TIDMBC39

RNS Number : 8326L

Northern Powergrid (Yorkshire) plc

10 September 2019

REGISTERED NUMBER: 04112320

NORTHERN POWERGRID (YORKSHIRE) plc

HALF-YEARLY FINANCIAL REPORT FOR THE

SIX MONTHSED 30 JUNE 2019

INTERIM MANAGEMENT REPORT

Cautionary Statement

This interim management report has been prepared solely to provide additional information to shareholders to assess the business of Northern Powergrid (Yorkshire) plc (the "Company") and should not be relied on by any other party or for any other purpose.

Business Model

The Company is part of the Northern Powergrid Holdings Company group of companies (the "Northern Powergrid Group") and its principal activity during the six months to 30 June 2019 was to act as an authorised distributor under the Electricity Act 1989. The Company distributes electricity to approximately 2.3 million customers connected to its electricity distribution network within its distribution services area.

Results for the six months ended 30 June 2019

The Company made a profit after tax of GBP58.6 million was GBP0.8 million higher than the 6 months ended 30 June 2018 due to higher DUoS revenues offset by higher depreciation.

Revenue

Revenue at GBP217.8 million was GBP3.4 million higher than for the six months ended 30 June 2018 mainly due to higher tariffs and higher amortisation of customer contributions.

Cash flow

Cash and cash equivalents as at 30 June 2019 were GBP170.8 million, representing a decrease of GBP14.7 million when compared with the position at 31 December 2018.

The Company has access to GBP75.0 million under a five-year committed revolving credit facility provided by Lloyds Bank plc, Royal Bank of Scotland plc and Abbey National Treasury Services plc, which is due to expire on 30 April 2020.

In addition, the Company has access to short-term borrowing facilities provided by Yorkshire Electricity Group plc, a related party, and to a GBP19.0 million overdraft facility provided by Lloyds Bank plc.

Dividends

No ordinary dividends were paid in the period resulting in GBP58.6 million being transferred to reserves.

Principal risks and uncertainties

Information concerning the principal risks and uncertainties facing the Company are included in the Company's latest annual reports and accounts for the year to 31 December 2018, which is available at www.northernpowergrid.com. It is anticpated that these risks will continue to be the principal risks facing the Company for the remaining six months of 2019.

Going concern

In the Company's latest annual reports and accounts for the year to 31 December 2018 the directors set out a number of factors they took into account when they considered continuing to adopt the going concern basis in preparing those annual reports and accounts. The directors confirm that no events have occurred during the six months to 30 June 2019, which alter the view expressed in the annual reports and accounts to 31 December 2018.

Future strategy and objectives

The directors intend that the Company will continue to develop its business by operating with the goal of efficiently investing in its distribution network, improving the quality of supply and service provided to customers and delivering the regulatory business plan for the remainder of the ED1 period.

Responsibility Statement

The board of directors confirm that to the best of their knowledge:

(a) the condensed set of finanical statements, which has been prepared in accordance with IAS 34, gives a true and fair view of the assets, liabilities, financial position and profit of the Company as required by Disclosure and Transparency Rules ("DTR") 4.2.4R for the six months to 30 June 2019; and

(b) the interim management report contains a fair review of the information required by DTR 4.2.7R.

By order of the board

P A Jones

Director

5 September 2019

 
                                                 6 Months      6 Months 
                                                 ended 30      ended 30 
                                                June 2019     June 2018 
                                              (unaudited)   (unaudited) 
                                                     GBPm          GBPm 
 
 Revenue                                            217.8         214.4 
 Cost of sales                                     (10.2)         (9.0) 
                                             ------------  ------------ 
 
 Gross profit                                       207.6         205.4 
 
 Operating expenses                               (110.8)       (109.3) 
                                             ------------  ------------ 
 
 Operating profit                                    96.8          96.1 
 
 Other gains                                            -             - 
 Finance income                                       0.7           0.5 
 Finance costs                                     (25.0)        (25.4) 
                                             ------------  ------------ 
 
 Profit before tax                                   72.5          71.2 
 
 Income tax expense                                (13.9)        (13.4) 
                                             ------------  ------------ 
 
 Profit from ordinary activities after tax           58.6          57.8 
                                             ------------  ------------ 
 
 

CONDENSED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME - SIX MONTHSED 30 JUNE 2019

There is no other comprehensive income for the Company for the six months to 30 June 2019 or the comparative six month period in 2018 other than the profits reported above.

 
                                  30 June 2019        31 December 
                                                             2018 
                                   (unaudited) 
                                          GBPm               GBPm 
 ASSETS 
 NON-CURRENT ASSETS 
 Property, plant and equipment         3,345.8            3,278.1 
 Right of use asset                        8.0                  - 
 Intangible assets                           -                  - 
                                 -------------       ------------ 
                                       3,353.8            3,278.1 
                                 -------------       ------------ 
 
 CURRENT ASSETS 
 Inventories                               0.2                0.9 
 Trade and other receivables              58.9               68.0 
 Cash and cash equivalents               170.8              185.5 
                                 -------------       ------------ 
                                         229.9              254.4 
                                 -------------       ------------ 
 TOTAL ASSETS                          3,583.7            3,532.5 
                                 -------------       ------------ 
 
 EQUITY 
 SHAREHOLDERS' EQUITY 
 Share capital                           290.0              290.0 
 Retained earnings                     1,173.7            1,115.1 
                                 -------------       ------------ 
 TOTAL EQUITY                          1,463.7            1,405.1 
                                 -------------       ------------ 
 
 LIABILITIES 
 NON-CURRENT LIABILITIES 
 Deferred revenue                        795.0              789.6 
 Borrowings                              824.5            1,024.1 
 Lease liabilities                         2.0                  - 
 Deferred tax                            127.1              127.2 
 Provisions                                0.6                0.7 
                                 -------------       ------------ 
                                       1,749.2            1,941.6 
                                 -------------       ------------ 
 
 CURRENT LIABILITIES 
 Trade and other payables                 90.2               90.1 
 Deferred revenue                         29.9               29.3 
 Borrowings                              225.3               48.3 
 Lease liabilities                         6.4                  - 
 Tax payable                              17.9               17.1 
 Provisions                                1.1                1.0 
                                 -------------       ------------ 
                                         370.8              185.8 
                                 -------------       ------------ 
 TOTAL LIABILITIES                     2,120.0            2,127.4 
                                 -------------       ------------ 
 TOTAL EQUITY AND LIABILITIES          3,583.7            3,532.5 
                                 -------------       ------------ 
 

The interim financial statements were approved by the board of directors and authorised for issue on 5 September 2019 and were signed on its behalf by:

P A Jones

Director

 
 
                                        Share   Retained 
                                      Capital   Earnings     Total 
                                         GBPm       GBPm      GBPm 
 
 Balance at 1 January 2019              290.0    1,115.1   1,405.1 
 Profit for the period (unaudited)          -       58.6      58.6 
 Balance at 30 June 2019                290.0    1,173.7   1,463.7 
                                     --------  ---------  -------- 
 
 
 
                                        Share   Retained 
                                      Capital   Earnings     Total 
                                         GBPm       GBPm      GBPm 
 
 Balance at 1 January 2018              290.0    1,032.7   1,322.7 
 Profit for the period (unaudited)          -       57.8      57.8 
 Balance at 30 June 2018                290.0    1,090.5   1,380.5 
                                     --------  ---------  -------- 
 
 
 
                                  Share   Retained 
                                Capital   Earnings     Total 
                                   GBPm       GBPm      GBPm 
 
 Balance at 1 January 2018        290.0    1,032.7   1,322.7 
 Profit for the year                  -      113.6     113.6 
 Equity dividends paid                -     (31.2)    (31.2) 
 Balance at 31 December 2018      290.0    1,115.1   1,405.1 
                               --------  ---------  -------- 
 
 
                                                  6 Months      6 Months 
                                                  ended 30      ended 30 
                                                 June 2019     June 2018 
                                               (unaudited)   (unaudited) 
                                                      GBPm          GBPm 
 
 Profit for the year                                  58.6          57.8 
 Depreciation and amortisation                        53.5          53.0 
 Amortisation of deferred revenue                   (14.6)        (14.0) 
 Net finance costs                                    24.3          24.9 
 Income tax expense                                   13.9          13.4 
                                              ------------  ------------ 
 
 Cash flow before working capital movements          135.7         135.1 
 
 Decrease in inventory                                 0.7           0.4 
 Decrease in trade receivables                         8.9          11.0 
 Increase in trade and other payables                  1.7           3.7 
 Increase in provisions                                  -           0.1 
                                              ------------  ------------ 
 
 Cash generated from operations                      147.0         150.3 
                                              ------------  ------------ 
 
 Net interest paid                                  (32.6)        (32.6) 
 Tax paid                                           (13.2)        (12.6) 
                                              ------------  ------------ 
 
 Net cash from operating activities                  101.2         105.1 
                                              ------------  ------------ 
 
 Investing activities 
 Proceeds from disposal of property, plant               -             - 
  and equipment 
 Purchase of property, plant and equipment         (119.1)       (109.6) 
 Receipt of customer contributions                    18.2          15.7 
                                              ------------  ------------ 
 
 Net cash used in investing activities             (100.9)        (93.9) 
                                              ------------  ------------ 
 
 Financing activities 
 Repayment of short-term borrowings                 (15.0)             - 
 
 Net cash used in financing activities              (15.0)             - 
                                              ------------  ------------ 
 
 Net (decrease)/increase in cash and cash 
  equivalents                                       (14.7)          11.2 
 
 Cash and cash equivalents at beginning of 
  period                                             185.5         186.7 
                                              ------------  ------------ 
 
 Cash and cash equivalents at end of period          170.8         197.9 
                                              ------------  ------------ 
 
   1.         GENERAL INFORMATION 

The information included within these condensed financial statements that refer to the year ended 31 December 2018 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditor reported on those accounts and that report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

   2.         ACCOUNTING POLICIES 

Basis of preparation

The annual financial statements of the Company are prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union.

Going concern

In the Company's latest annual reports and accounts for the year to 31 December 2018 the directors set out a number of factors they took into account when they considered continuing to adopt the going concern basis in preparing those annual reports and accounts. The directors confirm that no events have occurred during the six months to 30 June 2019, which alter the view expressed in the annual reports and accounts to 31 December 2018.

Changes in accounting policy

The Company's accounting policies and methods of computation are the same as the accounting policies which are described in the Company's financial statements for the year ended 31 December 2018, with the only changes being outlined below.

Application of new and revised IFRS

In the current year, the company has a number of amendments to IFRS by the International Accounting standards Board ("IASB) that are mandatorily effective for an accounting period that begins on or after 1 January 2019:

IFRS 16 - Leases

IFRS 16 supersedes the current lease guidance including IAS 17 Leases and the related interpretations. IFRS 16 distinguishes between leases and service contracts on the basis of whether an identified asset is controlled by a customer. Distinctions between operating leases and finance leases are removed for lessee accounting, and is replaced by a model where right-of-use asset and a corresponding liability have to be recognised for all leases by lessees except for short term leases and leases of low-value assets.

On adoption of IFRS 16, the Company recognised lease liabilities in relation to leases which had previously been classified as 'operating leases' under the principles of IAS 17 Leases. These liabilities were measured at the present value of the remaining lease payments, discounted using the lessee's incremental borrowing rate as of 1 January 2019. The weighted average lessee's incremental borrowing rate applied to the lease liabilities on 1 January 2019 was 3.48%.

The Company did not have any leases previously classified as finance leases.

The recognition of right of use assets relate to the following types of assets:

 
                        30 June   1 January 
                           2019        2019 
                           GBPm        GBPm 
 
 Fleet vehicles             7.5         6.3 
 Properties                 0.5         0.5 
 
 Right of use assets        8.0         6.8 
                       --------  ---------- 
 

The lease liability recognised as at 1 January 2019 is as follows:

 
                                                          1 January 
                                                               2019 
                                                               GBPm 
 
 Operating lease commitments as at 31 December 
  2018                                                         11.1 
 Discounted using the lessee's incremental 
  cost of borrowing                                             9.8 
 Less short-term leases recognised on a straight-line 
  basis                                                       (3.0) 
                                                         ---------- 
 
 Lease liability recognised as at 1 January 
  2019                                                          6.8 
 Of which: 
 Current lease liabilities                                      1.6 
 Non-current lease liabilities                                  5.2 
                                                         ---------- 
 

Right-of use assets were measured at the amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments relating to that lease recognised in the balance sheet as at 31 December 2018. There were no onerous lease contracts that would have required an adjustment to the right-of-use assets at the date of initial application.

None of the other standards, interpretations and amendments which are effective for periods beginning 1 January 2019 has had a material effect on the financial statements:

-- Amendments to IAS 28 - Long-term interests in associates and joint ventures;

-- Amendments to IAS 19 - Plan amendment, curtailment or settlement; and

-- Annual improvements to IFRS 2015-2017 cycle.

   3.         SEGMENTAL ANALYSIS 

Revenue, profit before tax and net assets are attributable to electricity distribution. Revenue is all in respect of sales to United Kingdom customers.

Revenue represents charges made to customers for use of the distribution system, rental of meters, the recharge of costs incurred on behalf of related parties, amortisation of customer contributions and other goods sold and services provided, exclusive of value added tax.

   4.         INCOME TAX EXPENSE 

Tax for the six month period ended 30 June 2019 is charged at 19.17% (six months ended 30 June 2018: 18.82%), which represents the best estimate of the average annual effective tax rate expected for the full year, as applied to the pre-tax income of the six month period.

 
                                6 months      6 months 
                                ended 30      ended 30 
                                    June          June 
                                    2019          2018 
                             (unaudited)   (unaudited) 
                                    GBPm          GBPm 
 
 Current tax                        14.0          13.9 
 
 Deferred tax                      (0.1)         (0.5) 
 
 Total income tax expense           13.9          13.4 
                            ------------  ------------ 
 

The Finance No2 Act 2015 reduced the rate of corporation tax to 19% effective from 1 April 2018 and to 18% effective from 1 April 2020. The Finance Act 2016, which was substantively enacted on 6 September, 2016 further reduced the rate of corporation tax effective from 1 April 2020 to 17%. Accordingly deferred tax assets and liabilities have been calculated at the tax rates which will be in force when the underlying temporary differences are expected to reverse.

   5.         FINANCIAL INSTRUMENTS 

Except as detailed in the following table, the directors consider that the carrying value amounts of financial assets and financial liabilities recorded at amortised cost are approximately equal to their fair values:

 
                                  Carrying value                      Fair value 
                                    30 June   31 December             30 June   31 December 
                           2019 (unaudited)          2018    2019 (unaudited)          2018 
                                       GBPm          GBPm                GBPm          GBPm 
 
 Financial liabilities 
 Short-term loan                          -          15.0                   -          15.0 
 Bond 2020 - 9.25%                    208.3         217.5               208.4         233.2 
 Bond 2025 - 2.5%                     149.3         204.1               157.5         262.9 
 Bond 2032 - 4.375%                   154.1         150.8               192.7         179.1 
 Bond 2035 - 5.125%                   198.8         153.7               274.2         168.2 
 EIB Loan - 4.133%                    156.9         151.0               169.2         155.2 
 EIB Loan - 2.564%                    131.8         130.2               139.8         137.3 
 EIB Loan - 2.073%                     50.6          50.1                51.7          49.6 
 
                                    1,049.8       1,072.4             1,193.4       1,200.5 
 
 
   6.         RELATED PARTY TRANSACTIONS 

Transactions entered into with related parties and balances outstanding were as follows:

 
                                                           Amounts 
                                Sales       Purchases    owed from    Borrowings        Interest 
                           to related    from related      related    to related    from related 
                              parties         parties      parties       parties         parties 
                                 GBPm            GBPm         GBPm          GBPm            GBPm 
 Related party 
 Six months ended 
  30 June 2019: 
 Integrated Utility 
  Services Limited                  -             1.0            -             -               - 
 Integrated Utility 
  Services Limited 
  (registered in Eire)              -             0.2            -             -               - 
 Northern Electric 
  plc                               -             1.8            -             -               - 
 Northern Powergrid 
  Metering Limited                0.3               -            -             -               - 
 Northern Powergrid 
  (Northeast) Limited             5.9            10.6            -             -               - 
 Vehicle Lease and 
  Service Limited                   -             2.4            -             -               - 
 Yorkshire Electricity 
  Group plc                         -               -            -         170.8             0.7 
                         ------------  --------------  -----------  ------------  -------------- 
 
                                  6.2            16.0          0.3         170.8             0.7 
                         ============  ==============  ===========  ============  ============== 
 
 Six months ended 
  30 June 2018: 
 Integrated Utility 
  Services Limited                  -             1.0            -             -               - 
 Integrated Utility 
  Services Limited 
  (registered in Eire)              -             0.2            -             -               - 
 Northern Electric 
  plc                               -             2.0            -             -               - 
 Northern Powergrid 
  Metering Limited                0.3               -            -             -               - 
 Northern Powergrid 
  (Northeast) Limited             6.9            10.4            -             -               - 
 Vehicle Lease and 
  Service Limited                   -             2.4          0.3             -               - 
 Yorkshire Electricity 
  Group plc                         -               -            -         197.9             0.5 
                         ------------  --------------  -----------  ------------  -------------- 
 
                                  7.2            16.0          0.3         197.9             0.5 
                         ============  ==============  ===========  ============  ============== 
 
 
                                                          Amounts 
                                 Sales       Purchases    owed to    Borrowings        Interest 
                            to related    from related    related    to related    from related 
                               parties         parties    parties       parties         parties 
                                  GBPm            GBPm       GBPm          GBPm            GBPm 
 Year ended 31 December 
  2018: 
 Integrated Utility 
  Services Limited                 0.1             2.1          -             -               - 
 Integrated Utility 
  Services Limited 
  (registered in Eire)               -             0.3        0.3             -               - 
 Northern Electric 
  plc                                -             3.6          -             -               - 
 Northern Powergrid 
  Metering Limited                 0.5               -          -             -               - 
 Northern Powergrid 
  (Northeast) Limited             11.5            21.5          -             - 
 Vehicle Lease and 
  Service Limited                    -             4.7          -             -               - 
 Yorkshire Electricity 
  Group plc                          -               -          -         185.5             1.2 
                          ------------  --------------  ---------  ------------  -------------- 
 
                                  12.1            32.2        0.3         185.5             1.2 
                          ============  ==============  =========  ============  ============== 
 
 

Sales and purchases from related parties were made at commercial prices.

Interest on loans to/from Group companies is charged at a commercial rate.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

END

IR LLFIIADIILIA

(END) Dow Jones Newswires

September 10, 2019 06:12 ET (10:12 GMT)

Comw.bk.a.38 (LSE:BC39)
과거 데이터 주식 차트
부터 6월(6) 2024 으로 7월(7) 2024 Comw.bk.a.38 차트를 더 보려면 여기를 클릭.
Comw.bk.a.38 (LSE:BC39)
과거 데이터 주식 차트
부터 7월(7) 2023 으로 7월(7) 2024 Comw.bk.a.38 차트를 더 보려면 여기를 클릭.