Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Hexagon Composites Interim / Quarterly Report 2018

May 9, 2018

3619_rns_2018-05-09_8659d817-57b4-42d8-b70e-386d9f96c13f.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

2018 FIRST QUARTER

FIRST QUARTER 2018 REPORT

NOK 1 000 EXCEPT PER SHARE DATA Q1 2018 Q1 2017 PERCENT CHANGE
GROUP RESULTS
Operating income 416.3 346.2 20%
Operating profit before depreciation (EBITDA) 66.5 35.1 90%
Operating profit (EBIT) 47.3 16.6 184%
Profit before tax 31.3 6.3 399%
Profit after tax 23.1 7.2 218%
SEGMENT RESULTS
HEXAGON HYDROGEN & LIGHT-DUTY VEHICLES
Operating income 83.5 66.5 26%
EBITDA 0.1 -1.5 108%
EBIT -6.4 -7.0 10%
HEXAGON MOBILE PIPELINES & OTHER
Operating income 164.1 108.7 51%
EBITDA 20.2 0.6 3 405%
EBIT 16.3 -4.7 449%
HEXAGON RAGASCO LPG
Operating income 184.9 173.1 7%
EBITDA 45.6 40.1 13%
EBIT 39.5 36.0 10%

* All subsequent numbers in parentheses refer to comparative figures for the same period last year. Comparable figures for the new segments are prepared on proforma basis.

In the first quarter 2018 Hexagon Composites generated NOK 416.3 (346.2) million in operating income and made an operating profit before depreciation (EBITDA) of NOK 66.5 (35.1) million. Operating profit (EBIT) was NOK 47.3 (16.6) million and profit before tax came to NOK 31.3 (6.3) million.

Overall, Group operating profit has markedly improved versus the first quarter 2017. Operating results in the first quarter were impacted positively by strong sales volumes within Hexagon Mobile Pipelines and Hexagon Ragasco LPG. The EBITDA for the first quarter is the highest since the fourth quarter 2014 (excluding the exceptional gains recorded in fourth quarter 2016).

Key developments

  • Joined the Hydrogen Council www.hydrogencouncil.com
  • Expanded into the maritime industry with the first
  • delivery of CNG TITAN® tanks for fuel storage onboard a LNG gas supply vessel
  • Executed the re-organization of the new reporting structure. .

After balance sheet date

  • Paid a dividend for 2017 of NOK 0.30 per share
  • New product launches within Agility Fuel Solutions ("Agility") include new large-capacity hydrogen storage systems for Heavy-Duty Trucks and one-stop-shop natural gas and propane integration solutions for Medium-Duty vehicles
  • Agility announces a partnership with Romeo Power Technology to provide modular high-performance battery packs for electric and hybrid electric commercial vehicles.

Hexagon Composites was until 2017 comprised of two business segments: High-Pressure CNG & CHG and Low-Pressure LPG. As a result of the growing market opportunities for renewable fuels solutions, Hexagon has organized its Hydrogen activities and Light-Duty Vehicle activities into a dedicated single business segment.

SEGMENT RESULTS The new segment and reporting structure from first quarter 2018 is:

  • Hexagon Hydrogen & Light-Duty Vehicles
  • Hexagon Mobile Pipelines & Other
  • Hexagon Ragasco LPG

Comparable figures for the new segments are prepared on proforma basis.

Agility (50% equity accounted investment) will, as before, be reported under "Profit/loss from investments in associates and joint ventures".

HEXAGON HYDROGEN & LIGHT-DUTY VEHICLES

Hexagon Composites is a leading global provider of high-pressure composite cylinders and solutions for a wide range of hydrogen applications as well as CNG-fueled Light-Duty Vehicles.

Operating income for the segment was NOK 83.5 (66.5) million in the first quarter of 2018, a growth of 26%.

The Hydrogen business generated 19.5 (31.8) million of revenue in the first quarter. After a year of exponential growth in revenues in 2017, the Hydrogen business enters 2018 focused on three key OEM Fuel Cell Electric Vehicles (FCEV) development contracts. Revenues attributable to these contracts will be non-linear, based on progress performance. In addition, commercial revenues continue to be sourced within other mobility applications. New opportunities continue to materialize and the organization is geared towards expansion to cater for these.

The CNG Light-Duty Vehicle (LDV) business has had a strong quarter, generating revenues of NOK 64.0 (34.7) million. The sentiment for Light-Duty Vehicles in Europe is now strong and contributes to an increasing demand for the Company's lightweight composite cylinders.

EBIT in the first quarter for the entire segment was NOK -6.4 (-7.0) million. The operating loss attributable to the Hydrogen business, which is in its early growth phase and expected to be dilutive, was NOK -7.2 million for the quarter.

HEXAGON MOBILE PIPELINES & OTHER

Hexagon Composites is the global market leader in high-pressure composite storage and transportation cylinders and modules for compressed natural gas (CNG) and biogas.

Operating income for the segment increased by 51% to NOK 164.1 (108.7) million in the first quarter of 2018 compared with the same period in 2017.

Mobile Pipelines sales volumes for the quarter were the strongest since the fourth quarter 2014, driven by high demand in North America. Improving macro conditions, particularly in the oil and gas sector, give momentum to this business unit.

There is increasing use of the Company's Mobile Pipeline® products in connecting stranded communities and facilities to the gas grid. The products bring clean and affordable energy to these communities and eliminate the need for costly fixed pipelines. Customers continue to develop new applications for Hexagon's products that displace oil-based fuels with cleaner burning natural gas.

The Hexagon MasterWorks business unit is currently focused on product portfolio expansion opportunities within aerospace and oil and gas. The unit is also a supplier of key manufacturing equipment. This business is currently focusing on innovative customized solutions within the composite technology space. It functions as an incubator business unit focused on lower-volume specialized engineering, manufacturing and design.

EBIT in the first quarter for the segment was NOK 16.3 (-4.7) million.

AGILITY FUEL SOLUTIONS

50% equity accounted investment

Agility Fuel Solutions is a leading global provider of clean fuel solutions for medium- and heavy-duty commercial vehicles.

Revenues in the first quarter 2018 for Agility, comprising the medium and heavy-duty automotive businesses, improved by 12% versus fourth quarter 2017, driven by strong Transit Bus sales. The Heavy-Duty Long-Haul Truck market remains soft with a pick-up expected following the delayed introduction of a new 12-litre near-zero emission engine, already in the second quarter. Refuse Truck volumes continue an upwards trend, while the relatively new Powertrain Systems (propane) business executes its growth plan.

The recent rise in oil prices are trickling down into increased fuel price spreads between CNG and diesel, which is ultimately very positive to the business case of Agility. There is however a natural lag before these effects result in greater demand. When combined with the environmental benefits of running on CNG versus diesel and any recognition of residual values for CNG heavy-duty vehicles, the value proposition is strong.

Agility has been the leading provider of hydrogen fuel systems integration to the North American commercial vehicle market for over fifteen years. In response to recent increased interest in hydrogen in heavy-duty trucking applications, Agility has recently introduced large-capacity hydrogen storage systems for trucks. Hexagon and Agility are working to offer next-generation hydrogen storage systems based on large-diameter high-pressure composite cylinders.

Agility continues to develop its medium-duty propane powertrain business and has secured Environmental Protection Agency (EPA) approval for its first propane engine suited to school bus and medium-duty trucks. The company offers one-stop-shop natural gas or propane integration solutions for medium-duty vehicles, including powertrain, fuel storage, and vehicle integration and installation.

Agility's revenues for the quarter were USD 36.2 million (approximately NOK 283 million), reported EBITDA was USD 1.2 million (approximately NOK 9 million) and EBITDA adjusted for non-recurring or non-cash items was USD 2.5 million (approximately NOK 20 million). The largest adjusting item is USD 1.2 million (approximately NOK 9 million) of non-cash charges for share-based compensation related to legacy and current management incentivization plans. These plans and provisions assume significant value appreciation of Agility over time.

Hexagon Composites Group records its fifty percent share of net profit before tax below the line, as income from investments and joint ventures. After IFRS adjustments, realized income was NOK -4.1 million. This includes depreciation of intangibles of NOK -3.2 million.

HEXAGON RAGASCO LPG

Hexagon Composites is the global market leader in composite cylinders for propane (LPG).

Operating income for the LPG segment increased by 7% to NOK 184.9 (173.1) million compared with the same period in 2017. Deliveries were primarily to core markets in Europe and the Middle East.

The continued growth is attributed to greater flexibility within the product offering and increased market activities. This has been in conjunction with productivity initiatives allowing faster cycle-times and capacity improvements. The Hexagon Ragasco business area has focused on developing the value proposition for LPG marketers and distributors. The composite LPG cylinders give clear advantages in strengthening customer branding and design options to increase market share. In addition, there are significant benefits related to safety and opportunities in reducing maintenance and logistics costs.

The building expansion activities at the production facility at Raufoss, Norway are on track for completion by the start of 2019. These investments into processes and technologies will further enhance manufacturing efficiency and product differentiation, as well as provide more capacity.

EBIT for the segment increased to NOK 39.5 (36.0) million in the first quarter.

THE GROUP

Hexagon Composites Group had a net profit after tax of NOK 23.1 (7.2) million in the first quarter after negative foreign exchange effects recorded in other financial items of approximately NOK 10 million. Interest charges for the quarter were NOK 1.7 million and other financial items, excluding the currency effects stated above, totaled NOK 0.2 million.

In general, a strong USD relative to NOK has a positive impact on Group equity due to the US operations.

At quarter end, the statement of financial position totaled NOK 2,356.2 (2,411.7) million and the Group's equity ratio was 59.5% (55.8%).

AFTER BALANCE SHEET DATE

There have been no significant events after the balance sheet date that have not already been reported above.

OUTLOOK

The global transition to cleaner, low-carbon energy within transport and mobility is accelerating with strong support from both public and private players. The Company maintains a leading position within Hydrogen storage, and substantial organizational investments are now being made to further develop this position. Such plans are dilutive to short and medium-term profitability, however accretive to long-term shareholder value.

With the increasing focus on lower carbon footprints within mobility globally, the importance of bio- and natural gas fueled Light-Duty Vehicles is also increasing strongly, especially in Europe. Continued profitable growth is expected for 2018.

Mobile Pipelines sales volumes are on an upwards trend. New emerging uses for Mobile Pipelines are expected to stimulate demand for the Company's products. New product configurations with stronger capacity to weight ratios are expected to come into service in the second half of this year further improving Hexagon's competitive position. Tailored financial solutions and after-market services are also made available where appropriate.

Agility's strong focus on cost, plant optimization and vertical synergies has created the platform for maximizing financial performance in the otherwise soft market cycle. The venture into Medium-Duty propane powertrain systems has proven timely, and this should be a growth driver in 2018. Agility is well positioned for future upswings in the Medium and Heavy-Duty market both as a result of the increased focus on lower carbon emissions within transport generally and with more positive price spreads benefitting CNG over diesel. Such upswings are anticipated in the second half of 2018. The Board is excited about Agility's increased presence within hydrogen and battery hybrid technologies as complementary fueling alternatives for the future.

The Hexagon Ragasco business segment has had a strong start to the year. The company will continue to invest in capturing market opportunities globally and continue to gain market share from steel cylinders. The order book for first half of 2018 is strong, and attractive prospects are being pursued for the second half of the year.

These forward-looking statements reflect current views about future events and are, by their nature, subject to significant risks and uncertainties because they relate to events and depend on circumstances that will occur in the future. For further information please refer to the section "Forward -Looking Statements" at the end of this report.

Oslo, 8 May 2018 The Board of Directors of Hexagon Composites ASA

FINANCIAL STATEMENTS GROUP

INCOME STATEMENT 31.03.2018 31.03.2017 31.12.2017
(NOK 1 000) Unaudited Unaudited Audited
Sales revenue 416 260 346 212 1 407 939
Other operating income 0 0 21 458
Total operating income 416 260 346 212 1 429 397
Cost of materials 194 887 157 287 646 062
Payroll and social security expenses 90 927 91 663 345 449
Other operating expenses 63 929 62 193 263 863
Total operating expenses before depreciation 349 743 311 143 1 255 374
Operating profit before depreciation (EBITDA) 66 516 35 070 174 022
Depreciation and impairment 19 204 18 423 74 731
Operating profit (EBIT) 47 312 16 647 99 291
Profit/loss from investments in associates and joint ventures -4 099 -4 717 -16 667
Other financial items (net) -11 919 -5 662 -34 397
Profit/loss before tax 31 294 6 268 48 227
Tax -8 229 979 21 245
Profit/loss after tax 23 065 7 246 69 472
Earnings per share 0.14 0.04 0.42
Diluted earnings per share 0.15 0.05 0.47
COMPREHENSIVE INCOME STATEMENT 31.03.2018 31.03.2017 31.12.2017
(NOK 1 000)
Profit/loss after tax 23 065 7 246 69 472
OTHER COMPREHENSIVE INCOME TO BE RECLASSIFIED TO PROFIT OR
LOSS IN SUBSEQUENT PERIODS
Exchange differences arising from the translation of foreign operations -39 480 -1 680 -18 120
Net other comprehensive income to be reclassified to profit or loss in
subsequent periods
-39 480 -1 680 -18 120
OTHER COMPREHENSIVE INCOME NOT TO BE RECLASSIFIED TO PROFIT OR
LOSS IN SUBSEQUENT PERIODS
Actuarial gains/losses for the period 0 0 -1 351
Income tax effect of actuarial gains/losses for the period 0 0 324
Net other comprehensive income not to be reclassified to profit or loss in
subsequent periods 0 0 -1 027
Total comprehensive income, net of tax -16 415 -5 567 50 325
STATEMENT OF FINANCIAL POSITION 31.03.2018 31.03.2017 31.12.2017
(NOK 1 000) Unaudited Unaudited Audited
ASSETS
Intangible assets 545 803 549 002 558 977
Tangible fixed assets 259 605 254 908 260 550
Investment in associates and joint ventures 869 396 970 795 918 769
Other financial fixed assets 768 2 389 941
Total non-current assets 1 675 572 1 777 094 1 739 237
Inventories 227 051 264 405 242 350
Receivables 249 727 235 004 238 105
Bank deposits, cash and similar 203 811 135 222 171 605
Total current assets 680 590 634 631 652 061
Total assets 2 356 162 2 411 725 2 391 298
EQUITY AND LIABILITIES
Paid-in capital 763 452 752 388 761 073
Other equity 639 639 592 465 651 368
Total equity 1 403 090 1 344 854 1 412 441
Interest-bearing long-term liabilities 359 997 432 828 367 403
Other non-current liabilities 215 000 300 036 224 404
Total non-current liabilities 574 997 732 864 591 807
Interest-bearing current liabilities 18 617 14 157 19 494
Other current liabilities 359 458 319 850 367 556
Total current liabilities 378 075 334 007 387 050
Total liabilities 953 072 1 066 871 978 857
Total equity and liabilities 2 356 162 2 411 725 2 391 298
CONDENSED CASH FLOW STATEMENT 31.03.2018 31.03.2017 31.12.2017
(NOK 1 000)
Profit before tax 31 294 6 268 48 227
Depreciation and write-downs 19 204 18 423 74 731
Change in net working capital 12 184 -88 077 -32 525
Net cash flow from operations 62 683 -63 386 90 434
Net cash flow from investment activities -21 638 -8 364 -26 479
Net cash flow from financing activities -4 623 -997 -99 407
Net change in cash and cash equivalents 36 421 -72 747 -35 453
Net currency exchange differences -4 215 -104 -1 016
Cash and cash equivalents at start of period 171 605 208 073 208 073
Cash and cash equivalents at end of period 203 811 135 222 171 605
Available unused credit facility 643 235 587 427 635 909
CONDENSED STATEMENT
OF CHANGES IN EQUITY
SHARE
CAPITAL
OWN
SHARES
SHARE
PREMIUM
OTHER PAID
IN CAPITAL
TRANSLATION
DIFFERENCES
OTHER
EQUITY
TOTAL
(NOK 1 000)
Balance 01.01.2017 16 663 -117 727 639 6 752 105 967 476 266 1 333 170
Profit/loss after tax 7 246 7 246
Other income and expenses -1 680 -1 680
Share-based payment 1 451 4 666 6 117
Balance 31.03.2017 16 663 -117 727 639 8 203 104 287 488 178 1 344 854
Balance 01.01.2017 16 663 -117 727 639 6 752 105 967 476 266 1 333 170
Profit/loss after tax 69 472 69 472
Other income and expenses -18 120 -1 027 -19 147
Share-based payment 10 136 18 811 28 947
Balance 31.12.2017 16 663 -117 727 639 16 888 87 847 563 521 1 412 441
EFFECT OF IMPLEMENTATION OF NEW ACCOUNTING STANDARDS
Implementation of IFRS 15 2 204 2 204
Balance 01.01.2018 16 663 -117 727 639 16 888 87 847 565 725 1 414 645
Profit/loss after tax 23 065 23 065
Other income and expenses -39 480 0 -39 480
Share-based payment 2 379 2 481 4 860
Balance 31.03.2018 16 663 -117 727 639 19 266 48 367 591 271 1 403 090
BUSINESS SEGMENT DATA 31.03.2018 31.03.2017 31.12.2017
(NOK 1 000) Unaudited Proforma Proforma
HEXAGON HYDROGEN & LIGHT DUTY VEHICLES
Sales of goods external customers 63 115 51 705 292 692
Sales of services and funded development 12 930 4 166 34 636
Internal transactions 7 491 10 667 20 304
Total operating income 83 537 66 538 347 632
Segment operating profit before depreciation (EBITDA) 114 -1 503 15 312
Segment operating profit (EBIT) -6 352 -7 047 -6 975
Segment assets 691 118 701 586 724 739
Segment liabilities 729 333 726 031 757 843

HEXAGON MOBILE PIPELINES & OTHER

Sales of goods external customers 155 654 104 959 412 006
Sales of services and funded development 2 281 2 392 6 435
Internal transactions 6 158 1 385 11 108
Total operating income 164 093 108 736 429 550
Segment operating profit before depreciation (EBITDA) 20 244 578 14 939
Segment operating profit (EBIT) 16 314 -4 677 -4 180
Segment assets 318 106 299 956 266 599
Segment liabilities 727 534 778 384 701 533
INVESTMENT IN JOINT VENTURES AND ASSOCIATES
Net booked value investment in Joint Ventures and Associates 869 396 970 795 918 769
BUSINESS SEGMENT DATA 31.03.2018 31.03.2017 31.12.2017
HEXAGON RAGASCO LPG
Sales of goods external customers 182 355 170 562 642 747
Sales of services and funded development 585 250 1 037
Internal transactions 1 974 2 335 10 535
Total operating income 184 914 173 147 654 319
Segment operating profit before depreciation (EBITDA) 45 561 40 142 143 964
Segment operating profit (EBIT) 39 517 35 977 125 699
Segment assets 453 861 406 292 456 140
Segment liabilities 327 254 264 058 358 492

NOTES

NOTE 1: INTRODUCTION

The condensed consolidated interim financial statements for first quarter 2018, which ended 31 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 31 December 2017.

For a more detailed description of accounting principles see the consolidated financial statements for 2017.

Hexagon Composites was until 2017 comprised of two business segments: High-Pressure CNG & CHG and Low-Pressure LPG. As a result of the growing market opportunities for renewable fuels solutions, Hexagon has organized its Hydrogen activities and Light-Duty Vehicle activities into a dedicated single business segment. The new segment and reporting structure from first quarter 2018 is:

  • Hexagon Hydrogen & Light-Duty Vehicles
  • Hexagon Mobile Pipelines & Other
  • Hexagon Ragasco LPG

Comparable figures for the new segments are prepared on proforma basis.

The accounting principles used in the preparation of these interim accounts are the same as those applied to the consolidated financial statements for 2017, except for the adoption of new standards effective as of 1 January 2018. The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.

The Group applies, for the first time, IFRS 15 Revenue from Contracts with Customers and IFRS 9 Financial Instruments that require restatement of previous financial statements. As required by IAS 34, the nature and effect of these changes are disclosed below.

Several other amendments and interpretations apply for the first time in 2018, but do not have an impact on the interim condensed consolidated financial statements of the Group.

IFRS 15 Revenue

The Group adopted IFRS 15 using the modified retrospective method of adoption. The effect of adopting IFRS 15 is, as follows (NOK 1 000):

IMPACT ON EQUITY (INCREASE/- DECREASE) AS OF 31 DECEMBER 2017

Net impact on equity 2 204
Deferred tax liabilities -696
Provisions 2 900

The Group's main revenues come from the sale of its own mass-produced standard products in the different segments:

  1. Hexagon Hydrogen & Light-Duty Vehicles

    1. Hexagon Mobile Pipelines & Other
    1. Hexagon Ragasco LPG

The products are mainly sold in relation to separate identifiable contracts with customers.

For normal sale contracts with customers of cylinders there is only one performance obligation.

The Group has concluded that revenue from such sale should be recognized at the point in time when control of the asset is transferred to the customer, generally on delivery. Therefore, the adoption of IFRS 15 did not have an impact on the timing of revenue recognition. However, the amount of revenue to be recognized was affected, as noted below.

Some contracts with customers provide trade discounts or volume rebates. Prior to the adoption of the IFRS 15, the Group recognized revenue from the sale of goods measured at the fair value of the consideration received or receivable, net of

allowances, trade discounts and volume rebates. If revenue could not be reliably measured, the Group deferred revenue recognition until the uncertainty was resolved. Such provisions give rise to variable consideration under IFRS 15, and will be required to be estimated at contract inception. IFRS 15 requires the estimated variable consideration to be constrained to prevent over-recognition of revenue. The Group continues to assess individual contracts to determine the estimated variable consideration and related constraint. Based on analysis of open contracts 31.12.2017, the Group estimated an effect of NOK 2.9 million in increased revenue for 2017 related to variable considerations under IFRS 15. Besides this, the Group did not identify any other changes in revenue recognition.

The Group provides warranties for general repairs and does not provide extended warranties or maintenance services in its contracts with customers. As such, the Group expects that such warranties are assurance-type warranties which will continue to be accounted for under IAS 37 Provisions, Contingent Liabilities and Contingent Assets consistent with its current practice.

To some extent the Group provides other services. These services are normally sold on their own as separate performance obligations, and allocation are based on stand-alone selling prices.

The Group has also entered into funded contracts with a limited number of customers for development services. The Group recognizes revenue on development-in-progress as the services are performed. The Group have concluded that these services are satisfied over time given that the customer simultaneously receives and consumes the benefits provided by the Group. Consequently, under IFRS 15 the Group would continue to recognize revenue for these service contracts over time.

IFRS 9 Financial Instruments: Classification and Measurement

The Group adopted IFRS 9 retrospectively, except for hedge accounting which is implemented prospectively. Comparative figures are not prepared as there is no requirement for this. The Group did not identify any significant impact of implementing IFRS 9, due to the fact that the Group does not use hedge accounting and has no history of significant losses on trade receivables.

These condensed consolidated interim financial statements were approved by the Board of Directors on 8 May 2018.

NOTE 2: INTEREST-BEARING DEBT

The following shows material changes in interest-bearing debt during 2018:

AMOUNTS IN NOK THOUSAND LONG-TERM
BANK LOAN
LONG-TERM
FINANCIAL
LEASES AND
OTHER
SHORT-TERM
FINANCIAL
LEASES AND
OTHER
TOTAL INTEREST
BEARING DEBT
Balance 01.01.2018 362 535 4 868 19 494 386 897
Unsecured bank loans -7 224 0 0 -7 224
Financial leases and other loans 0 -181 -877 -1 058
Balance 31.03.2018 355 310 4 687 18 617 378 614

The financing facility is a bilateral facility with DNB Bank. The overall size of the facility at NOK 1 billion, comprising a main revolving credit with overdraft facility of NOK 600 million and an optional ancillary facility of NOK 400 million.

Movements in the quarter were primarily due to foreign exchange translation differences and instalments for the period.

There are no breaches of the financial covenants under the financing facility agreements.

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 2017.

NOTE 4: SHARE-BASED PAYMENTS

3 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.

1 April 2016 Hexagon Composites ASA issued 925,000 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.

5 April 2017 Hexagon Composites ASA issued 1,450,000 new call options to senior executives and managers in the Group at NOK 27 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 2019, first quarter of 2020 or second quarter of 2020.

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 2.4 million YTD 31 March. The unamortized fair value of all outstanding share options (3 465 000) is estimated to NOK 14.4 million per 31 March 2018.

There are no cash settlement obligations. The Group does not have a past practice of cash settlement for outstanding share options.

NOTE 5: EVENTS AFTER THE BALANCE SHEET DATE

The Annual General Meeting held on 19 April 2018 approved the Board's proposal to distribute a dividend for 2017 of NOK 0.30 per share, totaling NOK 49.6 million. The dividend was paid out on 30 April 2018.

There have not been any other significant events after the balance sheet date.

KEY FIGURES GROUP

KEY FIGURES GROUP 31.03.2018 31.03.2017 31.12.2017
EBITDA in % of operating income 16.0 % 10.1 % 12.2 %
EBIT in % of operating income 11.4 % 4.8 % 6.9 %
EBITDA (rolling last 4 quarters) / Capital Employed % 11.5 % 21.8 % 9.7 %
EBIT (rolling last 4 quarters) / Capital Employed % 7.3 % 17.5 % 5.5 %
Net working capital / Operating income (rolling last 4 quarters) % 19.1 % 22.4 % 18.5 %
Interest coverage I 1) 21.0 3.1 6.4
Interest coverage II 2) 27.3 47.5 19.4
NIBD / EBITDA (rolling last 4 quarters) 0.9 0.8 1.2
Equity ratio 59.5 % 55.8 % 59.1 %
Equity / Capital employed 78.7 % 75.1 % 78.5 %
Return on equity (annualised) 6.6 % 2.2 % 5.1 %
Total return (annualised) 5.5 % 1.5 % 2.4 %
Liquidity ratio I 1.8 1.9 1.7
Liquidity reserve 3) 847 046 722 649 807 514
Liquidity reserve 3) / Operating income (rolling last 4 quarters) % 56.5 % 56.7 % 56.5 %
Earnings per share 0.14 0.04 0.42
Diluted earnings per share 0.15 0.05 0.47
Cash flow from operations per share 0.38 -0.42 0.55
Equity per share 8.42 8.07 8.48

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 31.03.2018 31.03.2017 31.12.2017
HEXAGON HYDROGEN & LIGHT DUTY VEHICLES
EBITDA in % of operating income 0.1 % -2.3 % 4.4 %
EBIT in % of operating income -7.6 % -10.6 % -2.0 %
HEXAGON MOBILE PIPELINES & OTHER
EBITDA in % of operating income 12.3 % 0.5 % 3.5 %
EBIT in % of operating income 9.9 % -4.3 % -1.0 %
HEXAGON RAGASCO LPG
EBITDA in % of operating income 24.6 % 23.2 % 22.0 %
EBIT in % of operating income 21.4 % 20.8 % 19.2 %

SHAREHOLDER INFORMATION

A total of 3,971,274 (5,016,520) shares in Hexagon Composites ASA (HEX.OL) were traded on Oslo Børs (OSE) during first quarter 2018. The total number of shares in Hexagon Composites ASA at 31 March 2018 was 166,627,868 (par value NOK 0.10). During the quarter, the share price moved between NOK 21.80 and NOK 27.40, ending the quarter on NOK 22.60. The price at 31 March gives a market capitalization of NOK 3,765.8 million for the Company.

20 LARGEST SHAREHOLDERS PER 8 MAY 2018 NUMBER OF
SHARES
SHARE OF
20 LARGEST
SHARE OF
TOTAL
TYPE COUNTRY
Mitsui & Co., Ltd 41 666 321 30.90 % 25.01 % Ordinary JPN
Flakk Composites AS 29 002 667 21.51 % 17.41 % Ordinary NOR
MP Pensjon PK 13 212 075 9.80 % 7.93 % Ordinary NOR
Bøckmann Holding AS 9 000 000 6.67 % 5.40 % Ordinary NOR
Odin Norge 7 438 064 5.52 % 4.46 % Ordinary NOR
Nødingen AS 6 000 000 4.45 % 3.60 % Ordinary NOR
JPMorgan Chase Bank, N.A., London, Nordea Treaty Account 4 987 384 3.70 % 2.99 % Nominee GBR
JP Morgan Chase Bank, S/A Escrow Account 4 281 410 3.17 % 2.57 % Nominee GBR
Skandinaviska Enskilda Banken AB 3 658 498 2.71 % 2.20 % Ordinary SWE
Storebrand Norge JP Morgan Europe Ltd. 2 820 732 2.09 % 1.69 % Ordinary NOR
Société Générale Bny Mellon SA/NV 2 211 594 1.64 % 1.33 % Ordinary FRA
The Bank of New York c/o BNYMSANV RE BNYM 1 792 361 1.33 % 1.08 % Nominee BEL
TR European Growth HSBC Bank Plc 1 397 747 1.04 % 0.84 % Ordinary GBR
Flakk Invest AS 1 200 000 0.89 % 0.72 % Ordinary NOR
Hexagon Composites ASA 1 166 075 0.86 % 0.70 % Ordinary NOR
VPF Nordea Kapital c/o JP Morgan Europe Ltd. 1 069 924 0.79 % 0.64 % Ordinary NOR
Eika Norge 1 045 016 0.77 % 0.63 % Ordinary NOR
Eika Spar 1 032 838 0.77 % 0.62 % Ordinary NOR
State Street Bank 989 459 0.73 % 0.59 % Nominee USA
VPF Nordea Avkastning 886 111 0.66 % 0.53 % Nominee GBR
Total 20 largest shareholders 134 858 276 100.00 % 80.93 %
Remaining 31 769 592 19.07 %
Total 166 627 868 100.00 %

FORWARD LOOKING STATEMENTS

This quarterly report (the "Report") has been prepared by Hexagon Composites ASA ("Hexagon" or the "Company"). The Report has not been reviewed or registered with, or approved by, any public authority, stock exchange or regulated market place. The Company makes no representation or warranty (whether express or implied) as to the correctness or completeness of the information contained herein, and neither the Company nor any of its subsidiaries, directors, employees or advisors assume any liability connected to the Report and/or the statements set out herein. This Report is not and does not purport to be complete in any way. The information included in this Report may contain certain forwardlooking statements relating to the business, financial performance and results of the Company and/or the industry in which it operates. Forward-looking statements concern future circumstances and results and other statements that are not historical facts, sometimes identified by the words "believes", expects", "predicts", "intends", "projects", "plans", "estimates", "aims", "foresees", "anticipates", "targets", and similar expressions. The forward-looking statements contained in this Report, including assumptions, opinions and views of the Company or cited from third party sources are solely opinions and forecasts which are subject to risks, uncertainties and other factors that may cause actual events to differ materially from any anticipated development. None of the Company or its advisors or any of their parent or subsidiary undertakings or any such person's affiliates, officers or employees provides any assurance that the assumptions underlying such forward-looking statements are free from errors nor does any of them accept any responsibility for the future accuracy of the opinions expressed in this Report or the actual occurrence of the forecasted developments. The Company and its advisors assume no obligation to update any forward-looking statements or to conform these forward-looking statements to the Company's actual results. Investors are advised, however, to inform themselves about any further public disclosures made by the Company, such as filings made with the Oslo Stock Exchange or press releases. This Report has been prepared for information purposes only. This Report does not constitute any solicitation for any offer to purchase or subscribe any securities and is not an offer or invitation to sell or issue securities for sale in any jurisdiction, including the United States. Distribution of the Report in or into any jurisdiction where such distribution may be unlawful, is prohibited. This Report speaks as of 8 May 2018, and there may have been changes in matters which affect the Company subsequent to the date of this Report. Neither the issue nor delivery of this Report shall under any circumstance create any implication that the information contained herein is correct as of any time subsequent to the date hereof or that the affairs of the Company have not since changed, and the Company does not intend, and does not assume any obligation, to update or correct any information included in this Report. This Report is subject to Norwegian law, and any dispute arising in respect of this Report is subject to the exclusive jurisdiction of Norwegian courts with Oslo City Court as exclusive venue. By receiving this Report, you accept to be bound by the terms above.

1 ST QUARTER 2018

HEXAGON COMPOSITES ASA

Korsegata 4B, P. O. Box 836 Sentrum, N0-6002 Ålesund, Norway. Phone: +47 70 30 44 50, [email protected], www.hexagon.no

HYDROGEN & LIGHT-DUTY VEHICLES

Hexagon MasterWorks Heavy-Duty Trucks

OTHER AGILITY FUEL SOLUTIONS

Transit Buses

ELLE mELLE