AI assistant
Hexagon Composites — Interim / Quarterly Report 2015
May 7, 2015
3619_rns_2015-05-07_167046ae-0a73-44e6-8df5-86b38b7857a7.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
FIRST QUARTER 2015 REPORT
| NOK 1 000 EXCEPT PER SHARE DATA | Q1 2015 | Q1 2014 | PERCENT CHANGE |
|---|---|---|---|
| GROUP RESULTS | |||
| Operating income | 401.6 | 410.5 | -2% |
| Operating profit before depreciation (EBITDA) | 52.9 | 85.1 | -38% |
| Operating profit (EBIT) | 39.5 | 67.1 | -41% |
| Profit before tax from continuing operations | 53.3 | 57.5 | -7% |
| SEGMENT RESULTS | |||
| HIGH-PRESSURE CYLINDERS CNG & CHG | |||
| Operating income | 299.4 | 266.7 | 12% |
| EBITDA | 34.2 | 54.0 | -37% |
| EBIT | 23.9 | 47.0 | -49% |
| LOW-PRESSURE CYLINDERS LPG | |||
| Operating income | 104.0 | 146.5 | -29% |
| EBITDA | 20.4 | 41.6 | -51% |
| EBIT | 17.5 | 31.1 | -44% |
* All subsequent numbers in parentheses refer to the comparative figures for the period last year.
In the first quarter 2015 Hexagon Composites generated NOK 401.6 (410.5) million in operating income and made an operating profit before depreciation (EBITDA) of NOK 52.9 (85.1) million. Operating profit (EBIT) was NOK 39.5 (67.1) million and profit before tax came to NOK 53.3 (57.5) million.
Operating results declined in the first quarter, versus first quarter 2014, impacted by lower sales volumes for Mobile Pipeline™ solutions and Low-Pressure Cylinders, together with higher costs related to the strengthening of engineering, innovation and administration resources. Results were also impacted by weak demand for light-duty vehicles. These effects were partly offset by strong sales volumes in the heavy-duty truck and transit bus markets in North America which reached record levels during the quarter, despite continued low oil prices. Lower depreciation and finance related costs had a positive impact of results for the quarter.
Key developments
0
100
200
300
400
500
- Profitable quarter for the Group but relatively weaker margins
- Record delivery performance for Heavy-duty operations
- Somewhat soft Mobile Pipeline™ (Gas Distribution Products)
OPERATING INCOME MNOK EBITDA MNOK 0 20 40 60 80 100 85 80 75 89 53 Q1 2015 Q4 2014 Q3 2014 Q2 2014 Q1 2014 411 394 349 497 402 Q1 2015 Q4 2014 Q3 2014 Q2 2014 Q1 2014
sales due to order postponements
- Reasonable capacity utilization in the Low-Pressure Cylinders segment, but down from first quarter 2014
- Positive overall impacts of USD currency developments.
After balance sheet date
- Bondholder's Meeting approved early redemption of NOK 300 million bond
- Secured extended financing facilities in a club-deal which will extend current financing capacity of NOK 685 million to NOK 1 billion on an unsecured basis
- Dividend of NOK 0.62 per share approved for payment on 7th May 2015.
EBIT
SEGMENT RESULTS
HIGH-PRESSURE CYLINDERS CNG AND CHG
HEXAGON LINCOLN AND HEXAGON RAUFOSS
Hexagon Composites is the global market leader in high-pressure composite cylinders for compressed natural gas (CNG) and compressed hydrogen gas (CHG).
Turnover and markets
Operating income for the High-Pressure Cylinders segment increased 12% to NOK 299.4 (266.7) million in the first quarter of 2015 compared with first quarter 2014. Developments were primarily driven by strong sales to the heavy-duty truck and transit bus market in the quarter.
Sales volumes in these markets were at record levels driven by sales of our new, large-diameter, CNG fuel cylinders and renewed orders from existing major customers. Order backlog continues to be at satisfactory levels despite the relatively low diesel prices. The first quarter's revenues represent growth of 41% versus fourth quarter 2014.
Sales volumes for Mobile Pipeline™ (Gas Distribution Products) declined somewhat compared with the first quarter of the previous year due to order postponements. However, significant growth opportunities prevail in main markets.
Operating costs increased compared with the previous year mainly due to recruitment of engineers engaged in business development, innovation and improvement programs. While having a negative impact on operating margins in the short-term, this enables competitiveness and growth going forward.
Orders for the European passenger vehicle market remained weak in the first quarter mainly due to suspension of orders from a key customer due to plant restructuring activities. Short-term measures implemented to reduce operating costs will continue through the second quarter. These include temporary manning reductions at the Raufoss plant.
Production
The capacity expansion program in Lincoln, Nebraska continued during the quarter. Start of production and ramp-up will be optimized to meet expected capacity requirements.
Profit/loss
EBIT for the High-Pressure Cylinders segment decreased 49% to NOK 23.9 (47.0) million compared with the first quarter of the previous year influenced by product mix, losses generated in the European passenger vehicle business unit and higher operating costs relating to measures implemented to strengthen the Company's competitive position.
LOW-PRESSURE CYLINDERS LPG
HEXAGON RAGASCO
Hexagon Composites is the global market leader in composite cylinders for propane (LPG).
Turnover and markets
Operating income for the Low-Pressure Cylinders segment declined compared with the same period in 2014 to NOK 104.0 (146.5) million.
Production
Capacity utilization was reasonable during the quarter, although lower than the same quarter of last year. Measures to improve productivity and manufacturing flexibility continued throughout the quarter.
Securing high capacity utilization is a main objective for our Low-Pressure Cylinders operations. However, this year's volumes are not expected to reach 2014 levels. Initiatives aimed at developing recurring sales both within and outside of the European market are being implemented.
Profit/loss
EBIT for the Low-Pressure Cylinders segment decreased to NOK 17.5 (31.1) million in the first quarter. Margins declined compared with the same period last year primarily as a result of lower volumes.
THE GROUP
Hexagon Composites ASA had net profit after tax of NOK 37.6 (38.5) million in the first quarter including net positive foreign exchange effects amounting to NOK 23 million. Foreign exchange effects are included in other financial items (net).
In general, the strengthened USD relative to NOK had a positive impact on Group equity due to the large positive contribution from our US operations. For our European business, a strengthening EUR relative to NOK has a positive impact on our operating results since export sales are primarily invoiced in EUR or USD while our cost base is primarily in NOK.
Total assets amounted to NOK 1,233.4 (948.0) million at the end of the first quarter. The Group's equity ratio was 44.4% (41.2%), and the liquidity reserve amounted to NOK 507.9 (609.6) million.
The Board notes continued profitability of the Group despite reduced sales volumes during the quarter for Mobile Pipeline™ solutions and Low-Pressure Cylinders. Sales growth within Heavy-duty CNG applications is particularly satisfying in the current environment of relatively low oil and related diesel prices in the US.
In the quarter, the Board authorized the issue of 975,000 share options, at a strike price of NOK 25, in relation to management incentive programs.
AFTER BALANCE SHEET DATE
On 17 April 2015, the Bondholder's Meeting approved the early redemption of the Company's NOK 300 million bond. The Company has secured extended financing facilities from Skandinaviska Enskilda Banken AB and DNB Bank ASA in a club-deal which will extend current financing capacity of NOK 685 million to NOK 1 billion on an unsecured basis. The new five year facility will incorporate a revolving credit facility for up to NOK 685 million, as well as a term-loan facility for up to NOK 315 million. The arrangement provides significant savings in debt servicing through attractive pricing and increased flexibility, while increasing our capability to finance acquisitions.
On 21 April 2015 the Annual General Meeting of Hexagon Composites ASA approved the distribution of dividends to the shareholders of NOK 0.62 per share, totalling NOK 81.9 million. The dividend is due for payment on 7 May 2015.
There have been no other significant events after the balance sheet date.
OUTLOOK
The Board expects that Hexagon Composites will continue to develop its strong market positions. The Group has strengthened its organization substantially during 2014, and the Board believes the Company is well positioned to pursue attractive business opportunities and achieve its long term growth ambitions.
Key focus areas in 2015 continue to be:
- The development of the Mobile Pipeline™ market opportunities
- Realizing the many market opportunities within Low-Pressure Cylinders
- Increasing investment in product innovation to leverage the Company's competitive advantages.
The second quarter is expected to continue to be strong for Heavy-duty CNG applications while deliveries of Mobile Pipeline™ solutions continue to be subject to delays. Volumes for Low-Pressure Cylinders are expected to remain around first quarter levels.
The Group intends to continue realizing the longer-term potential of natural gas as a competitive, price-stable and abundant global fuel alternative to diesel.
Ålesund, 6 May 2015 The Board of Directors of Hexagon Composites ASA
FINANCIAL STATEMENTS GROUP
| INCOME STATEMENT | 31.03.2015 | 31.03.2014 | 31.12.2014 |
|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Audited |
| Operating income | 401 636 | 410 529 | 1 650 829 |
| Cost of materials | 192 125 | 203 619 | 812 026 |
| Payroll and social security expenses | 101 879 | 76 512 | 321 407 |
| Other operating expenses | 54 778 | 45 285 | 188 245 |
| Total operating expenses before depreciation | 348 782 | 325 416 | 1 321 678 |
| Operating profit before depreciation (EBITDA) | 52 854 | 85 113 | 329 151 |
| Depreciation and impairment | 13 328 | 17 993 | 72 363 |
| Operating profit (EBIT) | 39 526 | 67 120 | 256 788 |
| Profit/loss from investments in associates and joint ventures | -112 | -755 | -9 554 |
| Other financial items (net) | 13 837 | -8 891 | -9 815 |
| Profit/loss before tax | 53 251 | 57 473 | 237 419 |
| Tax | -15 643 | -18 951 | -77 072 |
| Profit/loss from continuing operations | 37 608 | 38 522 | 160 347 |
| Profit/loss for discontinued operations | 0 | 4 855 | 4 325 |
| Profit/loss after tax | 37 608 | 43 377 | 164 672 |
| Earnings per share | 0.28 | 0.33 | 1.24 |
| Diluted earnings per share | 0.28 | 0.33 | 1.24 |
| Earnings per share for continuing operations | 0.28 | 0.29 | 1.21 |
| Diluted earnings per share for continuing operations | 0.28 | 0.29 | 1.21 |
| COMPREHENSIVE INCOME STATEMENT | 31.03.2015 | 31.03.2014 | 31.12.2014 |
|---|---|---|---|
| (NOK 1 000) | |||
| Profit/loss after tax | 37 608 | 43 377 | 164 672 |
| OTHER COMPREHENSIVE INCOME TO BE RECLASSIFIED TO PROFIT OR LOSS IN SUBSEQUENT PERIODS |
|||
| Exchange differences arising from the translation of foreign operations | 22 357 | -4 072 | 46 581 |
| Fair value adjustments for cash flow hedging instruments | 495 | 3 187 | -382 |
| Income tax effect of fair value adjustments for cash flow hedging instruments | -134 | -861 | 103 |
| Net other comprehensive income to be reclassified to profit or loss in subsequent periods |
22 719 | -1 746 | 46 302 |
| OTHER COMPREHENSIVE INCOME NOT TO BE RECLASSIFIED TO PROFIT OR LOSS IN SUBSEQUENT PERIODS |
|||
| Actuarial gains/losses for the period | 0 | 0 | -2 314 |
| Income tax effect of actuarial gains/losses for the period | 0 | 0 | 625 |
| Net other comprehensive income not to be reclassified to profit or loss in subsequent periods |
0 | 0 | -1 689 |
| Total comprehensive income, net of tax | 60 327 | 41 632 | 209 285 |
| STATEMENT OF FINANCIAL POSITION | 31.03.15 | 31.03.14 | 31.12.2014 |
|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Audited |
| ASSETS | |||
| Intangible assets | 104 864 | 100 955 | 107 085 |
| Tangible fixed assets | 325 644 | 234 158 | 294 462 |
| Other financial fixed assets | 9 372 | 3 547 | 4 852 |
| Total non-current assets | 439 880 | 338 661 | 406 399 |
| Inventories | 384 598 | 216 765 | 320 468 |
| Receivables | 285 985 | 203 247 | 250 570 |
| Bank deposits, cash and similar | 122 895 | 189 362 | 202 179 |
| Total current assets | 793 477 | 609 374 | 773 216 |
| Total assets | 1 233 357 | 948 034 | 1 179 615 |
| EQUITY AND LIABILITIES | |||
| Paid-in capital | 103 770 | 103 781 | 103 770 |
| Other equity | 443 841 | 286 414 | 383 338 |
| Total equity | 547 611 | 390 195 | 487 109 |
| Provisions | 36 984 | 18 487 | 36 571 |
| Interest-bearing long-term liabilities | 297 428 | 296 736 | 297 243 |
| Total non-current liabilities | 334 412 | 315 224 | 333 815 |
| Other current liabilities | 351 334 | 242 615 | 358 691 |
| Total current liabilities | 351 334 | 242 615 | 358 691 |
| Total liabilities | 685 746 | 557 839 | 692 506 |
| Total equity and liabilities | 1 233 357 | 948 034 | 1 179 615 |
* Net booked value from investment in Rugasco LLC TNOK - 10,552 is classified as other current liabilities. Correspondingly figures 31.12.2014 was TNOK - 10 440 and 31.03.2014 TNOK - 729.
| CONDENSED CASH FLOW STATEMENT | 31.03.2015 | 31.03.2014 | 31.12.2014 |
|---|---|---|---|
| (NOK 1 000) | |||
| Profit before tax | 53 251 | 57 473 | 237 419 |
| Depreciation and write-downs | 13 328 | 17 993 | 72 363 |
| Change in net working capital | -121 457 | -73 583 | -133 874 |
| Net cash flow from operations | -54 878 | 1 882 | 175 908 |
| Net cash flow from investment activities | -28 333 | 97 808 | 4 670 |
| Net cash flow from financing activities | -6 070 | -157 246 | -246 060 |
| Net change in cash and cash equivalents | -89 281 | -57 556 | -65 482 |
| Net currency exchange differences | 9 998 | -1 386 | 19 358 |
| Cash and cash equivalents at start of period | 202 179 | 248 303 | 248 303 |
| Cash and cash equivalents at end of period | 122 895 | 189 362 | 202 179 |
| Available unused credit facility | 385 000 | 420 219 | 390 783 |
* Cash effect regarding sale of Hexagon Devold AS TNOK 115.000 in January 2014 is included in net cash flow from investment activities.
| CONDENSED STATEMENT OF CHANGES IN EQUITY |
SHARE CAPITAL |
OWN SHARES |
SHARE PREMIUM |
OTHER PAID IN CAPITAL |
HEDGING RESERVE |
OTHER EQUITY |
TOTAL |
|---|---|---|---|---|---|---|---|
| (NOK 1 000) | |||||||
| Balance 01.01.2014 | 13 329 | -106 | 82 955 | 7 602 | -3 100 | 247 883 | 348 564 |
| Profit/loss after tax | 43 377 | 43 377 | |||||
| Other income and expenses | 2 326 | -4 072 | -1 746 | ||||
| Balance 31.03.2014 | 13 329 | -106 | 82 955 | 7 602 | -774 | 287 188 | 390 195 |
| Balance 01.01.2014 | 13 329 | -106 | 82 955 | 7 602 | -3 100 | 247 883 | 348 564 |
| Profit/loss after tax | 164 672 | 164 672 | |||||
| Other income and expenses | -279 | 44 892 | 44 612 | ||||
| Dividends | -43 967 | -43 967 | |||||
| Movement in own shares etc. | -11 | -26 762 | -26 773 | ||||
| Balance 31.12.2014 | 13 329 | -117 | 82 955 | 7 602 | -3 379 | 386 718 | 487 109 |
| Balance 01.01.2015 | 13 329 | -117 | 82 955 | 7 602 | -3 379 | 386 718 | 487 109 |
| Profit/loss after tax | 37 608 | 37 608 | |||||
| Other income and expenses | 361 | 22 357 | 22 718 | ||||
| Share-based payment | 176 | 0 | 176 | ||||
| Balance 31.03.2015 | 13 329 | -117 | 82 955 | 7 778 | -1 043 | 444 708 | 547 611 |
| BUSINESS SEGMENT DATA | 31.03.2015 | 31.03.2014 | 31.12.2014 |
|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Audited |
| HIGH-PRESSURE CYLINDERS CNG AND CHG | |||
| Operating income external customers | 299 343 | 266 168 | 1 097 625 |
| Internal transactions | 51 | 541 | 712 |
| Total operating income | 299 394 | 266 709 | 1 098 337 |
| Segment operating profit before depreciation (EBITDA) | 34 205 | 53 963 | 216 295 |
| Segment operating profit (EBIT) | 23 905 | 47 005 | 183 940 |
| Segment assets | 985 082 | 610 606 | 886 975 |
| Segment liabilities | 565 146 | 344 324 | 508 060 |
| LOW-PRESSURE CYLINDERS LPG Operating income external customers |
102 267 | 144 369 | 551 082 |
| Internal transactions | 1 777 | 2 166 | 8 009 |
| Total operating income | 104 044 | 146 535 | 559 092 |
| Segment operating profit before depreciation (EBITDA) | 20 350 | 41 589 | 138 537 |
| Segment operating profit (EBIT) | 17 522 | 31 148 | 99 133 |
| Segment assets | 410 703 | 360 631 | 436 156 |
| Segment liabilities | 303 454 | 253 967 | 345 044 |
NOTES
NOTE 1: INTRODUCTION
The condensed consolidated interim financial statements for first quarter 2015 which ended 31st March, comprise Hexagon Composites ASA and its subsidiaries (together referred to as "The Group").
These condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standard (IFRS), IAS 34 Interim Financial Reporting. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year which ended 31st December 2014.
The accounting principles used in the preparation of these interim accounts are the same as those applied to the consolidated financial statements for 2014. For a more detailed description of accounting principles see the consolidated financial statements for 2014.
These condensed consolidated interim financial statements were approved by the Board of Directors on 6th May 2015.
NOTE 2: COVENANTS
Bond loan ISIN NO 0010683717 2013/2018 issued for NOK 300 million has the following financial covenants:
- Interest Coverage Ratio > 2,0*)
- Equity/Capital Employed**) at least 30%
- Maximum annual dividend shall not exceed 50% of the Group`s profit for the year.
Financing in DNB has the following financial covenants:
- NIBD/EBITDA < 4.0***)
- Equity/Capital Employed**) at least 30%
- 1) Rolling Earnings Before Interest, Tax, Depreciation and Amortization for the last 12 months / Rolling Net Interest Costs
- 2) Capital Employed equals equity plus interest-bearing debt
- 3) Net Interest Bearing Debt / Rolling Earnings Before Interest, Tax, Depreciation and Amortization for the last 12 months
| 31.03.2015 | |
|---|---|
| Interest Coverage Ratio | 12.9 |
| NIBD/EBITDA | 0.6 |
| Equity/Capital Employed | 64.8% |
NOTE 3: ESTIMATES
The preparation of the interim accounts entails the use of valuations, estimates and assumptions that affect the application of the accounting policies and the amounts recognized as assets and liabilities, income and expenses. The actual results may deviate from these estimates. The material assessments underlying the application of the Group's accounting policy and the main sources of uncertainty are the same as for the consolidated accounts for 2014.
Hexagon Ragasco AS has reassessed the useful lifetime of their production-line and concluded that the lifetime is longer than the current depreciation rate implies. The new estimated residual lifetime affects the depreciation cost as from the first quarter of 2015. Without this correction the depreciation cost during the quarter would have been approximately NOK 4 million higher.
NOTE 4: SHARED BASED PAYMENTS
On the 3rd of March 2015 Hexagon Composites ASA issued 975,000 call options to senior executives and managers in the Group. The share options give rights to buy shares in Hexagon Composites ASA at NOK 25 per share. The options may be exercised in part or in full within three weeks following the official announcement of the financial results for the fourth quarter of 2017, first quarter for 2018 or second quarter of 2018. The fair value of the options was calculated on the grant date, based on the Black-Scholes model, and the cost is recognized over the service period. Cost associated with the share option scheme were NOK 176 thousand in the first quarter 2015. The fair value of all options granted was estimated to NOK 7.2 million.
NOTE 5: EVENTS AFTER THE BALANCE SHEET DATE
On the 24th April 2015 the Company settled the NOK 300 million loan ISIN NO 0010683717 2013/2018. The buyback premium, included interest, was NOK 21.9 million. The Company has secured extended financing facilities from Skandinaviska Enskilda Banken AB and DNB Bank ASA in a club-deal which will extend current financing capacity, of NOK 685 million, to NOK 1 billion on an unsecured basis. The new five year facility will incoporate a revolving credit facility for up to NOK 685 million as well as a term-loan facility for up to NOK 315 million.
Accounting effects in the second quarter 2015 of the refinancing are:
- The extra buyback premium including accrued interest of NOK 21.9 million will be realised in the profit and loss (as a finance cost).
- The amortised cost previously recognized in the balance sheet NOK 2.6 million will be realised in the profit and loss (as a finance cost).
- The interest rate swap related to the bond loan of NOK 100 million no longer meets all the criteria according to IAS 39 to be effective as a hedging instrument direct to equity after the repayment of the loan. Therefore the booked value NOK 4.6 million of the hedging instrument will need to be reversed in total comprehensive income and be realised in profit and loss (as a finance cost).
There have not been any other significant events after the balance sheet date.
KEY FIGURES GROUP
| KEY FIGURES GROUP | 31.03.2015 | 31.03.2014 | 31.12.2014 |
|---|---|---|---|
| EBITDA in % of operating income | 13.2 % | 20.7 % | 19.9 % |
| EBIT in % of operating income | 9.8 % | 16.3 % | 15.6 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 35.1 % | 35.2 % | 42.0 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | 27.1 % | 25.5 % | 32.7 % |
| Net working capital / Operating income (rolling last 4 quarters) % | 27.4 % | 19.2 % | 20.5 % |
| Interest coverage I 1) | 9.2 | 9.6 | 10.2 |
| Interest coverage II 2) | 13.0 | 10.6 | 14.3 |
| NIBD / EBITDA (rolling last 4 quarters) | 0.6 | 0.4 | 0.3 |
| Equity ratio | 44.4 % | 41.2 % | 41.3 % |
| Equity / Capital employed | 64.8 % | 56.8 % | 62.1 % |
| Return on equity (annualised) | 29.1 % | 47.0 % | 39.4 % |
| Total return (annualised) | 19.8 % | 27.0 % | 23.3 % |
| Liquidity ratio I | 2.3 | 2.5 | 2.2 |
| Liquidity reserve 3) | 507 895 | 609 581 | 592 962 |
| Liquidity reserve 3) / Operating income (rolling last 4 quarters) % | 30.9 % | 44.3 % | 35.9 % |
| Earnings per share | 0.28 | 0.33 | 1.24 |
| Diluted earnings per share | 0.28 | 0.33 | 1.24 |
| Cash flow from operations per share | -0.34 | 0.00 | 1.47 |
| Equity per share | 4.11 | 2.93 | 3.65 |
1) (Profit before tax + interest expenses) / Interest expenses
2) Rolling Earnings Before Interest, Tax, Depreciation and Amortization the last 12 months to rolling Net Interest Costs
3) Undrawn overdraft facility + bank deposits and cash. Use of undrawn overdraft facility can be limited by financial covenants
KEY FIGURES SEGMENTS
| KEY FIGURES SEGMENTS | 31.03.2015 | 31.03.2014 | 31.12.2014 |
|---|---|---|---|
| HIGH-PRESSURE CYLINDERS CNG & CHG | |||
| EBITDA in % of operating income | 11.4 % | 20.2 % | 19.7 % |
| EBIT in % of operating income | 8.0 % | 17.6 % | 16.7 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 26.8 % | 39.6 % | 32.6 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | 22.0 % | 32.1 % | 27.7 % |
| Capital employed / Operating income (rolling last 4 quarters) | 0.65 | 0.45 | 0.60 |
| LOW-PRESSURE CYLINDERS LPG | |||
| EBITDA in % of operating income | 19.6 % | 28.4 % | 24.8 % |
| EBIT in % of operating income | 16.8 % | 21.3 % | 17.7 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 37.9 % | 37.7 % | 46.4 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | 27.6 % | 24.1 % | 33.2 % |
| Capital employed / Operating income (rolling last 4 quarters) | 0.60 | 0.60 | 0.53 |
SHAREHOLDER INFORMATION
A total of 32,086,262 (30,610,376) shares in Hexagon Composites ASA (HEX.OL) were traded on Oslo Børs (OSE) during first quarter 2015. The total number of shares in Hexagon Composites ASA at 31 March 2015 was 133,294,868 (par value NOK 0.10). During the quarter, the share price moved between NOK 17.80 and NOK 25.70, ending the quarter on NOK 25.00. The price at 31 March gives a market capitalization of NOK 3,332.4 million for the Company.
| 20 LARGEST SHAREHOLDERS PER 6 MAY 2015 | NUMBER OF SHARES |
SHARE OF 20 LARGEST |
SHARE OF TOTAL |
TYPE | COUNTRY |
|---|---|---|---|---|---|
| Flakk Holding AS | 39 115 988 | 40.71% | 29.35% | COMP | NOR |
| MP Pensjon PK | 12 267 614 | 12.77% | 9.20% | COMP | NOR |
| Bøckmann Holding AS | 10 000 000 | 10.41% | 7.50% | COMP | NOR |
| JP Morgan Chase Bank Special Treaty Lendi | 5 492 148 | 5.72% | 4.12% | NOM | GBR |
| Nødingen AS | 4 800 000 | 5.00% | 3.60% | COMP | NOR |
| Skandinaviska Enskilda (publ) Oslofilialen | 4 562 352 | 4.75% | 3.42% | COMP | NOR |
| DNB Markets, AKS | 4 541 700 | 4.73% | 3.41% | COMP | NOR |
| JP Morgan Chase Bank Handelsbanken Nordic | 1 961 362 | 2.04% | 1.47% | NOM | SWE |
| Thread - Pan Eur Sma c/o Citibank NA | 1 804 197 | 1.88% | 1.35% | COMP | GBR |
| Thread - European SM c/o Citibank NA | 1 775 721 | 1.85% | 1.33% | COMP | GBR |
| Hexagon Composites ASA | 1 166 075 | 1.21% | 0.87% | COMP | NOR |
| Verdipapirfondet DNB | 1 165 000 | 1.21% | 0.87% | COMP | NOR |
| Citibank, N.A S/A National Financing Services | 1 138 082 | 1.18% | 0.85% | NOM | USA |
| Citibank, N.A S/A 400 Series Funds | 1 002 687 | 1.04% | 0.75% | NOM | KWT |
| Flakk Invest AS c/o Egil Flakk | 1 000 000 | 1.04% | 0.75% | COMP | NOR |
| Verdipapirfondet Eik | 907 925 | 0.94% | 0.68% | COMP | NOR |
| Flydal Lars Ivar | 900 000 | 0.94% | 0.68% | PRIV | NOR |
| Credit Suisse Securi (Europe) Ltd. | 881 110 | 0.92% | 0.66% | COMP | GBR |
| Storebrand Norge i JP Morgan Europe Ltd. | 809 465 | 0.84% | 0.61% | COMP | NOR |
| State Street Bank & Trust Company S/A SSB Client Omni G | 803 775 | 0.84% | 0.60% | NOM | USA |
| Total 20 largest shareholders | 95 095 201 | 100.00% | 72.09% | ||
| Remaining | 37 199 667 | 27.91% | |||
| Total | 133 294 868 | 100.00% |
HEXAGON COMPOSITES ASA Korsegata 4B, P. O. Box 836 Sentrum, N0-6001 Ålesund, Norway. Phone: +47 70 30 44 50, [email protected], www.hexagon.no