The latest Investing Matters Podcast with Jean Roche, Co-Manager of Schroder UK Mid Cap Investment Trust has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksLVD.L Regulatory News (LVD)

  • There is currently no data for LVD

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Results

27 Feb 2014 07:00

RNS Number : 0460B
Lavendon Group PLC
27 February 2014
 



 

 

 

 

27 February 2014

 

Lavendon Group plc

 

Preliminary Results

 

Full Year Results in line with Board's expectations

 

Lavendon Group plc ("the Group"), the market leader in the rental of powered access equipment in Europe and the Middle East, today announces its preliminary results for the year ended 31 December 2013.

 

Underlying results (i)

Statutory results

2013

2012

 Change

2013

2012

Revenue

£237.5m

£234.6m

+1%

£237.5m

£234.6m

Operating profit

£35.3m

£35.0m

+1%

£28.7m

£29.7m

Profit before tax

£30.0m

£27.6m

+9%

£23.4m

£20.8m

Profit after tax

£24.1m

£21.2m

+14%

£19.1m

£16.2m

Earnings per share

14.42p

12.83p

+12%

11.41p

9.80p

Dividend per share (ii)

3.55p

2.75p

+29%

Net Debt (ii)

£97.7m

£97.3m

 -

ROCE

10.6%

10.7%

-10bps

 

Notes

(i) Underlying results stated before amortisation charges, exceptional items and movements in the fair value offinancial derivatives

(ii) Underlying and statutory measures are the same

 

· Strong rental revenue growth in Middle East & France

· Improving UK revenue trend

· German progress disrupted while restructuring plan completed

· Delivered operational efficiencies of £5.2m over the last three years; ahead of expectations

· Underlying operating profits increased to £35.3m, with margins stable at 14.9%

· Underlying PBT increased by 9% to £30.0m

· Underlying EPS increased by 12% to 14.42p

· Marginal 10bps decline in ROCE to 10.6%

· Significant fleet investment, funded from annual cash flows with net debt stable

· Full year dividend up 29% to 3.55p, reflecting Board's confidence in Group's future

 

Don Kenny, Chief Executive of Lavendon Group plc said:

 

"The Group made further good progress during 2013, delivering results in line with our expectations. Our decision to deploy capital into those markets that offer superior growth opportunities and the successful implementation of our three year operational efficiency plan has continued to drive strong growth in our earnings. The proposed increase in our dividend reflects both our strong cash flows and the Board's confidence in the Group's future.

 

"With the first signs of improving market conditions emerging in the UK, our primary focus is on revenue growth in our key markets. With a more efficient business model established, we are well placed to drive revenues and deliver further earnings growth and improvement in our ROCE.

 

"Trading since the year end has been in line with the Board's expectations, and we believe the Group is well positioned to deliver another year of financial progress and substantial shareholder value over the medium term."

 

 

 

 

A meeting for investors and analysts will be held today at 10.15am at the offices of FTI Consulting, Holborn Gate, 26 Southampton Buildings, London WC2A 1PB. A copy of the presentation and audio webcast will be available at www.lavendongroup.com later today.

 

 

For further information please contact:

 

Lavendon Group plc

Don Kenny, Group Chief Executive Today T: +44(0)207 831 3113

Alan Merrell, Group Finance Director Thereafter T: +44(0)1455 558 874

FTI Consulting

Jonathon Brill/ Alex Beagley T: +44(0)207 831 3113

 

 

Next Trading Update

The Group's next scheduled announcement of financial information will be its first quarter Interim Management Statement on 17 April 2014.

 

 

Notes to Editors

Lavendon Group is the European and Middle East market leader in the rental of powered access equipment. The quality and diversity of its hire fleet, coupled with the professionalism and accessibility of its depot network, provides an exceptional product range for customers.

 

Powered access equipment is designed to enable people to work safely, productively and comfortably at height. It can be used in a comprehensive range of applications, both inside and outside buildings and structures.

 

The Group has operations in the United Kingdom, Germany, Belgium, France, Bahrain, India, Kuwait, Oman, Qatar, Saudi Arabia, the United Arab Emirates. The equipment fleet totals over 20,000 units and the Group employs almost 1,650 people.

 

 

 

CHAIRMAN'S STATEMENT

 

The Group has made further good progress during 2013, delivering results in line with the Board's expectations for the year.

 

This performance reflects the benefits of our strategic decisions to deploy capital in those markets that offer superior growth opportunities, amplifying our geographic diversity, and to implement a three year plan to improve operational efficiency. As a result, we have mitigated both the impact of the continued economic headwinds in Europe during the year and the unusual severity of the winter months at the start of 2013. With revenues marginally ahead over the year, our margins were stable and our interest charge reduced, improving our profitability and driving strong growth in earnings.

 

As planned, a substantial investment programme was undertaken during the year, predominantly directed at expanding our businesses in France and the Middle East to meet growing demand and at the continued refreshment of our European rental fleet to support our strong market positions. This investment was fully funded from our annual cash flows and illustrates the strong cash generation capabilities and robust capital structure that the Group has developed.

 

As previously reported, our return on capital employed ("ROCE") showed a marginal 10bps decline in the year, principally due to a weaker than expected trading performance from our UK business. We have taken steps to address this within the UK, strengthening the organisational structure and management team, and we are pleased to see these measures are starting to deliver the required performance improvement. We remain confident that the Group's ROCE can be further improved, in order to meet our strategic target of being above its pre-tax weighted average cost of capital of 11% across the business cycle.

 

Over the past three years, the Group's capabilities have been significantly enhanced through successfully implementing our operational and capital efficiency programmes. Whilst we will continue to seek greater efficiency within our business and are targeting further operational improvements, our strategic focus is now on the delivery of revenue growth in our key markets. We are confident that growth in revenues derived from our strong market positions and differentiated services, when combined with our improved operational leverage and self-funded investment, will deliver substantial shareholder value over the medium term.

 

Return on Capital Employed

The Group's ROCE was 10.6% for the year (2012: 10.7%). The calculation of ROCE is based on the Group's operating profit before exceptional items for 2013 and the average of the opening and closing capital employed for the year of £300.8 million (2012: £292.5 million).

 

Dividend

Given the continued improvement in the Group's financial performance and strong cash flows, the Board is proposing a final dividend of 2.40 pence per share, making a total dividend for the year of 3.55 pence; an increase of 29% over the previous year (2012: total dividend of 2.75 pence). The final dividend, if approved, will be paid on 30 April 2014 to shareholders on the register at the close of business on 7 March 2014.

 

The proposed increase in the dividend for the year again reflects the Board's confidence in the Group's future and the continued recognition that dividends are an important means of delivering shareholder value. Dividend cover, based on the proposed total dividend for 2013 and underlying earnings per share, has been reduced to 4.0 times (2012: 4.7 times), in line with our previously stated intention to increase dividend distributions to a level that is covered three to four times by earnings. Our dividend cover will be balanced against the Group's investment needs and funding requirements as we continue to move through the business cycle.

 

Operational and Capital Efficiency Programmes

Our three year programme to improve the Group's operational and capital efficiency has been successfully concluded, delivering an annualised benefit ahead of our expectations of £5.2 million by the end of 2013. These gains were secured through the combination of better asset utilisation and pricing, more efficient transport, sales resource realignment and improved procurement of goods and services. An additional phase of operational improvements has been scoped and a target of an annualised £1.5 million has been set to be delivered by the end of 2016. It is expected that these savings will be primarily derived through further efficiency from within our transport network and procurement activity. The delivery of these benefits will be managed through our cycle of continuous improvement, as we seek greater operational leverage within our business model.

 

The effective deployment of capital remains central to the Group's strategy to improve ROCE, strengthening market positions and supporting growth opportunities where incremental returns are attractive. During the year additional capital was deployed in France and the Middle East, as fleets were expanded to meet growing demand, and we expect to invest further in these businesses in 2014. Utilisation of the Group's existing fleet capacity was again improved during the year, reflecting better process management and increased availability through more efficient maintenance programmes. The Group's new IT platform now covers almost 85% of the Group's revenues and, with the initial teething issues in Germany now fully resolved, is providing an enhanced capability to drive asset utilisation and returns through improved visibility and functionality. The ability to improve returns from our existing fleet, before allocating additional capital, is an important factor that can augment our financial returns as market conditions improve.

 

Financial Results

The Group's total revenue for the year increased by 1% to £237.5 million (2012: £234.6 million), with rental revenues increasing by 2% to £225.3 million (2012: £220.7 million) and revenues from the sale of new and ex-rental fleet equipment declining by £1.7 million.

 

Underlying operating profits increased by 1% to £35.3 million (2012: £35.0 million), while margins were stable at 14.9%. With underlying net interest costs reducing to £5.3 million during the year (2012: £7.4 million), the Group's underlying profit before tax increased by 9% to £30.0 million (2012: £27.6 million). This increase in profitability, combined with a reduced effective tax rate of 20% (2012: 23%), generated an underlying profit after tax of £24.1 million (2012: £21.2 million) and a 12% increase in underlying earnings per share to 14.42 pence (2012: 12.83 pence).

 

Amortisation charges in the year reduced to £3.3 million (2012: £3.8 million), and an exceptional charge of £3.3 million was incurred (2012: £3.6 million) relating principally to the completion of the restructuring exercise within our German business. After amortisation charges and exceptional items, the Group's operating profit was £28.7 million (2012: £29.7 million). The Group's profit before tax was £23.4 million (2012: £20.8 million) and the Group's profit after tax was £19.1 million (2012: £16.2 million), with earnings per share of 11.41 pence (2012: 9.80 pence).

 

Using exchange rates consistent with 2012, the Group's total revenues for the year declined by 1% to £233.2 million (2012: £234.6 million), with underlying operating profits at £34.7 million (2012: £35.0 million). Underlying profit before tax increased to £29.4 million (2012: £27.6 million), while underlying

profit after tax increased to £23.7 million (2012: £21.2 million), with underlying earnings per share increasing to 14.16 pence (2012: 12.83 pence).

 

Cash Flow

Underlying earnings before interest, tax, depreciation and amortisation ("EBITDA") increased to £76.2 million (2012: £75.6 million), with margins stable at 32.1% (2012: 32.2%). Although the Group's fleet investment programme in the year increased the net cash outflow relating to the purchase and sale of rental fleet assets to £39.9 million (2012: £25.4 million), the Group still generated a healthy £25.5 million from operations (2012: £39.7 million). Net cash generated from operating activities, after payment of interest and tax, was £12.3 million (2012: £21.2 million).

 

Investment

As planned, the Group increased its level of capital expenditure for 2013 with a total of £55.1 million invested in the Group's rental fleet and operational infrastructure (2012: £47.9 million). This was partly funded by the disposal of surplus or retired assets which generated £10.5 million (2012: £11.1 million). After reflecting movements in amounts owing to equipment suppliers at the beginning and end of the year, this activity resulted in a net cash outflow relating to capital expenditure of £44.9 million (2012: £29.8 million), which was fully funded from annual operating cash flows. In 2014, it is

planned to undertake an investment programme of similar size to 2013, again funded through annual operating cash flows.

 

The investment programme undertaken in the year has replaced approximately 7% of the Group's rental fleet, expanded the French and Middle East fleets to meet growing demand, increased the availability of our BlueSky range of machine attachments and improved our operational infrastructure. The overall impact of our fleet investment and disposal programme has been a net increase in the Group's total fleet size of around 700 units to 20,600 machines by the year end, and a reduction in the average age of our fleet to 7.1 years (2012: 7.3 years).

 

Net Debt

The strength of the Group's operating cash flows absorbed the planned increase in the capital expenditure programme for 2013, and consequently, despite an adverse foreign exchange movement of £1.6 million, the Group's net debt at the year end of £97.7 million remained broadly in line with the £97.3 million at the end of 2012. Adjusting for the unamortised costs of £0.7 million relating to the Group's US Private Placement, the Group's reported net debt at 31 December 2013 was £97.0 million (2012: £96.5 million). The corresponding debt to equity ratio improved to 46% (2012: 49%), and the net debt to pre-exceptional EBITDA ratio (calculated on a rolling 12 month basis) reduced marginally to 1.27 times (2012: 1.28 times). The Group is operating well within its banking covenants and has significant liquidity available from its combined financing facilities.

 

Board Changes

As the Group moves into the next stage of its development, the Board have recognised the need to refresh its composition and add a wider breadth of skills and experience. Consequently with effect from 1 March 2014, we have appointed John Coghlan and John Wyatt as Non Executive Directors.

 

Jan Åstrand, who has been a Non-Executive Director of the Group since 2010, has resigned from the Board with effect of 26 February 2014. I would like to take this opportunity to thank Jan for his advice and contribution to the Board over the past three years. Andrew Wood will replace Jan as the Group's Senior Independent Director and John Coghlan will become Chairman of the Group's Remuneration Committee.

 

Summary and Outlook

During 2013, the Group's profitability continued to improve as strong revenue growth from our French and Middle East businesses was combined with the successful completion of our three year efficiency improvement programme. The restructuring exercise in our German business has been completed and action has been taken to address a disappointing performance from our UK business in the year; the benefits of these measures are beginning to be seen.

 

The strength of the Group's cash flows fully funded a substantial investment programme in the year, supporting the expansion of our French and Middle East businesses while at the same time enabling our extensive refreshment plans for our European fleet to continue apace. This ability to internally fund our annual fleet replacement requirements while supporting growth opportunities with investment, is a key attribute of the Group going forward as we seek ever greater returns from our deployed capital base.

 

The Board believes that the necessary measures are in place to enable ROCE, our key performance metric, to be increased above the Group's weighted average cost of capital over the business cycle. The efficiency gains secured over the past three years are embedded within our business model, and the improved operating leverage that these provide will be further enhanced by the additional operational improvements now being targeted. The momentum that has been created within the business to date, through our efficiency and selective expansion programmes, is yet to benefit appreciably from any cyclical recovery in our European markets. As we move into 2014, with the first signs of improving market conditions emerging in the UK and a more efficient business model established, we are well positioned to drive revenue growth within our business and deliver increased profitability.

 

Trading since the year end is in line with our expectations and has not been disrupted by a pro-longed period of adverse weather to date. The Board believes the Group is well positioned to deliver continued financial progress this year and substantial shareholder value over the medium term.

 

 

Review of performance by country

 

A summary of the revenues and underlying operating profit by each business unit is given below:-

 

 

Underlying Operating Profit

Underlying Operating Profit Margin

 

Revenue

 

£m

£m

£m

£m

%

%

 

2013

2012

2013

2012

2013

2012

 

 

UK

109.8

114.8

16.5

19.1

15.0%

16.6%

 

Germany

44.9

47.4

3.8

5.0

8.5%

10.5%

 

France

22.0

19.7

3.2

2.7

14.5%

13.7%

 

Belgium

15.2

15.6

3.0

2.8

19.7%

18.0%

 

Middle East

45.6

37.1

14.0

10.5

30.7%

28.3%

Corporate items

-

-

(5.2)

(5.1)

-

-

 

237.5

234.6

35.3

35.0

14.9%

14.9%

 

 

 

All figures shown in the above table are before amortisation charges, exceptional items and movements in the fair value of financial derivatives.

 

We have structured the Group so that each region of operation is viewed as a separate reporting profit centre, supported by central Group service functions. Each operation has its own management team responsible for delivering agreed performance targets.

 

The performance of each operation is summarised below, with all financial figures being underlying numbers stated before amortisation charges, exceptional items and movements in the fair value of financial derivatives. Where revenues and revenue growth percentages are given, they relate to rental revenues only and exclude revenues derived from the sale of new and ex-rental fleet equipment. The split of revenues by country between rental revenues and revenues from the sale of new and ex-rental fleet equipment is given in the 'Segmental Analysis'.

 

 

UK

 

The UK's rental revenue declined by 4% in the year to £103.4 million (2012: £107.7 million). This revenue decline was weighted towards the first half of the year, reflecting the adverse weather at the start of 2013, with the trend progressively improving through the year. Volumes were consistently ahead of those in 2012, and pricing, which had shown some weakness in the first six months, strengthened over the second half, following targeted management actions, to show year on year improvement as the business moved into 2014.

 

During the year, we saw our mix of fleet on hire shift towards smaller units with a consequential impact on the rate of revenue per hire. This was a reflection of the stage of the construction cycle of a number of major projects during the year; an influence that is now diminishing.

 

We continue to develop our BlueSky products and services, improving efficiency and safety for customers, and believe that being recognised as a provider of value adding services and not just a supplier of rental equipment gives us an important point of differentiation in the market-place. A further 10% of our rental fleet was replaced with new equipment during the year, improving the fleet mix and capacity to generate increased revenues. In the second half of the year, the UK management team was strengthened and the business was restructured to better align its sales process with our customers and make it more locally accountable.

 

It is encouraging to note that the impact of the £4.3 million decline in the UK's revenues was mitigated in part by the improved operational efficiencies delivered over the past three years, such that underlying operating profits only reduced by £2.6 million to £16.5 million (2012: £19.1 million) with margins declining to 15.0% (2012: 16.6%).

 

The combination of a differentiated service offering, a well invested fleet and a more effective organisational structure, positions the UK business well in a market which is starting to demonstrate cyclical recovery.

 

 

Germany

 

German Euro rental revenues declined by 7% over 2012, which once converted to sterling, showed a decline of 2% to £42.5 million (2012: £43.5 million).

 

Overall trading conditions are yet to show any sustainable recovery in demand, particularly from the industrial and commercial construction sectors. Our volumes in the year reflected this market environment, and were broadly flat against 2012, with a pricing strategy to ensure volumes quickly recovered following the weather affected start to 2013 and that our market share position was maintained throughout the year.

 

The German business completed its restructuring plan during the year, concluding with the implementation of the Group's new IT platform. The ability to drive revenues has been disrupted while the restructuring exercise was completed, and initial teething issues with the new IT platform resolved. Disappointingly this disruption has partially reversed the progress being made in improving the business's ROCE. However, a firm foundation has now been established, with a more efficient cost structure and a better capability to drive fleet utilisation and yields. This will support our clear focus on driving revenue growth as the business moves through 2014.

 

Underlying operating profits declined to £3.8 million (2012: £5.0 million) with margins at 8.5% from 10.5% in 2012.

 

 

France

 

Our French business again grew strongly in 2013, with Euro rental revenues increasing by 7%, which once converted to sterling, showed an increase of 12% to £21.5 million (2012: £19.2 million).

 

This revenue performance has been driven by increased utilisation of an expanded fleet and reduced pricing pressure towards the end of the year. Our growth is in contrast to relatively weak market conditions throughout the year, underpinning our belief that we continue to increase our market share.

 

During the year, we invested additional resources within the business to support the expected growth in revenues over 2013, which in the first half constrained the reported level of improvement in our margins. However, as the business moved through the second half of the year, the revenue growth absorbed the cost of these additional resources and underlying operating profits increased to £3.2 million (2012: £2.7 million), with margins improving to 14.5% (2012: 13.7%).

 

Additional capital will be allocated to our French business in 2014 to continue supporting our growth ambitions in this market.

 

 

 

Belgium

 

Belgian Euro rental revenues declined by 6% in the year, which once converted to sterling, showed a decline of 1% to £13.8 million (2012: £14.0 million). This revenue decline was heavily weighted towards the first half of the year, with the second half performance steadily reversing the trend through significantly increased utilisation levels.

 

Trading conditions remain difficult in the market, with pricing pressures continuing to influence competitive behaviour. Our business has concentrated its efforts on maintaining customer service to secure attractive contracts, while at the same time actively managing its fleet size to be more in line with market demand (through transfer to other Group operations or by the disposal of surplus units) and reducing its overhead cost base.

 

As a result of the actions taken by management, the revenue decline has been fully absorbed and underlying operating profits were increased to £3.0 million (2012: £2.8 million), with margins improving to 19.7% (2012: 18.0%).

 

 

Middle East

 

Revenues from our Middle East business once again grew strongly in the year, with rental revenues (in both local currencies and sterling) increasing by 21% to £44.1 million (2012: £36.3 million).

 

This performance continues to be driven by a combination of volume growth and pricing improvement, particularly in Saudi Arabia where we have seen a 12% improvement in pricing over the year. We have supported this growth with investment in the fleet, adding c.300 machines over the year, further strengthening our market position in the region.

 

The outlook for the region continues to be very encouraging, with current and planned infrastructure and construction projects valued in excess of US$ 2.0 trillion. In the short term, progress on projects in our key market of Saudi Arabia has slowed, as the market adjusts to a more onerous regulatory environment which is having a consequential impact on the availability of construction labour. We anticipate that these labour capacity issues will ease during 2014 thereby removing the constraints on project development going forward.

 

We believe that current activity levels are likely to improve as we move through 2014, and we are committing additional capital to the region in the coming year, to ensure we are well placed to benefit from the growth opportunities that are available across the region. As we have stated previously, the scale of the potential in the region could be significant over the medium term and that this will warrant a further shift of our available capital into the region over time.

 

As noted in our Interim Results, we established a small operation in India during the first half comprising one depot and a fleet of 120 machines. The business made a marginal profit for the year, and we will continue to develop the operation in response to growth in demand.

 

The strong revenue growth across the region has increased underlying operating profits for the year to £14.0 million (2012: £10.5 million), with margins improving to 30.7% (2012: 28.3%).

 

 

John Standen

Chairman

27 February 2013

 

 

 

 

 

Group income statement

for the year ended 31 December 2013

2013

2012

Underlying

Non-underlying (i)

Total

Underlying

Non- underlying (i)

Total

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

237,466

-

237,466

234,558

-

234,558

Cost of sales

(135,302)

-

(135,302)

(134,218)

-

(134,218)

Gross profit

102,164

-

102,164

100,340

100,340

Operating expenses

(66,843)

(6,597)

(73,440)

(65,387)

(5,271)

(70,658)

Operating profit/(loss)

35,321

(6,597)

28,724

34,953

(5,271)

29,682

Net finance expense

(5,307)

-

(5,307)

(7,391)

(1,493)

(8,884)

Profit/(loss) before taxation

30,014

(6,597)

23,417

27,562

(6,764)

20,798

Taxation on profit/(loss)

(5,936)

1,570

(4,366)

(6,388)

1,756

(4,632)

Profit/(loss) for the year

24,078

(5,027)

19,051

 

21,174

 

(5,008)

 

16,166

Basic earnings per share

14.42p

11.41p

12.83p

9.80p

Diluted earnings per share

14.32p

11.33p

12.51p

9.55p

(i) Non-underlying is defined as amortisation charges, exceptional items and fair value movements on financial derivatives.

 

 

Group statement of comprehensive income

for the year ended 31 December 2013

2013

2012

£'000

£'000

Profit for the year

19,051

16,166

Other comprehensive income:

Items that may be reclassified subsequently to profit or loss:

Cash flow hedges net of tax

-

91

Currency translation differences

(355)

(2,465)

(355)

(2,374)

Total comprehensive income for the year attributable to the owners of the parent

18,696

13,792

 

 

Group balance sheet

as at 31 December 2013

2013

2012

£'000

£'000

Assets

Non-current assets

Goodwill

78,384

77,728

Other intangible assets

8,821

9,570

Property, plant and equipment

221,945

213,630

309,150

300,928

Current assets

Inventories

3,468

3,966

Trade and other receivables

57,474

54,490

Cash and cash equivalents

20,123

13,667

81,065

72,123

Liabilities

Current liabilities

Financial liabilities - borrowings

(1,632)

(9,895)

Trade and other payables

(43,857)

(43,596)

Current tax liabilities

(6,328)

(8,722)

(51,817)

(62,213)

Net current assets

29,248

9,910

Non-current liabilities

Financial liabilities - borrowings

(115,517)

(100,297)

Deferred tax liabilities

(11,716)

(13,709)

(127,233)

(114,006)

Net assets

211,165

196,832

Shareholders' equity

Ordinary shares

1,680

1,651

Share premium

104,835

104,670

Capital redemption reserve

4

4

Other reserves

(9,056)

(8,701)

Retained earnings

113,702

99,208

Total equity

211,165

196,832

 

 

 

 

Group cash flow statement

for the year ended 31 December 2013

2013

2012

£'000

£'000

Cash flows from operating activities:

Profit for the year

19,051

16,166

Taxation charge

4,366

4,632

Net finance expense

5,307

8,884

Amortisation and depreciation

44,219

44,467

Gain on sale of non rental fleet property, plant and equipment

(260)

(117)

Other non-cash movements

646

23

Purchase of rental fleet

(50,072)

(36,222)

Net decrease in working capital

2,252

1,889

Cash generated from operations

25,509

39,722

Net interest paid

(4,559)

(7,345)

Taxation paid

(8,648)

(11,172)

Net cash generated from operating activities

12,302

21,205

Cash flows from investing activities:

Acquisition of subsidiaries including associated

deferred consideration paid (net of cash acquired)

(1,000)

(3,000)

Purchase of non rental fleet property, plant and equipment and intangible assets

(5,348)

(4,632)

Proceeds from sale of non rental fleet property, plant and equipment

321

246

Net cash used by investing activities

(6,027)

(7,386)

Cash flows from financing activities:

Drawdown of loans

20,167

121,176

Repayment of loans

(4,848)

(111,860)

Repayment of principal under hire purchase agreements

(10,070)

(18,765)

Equity dividends paid

(5,231)

(3,512)

Proceeds from equity shares issued

167

147

Fees for debt facilities

-

(3,082)

Net cash generated/(used) by financing activities

185

(15,896)

Net increase/(decrease) in cash and cash equivalents before exchange differences

6,460

 

(2,077)

Effects of exchange rates

(4)

(287)

Net increase/(decrease) in cash and cash equivalents after exchange differences

6,456

(2,364)

Cash and cash equivalents at start of year

13,667

16,031

Cash and cash equivalents at end of year

20,123

13,667

 

 

 

Group statement of changes in equity

for the year ended 31 December 2013

 

Attributable to owners of the Company

 

 

Net

 

Capital

Cash flow

investment

 

Share

Share

redemption

Translation

hedge

hedge

Retained

 

capital

premium

reserve

reserve

reserve

reserve

earnings

Total

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

Balance at 1 January 2013

1,651

104,670

4

6,611

-

(15,312)

99,208

196,832

 

Comprehensive income:

 

Profit for the year

-

-

-

-

-

-

19,051

19,051

 

Currency translation differences

-

-

-

1,359

-

(1,714)

-

(355)

 

Total comprehensive income

-

-

-

1,359

-

(1,714)

19,051

18,696

 

Transactions with owners:

 

Share based payments

-

-

-

-

-

-

646

646

 

Tax movement on share based payments

-

-

-

-

-

-

55

55

 

Shares issued

29

165

-

-

-

-

(27)

167

 

Dividends paid in the year

-

-

-

-

-

-

(5,231)

(5,231)

 

Total transactions with owners

29

165

-

-

-

-

(4,557)

(4,363)

 

Balance at 31 December 2013

1,680

104,835

4

7,970

-

(17,026)

113,702

211,165

 

During the year £27,000 (2012: £nil) was debited from retained earnings, representing the nominal value of shares issued following the vesting of the 2010 Long Term Incentive Plan in the period.

 

for the year ended 31 December 2012

 

 

 

Attributable to owners of the Company

Net

Capital

Cash flow

investment

Share

Share

redemption

Translation

hedge

hedge

Retained

capital

premium

reserve

reserve

reserve

reserve

earnings

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 January 2012

1,649

104,525

4

10,083

(91)

(16,319)

85,309

185,160

Comprehensive income:

Profit for the year

-

-

-

-

-

-

16,166

16,166

Cash flow hedges, net of tax

-

-

-

-

91

-

-

91

Currency translation differences

-

-

-

(3,472)

-

1,007

-

(2,465)

Total comprehensive income

-

-

-

(3,472)

91

1,007

16,166

13,792

Transactions with owners:

Share based payments

-

-

-

-

-

-

690

690

Taxation movement on share based payments

-

-

-

-

-

-

555

555

Shares issued

2

145

-

-

-

-

-

147

Dividends paid in the year

-

-

-

-

-

-

(3,512)

(3,512)

Total transactions with owners

2

145

-

-

-

-

(2,267)

(2,120)

Balance at 31 December 2012

1,651

104,670

4

6,611

-

(15,312)

99,208

196,832

 

 

 

 

Notes

1. Reconciliation of net cash flow to movement in net debt

2013

2012

£'000

£'000

Net increase/(decrease) in cash after exchange differences

6,456

(2,364)

(Increase)/decrease in debt

(5,249)

9,449

Change in net debt resulting from cash flows

1,207

7,085

Non-cash items:

Currency translation differences on net debt

(1,575)

2,135

Movement in net debt in the year

(368)

9,220

Net debt at 1 January

(97,345)

(106,565)

Net debt before unamortised issue costs at 31 December

(97,713)

(97,345)

 

With the exception of long term borrowings before deferred issue costs, the carrying value of the Group's financial instruments are considered by the Directors to be materially consistent with their carrying value. Long term borrowings has a carrying value of £114,868,000 (2012: £98,194,000) and a fair value of £121,447,000 (2012: £106,230,000).

 

2. Segmental analysis

The internal reporting arrangements for Lavendon Group plc comprises of five operating segments based on the geographical locations of UK, Germany, Belgium, France and Middle East and one non operating Corporate cost centre. The Corporate cost centre comprises the Group directorate, statutory compliance and Group functions and holds the Group's bank borrowing facilities.

 

The Group's chief operating decision maker ("CODM") is the Group Board. The Group Board reviews the Group's internal reporting in order to monitor and assess performance of the operating segments for the purpose of making decisions about allocation of resources. Performance is evaluated based on actual results compared to agreed targets and performance in prior periods.

 

 

Year ended 31 December 2013

 

UK

Germany

Belgium

France

Middle East

Corporate items

Group

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Rental revenue

103,412

42,491

13,784

21,482

44,146

-

225,315

Sale of new equipment

859

-

99

4

1,036

-

1,998

Sale of ex-rental equipment

5,403

2,416

1,318

551

465

-

10,153

Total revenue

109,674

44,907

15,201

22,037

45,647

-

237,466

Underlying operating profit/(loss)

16,533

3,803

3,017

3,228

14,011

(5,271)

35,321

Amortisation

(1,245)

(87)

(253)

(7)

-

(1,739)

(3,331)

Exceptional operating expenses

(618)

(2,332)

-

-

-

(316)

(3,266)

Operating profit/(loss)

14,670

1,384

2,764

3,221

14,011

(7,326)

28,724

Finance income

1

Underlying finance expense

(5,308)

Non-underlying finance expense

-

Profit before taxation

23,417

Taxation on profit

(4,366)

Profit for the year

19,051

Assets

187,142

64,996

33,986

35,652

60,455

7,984

390,215

Liabilities

(36,320)

(3,508)

(5,083)

(6,390)

(5,859)

(121,890)

(179,050)

Net assets/(liabilities)

150,822

61,488

28,903

29,262

54,596

(113,906)

211,165

Capital expenditure

21,196

8,898

1,278

6,765

16,778

187

55,102

Depreciation

18,813

6,114

2,236

4,176

9,517

32

40,888

Amortisation

1,245

87

253

7

-

1,739

3,331

 

 

Note: Inter segment trading has been eliminated in the analysis presented above, so that only trading between the Group and external third parties is represented.

 

   

Year ended 31 December 2012 (Restated)

 

UK

Germany

Belgium

France

Middle East

Corporate items

Group

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Rental revenue

107,743

43,456

13,988

19,151

36,340

-

220,678

Sale of new equipment

2,210

-

138

-

706

-

3,054

Sale of ex-rental equipment

4,840

3,996

1,459

512

19

-

10,826

Total revenue

114,793

47,452

15,585

19,663

37,065

-

234,558

Underlying operating profit/(loss)

19,107

4,987

2,794

2,723

10,471

(5,129)

34,953

Amortisation

(1,272)

(57)

(606)

(4)

-

(1,853)

(3,792)

Exceptional operating expenses

-

(1,284)

-

-

-

(195)

(1,479)

Operating profit/(loss)

17,835

3,646

2,188

2,719

10,471

(7,177)

29,682

Finance income

3

Underlying finance expense

(7,394)

Non-underlying finance expense

(1,493)

Profit before taxation

20,798

Taxation on profit

(4,632)

Profit for the year

16,166

Assets

178,893

60,875

40,241

31,612

51,529

9,901

373,051

Liabilities

(45,403)

(4,324)

(4,486)

(5,583)

(4,119)

(112,304)

(176,219)

Net assets/(liabilities)

133,490

56,551

35,755

26,029

47,410

(102,403)

196,832

Capital expenditure

25,566

5,373

250

3,920

12,035

761

47,905

Depreciation

18,427

7,506

2,692

3,927

7,956

167

40,675

Amortisation

1,272

57

606

4

-

1,853

3,792

 

Note

The depreciation charge shown for the Middle East operation includes rental equipment owned by the UK operation for the first half of the year, but which were used by and costed to the Middle East operation. The inclusion of the depreciation charge in the Middle East more accurately reflects the commercial nature of the arrangement and the reporting to the CODM. The associated assets were transferred to the Middle East in June 2012.

 

Inter segment trading has been eliminated in the analysis presented above, so that only trading between the Group and external third parties is represented.

 

The assets, liabilities and operating costs associated with BlueSky have been included within Corporate items, as it is believed that this is a more appropriate allocation given its role as a Group function. The 2012 segmental analysis has been restated to reflect this.

 

 

 

3. Exceptional items, amortisation and movement in fair value of financial derivatives

 

Exceptional items, amortisation and movement in fair value derivatives incurred during the year are set out below:

2013

£'000

2012

£'000

Exceptional operating expenses (i)

3,266

1,479

Amortisation

3,331

3,792

6,597

5,271

Fair value movements of financial derivatives (ii)

-

(659)

Exceptional bank arrangement fees (iii)

-

2,152

-

1,493

Total exceptional items, amortisation and movements in fair value of financial derivatives before tax

6,597

6,764

Taxation:

- exceptional tax credits on accelerated amortisation of bank arrangement fees

-

 

(527)

- effect of taxation on restructuring costs

(800)

(385)

- effect of taxation on amortisation and movement in fair value of financial 

derivatives

(770)

(844)

(1,570)

(1,756)

Total exceptional items, amortisation and movements in fair value of financial derivatives after tax

5,027

5,008

 

 

Notes

 (i) Relates to restructuring costs during the current and previous periods. Costs incurred in the current period principally relate to the completion of the restructuring exercise in Germany, mainly involving depot closure and redundancy.

(ii) Relates to fair value movement of interest rate swaps that were not designated as cash flow hedges.

(iii) Fees incurred on bank refinancing.

 

 

4. Earnings per share

 

Reconciliations of the earnings and weighted average number of shares used in the calculations are set out below:

 

Year ended 31 December 2013

 

 

 

Profit

Weighted average no. of shares

 

Per share amount

£'000

(in millions)

(pence)

Basic earnings per share

19,051

167.0

11.41p

Effect of dilutive securities

Under Long Term Incentive Plan and Approved Options

1.2

Diluted earnings per share

19,051

168.2

11.33p

Underlying earnings per share

Basic

24,078

167.0

14.42p

Diluted

24,078

168.2

14.32p

 

 

 

 

 

Year ended 31 December 2012

 

 

 

Profit

Weighted average no. of shares

 

Per share amount

£'000

(in millions)

(pence)

Basic earnings per share

16,166

165.0

9.80p

Effect of dilutive securities

Under Long Term Incentive Plan and Approved Options

4.2

Diluted earnings per share

16,166

169.2

9.55p

Underlying earnings per share

Basic

21,174

165.0

12.83p

Diluted

21,174

169.2

12.51p

 

Earnings per share are calculated on the 167,014,501 weighted average number of ordinary shares in issue for the year ended 31 December 2013 (year ended 31 December 2012: 164,990,033).

 

Diluted earnings per share assumes conversion of all potential dilutive ordinary shares which arise from share incentive scheme awards granted to employees, where the exercise price is less than the average market price of the Company's ordinary share capital during the year. The effect of this dilution is to increase the weighted average number of ordinary shares to 168,158,046 (year ended 31 December 2012: 169,167,889).

 

Underlying earnings per share is presented to exclude the impact of amortisation charges, exceptional items and movements in the fair value of financial derivatives in the year and their associated tax effect. The directors believe that underlying earnings per share provides additional relevant information about underlying business performance.

 

5. Dividend

 

2013

2012

£'000

£'000

Final dividend paid in respect of 2012 of 2.00p per 1p ordinary share (2011: 1.38p)

3,300

2,275

Interim dividend paid in respect of 2013 of 1.15p per 1p ordinary share (2012: 0.75p)

1,931

1,237

5,231

3,512

 

 

The directors are proposing a final dividend in respect of the financial year ended 31 December 2013 of 2.40 pence per ordinary share which will distribute an estimated £4,033,000 of shareholders' funds. It will be paid on 30 April 2014 to those shareholders who are on the register at 7 March 2014 subject to approval at the Company's Annual General Meeting.

 

 

6. Taxation on profit

 

Analysis of taxation charge for the year:

 

2013

2012

£'000

£'000

Corporation taxation:

- current year

6,916

8,647

- adjustment in respect of prior years

57

341

Total current tax

6,973

8,988

Deferred taxation:

- origination and reversal of timing differences

(1,580)

(3,572)

- re-measurement of deferred tax due to change in UK tax rate

(1,429)

(1,074)

- adjustment in respect of prior years

287

444

- taxation movement on share based payments

115

(154)

Total deferred tax

(2,607)

(4,356)

Taxation charge

4,366

4,632

 

The taxation charge on the underlying profit is £5,936,000, (2012: £6,388,000). The taxation credit on amortisation charges, exceptional items and fair value movements on financial derivatives is £1,570,000 (2012: £1,756,000).

 

In addition to the amount of taxation charged to the income statement, net tax of £55,000 (2012: £555,000) was credited directly to reserves in respect of share based payments. This comprises a current tax credit of £608,000 (2012: £nil) in excess of the amount credited to the income statement in respect of options exercised during the year and a deferred tax charge of £553,000 (2012: £555,000 credit) representing the net reduction (2012: net increase) in the deferred tax asset held in respect of share based payments, which is in excess of the charge (2012: credit) to the income statement.

 

No provision has been made in the financial statements for any tax liability which may arise upon future distributions of profit to the United Kingdom from overseas subsidiaries.

Reconciliation of taxation

The tax charge for the year is lower (2012: lower) than the standard rate of corporation tax in the UK of 23.25% (2012: 24.50%). The differences are explained below:

 

2013

2012

£'000

£'000

Profit before taxation

23,417

20,798

Profit at standard rate of corporation tax in the UK: 23.25% (2012: 24.50%)

5,444

5,096

Adjustments to tax in respect of prior years - current tax

57

341

Adjustments to tax in respect of prior years - deferred tax

287

444

Effect of overseas tax rates

434

700

Expenses not deductible for tax purposes

53

955

Additional tax losses recognised

(732)

(2,150)

Effect on deferred tax due to the tax rate change in the UK

(1,429)

(1,074)

Tax losses not recognised

252

368

Timing differences on which deferred tax is not provided

-

(48)

4,366

4,632

 

The standard rate of corporation tax in the UK changed from 24% to 23% from 1 April 2013. Accordingly, the standard rate of corporation tax applied to the Group's UK profits for the accounting period is 23.25%.

 

The March 2013 UK Budget Announcement included further proposals to reduce the main rate of corporation tax to 21% from 1 April 2014 and 20% from 1 April 2015. These changes were substantively enacted on 2 July 2013 and are therefore reflected in the deferred tax balances in these financial statements.

 

 

7. Property, plant and equipment

for the year ended 31 December 2013

Short leasehold properties

Rental fleet

Motor vehicles

Office fixtures and equipment

Total

£'000

£'000

£'000

£'000

£'000

Cost

At 1 January 2013

1,979

476,112

3,328

17,328

498,747

Exchange movements

-

2,344

48

140

2,532

Additions

932

49,754

99

1,741

52,526

Disposals

-

-

(603)

(142)

(745)

Net transferred to inventories

-

(33,424)

-

-

(33,424)

At 31 December 2013

2,911

494,786

2,872

19,067

519,636

Accumulated depreciation and impairment

At 1 January 2013

1,314

268,221

2,924

12,658

285,117

Exchange movements

-

1,580

41

138

1,759

Charge for the year

310

38,965

162

1,451

40,888

Disposals

-

-

(566)

(118)

(684)

Net transferred to inventories

-

(29,389)

-

-

(29,389)

At 31 December 2013

1,624

279,377

2,561

14,129

297,691

Net book value

at 31 December 2013

1,287

215,409

311

4,938

221,945

 

for the year ended 31 December 2012

Short leasehold properties

Rental fleet

Motor vehicles

Office fixtures and equipment

Total

£'000

£'000

£'000

£'000

£'000

Cost

At 1 January 2012

1,331

459,860

4,236

16,831

482,258

Reclassification

-

(65)

-

65

-

Exchange movements

(55)

(5,464)

(99)

(211)

(5,829)

Additions

926

43,273

43

2,240

46,482

Disposals

(223)

-

(852)

(1,597)

(2,672)

Net transferred to inventories

-

(21,492)

-

-

(21,492)

At 31 December 2012

1,979

476,112

3,328

17,328

498,747

Accumulated depreciation and impairment

At 1 January 2012

822

249,503

3,526

13,570

267,421

Reclassification

-

(27)

-

27

-

Exchange movements

(40)

(2,672)

(82)

(175)

(2,969)

Charge for the year

738

38,884

255

798

40,675

Disposals

(206)

-

(775)

(1,562)

(2,543)

Net transferred to inventories

-

(17,467)

-

-

(17,467)

At 31 December 2012

1,314

268,221

2,924

12,658

285,117

Net book value

at 31 December 2012

665

207,891

404

4,670

213,630

 

Fleet disposals are transferred to inventory prior to external sale or being scrapped, and the above disclosure has been represented to better reflect this treatment, as an adjustment from disposals to net transferred to inventories.

 

8. Basis of preparation

 

The financial information set out above does not constitute the Company's statutory accounts for the years ended 31 December 2013 or 2012 but is derived from those accounts. Statutory accounts for 2012 have been delivered to the Registrar of Companies, and those for 2013 will be delivered in due course. The auditors have reported on those accounts; their reports were (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 in respect of the accounts for 2013 or 2012.

 

The Group financial statements have been prepared in accordance with EU endorsed International Financial Reporting Standards ("IFRS's") and IFRIC interpretations and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The Group financial statements have been prepared, on a going concern basis, on a consistent basis, under the historical cost convention as modified by financial assets and liabilities (including derivative instruments) at fair value through the profit or loss.

 

The following standards have been adopted by the Group for the first time for the financial year ending 31 December 2013 and have a material impact on the Group:

 

- Amendment to IAS 1 'Financial statement presentation'

 

The main change resulting from this amendment is a requirement for entities to group items presented in 'other comprehensive income' on the basis of whether they are potentially reclassable to profit or loss subsequently (reclassification adjustments).

 

 

9. Annual General Meeting

The Annual General Meeting of Lavendon Group plc will be held at FTI Consulting, Holborn Gate, 26 Southampton Buildings, London WC2A 1PB on 17 April 2014 at 11.30am.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR MMGZZZVZGDZZ
Date   Source Headline
6th Mar 20173:03 pmRNSDirector/PDMR Shareholding
6th Mar 20173:00 pmRNSAdmission Announcement
1st Mar 20179:19 amRNSTotal Voting Rights
17th Feb 20175:52 pmRNSCommencement of compulsory acquisition process
15th Feb 20176:17 pmRNSHolding(s) in Company
14th Feb 20176:31 pmRNSNotice of Delisting
14th Feb 20179:40 amRNSForm 8.5 (EPT/RI) - Lavendon Group PLC
14th Feb 20178:00 amRNSOffer for Lavendon Group plc
13th Feb 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group PLC
13th Feb 201711:53 amRNSForm 8.3 - Lavendon Group Plc
13th Feb 201711:52 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
13th Feb 201711:47 amRNSOffer for Lavendon Group plc
10th Feb 20171:11 pmRNSForm 8.3 - Lavendon Group PLC
10th Feb 201712:24 pmRNSShare Incentive Plan & Total Voting Rights
10th Feb 201711:25 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
9th Feb 20171:55 pmRNSForm 8.3 - Lavendon Group PLC
9th Feb 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group Plc
9th Feb 201711:44 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
9th Feb 201711:41 amRNSForm 8.3 - LAVENDON GROUP PLC
9th Feb 201710:32 amRNSOffer for Lavendon Group plc
8th Feb 20173:17 pmBUSForm 8.3 - Lavendon Group Plc
8th Feb 20172:30 pmRNSForm 8.3 - Lavendon Group Plc
8th Feb 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group Plc
8th Feb 201711:52 amPRNForm 8.3 - Lavendon Group Plc
8th Feb 201711:27 amRNSForm 8.3 - [Lavendon Group Plc]
8th Feb 201710:29 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
7th Feb 20176:00 pmRNSOffer for Lavendon Group plc
7th Feb 20173:11 pmBUSForm 8.3 - Lavendon Group Plc
7th Feb 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group
7th Feb 201711:38 amPRNForm 8.3 - Lavendon Group Plc
7th Feb 201711:20 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
6th Feb 20172:20 pmRNSHolding(s) in Company
6th Feb 20171:15 pmRNSForm 8.3 - LAVENDON GROUP PLC
6th Feb 201711:52 amRNSForm 8.3 - Lavendon Group Plc
6th Feb 201711:31 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
6th Feb 201711:20 amPRNForm 8.3 - Lavendon Group Plc
3rd Feb 20172:28 pmRNSForm 8.3 - Lavendon Group Plc
3rd Feb 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group
3rd Feb 201711:13 amRNSForm 8.5 (EPT/RI)
3rd Feb 201711:01 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
2nd Feb 20171:22 pmRNSForm 8.3 - Lavendon Group Plc
2nd Feb 201712:23 pmRNSForm 8.3 - Lavendon Group Plc
2nd Feb 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group
1st Feb 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group
1st Feb 201711:18 amRNSForm 8.5 (EPT/RI) Lavendon Group Plc
1st Feb 20179:48 amRNSForm 8.5 (EPT/RI)
1st Feb 20179:44 amRNSTotal Voting Rights
31st Jan 20176:23 pmRNSResponse to TVH Group N.V. Announcement
31st Jan 20174:29 pmRNSLapse of TVH's Final Offer
31st Jan 201712:00 pmRNSForm 8.5 (EPT/RI) - Lavendon Group Plc

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

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

Login to your account

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

Quickpicks are a member only feature

Login to your account

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