AI assistant
Hexagon Composites — Interim / Quarterly Report 2016
Aug 18, 2016
3619_rns_2016-08-18_31659d7d-723f-4f18-9eb5-b802fc986be3.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
SECOND QUARTER AND HALF YEAR INTERIM REPORT
SECOND QUARTER 2016 REPORT
In the second quarter 2016 Hexagon Composites generated NOK 315.6 (413.9) million in operating income and made an operating profit before depreciation (EBITDA) of NOK 37.0 (37.4) million. Operating profit (EBIT) was NOK 19.7 (23.2) million and profit/loss before tax came to NOK 18.4 (-11.7) million.
Operating results in the second quarter were impacted positively by a 20% growth in revenues within the Low-Pressure Cylinders segment versus the same period last year. However weak sales volumes within High-Pressure Cylinders continue to hamper overall profitability for the Group. The realized cost initiatives executed towards the end of 2015 are proving effective in countering the above volume reductions.
The first half year of 2016 provided an operating income of NOK 607.2 (815.5) million and had an operating profit before depreciation (EBITDA) of NOK 55.6 (90.2) million. The operating profit (EBIT) was NOK 22.9 (62.7) million and profit before tax was NOK 15.8 (41.6) million.
Key developments
- Strong performance in Low-Pressure Cylinders.
- Profitability impacted by soft Heavy-Duty Truck sales.
- Mobile Pipeline® sales have improved versus first quarter but still relatively low
- Order intake for deliveries later in the year is healthy. • Announced joint merger of Heavy- and Medium-Duty CNG Automotive Products with Agility Fuel Systems to form Agility Fuel Solutions with closing targeted for 1st October 2016.
- Repaid all outstanding bank loans in the quarter.
- Announced joint venture agreement with Siddha Gas Technik in India to pursue opportunities in India's natural gas market.
Other important events in the half-year reported previously
- The Group received NOK 667 million from a private placement of new shares and entered a strategic cooperation agreement with Mitsui & Co.
- Awarded extension of long-term agreement with New Flyer Industries for the North American transit bus market.
- Acquisition of 67% of a Brazilian entity to pursue fuel systems opportunities for transit buses and heavy-duty trucks in South America and Africa.
- Awarded a significant Mobile Pipeline® order for distribution of biomethane in the UK.
- Commenced a business viability study of a proposed joint venture with Mitsui & Co. and Toray Industries, to manufacture and sell high-pressure cylinders for hydrogen vehicles in Japan.
| NOK 1 000 EXCEPT PER SHARE DATA | 30.06.2016 | 30.06.2015 | PERCENT CHANGE |
Q2 2016 | Q2 2015 | PERCENT CHANGE |
|---|---|---|---|---|---|---|
| GROUP RESULTS | ||||||
| Operating income | 607.2 | 815.5 | -26% | 315.6 | 413.9 | -24% |
| Operating profit before depreciation (EBITDA) | 55.6 | 90.2 | -38% | 37.0 | 37.4 | -1% |
| Operating profit (EBIT) | 22.9 | 62.7 | -63% | 19.7 | 23.2 | -15% |
| Profit before tax | 15.8 | 41.6 | -62% | 18.4 | -11.7 | 258% |
| Profit after tax | 15.5 | 29.4 | -47% | 15.1 | -8.2 | 285% |
| SEGMENT RESULTS | ||||||
| HIGH-PRESSURE CYLINDERS CNG & CHG | ||||||
| Operating income | 333.6 | 584.4 | -43% | 160.9 | 285.0 | -44% |
| EBITDA | -7.0 | 44.5 | -116% | -0.0 | 10.3 | -101% |
| EBIT | -28.9 | 23.0 | -226% | -11.4 | -0.9 | -1166% |
| LOW-PRESSURE CYLINDERS LPG | ||||||
| Operating income | 278.3 | 234.5 | 19% | 156.5 | 130.4 | 20% |
| EBITDA | 65.8 | 46.8 | 41% | 39.8 | 26.5 | 50% |
| EBIT | 55.4 | 41.3 | 34% | 34.0 | 23.8 | 43% |
* All subsequent numbers in parentheses refer to the comparative figures for the period last year.
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 for the High-Pressure Cylinders segment declined by 44% to NOK 160.9 (285.0) million in the second quarter of 2016 compared with the same period in 2015. Results were impacted primarily by soft Heavy-Duty Truck and Mobile Pipeline® sales. First half-year sales were NOK 333.6 million, compared with NOK 584.4 million for the same period last year.
Sales volumes versus the same period last year in the North American transit bus market grew 54%, while heavyduty and refuse trucks sales were significantly weaker. The Rest of the world transit bus market continues to experience a slower year than in 2015. Current backlog however supports an uptick in volumes for heavy-duty applications in the second half of the year. The environmental value proposition of CNG continues to stimulate demand especially within larger fleets and urban applications.
The European Light-Duty Vehicle business continues to be profitable in the second quarter despite continued low volumes. The second half of 2016 and beyond is promising for deliveries of new customer orders.
Sales volumes for Mobile Pipeline® were markedly better than in the first quarter of 2016 but remain lower than in the second quarter of 2015. Order intake was relatively strong, pointing to a promising second half of the year. These include sales of variants of both our TITAN® and SMARTSTORE® products to markets globally.
Hexagon Lincoln, Mitsui & Co. and Toray Industries continue their progress towards a joint venture targeting the hydrogen fuel-cell passenger car market. The Hydrogen business unit continues to work globally on several hydrogen projects with passenger car OEMs, remote backup power, transit bus and locomotive applications.
EBIT in the second quarter for the High-Pressure Cylinders segment declined to NOK -11.4 (-0.9) million mainly due to lower heavy-duty and Mobile Pipeline® volumes versus the same period last year.
Operating profit (EBIT) for the first half-year of 2016 was NOK -28.9 (23.0) million.
LOW-PRESSURE CYLINDERS LPG
HEXAGON RAGASCO
Hexagon Composites is the global market leader in composite cylinders for propane (LPG).
Operating income for the Low-Pressure Cylinders segment increased 20% to NOK 156.5 (130.4) million in the second quarter of 2016 compared with second quarter 2015. First half-year sales were NOK 278.3 million, compared with NOK 234.5 million for the same period last year.
The Company steadily pursues increased market share by offering considerable advantages over steel cylinders in terms of weight, safety and design. The first half of the year is traditionally strong in our core European markets, but sales for this quarter also include targeted new European, African and South American markets.
Hexagon Ragasco has implemented several investments that greatly enhance the Company's ability to offer unique customized designs, dimensions and branding possibilities to its customers.
Furthermore, Hexagon Ragasco is leveraging financing available through export credit agencies. Both of these strategic measures are contributing to further sales growth in the Low-Pressure Cylinders segment. Order intake and prospects support continued year over year growth in the second half of 2016 compared to the same period last year.
Production uptime continued to be good during the quarter, balanced with optimized manning levels. The recent program of investments has effectively increased capacity within the plant by allowing for faster cycle production times when required.
EBIT for the Low-Pressure Cylinders segment increased to NOK 34.0 (23.8) million in the second quarter following solid growth compared to the same period last year. Operating profit (EBIT) of the first half-year of 2016 was NOK 55.4 (41.3) million.
THE GROUP
Hexagon Composites ASA had a net profit after tax of NOK 15.1 (-8.2) million in the second quarter after positive foreign exchange effects recorded in other financial items of NOK 8 million.
In general, a strong USD relative to NOK has a positive impact on Group equity due to our US operations. For our European business, a strong EUR and USD 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.
At quarter-end the statement of financial position totaled NOK 1,413.4 (1,182.2) million and the Group's equity ratio was 79.1% (38.2%). The expansion in assets and equity was related primarily to the receipts from the private placement net of repayments of all bank loans. The infusion of capital significantly reduces the Company's leverage and allows it to pursue organic and non-organic merger & acquisition opportunities as they arise.
The Group recorded a first half-year profit after tax of NOK 15.5 (29.4) million after positive foreign exchange effects recorded in other financial items of NOK 5 million.
AFTER BALANCE SHEET DATE
There have been no significant events after the balance sheet date.
OUTLOOK
While Group profitability is relatively weak due to negative results within the High-Pressure Cylinders segment, the Board is satisfied with the current and longer-term value proposition that alternative and cleaner energy represents for this segment. The Board views positively the continued market penetration in Low-Pressure Cylinders.
The recent announcement to merge the Heavy- and Medium-Duty CNG businesses with our largest customer Agility Fuel Systems to form a new jointly controlled entity Agility Fuel Solutions, demonstrates an increased commitment to the CNG space both inside and outside North America. The formation of this vertically integrated business should ultimately increase competitiveness and shareholder value in the medium to long-term and is welltimed given the current challenging industry conditions.
The Mobile Pipeline® business is exhibiting signs of recovery in the first half of 2016 and the Board expects a better second half of the year. The continued soft demand in CNG Automotive Heavy-Duty Truck segments should begin to reverse in the second half of the year, and continued growth is expected in the overall global transit bus market for our products. The market prospects for CNG Light-Duty Vehicles are improving, and with a rationalized cost base this business is expected to continue to contribute positively to Group profitability.
The Board believes it is key to continue the focus and development of the Hydrogen business unit towards realizing the many commercial opportunities that currently lie on the horizon. This involves continued investment in resources and capital ahead of returns on such investment.
Momentum in the Low-Pressure Cylinders area remains positive, and continued double digit growth is expected.
Overall, the Group has significantly enhanced its financial capability enabling it to capture further attractive strategic opportunities as they arise.
RISKS AND UNCERTAINTIES
The Hexagon Composites Group is active in sales and purchasing in a large number of markets. Export represents a considerable part of the Group's sales. Currency risk is the Group's largest financial risk factor and the Company employs forward currency contracts to mitigate the exposure to these risks.
In the Board's view, there are no major changes to the risk composition for the Group compared with that reported for 2015. Major uncertainty continues regarding the movements in oil and diesel prices, and to what extent these continue to directly or indirectly impact the business.
For additional information about risks and uncertainties we refer to Hexagon Composites' 2015 annual report. It is not expected that the above exposures and risks will have a material effect on the Group or its financial position in the next reporting period.
STATEMENT FROM THE BOARD AND CEO
To the best of our knowledge, we confirm that:
- the consolidated financial statements for the period 1 January to 30 June 2016, have been prepared in accordance with "IAS 34 Interim Financial Reporting".
- the information provided in the financial statements gives a true and fair view of the Company's and Group's assets, liabilities, financial position and results for the period viewed in their entirety, and that
- the information presented in the financial statements gives a true and fair view of important events of the period, financial position, material related party transactions and principal risks and uncertainties of the Group for the next quarter.
Oslo, 17 August 2016 The Board of Directors of Hexagon Composites ASA
Knut Flakk Chairman
Kathrine Duun Moen Board Member
Kristine Landmark Deputy Chair
Tom Vidar Rygh Board Member
Sverre Narvesen Board Member
Jon Erik Engeset
Group President
FINANCIAL STATEMENTS GROUP
| INCOME STATEMENT | 30.06.2016 | Q2 2016 | 30.06.2015 | Q2 2015 | 31.12.2015 |
|---|---|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Unaudited | Unaudited | Audited |
| Operating income | 607 199 | 315 556 | 815 528 | 413 892 | 1 443 873 |
| Cost of materials | 339 582 | 170 193 | 430 475 | 238 351 | 803 695 |
| Payroll and social security expenses | 143 726 | 72 978 | 205 474 | 103 595 | 377 630 |
| Other operating expenses | 68 301 | 35 426 | 89 350 | 34 573 | 162 428 |
| Total operating expenses before depreciation | 551 608 | 278 597 | 725 300 | 376 518 | 1 343 753 |
| Operating profit before depreciation (EBITDA) | 55 591 | 36 959 | 90 227 | 37 373 | 100 119 |
| Depreciation and impairment | 32 646 | 17 245 | 27 523 | 14 195 | 62 607 |
| Operating profit (EBIT) | 22 945 | 19 714 | 62 704 | 23 178 | 37 513 |
| Profit/loss from investments in associates and joint ventures | 0 | 0 | -135 | -23 | -311 |
| Other financial items (net) | -7 127 | -1 325 | -20 976 | -34 813 | -36 911 |
| Profit/loss before tax | 15 818 | 18 389 | 41 594 | -11 657 | 291 |
| Tax | -272 | -3 280 | -12 170 | 3 473 | 4 272 |
| Profit/loss after tax | 15 546 | 15 109 | 29 424 | -8 184 | 4 563 |
| Earnings per share | 0.10 | 0.22 | 0.03 | ||
| Diluted earnings per share | 0.12 | 0.23 | 0.05 |
| COMPREHENSIVE INCOME STATEMENT | 30.06.2016 | 30.06.2015 | 31.12.2015 |
|---|---|---|---|
| (NOK 1 000) | |||
| Profit/loss after tax | 15 546 | 29 424 | 4 563 |
| OTHER COMPREHENSIVE INCOME TO BE RECLASSIFIED TO PROFIT OR LOSS IN SUBSEQUENT PERIODS |
|||
| Exchange differences arising from the translation of foreign operations |
-17 677 | 15 243 | 53 867 |
| Fair value adjustments for cash flow hedging instruments | 0 | 4 629 | 4 629 |
| Income tax effect of fair value adjustments for cash flow hedging instruments |
0 | -1 250 | -1 250 |
| Net other comprehensive income to be reclassified to profit or loss in subsequent periods |
-17 677 | 18 622 | 57 247 |
| OTHER COMPREHENSIVE INCOME NOT TO BE RECLASSIFIED TO PROFIT OR LOSS IN SUBSEQUENT PERIODS |
|||
| Actuarial gains/losses for the period | 0 | 0 | 1 628 |
| Income tax effect of actuarial gains/losses for the period | 0 | 0 | -407 |
| Net other comprehensive income not to be reclassified to profit or loss in subsequent periods |
0 | 0 | 1 221 |
| Total comprehensive income, net of tax | -2 131 | 48 046 | 63 031 |
| STATEMENT OF FINANCIAL POSITION | 30.06.2016 | 30.06.2015 | 31.12.2015 |
|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Audited |
| ASSETS | |||
| Intangible assets | 108 105 | 102 350 | 99 009 |
| Tangible fixed assets | 389 356 | 333 336 | 409 994 |
| Other financial fixed assets | 4 384 | 9 470 | 3 837 |
| Total non-current assets | 501 846 | 445 157 | 512 839 |
| Inventories | 379 115 | 347 556 | 332 358 |
| Receivables | 241 648 | 289 442 | 242 415 |
| Bank deposits, cash and similar | 290 807 | 100 012 | 93 177 |
| Total current assets | 911 570 | 737 011 | 667 950 |
| Total assets | 1 413 416 | 1 182 168 | 1 180 789 |
| EQUITY AND LIABILITIES | |||
| Paid-in capital | 755 724 | 104 508 | 105 688 |
| Other equity | 362 318 | 347 451 | 364 449 |
| Total equity | 1 118 042 | 451 959 | 470 138 |
| Interest-bearing long-term liabilities | 0 | 382 320 | 382 868 |
| Other non-current liabilities | 26 486 | 36 013 | 24 540 |
| Total non-current liabilities | 26 486 | 418 333 | 407 408 |
| Interest-bearing current liabilities | 0 | 8 711 | 10 719 |
| Other current liabilities | 268 888 | 303 165 | 292 524 |
| Total current liabilities | 268 888 | 311 876 | 303 244 |
| Total liabilities | 295 374 | 730 209 | 710 652 |
| Total equity and liabilities | 1 413 416 | 1 182 168 | 1 180 789 |
| CONDENSED CASH FLOW STATEMENT | 30.06.2016 | 30.06.2015 | 31.12.2015 |
|---|---|---|---|
| (NOK 1 000) | |||
| Profit before tax | 15 818 | 41 594 | 291 |
| Depreciation and write-downs | 32 646 | 27 523 | 62 607 |
| Change in net working capital | -48 456 | -104 446 | -21 622 |
| Net cash flow from operations | 8 | -35 329 | 41 276 |
| Net cash flow from investment activities | -35 362 | -53 079 | -146 728 |
| Net cash flow from financing activities | 236 927 | -20 211 | -24 509 |
| Net change in cash and cash equivalents | 201 573 | -108 620 | -129 961 |
| Net currency exchange differences | -3 944 | 6 453 | 20 959 |
| Cash and cash equivalents at start of period | 93 177 | 202 179 | 202 179 |
| Cash and cash equivalents at end of period | 290 806 | 100 012 | 93 177 |
| Commited unused credit facility | 1 000 000 | 603 472 | 601 463 |
| 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 01.01.2015 | 13 329 | -117 | 82 955 | 7 602 | -3 379 | 386 718 | 487 109 |
| Profit/loss after tax | 29 424 | 29 424 | |||||
| Other income and expenses | 3 379 | 13 229 | 16 608 | ||||
| Dividends | -81 920 | -81 920 | |||||
| Share-based payment | 738 | 738 | |||||
| Balance 30.06.2015 | 13 329 | -117 | 82 955 | 8 340 | 0 | 347 451 | 451 959 |
| Balance 01.01.2015 | 13 329 | -117 | 82 955 | 7 602 | -3 379 | 386 718 | 487 109 |
| Profit/loss after tax | 4 563 | 4 563 | |||||
| Other income and expenses | 3 379 | 55 089 | 58 468 | ||||
| Dividends | -81 920 | -81 920 | |||||
| Share-based payment | 1 918 | 1 918 | |||||
| Balance 31.12.2015 | 13 329 | -117 | 82 955 | 9 520 | 0 | 364 449 | 470 138 |
| Balance 01.01.2016 | 13 329 | -117 | 82 955 | 9 520 | 0 | 364 449 | 470 138 |
| Profit/loss after tax | 15 546 | 15 546 | |||||
| Other income and expenses | -17 677 | -17 677 | |||||
| Share-based payment | 2 018 | 2 018 | |||||
| Increase share capital | 3 333 | 644 684 | 648 017 | ||||
| Balance 30.06.2016 | 16 663 | -117 | 727 639 | 11 538 | 0 | 362 318 | 1 118 042 |
On 21 March the Company issued 33,333,000 new shares to Mitsui & Co., Ltd at the price of NOK 20 per share. The increase in share capital is presented net after estimated transaction costs.
| BUSINESS SEGMENT DATA | 30.06.2016 | Q2 2016 | 30.06.2015 | Q2 2015 | 31.12.2015 |
|---|---|---|---|---|---|
| (NOK 1 000) | Unaudited | Unaudited | Unaudited | Unaudited | Audited |
| HIGH-PRESSURE CYLINDERS CNG AND CHG | |||||
| Operating income external customers | 333 475 | 160 861 | 583 775 | 284 432 | 1 044 975 |
| Internal transactions | 133 | 19 | 600 | 549 | 2 375 |
| Total operating income | 333 608 | 160 880 | 584 375 | 284 981 | 1 047 350 |
| Segment operating profit before depreciation (EBITDA) | -6 988 | -81 | 44 489 | 10 284 | 35 776 |
| Segment operating profit (EBIT) | -28 910 | -11 443 | 23 001 | -904 | -13 398 |
| Segment assets | 875 378 | 889 025 | 933 394 | ||
| Segment liabilities | 497 547 | 480 291 | 518 877 | ||
| LOW-PRESSURE CYLINDERS LPG | |||||
| Operating income external customers | 273 724 | 154 275 | 231 140 | 128 873 | 398 898 |
| Internal transactions | 4 604 | 2 267 | 3 347 | 1 570 | 6 192 |
| Total operating income | 278 328 | 156 542 | 234 487 | 130 443 | 405 090 |
| Segment operating profit before depreciation (EBITDA) | 65 805 | 39 758 | 46 835 | 26 484 | 65 862 |
| Segment operating profit (EBIT) | 55 441 | 34 055 | 41 293 | 23 771 | 53 411 |
| Segment assets | 375 561 | 337 812 | 345 901 | ||
| Segment liabilities | 242 095 | 213 792 | 253 184 |
NOTES
NOTE 1: INTRODUCTION
The condensed consolidated interim financial statements for 1st half-year 2016 which ended 30 June, 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 31 December 2015.
The accounting principles used in the preparation of these interim accounts are the same as those applied to the consolidated financial statements for 2015. For a more detailed description of accounting principles see the consolidated financial statements for 2015.
These condensed consolidated interim financial statements were approved by the Board of Directors on 17 August 2016.
NOTE 2: INTEREST-BEARING DEBT
The following shows material changes in interest-bearing debt during 2016:
| AMOUNTS IN NOK THOUSAND | LONG-TERM | SHORT-TERM | TOTAL INTEREST BEARING DEBT |
|---|---|---|---|
| Balance 01.01.2016 | 382 868 | 10 719 | 393 587 |
| Unsecured bank loans | 303 | - 10 719 | -10 416 |
| Balance 31.03.2016 | 383 171 | 0 | 383 171 |
| Unsecured bank loans | -383 171 | 0 | -383 171 |
| Balance 30.06.2016 | 0 | 0 | 0 |
The Company has a revolving credit facility for up to NOK 685 million and a term-loan facility for up to NOK 315 million in a club deal from Skandinaviska Enskilda Banken AB and DNB Bank ASA. The credit facility is valid until April 2020.
On 5 April 2016 the Company paid down the NOK 388 million in outstanding bank loans. As the amortised cost related to the bank loans previously has been recognized in the balance sheet, NOK 4.7 million was realised in the profit and loss (as a finance cost) accordingly.
NOTE 3: COVENANTS
Financial covenants related to the loans are:
| 30.06.2016 | COVENANT | |
|---|---|---|
| NIBD/EBITDA | -4.4 | < 3.0 |
| Total Equity / Total Assets | 79.1% | > 30% |
In addition to the above the Group has given a negative pledge for the credit facilities.
1) Net Interest Bearing Debt / Rolling Earnings Before Interest, Tax, Depreciation and Amortization for the last 12 months 2) Total Equity / Total Assets
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 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 2015.
NOTE 5: SHARE-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 of 2018 or second quarter of 2018.
On the 1st of April 2016 Hexagon Composites ASA issued 925,000 new call options to senior executives and managers in the Group at NOK 20 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 2018, first quarter of 2019 or second quarter of 2019.
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. The cost in 2016 associated with the share option scheme is NOK 2.1 million. The fair value of all options granted is estimated to NOK 13.1 million per 30 June 2016.
There are no cash settlement alternatives. The Group does not have a past practice of cash settlement for outstanding share options
NOTE 6: EVENTS AFTER THE BALANCE SHEET DATE
There have not been any significant events after the balance sheet date.
KEY FIGURES GROUP
| KEY FIGURES GROUP | 30.06.2016 | 30.06.2015 | 31.12.2015 |
|---|---|---|---|
| EBITDA in % of operating income | 9.2 % | 11.1 % | 6.9 % |
| EBIT in % of operating income | 3.8 % | 7.7 % | 2.6 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 5.9 % | 29.9 % | 11.5 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | -0.2 % | 22.3 % | 4.3 % |
| Net working capital / Operating income (rolling last 4 quarters) % | 28.7 % | 26.2 % | 22.6 % |
| Interest coverage I 1) | 3.5 | 4.6 | 1.0 |
| Interest coverage II 2) | 4.7 | 11.9 | 5.9 |
| NIBD / EBITDA (rolling last 4 quarters) | -4.4 | 1.2 | 3.0 |
| Equity ratio | 79.1 % | 38.2 % | 39.8 % |
| Equity / Capital employed | 100.0 % | 53.3 % | 54.1 % |
| Return on equity (annualised) | 3.9 % | 12.5 % | 1.0 % |
| Total return (annualised) | 3.4 % | 9.0 % | 1.8 % |
| Liquidity ratio I | 3.4 | 2.4 | 2.2 |
| Liquidity reserve 3) | 1 290 807 | 703 484 | 694 640 |
| Liquidity reserve 3) / Operating income (rolling last 4 quarters) % | 104.5 % | 42.3 % | 48.1 % |
| Earnings per share | 0.10 | 0.22 | 0.03 |
| Diluted earnings per share | 0.12 | 0.23 | 0.05 |
| Cash flow from operations per share | 0.00 | -0.27 | 0.31 |
| Equity per share | 6.71 | 3.39 | 3.53 |
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 | 30.06.2016 | 30.06.2015 | 31.12.2015 |
|---|---|---|---|
| HIGH-PRESSURE CYLINDERS CNG & CHG | |||
| EBITDA in % of operating income | -2.1 % | 7.6 % | 3.4 % |
| EBIT in % of operating income | -8.7 % | 3.9 % | -1.3 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | -2.4 % | 22.7 % | 5.1 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | -10.0 % | 16.8 % | -1.9 % |
| Capital employed / Operating income (rolling last 4 quarters) | 0.82 | 0.58 | 0.66 |
| LOW-PRESSURE CYLINDERS LPG | |||
| EBITDA in % of operating income | 23.6 % | 20.0 % | 16.3 % |
| EBIT in % of operating income | 19.9 % | 17.6 % | 13.2 % |
| EBITDA (rolling last 4 quarters) / Capital Employed % | 30.5 % | 46.4 % | 32.9 % |
| EBIT (rolling last 4 quarters) / Capital Employed % | 24.3 % | 36.0 % | 26.7 % |
| Capital employed / Operating income (rolling last 4 quarters) | 0.62 | 0.47 | 0.49 |
SHAREHOLDER INFORMATION
A total of 11,980,736 (20,250,925) shares in Hexagon Composites ASA (HEX.OL) were traded on Oslo Børs (OSE) during second quarter 2016. The total number of shares in Hexagon Composites ASA at 30 June 2016 was 166,627,868 (par value NOK 0.10). During the quarter, the share price moved between NOK 21.90 and NOK 25.90, ending the quarter on NOK 25.80. The price at 30 June gives a market capitalization of NOK 4,299.0 million for the Company.
| 20 LARGEST SHAREHOLDERS PER 17 AUGUST 2016 | NUMBER OF SHARES |
SHARE OF 20 LARGEST |
SHARE OF TOTAL |
TYPE | COUNTRY |
|---|---|---|---|---|---|
| Mitsui & Co., Ltd | 41 666 321 | 30.73 % | 25.01 % | Ordinary | JPN |
| Flakk Investment AS | 34 282 667 | 25.28 % | 20.57 % | Ordinary | NOR |
| MP Pensjon PK | 10 717 614 | 7.90 % | 6.43 % | Ordinary | NOR |
| Bøckmann Holding AS | 10 000 000 | 7.37 % | 6.00 % | Ordinary | NOR |
| Odin Norge | 7 438 064 | 5.49 % | 4.46 % | Ordinary | NOR |
| Nødingen AS | 6 000 000 | 4.42 % | 3.60 % | Ordinary | NOR |
| Swedbank Robur Smabolagsfond Norden | 5 624 346 | 4.15 % | 3.38 % | Ordinary | SWE |
| Skandinaviska Enskilda (publ) Oslofilialen | 3 725 695 | 2.75 % | 2.24 % | Ordinary | NOR |
| Storebrand Norge, JP Morgan Europe Ltd. | 2 853 580 | 2.10 % | 1.71 % | Ordinary | NOR |
| JP Morgan Chase Bank, N.A, S/A Escrow Account | 1 760 461 | 1.30 % | 1.06 % | Nominee | GBR |
| J.P. Morgan Chase Bank N.A. London, Nordea Treaty Acc. | 1 438 233 | 1.06 % | 0.86 % | Nominee | GBR |
| Invesco Perp Eur Small Comp | 1 411 469 | 1.04 % | 0.85 % | Ordinary | BEL |
| Societe Generale Paris | 1 347 622 | 0.99 % | 0.81 % | Ordinary | FRA |
| Storebrand Vekst JP Morgan Europe Ltd. | 1 280 754 | 0.94 % | 0.77 % | Ordinary | NOR |
| Hexagon Composites ASA | 1 166 075 | 0.86 % | 0.70 % | Ordinary | NOR |
| Verdipapirfondet Alf | 1 164 465 | 0.86 % | 0.70 % | Ordinary | NOR |
| TR European Growth Trust Plc | 1 029 525 | 0.76 % | 0.62 % | Ordinary | GBR |
| Flakk Invest AS | 1 000 000 | 0.74 % | 0.60 % | Ordinary | NOR |
| Eika Norge | 907 925 | 0.67 % | 0.54 % | Ordinary | NOR |
| Tore Johan Fjell | 775 131 | 0.57 % | 0.47 % | Ordinary | NOR |
| Total 20 largest shareholders | 135 589 947 | 100.00 % | 81.37 % | ||
| Remaining | 31 037 921 | 18.63 % | |||
| Total | 166 627 868 | 100.00 % |
2 ND QUARTER AND HALF YEAR INTERIM REPORT 2016
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
CNG AUTOMOTIVE
MOBILE PIPELINE ®
HYDROGEN
LOW-PRESSURE CYLINDERS LPG
Cooking, heating, recreation and fork-lift trucks
ELLE mELLE