 10% to Β£24.4m, compared to the same period last year. Underlying profit before tax rose 13% to Β£21.9m and underlying diluted earnings per share was 34.0 pence, up 14%. These figures were achieved despite an adverse currency backdrop and reflect the growing success of the Group in winning significant new contract business both at home and overseas. This trend underlines the increased scale and credibility of the Group's operations for major customers.

Β 

Our Marine Support businesses had a slow start to the year with reduced ship-to-ship activity in the Far East and with a number of marine maintenance contracts not commencing until the second quarter. These contracts should underpin a stronger second half of the financial year. By contrast, our Offshore Oil division benefitted from the delivery of two major equipment sales in the first half which, together with a strong underlying performance, boosted profit by over 30%. Specialist Technical produced an excellent result, up 50% compared with the same period last year after adjustment for the sale of our Foreland associate. Within Specialist Technical, Divex continued to perform strongly; our Defence business regained momentum having filled the gap in its order book and our Nuclear businesses gained market share and significant new contracts in both the decommissioning and design and tooling sectors. Our Tankships division again managed to improve its result due to a further increase in the proportion of contract business and careful attention to costs.

Β 

During the first half, the Group made three bolt-on acquisitions. In our Marine Support division, Subsea Vision, an operator of underwater remotely operated vehicles was acquired for Β£2.5m to improve our offering to the marine maintenance market. In the same division, Testconsult was acquired for Β£8.0m to complement our Strainstall Monitoring business and to broaden our service offering in the structural monitoring sector. Within Specialist Technical, James Fisher Defence acquired Design Consulting Europe, a Swedish company, for an initial consideration of Β£3.7m to broaden the Group's expertise and market presence in the swimmer delivery vehicle sector. Together with significant investment in our existing operations, the Group's ability to source a continuing flow of bolt-on acquisitions at reasonable cost strengthens James Fisher's market position and reinforces the Group's ability to grow in the future. Despite this continuing level of investment, the Group's balance sheet remains strong with gearing still at a conservative 43%. This reflects the healthy cash generating qualities of our operating companies.

Β 

Looking forward, we would expect further progress in the second half with a recovery in Marine Support due to the factors mentioned above. Offshore Oil will not have the benefit of the large one-off contracts seen in the first half but we would expect its underlying trading position to remain strong. Our Specialist Technical businesses are well placed both for the second half and further forward due to the significant contract order book underpinning their trading. We have announced separately today a major contract win for Divex.

Β 

The continued positive outlook for the Group has led the Board to increase the interim dividend by 10% to 7.1 pence per share.

Β 

In April, Michael Everard retired from the Board as a non-executive director. Michael served on the Board for over seven years and helped shape the integration of FT Everard into the Group following its acquisition in 2006. I would like to thank Michael for his valuable contribution to the Group's development.

Β 

The James Fisher Group is trading to management expectations in the second half and continues to be well placed to deliver further value to our shareholders.

Β 

Β 

C J Rice

26 August 2014

Β 

Β 

Operating and Financial Review

for the six months ended 30 June 2014

Β 

Strategy

Β 

James Fisher has continued to pursue a consistent strategy in recent years of investing in niche businesses where their strong marine service and specialist engineering skills are valued and rewarded. Our focus is on providing solutions to our customers who are moving into the less mature, fast growing and operationally demanding markets such as Africa, South America and the Far East. Such niche services typically command margins in excess of 10% and returns on capital in excess of 15%, and are cash generative.

Β 

Whilst organic development has driven the majority of our growth in profits, we have broadened our range of marine services with three bolt-on acquisitions. Our main focus will continue to be investing for organic growth going forward. We will also continue to evaluate further bolt-on acquisition opportunities which meet our niche criteria and where these will strengthen and broaden our range of services or geographical coverage to our multinational customers.

Β 

The Group has a strong and stable divisional management team who have a wealth of expertise and experience in their specialist fields. Their entrepreneurial drive combined with the commercial and financial support from the centre has produced consistent growth in the business.

Β 

Results

Β 

Revenue in the six months ended 30 June 2014 increased by 8% to Β£216.1m (2013: Β£200.7m). Excluding the Tankships division where fewer vessels were in operation than in the prior year, the Marine Services divisions increased revenue by 12%.

Β 

Underlying operating profit was 10% higher at Β£24.4m (2013: Β£22.2m) and underlying profit before tax and diluted earnings per share were 13% and 14% ahead of last half year respectively. The organic growth in underlying operating profit, adjusted for the impact of businesses acquired and sold and for currency fluctuations, was 14%.

Β 

Marine Support

H1 2014 underlying profit: Β£7.7m (H1 2013: Β£9.4m)

Β 

Marine Support had a slow start to the year in the first quarter with lower market activity for ship-to-ship operations, particularly in South East Asia and Nigeria. This improved in the second quarter. Marine projects in Africa have continued to perform well, although there has been some slippage into the second half of the year. Fender and mooring product sales also had a slower start to the year, with orders from the US navy being received later than expected.

Β 

The bridge monitoring contracts won during 2013 are in progress but have been subject to delays into the second half of the year. The naval corvettes which have been managed on behalf of Luerssen in recent years were successfully delivered to the Indonesian navy in July.

Β 

This division is most impacted by the effects of strong Sterling compared to the US dollar.

Β 

Offshore Oil

H1 2014 underlying profit: Β£11.9m (H1 2013: Β£9.0m)

Β 

The Offshore Oil division has had a strong start to the year with revenue increasing by 20% and profit by 32%. This is as a result of continued growth of long term contracts in Latin America, West Africa and Asia Pacific, which has been led by the demand for zone 2 equipment. The first half performance was also boosted by the second contract for the sale of equipment to Brazil which was announced last year. Growth in the North Sea has been more modest and has been impacted by the weakening of the Norwegian Kroner against Sterling.

Β 

Our downhole and subsea tools company, RMSpumptools, produced steady growth and has made good progress with new products coming to market.

Β 

Specialist Technical

H1 2014 underlying profit: Β£4.5m (H1 2013: Β£3.7m)

Β 

The Specialist Technical division produced a strong performance with revenue increasing by 22%. Excluding the earnings from our shareholding in Foreland Shipping which was sold in August 2013, profit in the first half has increased by 50%.

Β 

Divex has made good progress with two major saturation diving systems under construction. With the announcement of an order for a third system from Keppel Shipyard for a vessel for BP, it has a significant forward order book for delivery in 2015 and 2016. James Fisher Defence also has an improved order book and in March it completed the acquisition of Defence Consulting Europe (DCE) which increases the product range of swimmer delivery vehicles. Mike Howarth was appointed in April as Managing Director of James Fisher Defence and Divex, to lead the integration of these two businesses which is progressing according to plan.

Β 

Our nuclear business produced steady growth and has enhanced its order book through significant contract wins both in decommissioning and other served markets.

Β 

Tankships

H1 2014 underlying profit: Β£1.9m (H1 2013: Β£1.7m)

Β 

Tankships produced a solid performance in the first half with profit increasing by 12%. Revenue declined by 15% reflecting the reduction in capacity over the past year which has increased vessel utilisation and has further reduced reliance on the spot market. The result has also benefitted from the charter of two vessels to the Ministry of Defence which was extended through the first half of 2014.

Β 

Acquisitions

Β 

James Fisher acquired Subsea Vision Limited for Β£2.5m in January 2014 which provides remotely operated vehicles (ROV) to the North Sea oil & gas sector. This Β£1.6m revenue business is now part of the Marine Support division. In March, the Group acquired, for an initial outlay of Β£3.7m, the intellectual property and business of DCE which was subsequently renamed JF Defence Sweden (JFDS) and joined the Specialist Technical division. JFDS design, build and service swimmer delivery vehicles for operations around the World.

Β 

In June 2014, Testconsult Limited was acquired for Β£8m. This company is a market leading provider of monitoring, instrumentation and testing services and also designs and produces specialist testing equipment used in over 70 countries worldwide. Testconsult will extend and complement the range of services provided by James Fisher's Strainstall Monitoring business. Strainstall uses strain gauges and sensors to provide structural monitoring and dynamic load testing of bridges, other structures and offshore installations.Β 

Β 

Income statement

Β 

The Group is primarily exposed to currency fluctuations of the US dollar and the Norwegian Kroner against Sterling. In the first half of 2014, the average rate of exchange was 1.67 compared to 1.55 in the prior period. Stronger Sterling compared to the US dollar has had a negative impact on the Group's results which has partly been mitigated in the short term by cash flow hedging of a portion of the exposure. The results of our Norwegian operations have been translated at 10.1 (2013: 8.9) as Sterling has strengthened by 14% against the Norwegian Kroner. Overall changes to currency rates have impacted first half reported results when compared to the previous half year by approximately Β£1.5m. Despite this background of adverse currency movements, the Group operating margin increased from 11.1% to 11.3%.

Β 

Net interest costs were Β£0.3m lower in the period due to a reduction in the average cost of borrowing. Separately disclosed costs comprise costs incurred in making business acquisitions of Β£0.7m (2013: Β£0.7m) and the amortisation of acquired intangible assets of Β£0.4m (2013: Β£0.1m). These are disclosed separately to give a clear view of the underlying trading performance of the Group.

Β 

Taxation

Β 

The effective tax rate on underlying profit before tax in the period was 19.5% (2013: 20.1%). The rate is lower than the standard UK rate of 21.5% due to the Group having operations in certain overseas countries which have lower tax rates than the UK and due to its Tankships operations which are taxed on a tonnage basis rather than on profitability.

Β 

Earnings and dividends

Β 

Underlying diluted earnings per share, which excludes separately disclosed items, increased by 14% in the period to 34.0p per share (2013: 29.9p). Diluted earnings per share after charging separately disclosed items was 32.0p per share (2013: 28.3p). The Board is declaring a 10% increase to the interim dividend for the period to 7.10p per share (2013: 6.46p) payable on 3 November 2014 to shareholders on the register on 3 October 2014.

Β 

Cash flow and borrowings

Β 

Net borrowings were Β£82.4m at the end of the period compared to Β£76.1m at 30 June 2013. The Group's cash conversion, the ratio of operating cash to operating profit for the last twelve months was 95% (2013: 146%) compared to an average of 115% over the last five years. Conversion was lower due to a cash outflow in the first half from working capital of Β£15.6m as the ratio of working capital to sales reverted to 14% (2013: 14%) from 11% at 31 December 2013.

Β 

Cash generated from operations decreased by 38% in the period to Β£16.7m (2013: Β£27.0m) mainly due to the working capital outflow. Payments of interest and tax were Β£6.0m (2013: Β£5.3m) and capital expenditure amounted to Β£17.6m (2013: Β£12.8m) as the Group continued to invest for the future. Businesses acquired resulted in a net cash outflow of Β£11.0m (2013: Β£15.2m) and dividends paid in the first half were Β£6.8m (2013: Β£5.9m).

Β 

At 30 June 2014, the ratio of net borrowings (including guarantees) to earnings before interest, tax, depreciation and amortisation (ebitda) was 1.3 times (2013: 1.4 times). Net gearing, the ratio of net debt to equity, was 43% (2013: 45%).

Β 

Pensions

Β 

The majority of the Group's pension arrangements are defined contribution arrangements where the company's liability is limited to the contributions it agrees on behalf of each employee. As a consequence of its history in shipping the Group is required to contribute to industry-wide Merchant Navy Pension Funds and has its own legacy defined benefit scheme.

Total defined benefit pension deficits at 30 June 2014 were Β£21.2m (2013: Β£29.7m). The annual instalment on pension schemes in 2014 is expected to be Β£4.7m (2013: Β£4.9m).

Β 

We reported a potential liability notified to the Group by the trustees of the Ratings fund (MNRPF) in our 2012 Annual Report. We have not received any further information from the trustees to date.

Β 

Balance sheet

Β 

30 June 2014

30 June 2013

Β£m

Β£m

Intangible assets

127.1

111.4Β 

Other assets

128.4

123.8Β 

Working capital

58.4

52.4Β 

Other liabilities

(40.9)

(43.1)

273.0

244.5Β 

Borrowings

82.4

76.1Β 

Equity

190.6

168.4Β 

273.0

244.5Β 

Β 

The balance sheet at 30 June 2014 shows an increase in intangible assets following the acquisitions. Shareholders' equity increased by Β£22.2m reflecting profits retained since June 2013 including the sale of the Group's minority stake in Foreland for Β£11.4m which resulted in a gain of Β£6.8m in August 2013.

Β 

Β 

Β 

N P Henry

S C Kilpatrick

26 August 2014

26 August 2014

Β 

Β 

Directors' Responsibilities

Β 

We confirm to the best of our knowledge:

Β 

The interim financial report has been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the European Union.

Β 

The interim management report includes a fair review of the information required by:

Β 

(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

Β 

(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 the period; and any changes in the related party transactions described in the last annual report that could do so.

Β 

Β 

N P Henry

Chief Executive Officer

Β 

Β 

S C Kilpatrick

Group Finance Director

Β 

For and on behalf of the Board of Directors

26 August 2014

Β 

Β 

CONDENSED CONSOLIDATED INCOME STATEMENT

for the six months ended 30 June 2014

Β 

Β 

2014

2013

2013

Note

Six months ended

Six months ended

Year ended

30 June

30 June

31 December

restated

restated

(note 1)

(note 1)

Β£000

Β£000

Β£000

Revenue

216,081Β 

200,684Β 

413,667Β 

Cost of sales

(149,816)

(143,991)

(296,545)

Gross profit

66,265Β 

56,693Β 

117,122Β 

Administrative expenses

(43,125)

(37,278)

(74,601)

Share of post tax results of joint ventures

176Β 

1,974Β 

2,378Β 

Operating profit

23,316Β 

21,389Β 

44,899Β 

Analysis of operating profit:

Underlying operating profit

24,442Β 

22,248Β 

46,637Β 

Separately disclosed items

4

(1,126)

(859)

(1,738)

Profit on sale of subsidiary and joint venture undertaking

-Β 

-Β 

6,613Β 

Finance income

31Β 

116Β 

256Β 

Finance costs

(2,550)

(2,931)

(5,545)

Profit before tonnage and income tax

20,797Β 

18,574Β 

46,223Β 

Analysis of profit before tonnage and income tax:

Underlying profit before tax

21,923Β 

19,433Β 

41,348Β 

Separately disclosed items

4

(1,126)

(859)

4,875Β 

Tonnage tax

(6)

(12)

(13)

Income tax

7

(4,167)

(3,867)

(7,462)

Total tonnage and income tax

(4,173)

(3,879)

(7,475)

Profit for the period

16,624Β 

14,695Β 

38,748Β 

Profit for the period

Attributable to:

Owners of the Company

16,193Β 

14,294Β 

38,254Β 

Non controlling interests

431Β 

401Β 

494Β 

16,624Β 

14,695Β 

38,748Β 

Earnings per share

pence

pence

pence

Basic

8

32.4

28.6

76.6

Diluted

8

32.0

28.3

75.7

Β 

Β 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the six months ended 30 June 2014

Β 

Note

2014

2013

2013

Six months ended

Six months ended

Year

ended

30 June

30 June

31 December

Β£000

Β£000

Β£000

Profit for the period

16,624Β 

14,695Β 

38,748Β 

Other comprehensive income

Items that will not be reclassified to profit or loss

Defined benefit plan actuarial losses

5

-Β 

(4,439)

(5,541)

Income tax on items that will not be reclassified to profit or loss

23Β 

902Β 

617Β 

23Β 

(3,537)

(4,924)

Items that may be reclassified subsequently to profit or loss

Exchange differences on translation of foreign operations

(2,198)

290Β 

(6,093)

Net loss on hedge of net investment in foreign operations

-

(366)

(366)

Effective portion of changes in fair value of cash flow hedges

(18)

(1,323)

1,531Β 

Effective portion of changes in fair value of cash flow hedges

in joint ventures

(94)

554Β 

703Β 

Net change in fair value of cash flow hedges transferred to

profit or loss

17Β 

947Β 

14Β 

Income tax on items that may be reclassified subsequently to profit or loss

-Β 

(18)

(442)

Other comprehensive income for the period, net of income tax

(2,293)

84Β 

(4,653)

(2,270)

(3,453)

(9,577)

Total comprehensive income for the period

14,354Β 

11,242Β 

29,171Β 

Attributable to:

Owners of the Company

13,868Β 

10,805Β 

28,716Β 

Non controlling interests

486Β 

437Β 

455Β 

14,354Β 

11,242Β 

29,171Β 

Β 

Β 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

at 30 June 2014

Β 

2014

2013

2013

30 June

30 June

31 December

Note

Β£000

Β£000

Β£000

Assets

Non current assets

Goodwill

116,425Β 

104,756Β 

104,176Β 

Other intangible assets

10,714

6,686

9,482

Property, plant and equipment

117,537Β 

108,694Β 

108,202Β 

Investment in joint ventures

9,434Β 

13,636Β 

9,467Β 

Financial assets

1,378Β 

1,378Β 

1,378Β 

Deferred tax assets

2,531Β 

4,046

2,770

258,019Β 

239,196Β 

235,475Β 

Current assets

Inventories

44,992Β 

44,375Β 

46,476Β 

Trade and other receivables

111,938Β 

99,157Β 

91,673Β 

Derivative financial instruments

1,304

218

1,413

Cash and short term deposits

6

20,879

32,849Β 

23,982Β 

179,113Β 

176,599Β 

163,544Β 

Total assets

437,132Β 

415,795Β 

399,019Β 

Equity and liabilities

Capital and reserves

Called up share capital

8

12,525

12,525

12,525

Share premium

25,238

25,238

25,238

Treasury shares

(738)

(1,757)

(1,392)

Other reserves

(3,531)

3,480

(1,183)

Retained earnings

155,672

128,010

147,716

Shareholders' equity

189,166

167,496

182,904

Non controlling interests

1,389

884

903

Total equity

190,555

168,380

183,807

Non current liabilities

Other payables

15,677Β 

11,670

12,503

Retirement benefit obligations

5

21,233

29,671

23,141

Cumulative preference shares

100

100

100

Loans and borrowings

103,084

101,243

78,020

Deferred tax liabilities

1,132

1,091

1,132

141,226Β 

143,775

114,896

Current liabilities

Trade and other payables

98,450

88,976

93,656

Current tax

6,317

5,145

5,866

Derivative financial instruments

495

1,946

654

Loans and borrowings

89

7,573

140

105,351

103,640

100,316

Total liabilities

246,577

247,415

215,212

Total equity and liabilities

437,132

415,795

399,019

Β 

Β 

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

for the six months ended 30 June 2014

Β 

2014

2013

2013

Note

Six months ended

Six months ended

Year ended

30 June

30 June

31 December

Β£000

Β£000

Β£000

Profit before tax for the period

20,797Β 

18,574Β 

46,223Β 

Adjustments to reconcile profit before tax to net cash flows

Depreciation and amortisation

10,182Β 

8,553Β 

17,761Β 

Acquisition costs and amortisation of acquired intangibles

1,126Β 

859Β 

1,738Β 

Profit on sale of property, plant and equipment

(279)

(357)

(476)

Profit on disposal of subsidiary

-Β 

-Β 

(6,613)

Finance income

(31)

(116)

(256)

Finance expense

2,550Β 

2,931Β 

5,545Β 

Share of profits of joint ventures

(176)

(1,974)

(2,378)

Share based compensation

611Β 

606

1,205Β 

Increase in trade and other receivables

(17,756)

(2,297)

6,474Β 

Decrease in inventories

2,213Β 

3,599Β 

1,167Β 

Increase in trade and other payables

(43)

(894)

(2)

Additional defined benefit pension scheme contributions

(2,508)

(2,461)

(10,102)

Cash generated from operations

16,686Β 

27,023Β 

60,286Β 

Cash outflow from acquisition costs

(398)

(711)

(939)

Income tax payments

(3,753)

(3,657)

(6,054)

Net cash from operating activities

12,535Β 

22,655Β 

53,293Β 

Investing activities

Dividends from joint venture undertakings

-Β 

1,774Β 

2,337Β 

Proceeds from the sale of property, plant and equipment

1,480Β 

1,258Β 

3,574Β 

Finance income

31Β 

116Β 

256Β 

Acquisition of subsidiaries, net of cash acquired

9

(10,580)

(14,536)

(18,329)

Proceeds from the sale of business

-Β 

-Β 

12,820Β 

Acquisition of property, plant and equipment

(18,301)

(13,466)

(24,907)

Development expenditure

(797)

(634)

(1,370)

Net cash used in investing activities

(28,167)

(25,488)

(25,619)

Financing activities

Proceeds from the issue of share capital

-Β 

102Β 

102Β 

Finance costs

(2,188)

(1,692)

(4,317)

Purchase less sale of own shares by ESOP

(1,686)

(2,227)

(2,259)

Capital element of finance lease repayments

(492)

(197)

(332)

Proceeds from other non-current borrowings

25,584Β 

26,211Β 

5,500Β 

Repayment of borrowings

-Β 

-Β 

(7,198)

Dividends paid

(6,780)

(5,917)

(9,142)

Net cash from financing activities

14,438Β 

16,280Β 

(17,646)

Net (decrease)/increase in cash and cash equivalents

(1,194)

13,447Β 

10,028Β 

Cash and cash equivalents at beginning of period

23,982Β 

18,339Β 

18,339Β 

Effect of exchange rate fluctuations on cash held

(1,909)

1,063Β 

(4,385)

Cash and cash equivalents at end of period

6

20,879Β 

32,849Β 

23,982Β 

Β 

Β 

CONDENSED CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

for the six months ended 30 June 2014

Β 

For the six months ended 30 June 2014

Capital

Attributable to equity holders of parent

Share

Share

Retained

Other

Treasury

Total shareholders'

Non controlling

Total

capital

premium

earnings

reserves

shares

equity

interests

equity

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

At 1 January 2014

12,525

25,238Β 

147,716Β 

(1,183)

(1,392)

182,904Β 

903Β 

183,807Β 

Profit for the period

-Β 

-Β 

16,193Β 

-Β 

-Β 

16,193Β 

431Β 

16,624Β 

Other comprehensive income for the period

-Β 

-Β 

23Β 

(2,348)

-Β 

(2,325)

55Β 

(2,270)

Contributions by and distributions to owners

Ordinary dividends paid

-Β 

-Β 

(6,780)

-Β 

-Β 

(6,780)

-Β 

(6,780)

Share-based compensation expense

-Β 

-Β 

611Β 

-Β 

-Β 

611Β 

-Β 

611Β 

Tax effect of share based compensation

-Β 

-Β 

249Β 

-Β 

-Β 

249Β 

-Β 

249Β 

Purchase of shares

-Β 

-Β 

-Β 

-Β 

(2,051)

(2,051)

-Β 

(2,051)

Sale of shares

-Β 

-Β 

-Β 

-Β 

365Β 

365Β 

-Β 

365Β 

-Β 

-Β 

(5,920)

-Β 

(1,686)

(7,606)

-Β 

(7,606)

Transfer on disposal of shares

-Β 

-Β 

(2,340)

-Β 

2,340Β 

-Β 

-Β 

-Β 

At 30 June 2014

12,525Β 

25,238Β 

155,672Β 

(3,531)

(738)

189,166Β 

1,389Β 

190,555Β 

For the six months ended 30 June 2013

Capital

Attributable to equity holders of parent

Share

Share

Retained

Other

Treasury

Total shareholders'

Non controlling

Total

capital

premium

earnings

reserves

shares

equity

interests

equity

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

At 1 January 2013

12,517Β 

25,144Β 

123,437Β 

3,432Β 

(1,061)

163,469Β 

447Β 

163,916Β 

Profit for the period

-Β 

-Β 

14,294Β 

-Β 

-Β 

14,294Β 

401Β 

14,695Β 

Other comprehensive income for the period

-Β 

-Β 

(3,537)

48Β 

-Β 

(3,489)

36Β 

(3,453)

Contributions by and distributions to owners

Ordinary dividends paid

-Β 

-Β 

(5,917)

-Β 

-Β 

(5,917)

-Β 

(5,917)

Share-based compensation expense

-Β 

-Β 

606Β 

-Β 

-Β 

606Β 

-Β 

606Β 

Tax effect of share based compensation

658Β 

658Β 

-Β 

658Β 

Purchase of shares

-Β 

-Β 

-Β 

(2,536)

(2,536)

-Β 

(2,536)

Sale of shares

309Β 

309Β 

-Β 

309Β 

Arising on the issue of shares

8Β 

94Β 

-Β 

-Β 

-Β 

102Β 

-Β 

102Β 

8Β 

94Β 

(4,653)

-Β 

(2,227)

(6,778)

-Β 

(6,778)

Transfer on disposal of shares

-Β 

-Β 

(1,531)

-Β 

1,531Β 

-Β 

-Β 

-Β 

At 30 June 2013

12,525Β 

25,238Β 

128,010Β 

3,480Β 

(1,757)

167,496Β 

884Β 

168,380Β 

Β 

Β 

NOTES TO THE CONDENSED CONSOLIDATED HALF YEARLY STATEMENTS

Β 

1 Basis of preparation

Β 

James Fisher and Sons Plc (the Company) is a limited liability company incorporated and domiciled in the United Kingdom, whose shares are listed on the London Stock Exchange. The condensed consolidated half yearly financial statements of the Company for the six months ended 30 June 2014 comprise the Company and its subsidiaries (together referred to as the Group) and the Group's interests in jointly controlled entities.

Β 

Statement of compliance

Β 

The condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standard (IFRS) IAS 34 "Interim Financial Reporting" as adopted by the European Union (EU). As required by the Disclosure and Transparency Rules of the Financial Services Authority, the condensed consolidated set of financial statements has been prepared applying the accounting policies and presentation that were applied in the preparation of the Group's published consolidated financial statements for the year ended 31 December 2013 with the exceptions described below. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 December 2013.

Β 

The comparative figures for the financial year ended 31 December 2013 are not the Group's statutory accounts for that financial year. Those accounts which were prepared under International Financial Reporting Standards (IFRS) as adopted by the EU (adopted IFRS), have been reported on by the Group's auditors and delivered to the Registrar of Companies. The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

Β 

The consolidated financial statements of the Group for the year ended 31 December 2013 are available upon request from the Company's registered office at Fisher House, PO Box 4, Barrow-in-Furness, Cumbria LA14 1HR or at www.james-fisher.co.uk.

Β 

The half yearly financial information is presented in Sterling and all values are rounded to the nearest thousand pounds (Β£000) except where otherwise indicated.

Β 

The half yearly report was approved for issue by the Board of Directors on 26 August 2014.

Β 

Going concern

Β 

After making enquires, the directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly they continue to adopt the going concern basis in preparing the condensed consolidated financial statements.

Β 

The Group meets its day to day working capital requirements through operating cash flows with borrowings in place to fund acquisitions and capital expenditure. Movements on the Group's overall net debt position are shown in note 6. The Group has Β£53,747,000 of undrawn committed facilities at 30 June 2014.

Β 

At 30 June 2014 the Group had two revolving credit facilities that are due for renewal in the next twelve months. The Group had no outstanding balances drawn down on these facilities at 30 June 2014. Renewal negotiations will be opened with the banks in due course and the Group has not sought any written commitment that the facilities will be renewed. However, the Group has held discussions with its bankers about its future borrowing needs and no matters have been drawn to its attention to suggest the renewals will not be forthcoming on acceptable terms.

Β 

Significant accounting policies

Β 

The accounting policies applied by the Group in these condensed consolidated financial statements are the same as those applied by the Group in its consolidated financial statements as at and for the year ended 31 December 2013.

Β 

In order to provide an improved understanding of the Group's performance, the presentation of cost of sales and administrative expenses has been revised to better reflect those variable and non-variable costs incurred in providing goods and services to our customers separately from those costs of selling, distribution and administration. Cost of sales for the year ended 31 December 2013 has been reduced by Β£64,006,000 (six months ended 30 June 2013: Β£33,013,000) with administrative expenses increasing by the corresponding amount.

Β 

2 Accounting estimates and judgements

Β 

The preparation of half yearly 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 these estimates.

Β 

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 applied to the consolidated financial statements and for the year ended 31 December 2013.

Β 

3 Segmental information

Β 

Management has determined the operating segments based on the reports reviewed by the Board that are utilised to make strategic decisions. The Board considers the business primarily from the products and services perspective and has four reportable segments:

Β 

Marine Support - includes the hire and sale of large scale pneumatic fenders and ship to ship transfer services, and the design and supply of systems for monitoring strains and stress in structures.

Β 

Offshore Oil - manufacture and rental of equipment for the offshore oil and gas industry and the design and manufacture of specialist downhole tools and equipment for extracting oil.

Β 

Specialist Technical - provision of subsea services including submarine rescue and saturation diving including maintenance, asset management and consultancy services and non-destructive testing, decommissioning and remote operations and monitoring services predominantly to the nuclear industry.

Β 

Tankships - engaged in the sea transportation of clean petroleum products in North West Europe.

Β 

The Board assesses the performance of the segments based on operating profit before central common costs, acquisition costs and amortisation of acquired intangible assets but after the Group's share of the post tax results of associates and joint ventures. The Board believes that such information is the most relevant in evaluating the results of certain segments relative to other entities which operate within these industries.

Β 

Inter segmental sales are made using prices determined on an arms length basis.

Β 

Six months ended 30 June 2014

Marine

Offshore Oil

Specialist

Tankships

Corporate

Total

Support

Technical

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Revenue

Segmental revenue

86,040Β 

57,324Β 

52,699Β 

27,510Β 

-Β 

223,573Β 

Inter segment sales

(3,978)

(1,741)

(888)

(885)

-Β 

(7,492)

Group revenue

82,062Β 

55,583Β 

51,811Β 

26,625Β 

-Β 

216,081Β 

Underlying operating profit

7,699Β 

11,985Β 

4,524Β 

1,871Β 

(1,637)

24,442Β 

Acquisition costs

(405)

Β -Β 

(250)

-Β 

-Β 

(655)

Amortisation of acquired intangibles

(64)

(63)

(344)

-Β 

-Β 

(471)

Operating profit

7,230Β 

11,922Β 

3,930Β 

1,871Β 

(1,637)

23,316Β 

Finance income

31Β 

Finance costs

(2,550)

Profit before tonnage and income tax

20,797Β 

Tonnage and income tax

(4,173)

Profit attributable to equity holders

16,624Β 

Share of post tax results of

joint ventures

(111)

-Β 

287Β 

Β -Β 

-Β 

176Β 

Capital expenditure

Property, plant and equipment

6,389Β 

8,155Β 

2,190Β 

1,129Β 

438Β 

18,301Β 

Segment assets

115,490Β 

148,244Β 

91,813Β 

42,608Β 

29,543Β 

427,698Β 

Investment in joint ventures

7,283Β 

-Β 

2,151Β 

-Β 

-Β 

9,434Β 

Total assets

122,773Β 

148,244Β 

93,964Β 

42,608Β 

29,543Β 

437,132Β 

Segment liabilities

(27,039)

(17,538)

(51,483)

(11,905)

(138,612)

(246,577)

95,734Β 

130,706Β 

42,481Β 

30,703Β 

(109,069)

190,555Β 

Β 

Β 

3 Segmental information (continued)

Β 

Six months ended 30 June 2013

Marine

Offshore Oil

Specialist

Tankships

Corporate

Total

Support

Technical

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Revenue

Segmental revenue

82,678Β 

46,501Β 

43,515Β 

31,432Β 

-Β 

204,126Β 

Inter segment sales

(2,035)

(136)

(1,271)

-Β 

-Β 

(3,442)

Group revenue

80,643Β 

46,365Β 

42,244Β 

31,432Β 

-Β 

200,684Β 

Underlying operating profit

9,410Β 

8,997Β 

3,712Β 

1,670Β 

(1,541)

22,248Β 

Acquisition costs

-Β 

-Β 

(711)

-Β 

-Β 

(711)

Amortisation of acquired intangibles

(52)

(71)

(25)

-Β 

-Β 

(148)

Operating profit

9,358Β 

8,926Β 

2,976Β 

1,670Β 

(1,541)

21,389Β 

Finance income

116Β 

Finance costs

(2,931)

Profit before tonnage and income tax

18,574Β 

Tonnage and income tax

(3,879)

Profit attributable to equity holders

14,695Β 

Share of post tax results of

joint ventures

970Β 

-Β 

1,004Β 

-Β 

-Β 

1,974Β 

Capital expenditure

Property, plant and equipment

2,332Β 

7,720Β 

1,909Β 

932Β 

274

13,167Β 

Segment assets

100,922Β 

133,609Β 

63,411Β 

48,641Β 

55,576Β 

402,159Β 

Investment in joint ventures

8,381Β 

-Β 

5,255Β 

-Β 

-Β 

13,636Β 

Total assets

109,303Β 

133,609Β 

68,666Β 

48,641Β 

55,576Β 

415,795Β 

Segment liabilities

(33,165)

(17,564)

(15,009)

(18,214)

(163,463)

(247,415)

76,138Β 

116,045Β 

53,657Β 

30,427Β 

(107,887)

168,380Β 

Β 

Β 

Year ended 31 December 2013

Marine

Offshore Oil

Specialist

Tankships

Corporate

Total

Support

Technical

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Revenue

Segmental revenue

174,918Β 

99,632Β 

84,164Β 

61,312Β 

-Β 

420,026Β 

Inter segment sales

(3,651)

(442)

(2,266)

-Β 

-Β 

(6,359)

Group revenue

171,267Β 

99,190Β 

81,898Β 

61,312Β 

-Β 

413,667Β 

Underlying operating profit

18,262Β 

19,690Β 

7,755Β 

3,989Β 

(3,059)

46,637Β 

Impairment of vessels

(150)

-Β 

-Β 

(789)

-Β 

(939)

Amortisation of acquired intangibles

(114)

(137)

(548)

-Β 

-Β 

(799)

Operating profit

17,998Β 

19,553Β 

7,207Β 

3,200Β 

(3,059)

44,899Β 

Profit on sale of subsidiary and joint venture undertakings

(182)

6,795Β 

6,613Β 

Finance income

256Β 

Finance costs

(5,545)

Profit before tonnage and income tax

46,223Β 

Tonnage and income tax

(7,475)

Profit attributable to equity holders

38,748Β 

Share of post tax results of

joint ventures

831Β 

-Β 

1,547Β 

-Β 

-Β 

2,378Β 

Capital expenditure

Property, plant and equipment

4,293Β 

14,812Β 

3,615Β 

1,243Β 

786Β 

24,749Β 

Segment assets

92,591Β 

136,486Β 

81,078Β 

43,990Β 

35,407Β 

389,552Β 

Investment in joint ventures

7,458Β 

-Β 

2,009Β 

-Β 

-Β 

9,467Β 

Total assets

100,049Β 

136,486Β 

83,087Β 

43,990Β 

35,407Β 

399,019Β 

Segment liabilities

(35,898)

(17,858)

(36,473)

(11,831)

(113,152)

(215,212)

64,151Β 

118,628Β 

46,614Β 

32,159Β 

(77,745)

183,807Β 

Β 

4 Separately disclosed items

2014

2013

2013

Six months ended

Six months ended

Year ended

30 June

30 June

31 December

Β£000

Β£000

Β£000

Included in operating profit:

Acquisition costs

(655)

(711)

(939)

Amortisation of acquired intangibles

(471)

(148)

(799)

(1,126)

(859)

(1,738)

Included in profit before tax:

Profit on sale of subsidiary and joint venture undertakings

-Β 

-Β 

6,613Β 

(1,126)

(859)

4,875Β 

Β 

As set out in note 9 the Group has made three acquisitions during the period. In accordance with the requirements of IFRS, the costs incurred in making these acquisitions of Β£655,000 have been expensed in the Income Statement. In order for a better understanding of underlying performance these have been disclosed separately, together with the amortisation of intangible assets which arise on the acquisition of businesses.

Β 

In August 2013 the Group disposed of its interest in Foreland Holdings realising a profit of Β£6,795,000. A loss of Β£182,000 was recognised on the disposal of the marine leisure business of Fendercare Australia.

Β 

5 Retirement benefit obligations

Β 

Movements during the period in the Group's defined benefit pension schemes are set out below:

2014

2013

2013

Six months ended

Six months ended

Year ended

30 June

30 June

31 December

Β£000

Β£000

Β£000

As at 1 January

(23,141)

(27,061)

(27,061)

Expense recognised in the income statement

(574)

(652)

(1,284)

Settlement gains

-Β 

-Β 

610Β 

Movements on exchange

(4)

-Β 

(6)

Contributions paid to scheme

2,486Β 

2,481Β 

10,141Β 

Actuarial loss

-Β 

(4,439)

(5,541)

At period end

(21,233)

(29,671)

(23,141)

The Group's assets and liabilities in respect of its pension schemes at 30 June 2014 were as follows:

2014

2013

2013

Six months ended

Six months ended

Year ended

30 June

30 June

31 December

Β£000

Β£000

Β£000

Assets

Scantech Produkt pension scheme

92Β 

36Β 

96Β 

Liabilities

Shore Staff pension scheme

(9,250)

(9,140)

(9,777)

MNOPF pension scheme

(12,075)

(20,567)

(13,460)

(21,325)

(29,707)

(23,237)

Β 

The Group now has one defined benefit scheme and has an obligation in respect of the funding deficit of the Merchant Navy Officers' Pension Fund (MNOPF). The last full actuarial valuation was performed on the Shore Staff scheme at 1 August 2010. This has been rolled forward to 31 December 2013. The Group has not obtained an interim valuation for the period ended 30 June 2014 and so has not recognised an actuarial movement in this period.

Β 

6 Reconciliation of net debt

1 January

Acquisition

Cash

Other

Exchange

30 June

2014

flow

non cash

movement

2014

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Cash in hand and at bank

23,982Β 

-Β 

(1,194)

-Β 

(1,909)

20,879Β 

Cash and cash equivalents

23,982Β 

-Β 

(1,194)

-Β 

(1,909)

20,879Β 

Debt due after 1 year

(78,049)

-Β 

(25,584)

(289)

797Β 

(103,125)

Debt due within 1 year

-Β 

-Β 

-Β 

-Β 

-Β 

-Β 

(78,049)

-Β 

(25,584)

(289)

797Β 

(103,125)

Finance leases

(211)

(428)

492Β 

-Β 

(1)

(148)

Net debt

(54,278)

(428)

(26,286)

(289)

(1,113)

(82,394)

1 January

Acquisition

Cash

Other

Exchange

30 June

2013

flow

non cash

movement

2013

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Cash in hand and at bank

18,339Β 

-Β 

14,554Β 

-Β 

(44)

32,849Β 

Cash and cash equivalents

18,339Β 

-Β 

14,554Β 

-Β 

(44)

32,849Β 

Debt due after 1 year

(81,065)

-Β 

-Β 

(19,026)

(635)

(100,726)

Debt due within 1 year

-Β 

-Β 

(26,211)

18,785Β 

(530)

(7,956)

(81,065)

-Β 

(26,211)

(241)

(1,165)

(108,682)

Finance leases

(396)

(51)

197Β 

-Β 

16Β 

(234)

Net debt

(63,122)

(51)

(11,460)

(241)

(1,193)

(76,067)

1 January

Acquisition

Cash

Other

Exchange

31 December

2013

flow

non cash

movement

2013

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Cash in hand and at bank

18,339Β 

-Β 

10,028Β 

-Β 

(4,385)

23,982Β 

Cash and cash equivalents

18,339Β 

-Β 

10,028Β 

-Β 

(4,385)

23,982Β 

Debt due after 1 year

(81,065)

-Β 

-Β 

1,940Β 

1,076Β 

(78,049)

Debt due within 1 year

-Β 

-Β 

1,698Β 

(2,146)

448Β 

-Β 

(81,065)

-Β 

1,698Β 

(206)

1,524Β 

(78,049)

Finance leases

(396)

-Β 

332Β 

(191)

44Β 

(211)

Net debt

(63,122)

-Β 

12,058Β 

(397)

(2,817)

(54,278)

Β 

7 Taxation

Β 

The Group falls within the UK tonnage tax regime under which tax on its ship owning and operating activities is based on the net tonnage of vessels operated. Any income and profits outside the tonnage tax regime are taxed under the normal tax rules of the relevant tax jurisdiction.

Β 

The effective rate on profit before income and tonnage tax from continuing operations is 20.1% (30 June 2013: 20.9%, 31 December 2013: 16.2%) based on the estimated effective tax rate for the twelve months to 31 December 2014. Of the total tax charge, Β£1,392,000 relates to overseas businesses (2013: Β£1,956,000). The effective income tax rate on underlying profit provided in the period is 19.5% (2013: 20.1%, 31 December 2013: 18.6%).

Β 

The deferred tax asset at 30 June 2014 has been calculated based on the rate of 20% substantively enacted at the balance sheet date.

Β 

8 Earnings per share

Β 

Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the period, after excluding ordinary shares held by the Employee Share Ownership Trust as treasury shares.

Β 

Diluted earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.

Β 

The calculation of basic and diluted earnings per share is based on the following profits and numbers of shares:

Β 

Weighted average number of shares

30 June 2014

30 June 2013

31 December 2013

Number of

Number of

Number of

shares

shares

shares

For basic earnings per ordinary share*

49,985,894

49,921,873

49,921,772

Exercise of share options and LTIPs

636,081

594,605

588,818

For diluted earnings per ordinary share

50,621,975

50,516,478

50,510,590

Β 

* Excludes 58,218 (June 2013: 194,621; December 2013: 154,170) shares owned by the James Fisher & Sons Plc Employee Share Ownership Trust.

Β 

No ordinary shares of 25p were allotted on the exercise of share options in the period to 30 June 2014. In the period to 30 June 2013 31,193 (31 December 2013: 31,193). Ordinary shares of 25p were allotted on the exercise of share options for an aggregate cash consideration of Β£102,000.

Β 

To provide a better understanding of the underlying performance of the Group, an adjusted earnings per share on continuing activities is provided. Adjusted earnings are before the costs of any business combinations and amortisation of acquired intangibles.

2014

2013

2013

Six months ended

Six months ended

Year

ended

30 June

30 June

31 December

Β£000

Β£000

Β£000

Profit attributable to owners of the Company

16,193Β 

14,294Β 

38,254Β 

Separately disclosed items

1,126Β 

859Β 

(4,875)

Attributable tax

(101)

(39)

(270)

Adjusted profit attributable to owners of the Company

17,218Β 

15,114Β 

33,109Β 

Basic earnings per share on profit from operations

32.4

28.6

76.6

Diluted earnings per share on profit from operations

32.0

28.3

75.7

Adjusted basic earnings per share on profit from operations

34.4

30.3

66.3

Adjusted diluted earnings per share on profit from operations

34.0

29.9

65.6

9 Business combinations

Β 

On 24 January 2014 the Group acquired the entire issued share capital of Subsea Vision Limited (Subsea), for a cash consideration of Β£2,225,000. Subsea owns and operates remotely operated vehicles providing underwater surveys, inspections and construction support to the oil and gas industry including floating production, storage and off take vessels. Subsea is included in the Marine Support division reporting into Fendercare.

Β 

On 14 March 2014 the Group acquired the entire issued share capital of Defence Consulting Europe AB (DCE), for an initial cash consideration of Β£2,856,000. Contingent consideration is payable of up to Β£1,903,000 related to the achievement of profit targets and Β£952,000 is dependent on certain contractual obligations which are expected to be completed in the next twelve months. The contingent consideration relating to future earnings has been discounted to reflect the impact of the time value of money on the expected dates on which the consideration will be paid. DCE provides a range of specialist swimmer delivery vehicles to the Defence and related industries. The business is included in the Specialist Technical division.

Β 

On 19 June 2014 the Group acquired the entire issued share capital of Testconsult Limited (Testconsult), for a cash consideration of Β£8,669,000. Testconsult provides monitoring, instrumentation and testing services and is complementary to the Strainstall Monitoring business. Both businesses are part of the Marine Support division.

Β 

Details of the assets acquired and consideration payable are set out below.

Β 

The provisional book and fair values of Subsea and Testconsult are as follows:

Β 

Subsea

Testconsult

Total

Β£000

Β£000

Β£000

Investments

-Β 

44Β 

44Β 

Property, plant and equipment

1,327Β 

669Β 

1,996Β 

Inventories

-Β 

264Β 

264Β 

Trade and other receivables

310Β 

1,671Β 

1,981Β 

Cash and short term deposits

135Β 

1,010Β 

1,145Β 

Trade and other payables

(242)

(981)

(1,223)

Interest bearing loans and borrowings

(394)

(34)

(428)

Deferred tax

(109)

(44)

(153)

Fair value of net assets acquired

1,027Β 

2,599Β 

3,626Β 

Goodwill arising on acquisitions

1,198Β 

6,070Β 

7,268Β 

10,894Β 

Consideration

Cash

2,225Β 

8,669Β 

10,894Β 

Β 

The provisional fair values and accounting adjustments of DCE are as follows:

Β 

Accounting

Book

policy

Fair value

value

adjustments

adjustments

Total

Β£000

Β£000

Β£000

Β£000

Intangible assets

-Β 

-Β 

1,428Β 

1,428Β 

Property, plant and equipment

37Β 

(4)

(17)

16Β 

Inventories

2,632Β 

(2,108)

(56)

468Β 

Trade and other receivables

365Β 

-Β 

178Β 

543Β 

Cash and short term deposits

2,025Β 

-Β 

-Β 

2,025Β 

Trade and other payables

(4,988)

661Β 

(476)

(4,803)

Fair value of net assets acquired

71Β 

(1,451)

1,057Β 

(323)

Goodwill arising on acquisitions

5,755Β 

5,432Β 

Consideration

Cash

2,856Β 

Contingent consideration

2,576Β 

5,432

Β 

The book value of DCE has been adjusted to reflect adoption of the Group's income recognition policy and provision for warranty claims. Intangible assets relate to intellectual property relating to the company's swimmer delivery systems.

Β 

Further fair value adjustments may arise as a result of the finalisation of completion accounts and review of fair values.

Β 

10 Fair values

Β 

The fair value of financial assets and financial liabilities, together with the carrying amounts in the Condensed Consolidated Statement of Financial Position, are as follows:

Group

30 June 2014

31 December 2013

Carrying

Fair

Carrying

Fair

value

value

value

value

Β£000

Β£000

Β£000

Β£000

Assets carried at fair value

Forward exchange contracts - cash flow hedges

783Β 

783

866Β 

866Β 

Interest rate swaps - cash flow hedges

56Β 

56Β 

-Β 

-Β 

839Β 

839Β 

866Β 

866Β 

Assets carried at amortised cost

Receivables

101,491Β 

101,491Β 

84,655Β 

84,655Β 

Cash and cash equivalents

20,879Β 

20,879Β 

23,982Β 

23,982Β 

Other investments

1,378Β 

1,378Β 

1,378Β 

1,378Β 

123,748Β 

123,748Β 

110,015Β 

110,015Β 

Liabilities carried at fair value

Forward exchange contracts - cash flow hedges

(30)

(30)

(13)

(13)

Contingent consideration

(14,819)

(14,819)

(12,082)

(12,082)

Interest rate swaps - cash flow hedges

-Β 

-Β 

(94)

(94)

(14,849)

(14,849)

(12,189)

(12,189)

Liabilities carried at amortised cost

Trade and other payables

(85,765)

(85,765)

(86,557)

(86,557)

Finance leases

(148)

(162)

(211)

(227)

Preference shares

(100)

(100)

(100)

(100)

(86,013)

(86,027)

(86,868)

(86,884)

Β 

Financial risk management

The Group's financial risk management objectives and policies are consistent with those disclosed in the consolidated financial statements as at and for the year ended 31 December 2013.

Β 

Fair value hierarchy

The Group classifies fair value measurement using a fair value hierarchy that reflects the significance of inputs used in making measurements of fair value. The fair value hierarchy has the following levels:

Β 

(a) Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities.

(b) Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e.derived from prices); and

(c) Level 3 - Inputs for the asset or liability that are not based on observable market data (unobservable inputs).

Β 

The following table shows an analysis of financial instruments carried at fair value by the level of fair value hierarchy:

Β 

30 June 2014

31 December 2013

Group

Level 1

Level 2

Level 3

Total

Level 1

Level 2

Level 3

Total

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Β£000

Financial assets measured at fair value

Forward exchange contracts - cash flow hedges

-

56

-Β 

56Β 

-

-Β 

-Β 

-Β 

Interest rate swaps - cash flow hedges

-

783Β 

-Β 

783Β 

-

866Β 

-Β 

866Β 

-

839

-Β 

839Β 

-

866Β 

-Β 

866Β 

Financial liabilities measured at fair value

Forward exchange contracts - cash flow hedges

-

(30)

-Β 

(30)

-

(13)

-Β 

(13)

Interest rate swaps - cash flow hedges

-

-Β 

-Β 

-Β 

-

(94)

-Β 

(94)

Contingent consideration

-

-Β 

(14,819)

(14,819)

-

-Β 

(12,082)

(12,082)

Financial liabilities not measured at fair value

Finance leases

-

(162)

-Β 

(162)

-

(227)

-Β 

(227)

-

(192)

(14,819)

(15,011)

-

(334)

(12,082)

(12,416)

Β 

10 Fair values (continued)

Level 2 fair values for simple over-the-counter derivative financial instruments are based on broker quotes. Those quotes are tested for reasonableness by discounting expected future cash flows using market interest rates for a similar instrument at the measurement date. Fair values reflect the credit risk of the instrument and include adjustments to take account of the credit risk of the Group entity and counterparty when appropriate.

Β 

Level 3 fair values for contingent consideration are based on discounting expected future cash flows using market interest rates at the measurement date.

Β 

11 Interim dividend

Β 

The proposed interim dividend of 7.10p (2013: 6.46p) per 25p ordinary share is payable on 3 November 2014 to those shareholders on the register of the Company at the close of business on 3 October 2014. The dividend recognised in the Statement of Movements in Equity is the final dividend for 2013 of 13.54p paid on 9 May 2014. The proposed interim dividend has not been recognised in this report.

Β 

12 Commitments and contingencies

Β 

As at 30 June 2014 the Group had capital commitments of Β£4,009,000 (2013: Β£6,123,000). There have been no significant changes to the contingent liabilities set out in the Annual Report.

Β 

13 Principal risks and uncertainties

Β 

The Group has policies, processes and systems in place to help identify, evaluate and manage risks at all levels throughout the organisation. Certain key risks, because of their size, likelihood and severity are reviewed regularly by the Board to ensure that appropriate action is taken to eliminate, reduce or mitigate where possible, significant risks that can lead to financial loss, harm to reputation or business failure. The principle risks and uncertainties faced by the Group that could impact the second half can be found in the Company's Annual Report on page 18, as supplemented by the contingent liability note above.

Β 

14 Related parties

Β 

There have been no significant changes in the nature of related party transactions in the period ended 30 June 2014 from that disclosed in the 2013 Annual Report.

Β 

15 Other reserve movements

Translation

Hedging

Total

reserve

reserve

Β£000

Β£000

Β£000

At 1 January 2013

5,467Β 

(2,035)

3,432Β 

Other comprehensive income in the period

(112)

160Β 

48Β 

At 30 June 2013

5,355Β 

(1,875)

3,480Β 

At 1 January 2014

(940)

(243)

(1,183)

Other comprehensive income in the period

(2,253)

(95)

(2,348)

At 30 June 2014

(3,193)

(338)

(3,531)

Β 

Β 

Independent review report to James Fisher and Sons Plc

Β 

Introduction

We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2014 which comprises the Condensed Consolidated Income Statement, the Condensed Consolidated Statement of Comprehensive Income, the Condensed Consolidated Statement of Financial Position, the Condensed Consolidated Cash Flow Statement, the Condensed Consolidated Statement of Movements in Equity and the related explanatory notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

This report is made solely to the company in accordance with the terms of our engagement to assist the company in meeting the requirements of the Disclosure and Transparency Rules ("the DTR") of the UK's Financial Conduct Authority ("the UK FCA"). Our review has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached. Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the DTR of the UK FCA.

As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.Β 

Our responsibility

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2014 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FCA.

Β 

Β 

David Bills

for and on behalf of KPMG LLP

Chartered Accountants

St James' Square

Manchester

M2 6DS

Β 

26 August 2014

Β 

Β 

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IR QKADBOBKDCFB
Date   Source Headline
22nd May 202612:22 pmRNS-RNotice of Defence Division Investor Event
18th May 20269:30 amRNSDirector/PDMR Shareholding
13th May 20261:48 pmRNSResult of AGM
22nd Apr 202611:15 amRNSDirector/PDMR Shareholding
8th Apr 20269:28 amRNSAnnual Report and Accounts and Notice of AGM
12th Mar 20267:00 amRNSPreliminary results for the year ended 31 Dec 2025
12th Mar 20267:00 amRNSPreliminary results for the year ended 31 Dec 2025
16th Feb 20267:00 amRNSNotice of Analyst and Investor Presentations
13th Feb 20263:10 pmRNSHolding(s) in Company
29th Jan 20267:00 amRNSFull Year Trading Update and Notice of Results
27th Jan 20262:05 pmRNSHolding(s) in Company
15th Jan 20262:00 pmRNSBlock Listing Six Monthly Return
2nd Oct 20257:00 amRNSHolding(s) in Company
26th Sep 20254:08 pmRNSHolding(s) in Company
26th Sep 20258:35 amRNSHolding(s) in Company
9th Sep 20257:00 amRNSHalf Year Results
21st Aug 20257:00 amRNSNotice of Analyst and Investor Presentations
1st Aug 20258:00 amRNSTotal Voting Rights and Share Capital
29th Jul 20257:00 amRNSHalf Year Trading Update and Notice of Results
16th Jul 20257:00 amRNSTotal Voting Rights and Share Capital
16th Jun 20254:35 pmRNSBlock listing six monthly return
23rd May 202511:46 amRNSBlock Listing Application
13th May 20252:36 pmRNSResults of Annual General Meeting
6th May 202510:39 amRNSNotification of Directors' Interest in Shares
28th Apr 20252:33 pmRNSNotification of Directors' Interest in Shares
4th Apr 20259:30 amRNSAnnual Report and Accounts 2024 and Notice of AGM
20th Mar 20257:00 amRNSFull Year Results
14th Mar 20259:00 amRNSNotice of Analyst and Investor Presentations
5th Feb 20257:00 amRNSFull Year Trading Update and Notice of Results
17th Jan 20257:56 amRNSHolding(s) in Company
16th Jan 20259:58 amRNSHolding(s) in Company
16th Dec 202410:59 amRNSBLOCK LISTING SIX MONTHLY RETURN
23rd Sep 20243:35 pmRNSDirector/PDMR Shareholding
19th Sep 20247:00 amRNSSigning of £95m of committed bank facilities
10th Sep 20247:00 amRNSHalf year results
6th Sep 20242:10 pmRNSCompletion of Disposal of Martek Holdings Limited
8th Jul 20244:19 pmRNSHolding(s) in Company
8th Jul 202410:04 amRNSCompletion of RMSpumptools Disposal
28th Jun 20249:26 amRNSDirector Declaration
17th Jun 202411:32 amRNSBlock listing six monthly return
13th Jun 20246:15 pmRNSResults of the General Meeting
12th Jun 20241:43 pmRNSNotification of Directors' Interests in Shares
30th May 20244:48 pmRNSResults of Annual General Meeting
30th May 20243:34 pmRNSDirector Declaration
24th May 20243:18 pmRNSPublication of Circular and Notice of GM
29th Apr 20245:39 pmRNSAnnual Report and Accounts 2023 and Notice of AGM
16th Apr 20247:00 amRNSPreliminary results for the year ended 31 Dec 2023
22nd Mar 20247:00 amRNSProposed disposal of RMSpumptools business
16th Feb 20244:30 pmRNSHolding(s) in Company
13th Feb 20245:52 pmRNSNotification of Major Holdings

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.