AI assistant
Hexagon Composites — Interim / Quarterly Report 2014
Feb 12, 2015
3619_rns_2015-02-12_1ef57a06-67aa-46a1-9896-b01c35533b82.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
4TH QUARTER 2014
FOURTH QUARTER 2014 REPORT
| NOK 1 000 EXCEPT PER SHARE DATA | Q4 2014 | Q4 2013 | PERCENT CHANGE |
YEAR 2014 UNAUDITED |
|---|---|---|---|---|
| GROUP RESULTS | ||||
| Operating income | 496.9 | 304.4 | 63% | 1 650.8 |
| Operating profit before depreciation (EBITDA) | 88.5 | 33.1 | 167% | 329.2 |
| Operating profit (EBIT) | 71.4 | 15.1 | 373% | 256.8 |
| Profit before tax from continuing operations | 41.3 | 6.4 | 545% | 237.4 |
| SEGMENT RESULTS | ||||
| HIGH PRESSURE CYLINDERS CNG & CHG | ||||
| Operating income | 349.7 | 251.0 | 39% | 1 098.3 |
| EBITDA | 68.7 | 34.1 | 101% | 216.3 |
| EBIT | 59.3 | 23.2 | 156% | 183.9 |
| LOW PRESSURE CYLINDERS LPG | ||||
| Operating income | 147.0 | 60.7 | 142% | 559.1 |
| EBITDA | 20.8 | 3.9 | 433% | 138.5 |
| EBIT | 11.9 | -3.0 | 497% | 99.1 |
* All subsequent numbers in parentheses refer to the comparative figures for the period last year.
Hexagon Composites' operating results improved compared to the fourth quarter of the previous year driven by continued market growth for both High and Low Pressure Cylinders. The Gas Distribution Products (Mobile pipelines™) business delivered a particularly strong performance with record turnover for the quarter. Deliveries of fuel cylinders for Heavy Duty operations improved somewhat this quarter following declines in the third quarter.
Operating income increased 63% in the fourth quarter to NOK 496.9 (304.4) million. Operating profit before depreciation (EBITDA) grew 167% to NOK 88.5 (33.1) million. Operating profit (EBIT) increased 373% to NOK 71.4 (15.1) million and profit before tax from continuing operations grew 545% to NOK 41.3 (6.4) million.
For the year 2014 Group operating income increased 29% to NOK 1,650.8 (1,271.6) million. Operating profit before depreciation (EBITDA) grew 61% to NOK 329.2 (204.4) million. Operating profit (EBIT) increased 81% to NOK 256.8 (142.1) million. Profit before tax for continuing operations grew 85% to NOK 237.4 (128.2) million.
Key developments
- Record quarter with strong growth in both revenues and profits
- High capacity utilization in the Low Pressure Cylinders segment
- Strong Gas Distribution Products (Mobile pipelines™) sales
- Some recovery in deliveries for the Heavy Duty operations
- Continued challenges with Rugasco joint venture in Russia
- Some near-term market uncertainty due to oil price volatility
- Positive overall impacts of USD and EUR currency developments
EBIT MNOK
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).
OPERATING INCOME MNOK EBITDA MNOK 0 20 40 60 80 34 54 55 Q2 2014 Q1 2014 Q4 2013 0 100 200 300 400 251 267 263 218 350 Q4 2014 Q3 2014 Q2 2014 Q1 2014 Q4 2013
Turnover and markets
Operating income for the High Pressure Cylinders segment set new records and increased 39% to NOK 349.7 (251.0) million in the fourth quarter of 2014 compared with the previous year. Developments were primarily driven by strong Gas Distribution Products (Mobile pipelines™) sales in the quarter. Operating income for the year 2014 amounted to NOK 1,098.3 (948.3) million, an increase of 16%.
Sales volumes in the heavy duty truck and transit bus markets improved somewhat following declines in the third quarter. Our order backlog at the beginning of 2015 is at reasonable levels though the recent volatility in oil prices has increased near-term market uncertainty and may impact the heavy duty freight haulage market. The potential impact to the transit bus and refuse truck markets is expected to be limited as reduced emissions is the primary driver for these segments. Overall we believe that the fundamental drivers for our niche markets and our competitive position remain robust.
Orders for the passenger vehicle market in Europe remained relatively weak in the fourth quarter. We expect short-term demand to continue to be weak partly due to a temporary suspension of orders from a key customer due to its plant restructuring activities. As a result, we have initiated short-term measures to reduce operating costs including temporary manning reductions at the Raufoss plant.
Production
38
Q3 2014 69
Q4 2014
The expansion program, which is comprised of leading, automated technology, will continue into 2015 and be optimized to meet expected capacity requirements.
Profit/loss
EBIT for the High Pressure Cylinders segment increased 156% to NOK 59.3 (23.2) million compared with the fourth quarter of the previous year.
Operating profit (EBIT) for the year totaled NOK 183.9 million (115.6).
LOW-PRESSURE CYLINDERS LPG
HEXAGON RAGASCO
Hexagon Composites is the global market leader in composite cylinders for propane (LPG).
Turnover and markets
In the fourth quarter, operating income for the Low Pressure Cylinders segment increased 142% to NOK 147.0 (60.7) million, primarily reflecting large deliveries to the Middle East.
Sales revenues for 2014 as a whole increased 65% to NOK 559.1 (338.9) million.
Production
Capacity utilization continued to be very high in the fourth quarter due to long-order production runs and ongoing focus on productivity improvement measures.
Hexagon Ragasco delivered a record performance for the year with nearly full capacity utilization. This has resulted in a significant contribution to operating results of the Group.
A main objective in 2015 for our Low Pressure Cylinders segment is to continue securing high capacity utilization. The production capacity for the year has not yet been filled, and may not be at 2014 levels, but Hexagon Ragasco continues to work on a number of interesting opportunities outside of the European market.
Profit/loss
EBIT for the Low Pressure Cylinders segment increased to NOK 11.9 (-3.0) million in the fourth quarter. Compared to the first three quarters of 2014, EBIT declined due to lower margins primarily as a result of the planned annual maintenance shutdown activities, price/mix and other costs taken exclusively in the last quarter.
Operating profit (EBIT) for the year totaled NOK 99.1 million (44.7).
THE GROUP
Hexagon Composites ASA had net profit after tax for continuing operations of NOK 41.3 (6.4) million in the fourth quarter including net positive foreign exchange effects on USD and EUR below the line amounting to NOK 3 million.
In general, strengthening of the USD relative to NOK is positive to Group equity due to the large positive contribution from US operations. The strengthening of the EUR relative to NOK is also positive since our European exported sales are primarily EUR or USD based, whilst our cost base is primarily in NOK.
Total assets amounted to NOK 1,178.7 (1,137.3) million at the end of the fourth quarter. The Group's equity ratio was 41.3% (30.6%) and the liquidity reserve amounted to NOK 593.0 (524.0) million.
The Russian Rugasco joint venture has continued to face challenges with both currency devaluations and a manufacturing halt, following a recall action after certain LPG fills were found to contain quantities of additives to the gas that were at levels higher than the approved specifications of use for these manufactured cylinders. The joint venture has thus not accepted any liability but the product was subject to recall in accordance with our standard duty and practices. Future cylinder demand is expected to be supported by our Hexagon Ragasco plant until further notice.
The Board is pleased with the high sales growth and strong financial performance both for the quarter and the year as a whole. Market developments within the Gas Distribution Products (Mobile pipelines™) segment continue to provide exciting, new oppor-tunities, together with market growth outside Europe for Low Pressure Cylinders.
In the quarter, the Board authorized the purchase of 841,300 own-company shares to be used towards current and future management incentives.
AFTER BALANCE SHEET DATE
There have not been any significant events after the balance sheet date.
OUTLOOK
The Board expects that the Hexagon Composites Group will consolidate its strong market positions and continue to deliver robust results despite the near-term uncertainty caused by oil price volatility.
The Group has strengthened its organization substantially during 2014 and the Board believes the Company is well positioned to pursue attractive business opportunities and successfully achieve its long term growth ambitions.
Key focus areas in 2015 will include:
- Continued development of the Gas Distribution Products (Mobile pipelines™) market opportunities
- Realizing the many market opportunities within Low Pressure Cylinders
- Increasing investment in product innovation to leverage the Company's competitive advantage.
The Board expects growth for 2015 as a whole despite the recent oil price fall. However, the first quarter will be negatively impacted by order postponements in the Gas Distribution Products (Mobile pipelines™) and the Low Pressure Cylinders businesses. The Group is well positioned and diversified to allow for such short-term impacts, whilst continuing to focus on realizing the longer-term potential of natural gas as a competitive, price-stable and abundant global fuel alternative to diesel.
Ålesund, 11 February 2015 The Board of Directors of Hexagon Composites ASA
FINANCIAL STATEMENTS GROUP
| INCOME STATEMENT | Q4 2014 | Q4 2013 | 31.12.2014 | 31.12.2013 |
|---|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Unaudited | Audited |
| Operating income | 496 861 | 304 432 | 1 650 829 | 1 271 622 |
| Cost of materials | 256 315 | 149 034 | 812 026 | 667 545 |
| Payroll and social security expenses | 96 179 | 64 325 | 321 407 | 236 004 |
| Other operating expenses | 55 841 | 57 972 | 188 245 | 163 710 |
| Total operating expenses before depreciation | 408 335 | 271 331 | 1 321 678 | 1 067 259 |
| Operating profit before depreciation (EBITDA) | 88 526 | 33 102 | 329 151 | 204 362 |
| Depreciation | 17 152 | 17 959 | 72 363 | 62 298 |
| Operating profit (EBIT) | 71 374 | 15 142 | 256 788 | 142 065 |
| Income from investments in associates | -6 613 | -2 351 | -9 554 | -4 224 |
| Other financial items (net) | -1 257 | -4 818 | -9 815 | -9 396 |
| Profit/loss before tax from continuing operations | 63 504 | 7 973 | 237 419 | 128 444 |
| Tax | -22 237 | -1 558 | -77 072 | -41 742 |
| Profit/loss from continuing operations | 41 267 | 6 415 | 160 347 | 86 702 |
| Profit/loss after tax from operations held for sale | -530 | 617 | 4 325 | 2 941 |
| Profit/loss after tax | 40 737 | 7 032 | 164 672 | 89 643 |
| Earnings per share | 1.24 | 0.67 | ||
| Diluted earnings per share | 1.25 | 0.67 | ||
| Earnings per share for continuing operations | 1.20 | 0.65 | ||
| Diluted earnings per share for continuing operations | 1.21 | 0.65 |
| COMPREHENSIVE INCOME STATEMENT | 31.12.2014 | 31.12.2013 |
|---|---|---|
| (NOK 1 000) | ||
| Profit/loss after tax | 164 672 | 89 643 |
| OTHER COMPREHENSIVE INCOME TO BE RECLASSIFIED TO PROFIT OR LOSS IN SUBSEQUENT PERIODS |
||
| Exchange differences arising from the translation of foreign operations | 46 581 | 16 902 |
| Fair value adjustments hedging instruments | -382 | 83 |
| Income tax effect of fair value adjustments hedging instruments | 103 | -66 |
| Net other comprehensive income to be reclassified to profit or loss in subsequent periods | 46 302 | 16 919 |
| OTHER COMPREHENSIVE INCOME NOT TO BE RECLASSIFIED TO PROFIT OR LOSS IN SUBSEQUENT PERIODS |
||
| Actuarial gains/losses for the period | -2 314 | 3 479 |
| Income tax effect of actuarial gains/losses for the period | 625 | -974 |
| Net other comprehensive income not to be reclassified to profit or loss in subsequent periods | -1 689 | 2 505 |
| Total comprehensive income, net of tax | 209 285 | 109 067 |
| STATEMENT OF FINANCIAL POSITION | 31.12.2014 | 31.12.2013 |
|---|---|---|
| (NOK 1 000) | Unaudited | Audited |
| ASSETS | ||
| Intangible assets | 106 233 | 107 717 |
| Tangible fixed assets | 294 462 | 228 963 |
| Investments in associates | - | 26 |
| Other financial fixed assets | 4 852 | 3 817 |
| Total non-current assets | 405 547 | 340 524 |
| Inventories | 320 468 | 213 026 |
| Receivables | 250 536 | 141 526 |
| Bank deposits, cash and similar | 202 179 | 248 303 |
| Total current assets | 773 182 | 602 855 |
| Assets classified as held for sale | 193 967 | |
| Total assets | 1 178 729 | 1 137 346 |
| EQUITY AND LIABILITIES | ||
| Paid-in capital | 103 770 | 103 781 |
| Other equity | 383 338 | 244 782 |
| Total equity | 487 109 | 348 564 |
| Provisions | 35 720 | 20 197 |
| Interest-bearing long-term liabilities | 297 243 | 446 466 |
| Total non-current liabilities | 332 963 | 466 663 |
| Interest-bearing current liabilities | - | - |
| Other current liabilities | 358 657 | 241 844 |
| Total current liabilities | 358 657 | 241 844 |
| Liabilities assosiated with assets classified as held for sale | 80 275 | |
| Total liabilities | 691 620 | 788 782 |
| Total equity and liabilities | 1 178 729 | 1 137 346 |
| CONDENSED CASH FLOW STATEMENT | 31.12.2014 | 31.12.2013 |
|---|---|---|
| (NOK 1 000) | ||
| Profit before tax | 237 419 | 128 444 |
| Depreciation and write-downs | 72 363 | 62 298 |
| Change in net working capital | -111 003 | -27 085 |
| Net cash flow from operations | 198 779 | 163 657 |
| Net cash flow from investment activities | 1 157 | -75 560 |
| Net cash flow from financing activities | -246 061 | 88 330 |
| Net change in cash and cash equivalents | -46 124 | 176 428 |
| Cash and cash equivalents at start of period | 248 303 | 71 875 |
| Cash and cash equivalents at end of period | 202 179 | 248 303 |
| Available unused credit facility | 390 783 | 275 681 |
* 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 RESERVE |
OTHER PAID IN CAPITAL |
REVALUATION RESERVE |
OTHER EQUITY |
TOTAL |
|---|---|---|---|---|---|---|---|
| (NOK 1 000) | |||||||
| Balance 01.01.2013 | 13 329 | -106 | 82 955 | 7 602 | -3 117 | 158 824 | 259 488 |
| Profit/loss after tax | 89 643 | 89 643 | |||||
| Other income and expenses | 17 | 19 408 | 19 425 | ||||
| Dividends | -19 993 | -19 993 | |||||
| Balance 31.12.2013 | 13 329 | -106 | 82 955 | 7 602 | -3 100 | 247 883 | 348 564 |
| 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 |
| BUSINESS SEGMENT DATA | Q4 2014 | Q4 2013 | 31.12.2014 | 31.12.2013 |
|---|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Unaudited | Audited |
| HIGH-PRESSURE CYLINDERS - HEXAGON LINCOLN / HEXAGON RAUFOSS |
||||
| Operating income external customers | 349 697 | 244 991 | 1 097 625 | 939 395 |
| Internal transactions | 52 | 6 035 | 712 | 8 859 |
| Total operating income | 349 748 | 251 026 | 1 098 337 | 948 254 |
| Segment operating profit before depreciation (EBITDA) | 68 719 | 34 072 | 216 295 | 148 937 |
| Segment operating profit (EBIT) | 59 295 | 23 219 | 183 940 | 115 578 |
| Segment assets | 886 975 | 588 464 | ||
| Segment liabilities | 472 858 | 350 260 | ||
| LOW-PRESSURE CYLINDERS - HEXAGON RAGASCO | ||||
| Operating income external customers | 145 034 | 58 611 | 551 082 | 330 084 |
| Internal transactions | 1 990 | 2 074 | 8 009 | 8 863 |
| Total operating income | 147 024 | 60 685 | 559 092 | 338 947 |
| Segment operating profit before depreciation (EBITDA) | 20 804 | 3 932 | 138 537 | 73 091 |
| Segment operating profit (EBIT) | 11 898 | -3 044 | 99 133 | 44 674 |
| Segment assets | 439 378 | 335 181 | ||
| Segment liabilities | 289 866 | 251 543 |
In the segment Low-pressure LPG cylinders - Hexagon Ragasco`s 50%-share of Rugasco LLC has previous years been consolidated with the proportionate consolidation method in the income statement and balance sheet.
According to IFRS 11 Joint Arrangements Rugasco LLC shall be classified as a joint arrangement from 01.01.2014 and is after that date consolidated with the equity accounting method.
Comparable income statement and balance sheet figures 31.12.2013 is restated from proportionate consolidation method to equity accounting method.
Rugasco LLC`s consolidated operating income was TNOK 8,485, EBITDA TNOK -2,444 and EBIT TNOK -2,477 in 2013. For Q4 2013 was the turnover TNOK 2,040, EBITDA was TNOK -1,825 and EBIT was TNOK -1,858.
Net booked value from investment in Rugasco LLC TNOK - 10,440 is classified as other current liabilities 31.12.2014.
NOTES
NOTE 1: INTRODUCTION
The condensed consolidated interim financial statements for 4th Quarter 2014, which ended 31st December 2014, 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 2013.
The accounting principles used in the preparation of these interim accounts are the same as those applied to the consolidated financial statements for 2013 except from the investment in Rugasco LLC. According to IFRS 11 Joint Arrangements, Rugasco LLC shall be classified as a joint venture from 01.01.2014 and is after that date consolidated with the equity accounting method. Comparable income statement and balance sheet figures for 31.12.2013 are restated from the proportionate consolidation method to the equity accounting method. See detailed information in the business segment data Low-pressure LPG cylinders (Hexagon Ragasco).
For a more detailed description of accounting principles see the consolidated financial statements for 2013.
These condensed consolidated interim financial statements were approved by the Board of Directors on 11 February 2015.
NOTE 2: INTEREST-BEARING DEBT
The following shows material changes in interest-bearing debt during 2014:
| AMOUNTS IN NOK THOUSAND |
LONG TERM |
SHORT TERM |
TOTAL INTEREST BEARING DEBT |
|---|---|---|---|
| Balance 01.01.2014 | 446 466 | 0 | 446 466 |
| Secured bank loans | -149 895 | 0 | -149 895 |
| Bond HEX 02 | 0 | 0 | 0 |
| Balance 31.03.2014 | 296 571 | 0 | 296 571 |
| Secured bank loans | 0 | 0 | 0 |
| Bond HEX 02 | 332 | 0 | 332 |
| Balance 30.06.2014 | 296 903 | 0 | 296 903 |
| Secured bank loans | 0 | 0 | 0 |
| Bond HEX 02 | 227 | 0 | 227 |
| Balance 30.09.2014 | 297 130 | 0 | 297 130 |
| Secured bank loans | 0 | 0 | 0 |
| Bond HEX 02 | 113 | 0 | 113 |
| Balance 31.12.2014 | 297 243 | 0 | 297 243 |
The movement on the Bond-loan in the period has been a result of the amortisation of costs applied to the Bond-loan. The movement on the secured bank loans represent repayments in the period. Terms and conditions for all of the above loans are as described in the Consolidated Financial Statements for 2013.
The fair value of the bond loan as at 31st of December 2014 is estimated at TNOK 306,000.
See Note 3 for the main financial covenants applicable to these Loans.
NOTE 3: COVENANTS
Bond loan ISIN NO 0010683717 2013/2018 issued for NOK 300 mill has the following financial covenants:
- Interest Coverage Ratio > 2,0*)
- Equity/Capital Employed**) at least 30%
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
| 31.12.2014 | |
|---|---|
| Interest Coverage Ratio | 14.3 |
| NIBD/EBITDA | 0.3 |
| Equity/Capital Employed | 62.1% |
In addition, dividends declared for any one year is limited to a maximum of 50% of Net Profit for the year.
NOTE 4: 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 recognised 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 2013.
NOTE 5: DISCONTINUED OPERATIONS
30th of January 2014 the segment Composite Reinforcements (Hexagon Devold) was sold to Saertex GmBH & Co KG. The result are presented as "operation held for sale" in the income statement. Comparable figures are correspondingly adjusted. The result 31st of December 2014 from operation held for sale corresponds to the gain resulting from the sale.
KEY FIGURES GROUP
In 2013 Hexagon Devold generated TNOK183,132 in operating income, EBITDA TNOK 17,553 and EBIT TNOK 6,247. For forth quarter 2013 the operating income was TNOK 50,229, EBITDA was TNOK 4,469 and the EBIT was TNOK 1,363.
In the balance sheet 31.12.2013 the assets and liabilities of the discontinued operations are presented on separate lines. As a result of closing the sale of the segment Composite Reinforcements (Hexagon Devold) these balancesheet items are not longer in the balance sheet.
NOTE 6: EVENTS AFTER THE BALANCE SHEET DATE
There have not been any significant events after the balance sheet date.
| KEY FIGURES GROUP | 31.12.2014 | 31.12.2013 |
|---|---|---|
| EBITDA in % of operating income | 19.9 % | 16.1 % |
| EBIT in % of operating income | 15.6 % | 11.2 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 42.0 % | 24.7 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | 32.7 % | 17.2 % |
| Net working capital / Operating income (rolling last 4 quarters) % | 20.5 % | 15.2 % |
| Interest coverage I 1) | 10,2 | 6.2 |
| Interest coverage II 2) | 14.3 | 10.1 |
| NIBD / EBITDA (rolling last 4 quarters) | 0.3 | 1.1 |
| Equity ratio | 41.3 % | 30.6 % |
| Equity / Capital employed | 62.1 % | 42.2 % |
| Return on equity (annualised) | 48.4 % | 29.5 % |
| Total return (annualised) | 25.0 % | 15.4 % |
| Liquidity ratio I | 2.22 | 2.5 |
| Liquidity reserve 3) | 592 962 | 523 984 |
| Liquidity reserve 3) / Operating income (rolling last 4 quarters) % | 35.9 % | 41.2 % |
| Earnings per share | 1.24 | 0.67 |
| Diluted earnings per share | 1.25 | 0.67 |
| Cash flow from operations per share | 1.49 | 1.23 |
| Equity per share | 3.65 | 2.61 |
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 | 31.12.2014 | 31.12.2013 |
|---|---|---|
| HIGH-PRESSURE CYLINDERS | ||
| EBITDA in % of operating income | 19.7 % | 15.7 % |
| EBIT in % of operating income | 16.7 % | 12.2 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 33.2 % | 37.5 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | 28.3 % | 29.1 % |
| Capital employed / Operating income (rolling last 4 quarters) | 0.59 | 0.42 |
| LOW-PRESSURE LPG CYLINDERS | ||
| EBITDA in % of operating income | 24.8 % | 21.6 % |
| EBIT in % of operating income | 17.7 % | 13.2 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 49.5 % | 29.0 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | 35.4 % | 17.7 % |
| Capital employed / Operating income (rolling last 4 quarters) | 0.50 | 0.74 |
SHAREHOLDER INFORMATION
A total of 46,294,100 (58,004,058) shares in Hexagon Composites ASA (HEX.OL) were traded on Oslo Børs (OSE) during fourth quarter 2014. The total number of shares in Hexagon Composites ASA at 31 December 2014 was 133,294,868 (par value NOK 0.10). During the quarter, the share price moved between NOK 18.5 and NOK 30.7, ending the quarter on NOK 22.80. The price at 31 December gives a market capitalisation of NOK 3,039.1 million for the Company.
| 20 LARGEST SHAREHOLDERS PER 11.02.2015 | NUMBER OF SHARES |
SHARE OF 20 LARGEST |
SHARE OF TOTAL |
TYPE | COUNTRY |
|---|---|---|---|---|---|
| Flakk Holding AS | 39 115 988 | 40.89 % | 29.35 % | COMP | NOR |
| MP Pensjon PK | 12 267 614 | 12.82 % | 9.20 % | COMP | NOR |
| Bøckmann Holding AS | 10 000 000 | 10.45 % | 7.50 % | COMP | NOR |
| Nødingen AS | 4 800 000 | 5.02 % | 3.60 % | COMP | NOR |
| DNB Markets, AKS | 4 546 720 | 4.75 % | 3.41 % | COMP | NOR |
| Skandinaviska Enskilda (publ) Oslofilialen | 4 436 967 | 4.64 % | 3.33 % | COMP | NOR |
| JP Morgan Chase Bank Special Treaty Lendi | 3 731 449 | 3.90 % | 2.80 % | NOM | GBR |
| Verdipapirfondet DNB | 1 810 325 | 1.89 % | 1.36 % | COMP | NOR |
| Thread - Pan Eur Sma c/o Citibank NA | 1 804 197 | 1.89 % | 1.35 % | COMP | GBR |
| Thread - European SM c/o Citibank NA | 1 775 721 | 1.86 % | 1.33 % | COMP | GBR |
| Varma Mutual Pension Company | 1 559 147 | 1.63 % | 1.17 % | COMP | FIN |
| JP Morgan Chace Bank, S/A Escrow Accoun | 1 469 738 | 1.54 % | 1.10 % | NOM | GBR |
| JP Morgan Chase Bank Handelsbanken Nordic | 1 410 192 | 1.47 % | 1.06 % | NOM | SWE |
| Hexagon Composites ASA | 1 166 075 | 1.22 % | 0.87 % | COMP | NOR |
| JP Morgan Clearing C A/C Customer Safe | 1 072 727 | 1.12 % | 0.80 % | NOM | USA |
| Spilka International | 1 007 852 | 1.05 % | 0.76 % | COMP | NOR |
| Verdipapirfondet Eik | 1 006 518 | 1.05 % | 0.76 % | COMP | NOR |
| Flakk Invest AS c/o Egil Flakk | 1 000 000 | 1.05 % | 0.75 % | COMP | NOR |
| Flydal Lars Ivar | 900 000 | 0.94 % | 0.68 % | PRIV | NOR |
| Storebrand Norge i JP Morgan Europe Ltd. | 789 230 | 0.82 % | 0.59 % | COMP | NOR |
| Total 20 largest shareholders | 95 670 460 | 100.00 % | 71.77 % | ||
| Remaining | 37 624 408 | 28.23 % | |||
| Total | 133 294 868 | 100.00 % |
4TH QUARTER 2014
HEXAGON COMPOSITES ASA Korsegata 8, P. O. Box 836 Sentrum, N0-6001 Ålesund, Norway. Phone: +47 70 11 64 45, [email protected], www.hexagon.no
IMPORTANT INFORMATION TO OUR SHAREHOLDERS
With a view to reducing the volume of paper, we will terminate the distribution of printed interim reports to our shareholders, with effect from third quarter 2014. In order to receive our digital interim reports, we recommend that you:
- · subscribe to our stock exchange releases,
- · register for electronic reports at Oslo VPS, or
- · download the report from our website.