TIDMBD49
RNS Number : 9903G
Electricity North West Limited
30 November 2020
Electricity North West Limited (the "Company") is pleased to
announce its Half Year Financial Report for the period ended 30
September 2020.
The Half Year Report is available to view on the Company's
website:
https://www.enwl.co.uk/about-us/news/stock-exchange-announcements
.
For further information please contact Electricity North West's
press office on 0844 209 1957
or email pressoffice@enwl.co.uk .
Company Registration No. 02366949
ELECTRICITY NORTH WEST LIMITED
Half Year Condensed Consolidated Financial Statements
for the period ended 30 September 2020
Contents
Interim Management
Report.........................................................................................................
1
Condensed Consolidated Statement of Comprehensive
Income..................................................... 5
Condensed Consolidated Statement of Financial
Position...............................................................
6
Condensed Consolidated Statement of Changes in
Equity..............................................................
7
Condensed Consolidated Statement of Cash
Flows........................................................................
8
Notes to the Condensed Consolidated Financial
Statements...........................................................
9
Interim Management Report
Cautionary statement
This interim management report contains certain forward-looking
statements with respect to the consolidated financial condition and
business of Electricity North West Limited ("ENWL" or "the
Company") and its subsidiaries (together referred to as "the
Group"). Statements or forecasts relating to events in the future
necessarily involve risk and uncertainty and are made by the
Directors in good faith based on the information available at the
date of signature of this report, with no obligation to update
these forward-looking statements. Nothing in this unaudited interim
management report should be construed as a profit forecast nor
should past performance be relied upon as a guide to future
performance.
Financial statements
The Annual Report and Consolidated Financial Statements of the
Company can be found at www.enwl.co.uk.
Operations
The Group's principal activity is the operation of electricity
distribution assets owned by ENWL. The distribution of electricity
is regulated by the terms of ENWL's Electricity Distribution
Licence granted under the Electricity Act 1989 and monitored by the
Gas and Electricity Markets Authority.
Adoption of IFRS 16 'Leases'
The Group adopted IFRS 16 during the prior year. Transition to
IFRS 16 resulted in an opening reserves adjustment of GBP0.2m,
along with incremental lease liabilities of GBP5.0m and right of
use assets of GBP4.6m being recognised. More details of the impact
of IFRS 16 can be found in Note 11. IFRS 16 was fully reflected in
the audited accounts for the year ended 31 March 2020, and more
details on the impact of IFRS 16 can be found
in the Annual Report and Consolidated Financial Statements of the Company at www.enwl.co.uk .
Consolidated results
Restated
6 months 6 months Year
ended ended ended
30 Sep 30 Sep 31 Mar
2020 2019 2020
------------------ ---------- ---------- ----------
Revenue GBP204m GBP222m GBP478m
Profit before GBP41m GBP57m GBP158m
tax and fair
value movements
Profit/ (loss) GBP(26)m GBP(22)m GBP146m
before tax
Net cash flow GBP27m GBP6m GBP48m
before financing
activities
Net debt GBP1,121m GBP1,165m GBP1,149m
------------------ ---------- ---------- ----------
Revenue
Our revenues are collected, in-part, based on the demand over
the network. With the Coronavirus lockdown and regional
restrictions, this revenue has naturally fallen. To the extent that
we do not collect all our allowed revenues in this year, the
regulatory framework adjusts collections in future years, and
therefore this will not have a lasting economic impact on the
Group.
Revenue is GBP18m lower in the six months to 30 September 2020
compared to the same period in the prior year. This is mainly due
to the impact of the COVID-19 restrictions.
The revenue for the six months to 31 March 2021 is expected to
be higher than that in the six months to 30 September 2020, due to
the seasonally higher volumes of electricity units distributed over
the winter period, but the expectation is that they will also be
lower than the equivalent period in the prior year due to the
impact of the COVID-19 restrictions.
Profit before tax and fair value movements
Profit before tax and fair value movements is GBP16m lower than
the six months to September 2019. This is primarily due to the
lower revenue.
Interim Management Report (continued)
Profit/ (loss) before tax
The loss before tax of GBP26m is GBP4m bigger compared to the
loss for the same period in the prior year. This is mainly due to
the effect of the lower revenue, offset by lower fair value losses
(see Note 6). The fair value movements are a result of the combined
effect of the changes in market expectations of future interest
rates and of inflation rates (see Note 12).
Net cash flow before financing
The net cash flow before financing is GBP21m higher than the
same period in the prior year. Cash generated from operations was
stable, with the increase primarily due to GBP12m lower capital
expenditure and GBP9m lower tax paid.
Net Debt
Net debt has decreased by GBP28m in the six-month period to 30
September 2020; this is due to the GBP269m increase in borrowings,
offset by the GBP297m increase in cash. The increase in borrowings
is mainly due to a new GBP300m inter-company loan and the repayment
of GBP30m on the revolving credit facility .
Dividends
There were no final dividends declared for the year ended 31
March 2020 and no dividends have, therefore, been paid in the
period. The Directors have proposed an interim dividend of GBP30.7m
for the year ended 31 March 2021. More details on dividends are
given in Note 8.
Retirement benefit scheme
The retirement benefit obligation over the six-month period to
30 September 2020, has increased from GBP26m to GBP97m. The main
reason for the increase is the significant reduction in the
discount rate used to value the liabilities that has not been fully
offset by the increase in value of the assets (see Note 13).
Principal risks and uncertainties
The principal trade and activities of the Group are carried out
in ENWL and a comprehensive review of the strategy and operating
model, the regulatory environment, the resources and principal
risks and uncertainties facing the Company, and ultimately the
Group, are outlined in the Strategic Report of the ENWL Annual
Report and Consolidated Financial Statements for the year ended 31
March 2020, which are available on the website, www.enwl.co.uk.
The Board considers that the principal risks and uncertainties
have not changed from the last annual report. In particular, the
risk of a widespread outbreak of COVID-19 and the associated
disruption to the business continues to be a significant risk.
Going concern
When considering whether to continue to adopt the going concern
basis in preparing these condensed financial statements, the
Directors have taken into account a number of factors, including
the following:
-- The Company's electricity distribution licence includes the
obligation in standard licence condition 40 to maintain an
investment grade issuer credit rating, which has been met;
-- Under section 3A of the Electricity Act 1989, the Gas and
Electricity Markets Authority has a duty, in carrying out its
functions, to have regard to the need to secure that licence
holders are able to finance their activities, which are the subject
of obligations imposed by or under Part 1 of the Electricity Act
1989 or the Utilities Act 2000;
Interim Management Report (continued)
Going concern (continued)
-- Management has prepared, and the Directors have reviewed, the
approved Group budgets for the year ending 31 March 2021 and
forecasts covering the period to the end of the current price
review, in 2023. These forecasts include projections and cash flow
forecasts, including covenant compliance considerations. Inherent
in forecasting is an element of uncertainty and forecasts have been
sensitised for possible changes in the key assumptions, including
RPI and over/under recoveries of allowed revenue. This analysis
demonstrates that there is sufficient headroom on key covenants and
that sufficient resources are available to the Group within the
forecast period;
-- Short-term liquidity requirements are forecast to be met from
the Group's operating cash flow and short-term deposit balances. A
further GBP50m of committed undrawn bank facilities are available
from lenders; these have a maturity of more than one year. Whilst
the utilisation of these facilities is subject to gearing covenant
restrictions, projections to 31 March 2021 and 2023 indicate there
is significant headroom on these covenants.
Also, an assessment of the significance and ongoing rapid
developments of the COVID-19 impact has been undertaken and
performance against this assessment is regularly reviewed and
updated. The Directors have reviewed the assumptions behind demand
projections, financial performance and liquidity, and assessed
Group resilience to a reduction in income brought about by reduced
electricity demand.
The Board has given detailed consideration to the principal
risks and uncertainties affecting the Group and Company, as
referred to above, and all other known factors which could impact
on the Group and the Company's ability to remain a going
concern.
Consequently, after making appropriate enquiries, the Directors
have a reasonable expectation that the Company and 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 Half Year Condensed Consolidated
Financial Statements.
The going concern basis has been adopted by the Directors, with
consideration of the guidance given in 'Going Concern and Liquidity
Risk: Guidance for Directors of UK Companies 2009' published by the
Financial Reporting Council in October 2009, together with the
updated guidance issued in 2016.
Ultimate parent undertaking and controlling party
The immediate parent undertaking is North West Electricity
Networks plc, a company incorporated and registered in the United
Kingdom. The ultimate parent undertaking is North West Electricity
Networks (Jersey) Limited, a company incorporated and registered in
Jersey. In the prior year, there was a change in ownership of the
shares in North West Electricity Networks (Jersey) Limited and,
therefore, a change in the ultimate controlling parties of the
Company. Following completion of the sale on 3 December 2019, the
ultimate shareholdings are:
-- KDM Power Limited (40.0%);
-- Equitix ENW 6 Limited (25.0%);
-- Equitix MA North HoldCo Limited (15.0%); and
-- Swingfords Holdings Corporation Limited (20.0%).
Interim Management Report (continued)
Directors
The names of the Directors who held office during the period and
to date are given below. Directors served for the whole six-month
period, and to the date of this report, except where otherwise
indicated.
Executive Directors
-- Peter Emery
-- David Brocksom
Non-executive Directors
-- Dr John Roberts (resigned 3 October 2020)
-- Anne Baldock
-- Alistair Buchanan
-- Susan Cooklin
-- Rob Holden
-- Sion Jones
-- G Pan
-- S Sumitomo
-- P O'Flaherty (appointed 1 April 2020)
-- Y Hamada (appointed 1 April 2020, resigned 25 June 2020)
-- T Tanaka (appointed 25 June 2020)
-- Y Yamabayashi (resigned 1 April 2020)
-- A Bhuwania (resigned 1 April 2020)
-- Chris Dowling (resigned 4 June 2020)
Alternate Directors during the six-months were:
-- A Bhuwania
-- G Blackburn
-- K Fukushima
-- F Kumura
-- T Kuwahara
-- H Lea-Wilson
-- Z Liu
-- H Nakamura
-- T Pedraza
-- H Yu
Sion Jones, Yoichi Hamada, Shinichiro Sumitomo and Genping Pan
are shareholder appointed directors and have appointed alternate
directors during their time as Board members. Sion Jones's
alternate is Achal Bhuwania. Yoichi Hamada's alternate is Kaoru
Fukushima and Shinichiro Sumitomo's alternate is Fukashi Kumura.
Hailin Yu is the alternate to Genping Pan.
Responsibility statement
We confirm that to the best of our knowledge:
-- the condensed set of consolidated financial statements, which
has been prepared in accordance with the applicable set of
accounting standards, gives a true and fair view of the assets,
liabilities, financial position and profit or loss of the issuer,
and the undertakings included in the consolidation as a whole as
required by DTR 4.2.4R;
-- the interim management report includes a fair review of the
information required by DTR 4.2.7R; and
-- the condensed set of consolidated financial statements has
been prepared in accordance with IAS 34 'Interim Financial
Reporting'.
Registered address
Electricity North West Limited
Borron Street
Stockport
Cheshire
SK1 2JD
Approved by the Board of Directors and signed on its behalf:
D Brocksom
Chief Financial Officer
27 November 2020
Consolidated and Company Statement of Profit or Loss and Other
Comprehensive Income
For the period ended 30 September 2020
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
Note 2020 2019 GBPm
GBPm GBPm
============================================= ====== ============= ============= ============
Revenue 4 204.1 222.4 478.1
============================================= ====== ============= ============= ============
Employee costs (32.8) (29.4) (57.0)
Depreciation and amortisation expense (62.4) (60.4) (121.4)
Other operating costs (total) (38.4) (44.0) (87.5)
============================================= ====== ============= ============= ============
Total operating expenses (133.6) (133.8) (265.9)
============================================= ====== ============= ============= ============
Operating profit 70.5 88.6 212.2
Investment income 5 0.4 0.1 0.1
Finance expense 6 (96.5) (111.1) (66.7)
============================================= ====== ============= ============= ============
(Loss) / Profit before taxation (25.6) (22.4) 145.6
Taxation 7 5.2 2.9 (43.5)
============================================= ====== ============= ============= ============
Profit/(loss) for the year attributable
to equity shareholders of the Company (20.4) (19.5) 102.1
Other comprehensive (expense)/ income:
Items that will not be reclassified
subsequently to profit or loss:
Re-measurement of net defined benefit
scheme (77.0) (15.5) (74.1)
Deferred tax on remeasurement of
defined benefit scheme 14.6 2.6 14.0
Adjustment of brought forward deferred
tax due to change in future tax
rates - 1.7
Other comprehensive (expense)/ income
for the period (62.4) (12.9) (58.4)
============================================= ====== ============= ============= ============
Total comprehensive income / (expense)
for the period attributable to shareholders (82.8) (32.4) 43.7
============================================= ====== ============= ============= ============
All the results for the current and prior periods are derived
from continuing operations.
Condensed Consolidated Statement of Financial Position
As at 30 September 2020
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
Note 2020 2019 GBPm
GBPm GBPm
================================= ====== ============= ============= ============
ASSETS
Non-current assets
Intangible assets and goodwill 57.2 53.0 53.8
Property, plant and equipment 3,391.8 3,311.6 3,361.6
Retirement benefit surplus 13 - 24.1 -
3,449.0 3,388.7 3,415.4
================================= ====== ============= ============= ============
Current assets
Inventories 12.8 10.5 10.8
Trade and other receivables 62.9 57.7 63.4
Cash and cash equivalents 352.8 23.6 56.2
428.5 91.8 130.4
================================= ====== ============= ============= ============
Total assets 3,877.5 3,480.5 3,545.8
================================= ====== ============= ============= ============
LIABILITIES
Current liabilities
Trade and other payables (154.9) (126.7) (126.2)
Current tax liabilities (4.2) (0.7) (4.8)
Borrowings <1 year 10 (208.1) (8.6) (8.9)
Provisions 14 (0.1) (0.4) (0.1)
(367.3) (136.4) (140.0)
================================= ====== ============= ============= ============
Net current liabilities 61.2 (44.4) (9.6)
Non-current liabilities
Borrowings > 1 year 10 (1,266.1) (1,179.9) (1,196.7)
Derivative financial instruments 12 (483.3) (484.1) (416.9)
Provisions 14 (1.7) (1.9) (1.7)
Retirement benefit obligation 13 (96.8) - (26.3)
Deferred tax (129.5) (134.7) (155.8)
Customer contributions (663.3) (645.9) (656.1)
(2,640.7) (2,446.5) (2,453.5)
================================= ====== ============= ============= ============
Total liabilities (3,008.0) (2,582.9) (2,593.5)
================================= ====== ============= ============= ============
Net assets 869.5 897.6 952.3
================================= ====== ============= ============= ============
EQUITY
Called up share capital 238.4 238.4 238.4
Share premium account 4.4 4.4 4.4
Revaluation reserve 83.0 87.2 84.1
Capital redemption reserve 8.6 8.6 8.6
Retained earnings 535.1 559.0 616.8
================================= ====== ============= ============= ============
Total equity 869.5 897.6 952.3
================================= ====== ============= ============= ============
Approved by the Board of Directors on 27 November 2020 and
signed on its behalf by:
D Brocksom
Director
Condensed Consolidated Statement of Changes in Equity
For the period ended 30 September 2020
Called Share Capital
up share premium Revaluation redemption Retained Total
capital account reserve reserve earnings equity
GBPm GBPm GBPm GBPm GBPm GBPm
======================================= ========== ========= ============ ============ ========== ========
At 31 March 2019 (audited) 238.4 4.4 88.2 8.6 607.1 946.7
Opening reserve adjustment: transition
to IFRS 16 - - - - 0.2 0.2
--------------------------------------- ---------- --------- ------------ ------------ ---------- --------
Opening reserves 238.4 4.4 88.2 8.6 607.3 946.9
Loss for the period - - - - (19.5) (19.5)
Other comprehensive expense for the
period - - - - (12.9) (12.9)
Transfer from revaluation reserve - - (1.0) - 1.0 -
Total comprehensive expense for the
period - - (1.0) - (31.4) (32.4)
======================================= ========== ========= ============ ============ ========== ========
Equity dividends (Note 8) - - - (16.9) (16.9)
======================================= ========== ========= ============ ============ ========== ========
At 30 September 2019 (unaudited) 238.4 4.4 87.2 8.6 559.0 897.6
======================================= ========== ========= ============ ============ ========== ========
At 31 March 2019 (audited) 238.4 4.4 88.2 8.6 607.1 946.7
Opening reserve adjustment: transition
to IFRS 16 - - - - 0.2 0.2
Opening reserves 238.4 4.4 88.2 8.6 607.3 946.9
Profit for the period - - - - 102.1 102.1
Other comprehensive expense for the
period - - - - (58.4) (58.4)
Transfer from revaluation reserve - - (4.1) - 4.1 -
Total comprehensive income/(expense)
for the period - - (4.1) - 47.8 43.7
======================================= ========== ========= ============ ============ ========== ========
Equity dividends (Note 8) - - - - (38.3) (38.3)
======================================= ========== ========= ============ ============ ========== ========
At 31 March 2020 (audited) 238.4 4.4 84.1 8.6 616.8 952.3
======================================= ========== ========= ============ ============ ========== ========
Loss for the period - - - - (20.4) (20.4)
Other comprehensive expense for the
period - - - - (62.4) (62.4)
Transfer from revaluation reserve - - (1.1) - 1.1 -
Total comprehensive expense for the
period - - - - (81.7) (81.7)
======================================= ========== ========= ============ ============ ========== ========
Equity dividends (Note 8) - - - - -
======================================= ========== ========= ============ ============ ========== ========
At 30 September 2020 (unaudited) 238.4 4.4 83.0 8.6 535.1 869.5
======================================= ========== ========= ============ ============ ========== ========
Condensed Consolidated Statement of Cash Flows
For the period ended 30 September 2020
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
Note 2020 2019 GBPm
GBPm GBPm
========================================== ====== ============= ============= ============
Operating activities
Cash generated from operations 16 117.0 117.1 297.6
Interest paid (10.6) (9.2) (48.9)
Tax paid (7.2) (15.8) (23.8)
------------------------------------------ ------ ------------- ------------- ------------
Net cash generated from operating
activities 99.2 92.1 224.9
Investing activities
Interest received and similar income 0.2 0.1 0.1
Purchase of property, plant and
equipment (88.0) (100.1) (202.6)
Purchase of intangible assets (3.1) (4.0) (8.0)
Proceeds from sale of property,
plant and equipment - 0.3 32.9
Customer contributions received 18.5 17.4 0.6
========================================== ====== ============= ============= ============
Net cash used in investing activities (72.4) (86.3) (177.0)
========================================== ====== ============= ============= ============
Net cash flow before financing activities 26.8 5.8 47.9
Financing activities
Proceeds from external borrowings - 14.0 30.0
Repayment of external borrowings (33.5) (3.5) (7.0)
Repayment of lease liabilities (0.8) - (1.2)
Inflow from inter-company loans 304.1 1.5 2.1
Dividends paid 8 - (16.9) (38.3)
Net cash used in financing activities 269.8 (4.9) (14.4)
========================================== ====== ============= ============= ============
Net increase in cash and cash equivalents 296.6 0.9 33.5
-------------------------------------------------- ------------- ------------- ------------
Cash and cash equivalents at beginning
of period 56.2 22.7 22.7
========================================== ====== ============= ============= ============
Cash and cash equivalents at end
of period 352.8 23.6 56.2
========================================== ====== ============= ============= ============
Notes to the Condensed Consolidated Financial Statements
1. General Information
Electricity North West Ltd is a company incorporated in the
United Kingdom under the Companies Act 2006.
The financial information for the six-month period ended 30
September 2020, and similarly the six-month period ended 30
September 2019, has neither been audited nor reviewed by the
auditor. The financial information for the year ended 31 March 2020
has been based on information in the audited financial statements
for that year.
The financial information for the year ended 31 March 2020 does
not constitute the statutory financial statements for that year (as
defined in s434 of the Companies Act 2006), but is derived from
those financial statements. Statutory financial statements for 31
March 2020 have been delivered to the Registrar of Companies. The
auditor reported on those financial statements: their report was
unqualified, did not draw attention to any matters by way of
emphasis and did not contain a statement under s498(2) or s498(3)
of the Companies Act 2006.
2. Significant accounting policies
Basis of accounting
The Annual Report and Consolidated Financial Statements have
been prepared in accordance with International Financial Reporting
Standards (IFRS) as adopted for use in the European Union (EU). The
Half Year Condensed Consolidated Financial Statements of the Group
which are unaudited, have been prepared in accordance with
International Accounting Standard 34 'Interim Financial Reporting'
(IAS 34) as adopted by the EU.
The results for the period ended 30 September 2020 have been
prepared using the same method of computation and the same
accounting policies set out in the Annual Report and Consolidated
Financial Statements of ENWL for the year ended 31 March 2020.
Although some of the Group's operations may sometimes be
affected by seasonal factors such as general weather conditions,
the Directors do not feel that this has a material effect on the
performance of the Group, beyond the expected impact on revenue
outlined on page 1, when comparing the interim results to those
expected to be achieved in the second half of the year.
Going concern
The Directors have, at the time of approving the financial
statements, 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 Half Year Condensed
Consolidated Financial Statements. Further detail is contained in
the Interim Management Report.
Changes in accounting policy
There are no accounting policies and standards adopted for the
six-month period ended 30 September 2020, or for the remainder of
the year to 31 March 2021, that have a significant impact on the
Company.
Notes to the Condensed Consolidated Financial Statements
3. Critical accounting judgements and key sources of estimation uncertainty
In the application of the Group's accounting policies the
directors are required to make judgements (other than those
involving estimations) that have a significant impact on the
amounts recognised and to make estimates and assumptions about the
carrying amounts of assets and liabilities that are not readily
apparent from other sources. The estimates and associated
assumptions are based on historical experience and other factors
that are considered to be relevant. Actual results may differ from
these estimates.
The estimates and underlying assumptions are reviewed on an
ongoing basis. Revisions to accounting estimates are recognised in
the period in which the estimate is revised if the revision affects
only that period; or in the period of the revision and future
periods if the revision affects both current and future
periods.
Critical judgements in applying the group's accounting
policies
The following are the critical judgements, apart from those
involving estimations (which are presented separately below), that
the directors have made in applying the Group's accounting policies
and that have the most significant effect on the amounts recognised
in the financial statements.
Property, Plant and Equipment
The Group recognises infrastructure assets where the
expenditures incurred enhance or increase the capacity of the
network, whereas any expenditure classed as maintenance is expensed
in the period it is incurred. Capital projects often contain a
combination of enhancement and maintenance activity which are not
distinct and, therefore, the allocation of costs between capital
and operating expenditure is inherently judgemental. The costs
capitalised include an allocation of overhead costs, relating to
the proportion of time spent by support function staff, which is
also inherently judgemental.
Key sources of estimation uncertainty
The key assumptions concerning the future, and other key sources
of estimation uncertainty that may have a significant risk of
causing a material adjustment to the carrying amounts of assets and
liabilities within the next financial year, are outlined below.
Impairment of tangible and intangible assets (including
goodwill)
Management assesses the recoverability of tangible and
intangible assets on an annual basis. Determining whether any of
those assets are impaired requires an estimation of the value in
use of the asset to the Group. This value in use calculation
requires the Group to estimate the future cash flows expected to
arise from the asset and a suitable discount rate in order to
calculate present value for the asset and compare that to its
carrying value. This concluded that no impairment loss is required
against those assets.
Notes to the Condensed Consolidated Financial Statements
3. Critical accounting judgements and key sources of estimation uncertainty (continued)
Fair values of derivative financial instruments
In estimating the fair value of derivative financial
instruments, the Group uses market-observable data (Level 1 and 2
inputs) to the extent it is available. Where such data is not
available, certain estimates (Level 3 inputs) regarding inputs to
the valuation are required to be made. Level 3 inputs form a
significant part of the fair value of the financial instruments
held by the Group. Information about the valuation techniques and
inputs used are disclosed in Note 12.
Retirement benefit schemes
The Group's defined benefit obligation is derived using various
assumptions, as disclosed in Note 22. Results can be affected
significantly by the assumptions used, which management decide
based on advice by a firm of actuaries.
The valuation of the assets held within the scheme has been
impacted by the COVID-19 pandemic. Where available, market data is
used to value assets, however for some less liquid assets,
up-to-date data is not available, certain estimates regarding
inputs to the valuation are required to be made, as disclosed in
Note 22.
4. Operating segments
Predominantly all Group operations arise from electricity
distribution in the North West of England and associated
activities. Only one significant operating segment is therefore
regularly reviewed by the Chief Executive Officer and Executive
Leadership Team.
The geographical origin and destination of revenue is all within
the United Kingdom. In addition, whilst revenue can fluctuate with
weather conditions, revenues are not affected significantly by
seasonal trends.
Notes to the Condensed Consolidated Financial Statements
(continued)
5. Investment income
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
======================================= ============= ============= ============
Interest receivable on short-term bank
deposits 0.4 0.1 0.1
======================================= ============= ============= ============
6. Finance expense
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
=============================================== ============= ============= ============
Interest expense:
Interest on Group borrowings (Note
10) 8.2 7.3 14.5
Interest on borrowings held at amortised
cost 19.9 20.2 41.2
Net interest settlements on derivatives (0.3) (0.4) (9.7)
Indexation of index-linked debt 2.1 5.1 10.2
Reimbursement of impairment on inter-company
loans (Note 10) 0.1 - -
Interest payable on leases 0.1 0.1 0.3
Net interest on pension plan obligations 0.3 (0.4) (1.0)
Capitalisation of borrowing costs under
IAS 23 (Note 9) (0.3) (0.3) (1.1)
----------------------------------------------- ------------- ------------- ------------
Total interest expense 30.1 31.6 54.4
Fair value movements on financial instruments:
Fair value movement on derivatives
(Note 12) 66.4 79.5 12.3
=============================================== ============= ============= ============
Total finance expense 96.5 111.1 66.7
=============================================== ============= ============= ============
Notes to the Condensed Consolidated Financial Statements
(continued)
7. Taxation
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
Group GBPm GBPm
======================================== ============= ============= ============
Corporation tax:
Current period 6.5 9.8 23.5
Adjustments in respect of prior periods - - (1.5)
======================================== ============= ============= ============
6.5 9.8 22.0
======================================== ============= ============= ============
Deferred tax:
Current period (11.7) (12.7) 0.6
Prior periods - - 1.5
Impact of change in future tax rates - - 19.4
(11.7) (12.7) 21.5
======================================== ============= ============= ============
Tax charge for the period (5.2) (2.9) 43.5
======================================== ============= ============= ============
Corporation tax is calculated at 19% (30 Sept 2019: 19%, 31 Mar
2020: 19%) of the estimated assessable profit for the period. The
rate applicable from 1 April 2020 now remains at 19%, rather than
the previously enacted reduction to 17%. This was substantively
enacted on 17 March 2020. Deferred tax is calculated using the rate
at which it is expected to reverse. Accordingly, the deferred tax
has been calculated on the basis that it will reverse in future at
the 19% (2019: 17%) rate.
8. Dividends
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
======================================= ============= ============= ============
Amounts recognised as distributions
to equity holders in the period:
Final dividends for the year ended
31 March 2019 of 3.54 pence per share - 16.9 16.9
Interim dividends for the year ended
31 March 2020 of 4.49 pence per share - - 21.4
Dividends for the period (Note 15) - 16.9 38.3
======================================= ============= ============= ============
At the Board meeting in November 2020 the Directors proposed an
interim dividend of GBP30.7m for the year ending 31 March 2021,
subject to approval by equity holders of the Company. This is not
shown as a liability in the financial statements at 30 September
2020.
Notes to the Condensed Consolidated Financial Statements
(continued)
9. Property, plant and equipment
During the period, the Group spent GBP99.2m (30 Sept 2019:
GBP109.2m, 31 Mar 2020: GBP210.5m) on additions to property, plant
and equipment as part of its capital programme for its operating
network. Included in this figure is capitalised interest of GBP0.3m
(30 Sept 2019: GBP0.3m, 31 Mar 2020: GBP1.1m), in accordance with
IAS 23 (see Note 6).
The Company has recognised incremental right of use assets of
GBP4.9m (30 Sept 2019: GBP4.6m, 31 Mar 2020: GBP5.1), in accordance
with IFRS 16 (see Note 11).
10. Borrowings
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
======================================= ============= ============= ============
Current liabilities:
Bank and other term borrowings 7.1 6.8 7.0
Lease liabilities (Note 11) 1.4 1.8 1.9
Amounts owed to affiliated undertaking
(Note 12, 15) 199.6 - -
======================================= ============= ============= ============
208.1 8.6 8.9
Non-current liabilities:
Bonds held at amortised cost (Note
12) 632.2 632.9 634.4
Bank and other term borrowings 250.0 268.0 282.0
Lease liabilities (Note 11) 3.7 3.2 3.6
Amounts owed to parent undertaking
(Note 15) 81.5 76.8 77.4
Amounts owed to affiliated undertaking
(Note 12, 15) 298.7 199.0 199.3
--------------------------------------- ------------- ------------- ------------
1,266.1 1,179.9 1,196.7
======================================= ------------- ------------- ============
Total borrowings 1,474.2 1,188.5 1,205.6
======================================= ============= ============= ============
As at 30 Sept 2020 the Group had GBP50.0m of unutilised
committed bank facilities (30 Sept 2019: GBP36.0m, 31 Mar 2020:
GBP20.0m).
The Group's debt facilities expire between 2021 and 2046.
Notes to the Condensed Consolidated Financial Statements
(continued)
11. Leases
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 GBPm 2019 GBPm GBPm
================================== ============= ============= ============
Lease assets:
Land and buildings 2.5 2.4 2.5
Telecom 0.2 - 0.2
Vehicles 2.2 2.2 2.4
---------------------------------- ------------- ------------- ------------
Total assets (Note 9) 4.9 4.6 5.1
---------------------------------- ------------- ------------- ------------
Lease liabilities:
Land and buildings 2.7 2.8 2.9
Telecom 0.2 - 0.2
Vehicles 2.2 2.2 2.4
---------------------------------- ------------- ------------- ------------
Total liabilities (Note 10) 5.1 5.0 5.5
================================== ============= ============= ============
The lease liabilities have been discounted at 5% for land and
buildings and telecoms, and 6% for vehicles.
Notes to the Condensed Consolidated Financial Statements
(continued)
12. Financial instruments
Fair values
All of the fair value measurements recognised in the statement
of financial position for the Group and Company occur on a
recurring basis.
Where available, market values have been used to determine fair
values (see Level 1 in the fair value hierarchy overleaf).
Where market values are not available, fair values have been
calculated by discounting future cash flows at prevailing interest
and RPI rates sourced from market data (see Level 2 in the fair
value hierarchy overleaf). In accordance with IFRS 13, an
adjustment for non-performance risk has then been made to give the
fair value.
The non-performance risk has been quantified by calculating
either a credit valuation adjustment (CVA) based on the credit risk
profile of the counterparty, or a debit valuation adjustment (DVA)
based on the credit risk profile of the relevant group entity,
using market-available data.
Whilst the majority of the inputs to the CVA and DVA
calculations meet the criteria for Level 2 inputs, certain inputs
regarding the Group's credit risk are deemed to be Level 3 inputs,
due to the lack of market-available data. The credit risk profile
of the Group has been built using the few market-available data
points, e.g. credit spreads on the listed bonds, and then
extrapolated over the term of the derivatives. It is this
extrapolation that is deemed to be Level 3. All other inputs to
both the underlying valuation and the CVA and DVA calculations are
Level 2 inputs.
For certain derivatives, the Level 3 inputs form an
insignificant part of the fair value and, as such, these
derivatives are disclosed as Level 2. Otherwise, the derivatives
are disclosed as Level 3.
The adjustment for non-performance risk as at 30 Sept 2020 is
GBP88.2m (30 Sept 2019: GBP104.0m, 31 Mar 2020: GBP106.8m), of
which GBP87.9m (30 Sept 2019: GBP103.7m, 31 Mar 2020: GBP106.3m) is
classed as Level 3.
The following table shows the sensitivity of the fair values of
derivatives disclosed as Level 3 to the Level 3 inputs, determined
by applying a 10bps shift to the credit curve used to calculate the
DVA.
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 2020 30 Sept 2019 31 Mar 2020
-10bps +10bps -10bps +10bps -10bps +10bps
GBPm GBPm GBPm GBPm GBPm GBPm
================= ======= ====== ======= ====== ====== ======
Inflation-linked
swaps (5.9) 5.7 (6.7) 6.5 (2.0) 1.9
================= ======= ====== ======= ====== ====== ======
On entering certain derivatives, the valuation technique used
resulted in a fair value loss. As this, however, was neither
evidenced by a quoted price nor based on a valuation technique
using only data from observable markets, this loss on initial
recognition was not recognised. This was supported by the
transaction price of nil. This difference is being recognised in
profit or loss on a straight-line basis over the life of the
derivatives. The aggregate difference yet to be recognised in
profit or loss is GBP55.1m (30 Sept 2019: GBP58.7m, 31 Mar 2020:
GBP56.6m). The movement in the period all relates to the
straight-line release to profit or loss, net of GBP0.5m recognised
on new swaps in the period.
Notes to the Condensed Consolidated Financial Statements
(continued)
12. Financial instruments (continued)
Fair values (continued)
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
========================================= ============= ============= ============
FV of derivatives pre IFRS 13 adjustment (626.6) (646.8) (580.3)
CVA/ DVA 88.2 104.0 106.8
Day 1 adjustments 55.1 58.7 56.6
----------------------------------------- ------------- ------------- ------------
IFRS 13 FV of derivatives (483.3) (484.1) (416.9)
========================================= ============= ============= ============
The value of derivatives is disclosed gross of any collateral
held. At 30 September 2020, the Group held GBPnil (30 Sept 2019:
GBPnil, 31 Mar 2020: GBPnil) as collateral in relation to
derivative financial instruments, included within current
liabilities. The cash collateral does not meet the offsetting
criteria in IAS 32: 42, but it can be set off against the net
amount of the derivatives in the case of default and insolvency or
bankruptcy, in accordance with associated collateral
arrangements.
The following table provides an analysis of the Group's
financial instruments that are measured subsequent to initial
recognition at fair value, grouped into Levels 1 to 3 based on the
degree to which the fair value is observable:
-- Level 1 fair value measurements are those derived from quoted
prices (unadjusted) in active markets for identical assets or
liabilities;
-- Level 2 fair value measurements are those derived from 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
-- Level 3 fair value measurements are those derived from
valuation techniques that include inputs for the asset or liability
that are not based on observable market data (unobservable
inputs).
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
================================== ============= ============= ============
Derivative financial liabilities;
Level 1 - - -
Level 2 (56.0) (13.1) (12.6)
Level 3 (427.3) (471.0) (404.3)
---------------------------------- ------------- ------------- ------------
(483.3) (484.1) (416.9)
================================== ============= ============= ============
Notes to the Condensed Consolidated Financial Statements
(continued)
12. Financial instruments (continued)
During the six-months to 30 September 2020, swaps with fair
value of GBP40.7m were transferred from Level 3 to Level 2 (30 Sept
2019: no transfers, 31 Mar 2020: no transfers). The transfers were
principally due to a change in the significance of the unobservable
inputs used to derive the Group's credit curve for the DVA, as
described in this section above. Any transfers between levels are
determined and recognised at the end of the reporting period.
The following table provides a reconciliation of the fair value
amounts disclosed as Level 3.
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
======================================= ============= ============= ============
Opening balance (404.3) (395.4) (395.4)
On new instruments in the period (1.6) - -
Transfers from Level 3 into Level 2 40.7 - -
Total gains or losses in profit or
loss:
-On instruments carried forward in
Level 3 (62.1) (75.6) (8.9)
======================================= ============= ============= ============
Closing balance (427.3) (471.0) (404.3)
======================================= ============= ============= ============
For cash and cash equivalents, trade and other receivables and
trade and other payables the book values approximate to the fair
values because of their short-term nature.
Except as detailed in the following table, the carrying amounts
of financial assets and financial liabilities recorded at amortised
cost in the financial statements are approximately equal to their
fair values. The fair values shown in the table below are derived
from market values and, therefore, meet the Level 1 criteria.
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
=========================================== ============= ============= ============
Carrying value:
Bonds held at amortised cost (Note
10) (632.2) (632.9) (634.4)
Amounts owed to affiliated undertaking
(Note 10) (498.3) (199.0) (199.3)
Fair value:
Bonds held at amortised cost (Note
10) (896.3) (916.7) (1,127.5)
Amounts owed to affiliated undertaking
(Note 10) (513.7) (217.8) (221.2)
=========================================== ============= ============= ============
Notes to the Condensed Consolidated Financial Statements
(continued)
12. Financial instruments (continued)
Changes in circumstances significantly affecting the fair value
of financial assets and financial liabilities
Over the period there has been a GBP66.4m loss on financial
instruments held at FVTPL (Note 6). This is primarily due to
changes in future interest and inflation expectations used to
derive the fair values. GBP15.8m of the loss is a result of the
decrease in interest rate expectations, GBP24.0m loss as a result
of the change in inflation expectation profile and GBP26.3m as a
result in the change of credit risk over the period.
13. Retirement benefit schemes
Defined benefit schemes
The defined benefit surplus/obligation is calculated using the
latest actuarial valuation as at 31 March 2019 and has been
projected forward by an independent actuary to take account of the
requirements of IAS 19 'Employee Benefits' in order to assess the
position at 30 September 2020 for the purpose of these financial
statements. The present value of the defined benefit
surplus/obligation, the related current service cost and the past
service cost were measured using the projected unit credit method.
The defined benefit plan assets have been updated to reflect their
market value as at 30 September 2020. Differences between the
expected return on assets and the actual return on assets have been
recognised as an actuarial gain or loss in the statement of
comprehensive income in accordance with the Group's accounting
policy.
The increase in the defined benefit obligation over the
six-month period to 30 September 2020 to GBP96.8m (30 Sept 2019:
GBP24.1m surplus, 31 Mar 20120: GBP26.3m obligation), was primarily
due to the significant reduction in the discount rate, which
increased the value placed on the liabilities, partially offset by
an increase in the asset value due to higher than expected
returns.
Under the IAS 19 'Employee Benefits' valuation basis, the Group
applies the principles of IFRIC 14, 'IAS 19 - The Limit on a
Defined Benefit Asset, Minimum Funding Requirements and their
Interaction', whereby a surplus is only recognised to the extent
that the Group is able to access the surplus either through an
unconditional right of refund to the surplus or through reduced
future contributions relating to ongoing service, which have been
substantively enacted or contractually agreed. Further, where the
Group does not have access to any funds once they are paid into the
scheme, the IFRS financial position recorded reflects the higher of
any underlying IAS 19 deficit and any obligation for committed
deficit funding where applicable.
The Group has concluded that it can recognise the full amount of
this surplus on the grounds that it could gain sufficient economic
benefit from the refund of the surplus assets that would be
available to it following the final payment to the last beneficiary
of the Section.
Notes to the Condensed Consolidated Financial Statements
(continued)
14. Provisions
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
==================================== ============= ============= ============
Opening Balance 1.8 3.0 3.0
Charged to the income statement - - -
Released to the income statement - - (0.2)
Reclassified under IFRS 16 as lease
liabilities - - (0.6)
Utilisation of provision - (0.7) (0.4)
==================================== ============= ============= ============
Closing balance 1.8 2.3 1.8
==================================== ============= ============= ============
Current 0.1 0.4 0.1
Non current 1.7 1.9 1.7
==================================== ============= ============= ============
Closing balance 1.8 2.3 1.8
==================================== ============= ============= ============
During the year ended 31 March 2013 a provision was created in
connection with a portfolio of retail properties for which the
Company was liable under privity of contract. The combined closing
provision of GBP0.1m (30 Sept 2019: GBP0.4m, 31 Mar 2020: GBP0.1m),
which now relates to one out of town retail property, has been
evaluated by management, is supported by relevant external property
specialists, and reflects the Company's best estimate as at the
Statement of Financial Position date of the amounts that could
become payable by the Company, on a discounted basis.
The Company is part of a Covenanter Group (CG) which is party to
a Deed of Covenant under which certain guarantees over the benefits
of members of the EATL Group of the Electricity Supply Pension
Scheme have been given. The Company has recognised a GBP1.7m
provision on a discounted basis at 30 Sept 2020 (30 Sept 2019:
GBP1.9m, 31 Mar 2020: GBP1.7m) relating to the Company's 6.7% share
of the liabilities.
Notes to the Condensed Consolidated Financial Statements
(continued)
15. Related party transactions
Loans are made between companies in the North West Electricity
Networks (Jersey) Group on which varying rates of interest are
chargeable. Transactions between the Company and its subsidiaries,
which are related parties, have been eliminated on consolidation
and are not disclosed in this note. During the period, the
Electricity North West Ltd Group companies entered into the
following transactions with related parties who are not members of
that Group:
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
============================================== ============= ============= ============
Recharges to:
Electricity North West (Construction
and Maintenance) Ltd 0.5 0.6 1.6
Electricity North West Services Ltd 0.8 0.8 1.8
Recharges from:
Electricity North West (Construction
and Maintenance) Ltd (0.4) (0.1) (0.1)
Electricity North West Services Ltd (2.1) (2.9) (6.7)
Interest payable to:
North West Electricity Networks plc (1.0) (1.1) (2.0)
ENW Finance plc (7.2) (6.2) (12.5)
---------------------------------------------- ------------- ------------- ------------
Interest on Group borrowings (Note 6) (8.2) (7.3) (14.5)
---------------------------------------------- ------------- ------------- ------------
Reimbursement on intercompany loan impairment
ENW Finance plc (0.1) - -
Dividends paid to North West Electricity
Networks plc (Note 8) - (16.9) (38.3)
Directors' remuneration (1.1) (1.1) (2.2)
Directors' services - (0.1) -
============================================== ============= ============= ============
Notes to the Condensed Consolidated Financial Statements
(continued)
15. Related party transactions (continued)
Amounts outstanding between the Group and other companies within
the North West Electricity Networks (Jersey) Limited Group:
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
=========================================== ============= ============= ============
Amounts owed by:
North West Electricity Networks plc 3.4 3.4 3.4
Electricity North West (Construction
and Maintenance) Ltd 0.5 0.2 0.6
Electricity North West Services Ltd 0.7 0.2 0.6
Electricity North West Property Ltd 0.1 - 0.1
North West Electricity Networks (Jersey)
Ltd 0.9 - 0.9
North West Electricity Networks (Holdings)
Ltd 0.2 0.7 0.2
------------------------------------------- ------------- ------------- ------------
Total 5.8 4.5 5.8
------------------------------------------- ------------- ------------- ------------
Amounts owed to:
Electricity North West Services Ltd (0.5) (0.6) (0.4)
Interest payable to:
North West Electricity Networks plc (0.6) (0.6) (0.6)
ENW Finance plc (3.2) (4.6) (2.5)
Reimbursement on intercompany loan
impairment ENW Finance Plc (0.1)
Borrowings payable to (Note 10):
North West Electricity Networks plc (81.5) (76.8) (77.4)
ENW Finance plc (498.3) (199.0) (199.3)
Group tax relief to:
North West Electricity Networks plc - (3.2) (7.9)
North West Electricity Networks (Holdings)
Ltd - (0.1) -
The loan from North West Electricity Networks plc accrues
weighted average interest at 2.54% per annum (30 Sept 2019: 2.69%,
31 Mar 2020: 2.70%) and is repayable in March 2023.
Of the two loans from ENW Finance plc, one accrues interest at
6.125% (30 Sept 2019: 6.125%, 31 Mar 2019: 6.125%) and is repayable
in July 2021, the other at 1.415% (30 Sept 2019: nil, 31 Mar 2020:
nil) was entered in the six-month period and is repayable in July
2030.
Notes to the Condensed Consolidated Financial Statements
(continued)
16. Cash generated from operations
Unaudited Unaudited Audited
Period ended Period ended Year ended
30 Sept 30 Sept 31 Mar 2020
2020 2019 GBPm
GBPm GBPm
============================================== ============= ============= ============
Operating profit 70.5 88.6 190.5
Adjustments for:
Depreciation of property, plant and
equipment 62.4 57.2 114.9
Amortisation of intangible assets - 3.2 6.5
Amortisation of customer contributions(1) (9.3) (9.0) (18.3)
Profit on disposal of property, plant
and equipment - (0.3) (0.6)
Cash contributions in excess of pension
charge to operating profit (11.3) (10.1) (22.5)
============================================== ============= ============= ============
Operating cash flows before movement
in working capital 112.3 129.6 292.2
Changes in working capital:
(Increase)/decrease in inventories (2.0) 1.8 (1.5)
(Increase)/decrease in trade and other
receivables (0.9) - 5.7
Increase/(decrease) in provisions and
payables 7.6 (14.3) (9.6)
============================================== ============= ============= ============
Cash generated from operations 117.0 117.1 297.6
============================================== ============= ============= ============
(1) In the 6 months ended 30 September 2020 GBP9.3m (30 Sept
2019: GBP9.0m, 31 Mar 2019 GBP18.3m) of amortisation in respect of
customer contributions has been amortised through revenue in
accordance with IFRS 15.
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.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
IR QBLFXBFLLFBK
(END) Dow Jones Newswires
November 30, 2020 11:35 ET (16:35 GMT)
Elc. N 8.875%26 (LSE:BD49)
과거 데이터 주식 차트
부터 11월(11) 2024 으로 12월(12) 2024
Elc. N 8.875%26 (LSE:BD49)
과거 데이터 주식 차트
부터 12월(12) 2023 으로 12월(12) 2024
