TIDMFBH

RNS Number : 4528M

FBD Holdings PLC

27 August 2013

FBD HOLDINGS PLC

27 August 2013

FBD HOLDINGS PLC

Half Yearly Report

For the Six Months Ended 30 June 2013

 
 FINANCIAL HIGHLIGHTS                              Restated* 
                                            2013        2012 
                                         EUR000s     EUR000s 
 
 
   *    Gross written premium            175,910     174,729 
 
   *    Operating profit                  24,102      28,114 
 
   *    Profit before taxation            19,091      21,846 
 
                                            Cent        Cent 
 
   *    Operating earnings per share          63          74 
 
   *    Diluted earnings per share            49          57 
 
   *    Ordinary dividend per share        15.75       12.25 
 
   *    Net assets per share                 740         666 
 

OPERATIONAL HIGHLIGHTS

-- Strong performance with half year profit before taxation of EUR19.1m.

-- As expected, profit in the period is lower than the first half of 2012 primarily due to reduced returns in global investment markets.

-- Key strategic initiatives deliver further growth in gross written premium, customer numbers and market share.

-- Industry leading combined operating ratio of 94.7% (2012: 92.5%).

-- Interim dividend increased 29% to 15.75 cent.

-- FBD Insurance capital base further strengthened with solvency level of 70%, up from 63% at 30 June 2012.

-- Increase in net asset value per share to EUR7.40.

-- Full year operating earnings per share guidance re-affirmed at 145 - 155 cent per share.

Commenting on the results, Andrew Langford, Group Chief Executive, said:

"These are excellent results in difficult economic conditions. Key strategic initiatives delivered an increase in premium and customer numbers in an insurance market that continued to contract, resulting in further growth in FBD's market share. We have maintained our prudent management of risk, reserving and investments. FBD has followed through on its commitment to increase its dividend, which is up 29% on 2012. The Group is in a strong position to progress its strategic plans and is investing in future growth. The Board is confident that FBD will continue to outperform its peers in delivering superior returns to shareholders".

* Where applicable and unless otherwise stated, all comparative figures have been restated

to exclude operations that were sold during 2012 and to reflect changes to IAS 19

"Employee Benefits".

 
 Enquiries                                  Telephone 
 
 FBD 
 Andrew Langford, Group Chief Executive     +353 1 409 3208 
 Cathal O'Caoimh, Group Finance Director 
 Peter Jackson, Head of Investor 
  Relations 
 
 Murray Consultants 
 Joe Murray                                 +353 1 498 0300 
 Joe Heron 
 

A presentation will be made to analysts at 9.30 am. today, a copy of which will be available on our Group website, www.fbdgroup.com from that time.

About FBD Holdings plc ("FBD")

The Group was established in the 1960s and is one of Ireland's largest property and casualty insurers looking after the insurance needs of farmers, private individuals and business owners.

Forward Looking Statements

Some statements in this announcement are forward-looking. They represent expectations for the Group's business, and involve risks and uncertainties. These forward-looking statements are based on current expectations and projections about future events. The Group believes that current expectations and assumptions with respect to these forward-looking statements are reasonable. However, because they involve known and unknown risks, uncertainties and other factors, which are in some cases beyond the Group's control, actual results or performance may differ materially from those expressed or implied by such forward-looking statements.

The following details relate to FBD's ordinary shares of EUR0.60 each which are publicly traded:

 
       Listing                  Irish Stock Exchange           UK Listing Authority 
       Listing Category         Premium                        Premium (Equity) 
       Trading Venue            Irish Stock Exchange           London Stock Exchange 
       Market                   Main Securities Market         Main Market 
       ISIN                     IE0003290289                   IE0003290289 
       Ticker                   FBD.I or EG7.IR                FBH.L 
 

FBD HOLDINGS PLC

Half Yearly Report

For the Six Months Ended 30 June 2013

INTERIM MANAGEMENT REPORT

OVERVIEW

FBD delivered a profit before taxation of EUR19.1m in the first half of 2013, building on its track record of superior returns in a difficult operating environment.

The strong profit figure was driven by an industry-leading combined operating ratio of 94.7%. This was achieved despite an above-average level of severe personal injury claims early in the period. Due primarily to reduced returns in global investment markets, profit before tax of EUR19.1m, as expected, was lower than the EUR21.8m achieved in the prior year. Operating earnings per share for the first half of 2013 were 63 cent compared to 74 cent in the first half of 2012.

While the Irish Insurance market declined further in the period, albeit at a slower pace than heretofore, FBD increased gross written premium to EUR175.9m (2012: EUR174.7m), with key strategic initiatives contributing to the outperformance. As a result, the Group's market share increased again in the first half of 2013.

Underwriting

FBD generated underwriting profit of EUR7.7m in the first half (2012: EUR11.2m).

Insurable values and risk in the Irish insurance market have reduced every year since 2008 as domestic demand has fallen. In the first half of 2013, the market contracted by circa 3 %. However, FBD's gross written premium is up 0.7%, continuing its track record of market share growth. FBD's policy count grew by 1.7%, while the average customer premium reduced by 1%. FBD lowered rates for car insurance customers in 2012 where risk had reduced as a result of factors such as vehicle usage, safety measures or driver behaviour. As economic activity increases, it is likely that market rates will harden to compensate for the associated increase in risk. Encouragingly, there is some evidence that insurable values are stabilising in the first half of 2013.

FBD has made further progress in delivering on its strategic priorities and in aligning and optimising its business to continue to meet the needs of customers. FBD maintained its focus on the insurance needs of its key farm and direct business customers. This delivered growth in both agri and personal lines policies sold to these customers during the period. FBD's relationships with broker partners are developing well and business written is gaining momentum. The repositioning of No Nonsense has been very successful with growth in the first six months of 2013. No Nonsense also launched its 'smart driver' telematics offering, positioning itself for the inevitable shift in consumer sentiment towards this technology. Growth generated by these initiatives was somewhat offset by home insurance, where FBD has continued to maintain its underwriting discipline rather than compete with uneconomic rates in the market.

Net claims incurred reduced marginally to EUR100.6m (2012: EUR100.9m). The loss ratio increased from 67.0% to 68.8%. The Group achieved an excellent attritional loss ratio of 50.4% (full year 2012: 50.8%), driven by continued focus on risk selection, rating and claims management.

As previously advised, severe personal injury claims experience, which can be very volatile especially over a short period, was ahead of historic norms in the early months of 2013. Since then it has begun its reversion towards norm. In contrast, severe weather experience was very benign in the period. Severe weather events and large claims combined cost 18.4% in the first half of 2013 compared to a historic norm of 16.1%.

The level of expenses incurred in the first half of 2013 was flat on 2012. The expense ratio rose marginally from 25.6% to 25.9% as net earned premium declined, reflecting the reduction in premium written in 2012 relative to 2011.

FBD's combined operating ratio for the first half of 2013 was a market leading 94.7%, compared to the 92.6% achieved in the first half of 2012. Longer-term investment return at EUR14.2m was lower than the EUR14.3m booked in the first half of 2012. The underwriting operating profit before taxation amounted to EUR21.9m (2012: EUR25.5m).

Financial Services

The Group's financial services operations, which include premium instalment services and life, pension and investment broking (FBD Financial Solutions) less holding company costs, generated a solid performance in a tough operating environment, delivering an operating profit of EUR2.2m (2012: EUR2.6m). An increasing proportion of insurance customers are availing of premium instalment services.

Profit before taxation

Group operating profit before taxation was EUR24.1m (2012: EUR28.1m). The strong operating result was somewhat offset by impairment of property, plant and equipment of EUR0.3m (2012: Nil) and adverse investment return fluctuations of EUR4.3m (2012: EUR2.2m), which arose primarily because rates of return on bank deposits and bonds were at historic lows.

The Group's share of the loss of the property and leisure joint venture was EUR0.4m, an improvement on the EUR0.7m loss in the same period in 2012. The joint venture's trading has improved compared to 2012, with growth in occupancy, rate and revenue per room, particularly in the Irish market. Sales of units in La Cala continue to be strong and the last of the remaining units were sold in July. The joint venture continued to be cash generative in the period.

The Group achieved a profit before tax of EUR19.1m (2012: EUR21.8m).

Dividends

It is in the long-term interest of all stakeholders to maintain strong solvency and liquidity margins and the Board is determined that the Group's capital position continues to be robust and allows for growth. The Group is committed to a progressive dividend policy and efficient management of capital.

The Board is satisfied that the significant increase in the level of dividend committed to at the publication of our 2012 results remains appropriate given the very strong profit performance, the robust financial position and the Board's desire to move towards its target of a 40% to 50% operating pay-out ratio. The Board approved an interim dividend payment of 15.75c cent per share (2012: 12.25 cent), an increase of 29%. This increase in dividend moves the Group towards its desired pay-out ratio while maintaining a high dividend cover and providing the potential for a sustainable and progressive dividend in future years.

The interim dividend will be paid on 1 October 2013 to the holders of shares on the register on 6 September 2013. It is subject to dividend withholding tax ("DWT") except for shareholders who are exempt from DWT and who have furnished a properly completed declaration of exemption to the Company's Registrar, from whom further details may be obtained.

Earnings per share

Operating earnings per share based on longer-term investment return amounted to 63 cent per ordinary share, compared to 74 cent in the first half of 2012. The fully diluted earnings per share was 49 cent (2012: 57 cent) per ordinary share.

STATEMENT OF FINANCIAL POSITION

The Group's financial position further strengthened during the period. Ordinary shareholders' funds grew to EUR249.1m (December 2012: EUR241.3m). Net assets per ordinary share increased to 740 cent, up from 721 cent at December 2012.

Table 1 shows how the assets of the Group were invested at the beginning and end of the period.

Table 1 - Asset Allocation

 
                                                30 June 2013     31 December 2012 
 Investment assets                               EURm      %        EURm        % 
 Deposits and cash                                513    60%         499      59% 
 Corporate bonds                                  140    17%         152      18% 
 Government bonds & approved securities            83    10%         110      13% 
 Equities                                          62     7%          60       7% 
 Unit trusts                                       23     3%           -        - 
 Own land & buildings                              16     2%          16       2% 
 Investment property                               11     1%          11       1% 
 
 Investment assets                                848   100%         848     100% 
                                                       -----              ------- 
 
 Trade, other debtors and DAC                     103                101 
 Reinsurers' share of technical provisions         47                 55 
 Investment in joint venture                       44                 44 
 Plant and equipment                               24                 19 
                                             --------         ---------- 
 
 Total assets                                   1,066              1,067 
                                             --------         ---------- 
 

International financial market volatility continues as evidenced by events in June. The reward provided by the market is insufficient to justify holding longer-dated assets. In such an environment, FBD's investment philosophy, like most of its peers globally, remains focussed on capital preservation, ensuring that customers and shareholders are protected. As a result, the Group has maintained a short-term, low-risk investment allocation.

The Group continues to be encouraged by policymakers' actions to address the euro crisis and the improvement in confidence in the global economy. As a result the Group has reduced the proportion of assets invested in cash and bonds at 30 June 2013 from 90% to 87%. The average term of these assets is far shorter than the corresponding liabilities, thereby reducing the risk of investment volatility.

FBD Group has a strong capital base and its balance sheet has further strengthened in the period. The Group has no debt. FBD Insurance has a solvency level of 70% of net earned premium at the end of June 2013, compared with 63% at June 2012. FBD has a prudent reserving policy that has delivered positive runoffs in each year since 2003. Reserving at 30 June 2013 was maintained at the same robust level as at the previous year end. The reserving ratio (net technical provisions divided by net earned premium) remains strong at 235%, up from 232% at 30 June 2012.

OUTLOOK

Irish domestic demand is likely to stabilise in the second half of 2013, but is unlikely to return to growth in the short term.

However, FBD is committed to achieving profitable growth by constantly evolving its business to better serve the needs of customers. The Group will continue delivering products and services that matter to its farming and business customers. FBD expects to further increase penetration of key urban markets, in particular Dublin, and of the business insurance market, in partnership with brokers. These opportunities provide the Group with the ability to continue outperforming the market.

FBD's policy to only write profitable business at sustainable rates will continue. The Group has the ambition, capability and capital strength to take advantage of appropriate market opportunities that provide profitable growth.

The Group will continue to deliver improvements in those aspects of claims costs that it can control, and expects to maintain the attritional loss ratio achieved in the first half of 2013 throughout the remainder of 2013. It is expected that the severe personal injury claims experience, which can be volatile in any short period, will revert towards historic norms.

As global investment returns will remain low, insurance companies are likely to become more reliant on underwriting profit to achieve an adequate return on investment. FBD will continue to prioritise capital protection over investment return. Low returns on deposits and bonds will lead to negative investment fluctuations in the short term. In a rising interest rate environment, our current asset allocation positions FBD to benefit from higher investment returns as they materialise.

FBD has a strong capital base and balance sheet, a low-risk investment allocation and a prudent reserving strategy. The Group is in a very strong position to progress its strategic plans by investing in future growth. The Board is confident that FBD will continue to outperform its peers in delivering superior returns to shareholders. FBD has demonstrated its capacity to deliver returns in difficult market conditions and is well positioned to deliver long-term profitable growth.

The Group re-affirms its previous guidance, subject to exceptional events arising, for full year 2013 operating earnings per share of between 145 and 155 cent.

PRINCIPAL RISKS AND UNCERTAINTIES

Under the Transparency (Directive 2004/109/EC) Regulations 2007 the Group is required to give a description of the principal risks and uncertainties it faces.

The Board considers that the risks and uncertainties disclosed in the Annual Report for the year ended 31 December 2012 continue to reflect the principal risks and uncertainties of the Group over the remainder of the financial year. In the 2012 Annual Report, risk was categorised as general insurance risk, capital management risk, operational risk, liquidity risk, market risk, credit risk, concentration risk and macro-economic risk.

Further information on these risks is included in pages 110 to 120 of the 2012 Annual Report, which quantifies the sensitivity of parameters such as loss ratio, equity and property values and exchange and interest rates. The risks and uncertainties have not altered and movement in the parameters described above may be experienced in future periods.

The Group has a risk management policy which provides a systematic, effective and efficient way for managing risk in the organisation and ensures it is consistent with the overall business strategy and the risk appetite of the Group.

Risk appetite is a measure of the amount and type of risks the Group is willing to accept or not accept over a defined period of time in the pursuit of its objectives. The Group's risk appetite seeks to encourage measured and appropriate risk taking to ensure that risks are aligned to business strategy and objectives.

The risk appetite in the Group's underwriting subsidiary is driven by an overarching desire to protect its solvency at all times. Through the proactive management of risk, it ensures that it does not have or will not take on an individual risk or combination of risks that could threaten its solvency. This ensures that it has, and will have at all times, sufficient capital to pay its policyholders and all other creditors in full as liabilities fall due.

RELATED PARTY TRANSACTIONS

There were no related party transactions in the half year that have materially affected the financial position or performance of the Group.

AUDIT REVIEW

This half yearly financial report has not been audited or reviewed by the auditors of the Group.

FBD HOLDINGS PLC

Condensed Consolidated Income Statement

For the half year ended 30 June 2013

 
                                        Half year                        Restated                             Restated 
                                            ended        half year ended 30/06/12        year ended 31/12/12 (audited) 
                                         30/06/13                     (unaudited) 
                             Notes    (unaudited) 
                                          EUR000s                         EUR000s                              EUR000s 
 
 Revenue                         4        197,975                         198,665                              389,810 
                                    -------------      --------------------------      ------------------------------- 
 Income 
 Gross premium written                    175,910                         174,729                              344,255 
 Reinsurance premiums                    (24,233)                        (24,201)                             (47,646) 
                                    -------------      --------------------------      ------------------------------- 
 
 Net premium written                      151,677                         150,528                              296,609 
 Gross change in 
  provision for unearned 
  premiums                                (4,992)                               5                                4,119 
 Reinsurers' share of 
  change in provision for 
  unearned premiums                         (356)                             128                                (103) 
                                    -------------      --------------------------      ------------------------------- 
 
 Net premium earned                       146,329                         150,661                              300,625 
 Net investment return           3          9,894                          12,091                               24,979 
 Financial services 
  income                                    6,872                           6,644                               14,693 
                                    -------------      --------------------------      ------------------------------- 
 
 Total income                             163,095                         169,396                              340,297 
 
 Expenses 
 Net claims and benefits                (100,615)                       (100,941)                            (191,873) 
 Other underwriting 
  expenses                       5       (38,004)                        (38,491)                             (76,785) 
 Financial services 
  expenses                                (4,678)                         (4,079)                              (9,058) 
 Impairment of property, 
  plant and equipment                       (300)                               -                                (996) 
 Write-off of investment                        -                         (2,582)                              (2,586) 
 Restructuring and other 
  costs                                         -                           (739)                              (5,095) 
 Share of results of 
  joint venture                             (407)                           (718)                              (1,655) 
                                    -------------                                      ------------------------------- 
 
 Profit before taxation                    19,091                          21,846                               52,249 
 
 Income taxation charge                   (2,386)                         (2,731)                              (7,545) 
                                    -------------      --------------------------      ------------------------------- 
 Profit for the period 
  from continuing 
  operations                               16,705                          19,115                               44,704 
 
 Discontinued operations 
 Profit for the period 
  from discontinued 
  operations, including 
  profit on sale                                -                              12                                3,748 
                                    -------------      --------------------------      ------------------------------- 
 
 Profit for the period                     16,705                          19,127                               48,452 
                                    -------------      --------------------------      ------------------------------- 
 
 Attributable to: 
 Equity holders of the 
  parent                                   16,685                          19,077                               48,353 
 
   Non-controlling 
   interests                                   20                              50                                   99 
 
                                           16,705                          19,127                               48,452 
                                    -------------      --------------------------      ------------------------------- 
 
 

FBD HOLDINGS PLC

Condensed Consolidated Income Statement

For the half year ended 30 June 2013

 
                                        Half year                        Restated                             Restated 
                                            ended        half year ended 30/06/12        year ended 31/12/12 (audited) 
                                         30/06/13                     (unaudited) 
                             Notes    (unaudited) 
 Earnings per share                          Cent                            Cent                                 Cent 
 
 From continuing 
 operations 
 Basic                        8(a)             50                              57                                  133 
                                    -------------      --------------------------      ------------------------------- 
 Diluted                      8(a)             49                              57                                  131 
                                    -------------      --------------------------      ------------------------------- 
 From continuing and 
 discontinued operations 
 Basic                        8(a)             50                              57                                  144 
                                    -------------      --------------------------      ------------------------------- 
 Diluted                      8(a)             49                              57                                  142 
                                    -------------      --------------------------      ------------------------------- 
 

FBD HOLDINGS PLC

Condensed Consolidated Statement of Comprehensive Income

For the half year ended 30 June 2013

 
                                                                          Restated              Restated 
                                                  Half year              half year                  year 
                                                                    ended 30/06/12 
                                             ended 30/06/13            (unaudited)        ended 31/12/12 
                                                                                               (audited) 
                                                (unaudited) 
                                                    EUR000s                EUR000s               EUR000s 
 
 Profit for the period                               16,705                 19,127                48,452 
                                          -----------------      -----------------      ---------------- 
 
 Items that will or may be reclassified 
  to profit or loss in subsequent 
  periods: 
 Net (loss)/gain on available for 
  sale assets                                         (659)                      -                 1,122 
 
   Items that will not be reclassified 
   to profit or loss in subsequent 
   periods: 
 Actuarial gain/(loss) on retirement 
  benefit obligations                                     -                    326               (8,693) 
 Taxation (charge)/credit relating 
  to items not to be reclassified 
  in subsequent periods                                   -                   (41)                 1,052 
                                          -----------------      -----------------      ---------------- 
 
 Other comprehensive (expense)/income 
  after taxation                                      (659)                    285               (6,519) 
                                          -----------------      -----------------      ---------------- 
 
 Total comprehensive income for 
  the period                                         16,046                 19,412                41,933 
                                          -----------------      -----------------      ---------------- 
 
 
 Attributable to: 
 Equity holders of the parent                        16,026                 19,362                41,834 
 Non-controlling interests                               20                     50                    99 
 
                                                     16,046                 19,412                41,933 
                                          -----------------      -----------------      ---------------- 
 
 

FBD HOLDINGS PLC

Pro Forma Reconciliation of Consolidated Operating Profit to PROFIT after TaxATION

For the half year ended 30 June 2013

 
                                                                              Restated                   Restated year 
                                             Half year        half year ended 30/06/12        ended 31/12/12 (audited) 
                                                 ended                     (unaudited) 
                                 Notes        30/06/13 
                                           (unaudited) 
                                               EUR000s                         EUR000s                         EUR000s 
 
 Continuing operations 
 
 Operating profit 
 
 Underwriting                        5          21,908                          25,549                          59,719 
 
 Financial services                  4           2,194                           2,565                           5,635 
                                        --------------      --------------------------      -------------------------- 
 
 Operating profit before 
  taxation                                      24,102                          28,114                          65,354 
 
 
 Investment return - 
  fluctuations                       3         (4,304)                         (2,229)                         (2,773) 
 
 Impairment of property, 
  plant and equipment                            (300)                               -                           (996) 
 
 Restructuring and other 
  costs                                              -                         (3,321)                         (7,681) 
 
 Share of results of joint 
  venture                                        (407)                           (718)                         (1,655) 
 
 
 Profit before taxation                         19,091                          21,846                          52,249 
 
 Income taxation charge                        (2,386)                         (2,731)                         (7,545) 
                                        --------------      --------------------------      -------------------------- 
 
   Profit after taxation on 
   continuing operations                        16,705                          19,115                          44,704 
 
 Discontinued operations 
 Profit for the period from 
  discontinued operations, 
  including profit on sale                           -                              12                           3,748 
                                        --------------      --------------------------      -------------------------- 
 
 Profit for the period                          16,705                          19,127                          48,452 
                                        --------------      --------------------------      -------------------------- 
 
                                                  Cent                   Restated cent                   Restated cent 
 Operating earnings per share 
 
 From continuing operations       8(a)              63                              74                             170 
                                        --------------      --------------------------      -------------------------- 
 From continuing and 
  discontinued operations         8(b)              63                              74                             170 
                                        --------------      --------------------------      -------------------------- 
 

FBD HOLDINGS PLC

Condensed Consolidated Statement of Financial Position

At 30 June 2013

 
 ASSETS                                 30/06/13           30/06/12         31/12/12 
                                     (unaudited)        (unaudited)        (audited) 
                                         EUR000s            EUR000s          EUR000s 
 
 Property, plant and equipment            39,970             32,346           35,821 
 
 Investment property                      10,833              8,300           10,686 
 
 Investment in joint venture              43,559             44,903           43,966 
 
 Loans                                     1,048             23,838            1,096 
 
 Deferred taxation asset                   4,798              8,478            4,798 
 
 Financial assets 
 Investments held to maturity             30,618            230,125           30,850 
 Available for sale investments          136,260             46,218          148,885 
 Investments held for trading            141,667             32,946          142,958 
 Deposits with banks                     487,667            450,563          473,874 
                                   -------------      -------------      ----------- 
 
                                         796,212            759,852          796,567 
                                   -------------      -------------      ----------- 
 
 Reinsurance assets 
 Provision for unearned premiums          19,926             20,514           20,282 
 Claims outstanding                       26,773             38,858           35,095 
                                   -------------      -------------      ----------- 
 
                                          46,699             59,372           55,377 
                                   -------------      -------------      ----------- 
 
 
 Current taxation asset                    2,305                914            4,705 
 
 Deferred acquisition costs               25,458             22,349           24,652 
 
 Other receivables                        68,756             70,755           63,726 
 
 Cash and cash equivalents                26,232             23,410           25,711 
                                   -------------      -------------      ----------- 
 
 Total assets                          1,065,870          1,054,517        1,067,105 
                                   -------------      -------------      ----------- 
 
 

FBD HOLDINGS PLC

Condensed Consolidated Statement of Financial Position (continued)

At 30 June 2013

 
 EQUITY AND LIABILITIES                                             30/06/13           30/06/12       31/12/12 (audited) 
                                                        Notes    (unaudited)        (unaudited) 
                                                                     EUR000s            EUR000s                  EUR000s 
 
 Equity 
 Ordinary share capital                                     7         21,409             21,409                   21,409 
 Capital reserves                                                     17,385             16,169                   16,835 
 Retained earnings                                                   210,334            184,241                  203,015 
                                                               -------------      -------------      ------------------- 
 
 Shareholders' funds - equity interests                              249,128            221,819                  241,259 
 Preference share capital                                              2,923              2,923                    2,923 
                                                               -------------      -------------      ------------------- 
 
 Equity attributable to equity holders of the parent                 252,051            224,742                  244,182 
 Non-controlling interests                                               377                428                      477 
                                                               -------------      -------------      ------------------- 
 
 Total equity                                                        252,428            225,170                  244,659 
                                                               -------------      -------------      ------------------- 
 
 Liabilities 
 Insurance contract liabilities 
 Provision for unearned premiums                                     175,235            174,552                  170,243 
 Claims outstanding                                                  568,053            589,048                  581,132 
                                                               -------------      -------------      ------------------- 
 
                                                                     743,288            763,600                  751,375 
 
 Retirement benefit obligation                                        30,766             21,692                   30,766 
 
 Deferred taxation liability                                             691              9,643                      691 
 
 Payables                                                             38,697             34,412                   39,614 
                                                               ------------- 
 
 Total liabilities                                                   813,442            829,347                  822,446 
                                                               -------------      -------------      ------------------- 
 
 
 Total equity and liabilities                                      1,065,870          1,054,517                1,067,105 
                                                               -------------      -------------      ------------------- 
 
 

FBD HOLDINGS PLC

Condensed Consolidated Statement of Cash Flows

For the half year ended 30 June 2013

 
                                     Half year       Restated half year ended 30/06/12                   Restated year 
                                         ended                             (unaudited)        ended 31/12/12 (audited) 
                                      30/06/13 
                                   (unaudited) 
                                       EUR000s                                 EUR000s                         EUR000s 
 Cash flows from operating 
 activities 
 Profit before taxation                 19,091                                  21,859                          56,061 
 Adjustments for: 
 (Profit)/loss on investments 
  held for trading                     (2,135)                                      99                         (4,963) 
 Loss on investments held to 
  maturity                                 232                                     738                             998 
 Loss on investments available 
  for sale                               2,176                                   2,944                           3,646 
 Interest and dividend income          (9,666)                                (12,026)                        (24,793) 
 Interest expense                            1                                       2                               4 
 Profit on loan realisation                  -                                       -                         (4,969) 
 Depreciation of property, 
  plant and equipment                    3,889                                   3,561                           7,006 
 Share-based payment expense               550                                     242                             908 
 Impairment of investment 
  property                                   -                                     518                           1,318 
 Revaluation of investment               (300)                                       -                               - 
 property 
 Impairment of property, plant 
  and equipment                            300                                       -                             996 
 Write-off of available for 
  sale assets, net of 
  provisions                                 -                                       -                           2,586 
 Increase/(decrease) in 
  insurance contract 
  liabilities                              590                                 (9,333)                        (17,563) 
 Effect of foreign exchange 
  rate changes                             153                                       -                             569 
 Loss on disposal of property, 
  plant and equipment                        -                                       -                             121 
 Gain on sale of subsidiaries                -                                       -                         (4,113) 
 Joint venture trading result 
  before taxation                          407                                     718                           1,655 
                                 -------------      ----------------------------------      -------------------------- 
 Operating cash flows before 
  movement in working capital           15,288                                   9,322                          19,467 
 Increase in receivables and 
  deferred acquisition costs           (5,704)                                 (4,454)                         (6,834) 
 (Decrease)/increase in 
  payables                               (916)                                     270                           7,557 
                                                    ---------------------------------- 
 Cash generated from operations          8,668                                   5,138                          20,190 
 Interest and dividend income 
  received                               9,533                                   6,402                          25,004 
 Interest paid                             (1)                                     (2)                             (4) 
 Income taxes refunded/(paid)               14                                 (1,553)                         (5,606) 
                                 -------------      ----------------------------------      -------------------------- 
 
 Net cash from operating 
  activities                            18,214                                   9,985                          39,584 
                                 -------------      ----------------------------------      -------------------------- 
 
 Cash flows from investing 
 activities 
 Purchase of investments held 
  for trading                         (95,608)                                (14,757)                       (217,562) 
 Sale of investments held for 
  trading                               99,034                                  16,320                         114,175 
 Realisation of investments 
  held to maturity                           -                                 174,985                         374,000 
 Purchase of available for sale 
  investments                         (46,843)                                (79,036)                       (158,707) 
 Sale of available for sale 
  investments                           56,631                                  36,156                          10,703 
 Purchase of property, plant 
  and equipment                        (8,334)                                 (2,110)                        (10,187) 
 Sale of property, plant and 
  equipment                                  -                                       -                              40 
 Investment property acquired 
  on exercise of loan security               -                                       -                         (3,186) 
 Decrease/(increase) in loans 
  and advances                              47                                   (752)                          26,391 
 Increase in deposits invested 
  with banks                          (13,793)                               (145,242)                       (168,553) 
 Net cash outflow from sale of 
  subsidiaries                               -                                       -                         (4,981) 
                                 -------------      ----------------------------------      -------------------------- 
 
 Net cash used in investing 
  activities                           (8,866)                                (14,436)                        (37,867) 
                                 -------------      ----------------------------------      -------------------------- 
 
 

FBD HOLDINGS PLC

Condensed Consolidated Statement of Cash Flows (continued)

For the half year ended 30 June 2013

 
 Cash flows from financing activities 
 Ordinary and preference dividends paid                      (10,058)    (7,742)   (12,273) 
 Dividends paid to non-controlling interests                    (120)       (80)       (80) 
 Proceeds of re-issue of ordinary shares                        1,351         25        689 
 
 Net cash used in financing activities                        (8,827)    (7,797)   (11,664) 
                                                            ---------  ---------  --------- 
 
 Net increase/(decrease) in cash and cash equivalents             521   (12,248)    (9,947) 
 Cash and cash equivalents at the beginning of the period      25,711     35,658     35,658 
 
 Cash and cash equivalents at the end of the period            26,232     23,410     25,711 
                                                            ---------  ---------  --------- 
 

FBD HOLDINGS PLC

Condensed Consolidated Statement of Changes in Equity (UNAUDITED)

For the half year ended 30 June 2013

 
                     Ordinary      Capital      Retained     Attributable   Preference   Non-controlling      Total 
                      share       reserves      earnings     to ordinary      share         interests        equity 
                     capital                                 shareholders    capital 
                       EUR000s       EUR000s       EUR000s        EUR000s      EUR000s           EUR000s       EUR000s 
                   -----------  ------------  ------------  -------------  -----------  ----------------  ------------ 
 
 Balance at 1 
  January 2012          21,409        15,927       172,596        209,932        2,923               458       213,313 
 
 Profit after 
  taxation from 
  continuing 
  operations 
  - restated                 -             -        19,065         19,065            -                50        19,115 
 Profit after 
  taxation from 
  discontinued 
  operations - 
  restated                   -             -            12             12            -                 -            12 
 Other 
  comprehensive 
  income - 
  restated                   -             -           285            285            -                 -           285 
 
 
 Total 
  comprehensive 
  income for the 
  period                21,409        15,927       191,958        229,294        2,923               508       232,725 
 
   Recognition of 
   share based 
   payments                  -           242             -            242            -                 -           242 
 Re-issue of 
  ordinary shares            -             -            25             25            -                 -            25 
 Dividends paid 
  on ordinary 
  shares                     -             -       (7,742)        (7,742)            -                 -       (7,742) 
 Dividends paid 
  to 
  non-controlling 
  interests                  -             -             -              -            -              (80)          (80) 
                   -----------  ------------  ------------  -------------  -----------  ----------------  ------------ 
 
 Balance at 30 
  June 2012             21,409        16,169       184,241        221,819        2,923               428       225,170 
 
 Balance at 1 
  January 2013          21,409        16,835       203,015        241,259        2,923               477       244,659 
 
 Profit after 
  taxation                   -             -        16,685         16,685            -                20        16,705 
 
 Other 
  comprehensive 
  expense                    -             -         (659)          (659)            -                 -         (659) 
 
 Total 
  comprehensive 
  income for the 
  period                21,409        16,835       219,041        257,285        2,923               497       260,705 
 
 Recognition of 
  share based 
  payments                   -           550             -            550            -                 -           550 
 Re-issue of 
  ordinary shares            -             -         1,351          1,351            -                 -         1,351 
 Dividends paid 
  on ordinary 
  shares                     -             -      (10,058)       (10,058)            -                 -      (10,058) 
 Dividends paid 
  to 
  non-controlling 
  interests                  -             -             -              -            -             (120)         (120) 
                   -----------  ------------  ------------  -------------  -----------  ----------------  ------------ 
 
 Balance at 30 
  June 2013             21,409        17,385       210,334        249,128        2,923               377       252,428 
                   -----------  ------------  ------------  -------------  -----------  ----------------  ------------ 
 

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Note 1 - General information

The information for the year ended 31 December 2012 does not constitute statutory accounts as defined in Section 19 of the Companies (Amendment) Act 1986. A copy of the statutory accounts for that year has been delivered to the Register of Companies. The auditors' report on those accounts was not qualified and did not contain any matters to which attention was drawn by way of emphasis.

This half yearly financial report has not been audited or reviewed by the auditors of the Group.

Note 2 - Accounting policies

Basis of preparation

The annual financial statements of FBD Holdings plc are prepared in accordance with International Financial Reporting Standards ("IFRSs") as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with IAS 34 'Interim Financial Reporting', as adopted by the European Union.

Comparative figures for the half year ended 30 June 2012 and the full year ended 31 December 2012 in the Condensed Consolidated Income Statement, the Condensed Consolidated Statement of Comprehensive Income, the Condensed Consolidated Statement of Cash Flows and relevant notes as indicated have been restated to reflect changes to IAS 19 "Employee Benefits". Comparative figures for the half year ended 30 June 2012 in the Condensed Consolidated Income Statement and relevant notes as indicated have been restated to reflect comparatives for the discontinued operation in 2012.

Going concern

The Directors are satisfied that the Group has sufficient resources to continue in operation for the foreseeable future, a period of not less than twelve months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Changes in accounting policy

In the current year, the Group has adopted the amendments to IAS 1 "Presentation of Items of Other Comprehensive Income", IAS 19 (revised 2011) "Employee Benefits" and IFRS 13 "Fair Value Measurement". Otherwise, the same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements for the six month period ended 30 June 2013 as those applied to prepare the Group Annual Report for the year ended 31 December 2012.

The amendments to IAS 1 require items of other comprehensive income to be grouped by those items that will or may be reclassified subsequently to profit or loss and those that will never be reclassified, together with their associated income taxation.

IAS 19 (revised 2011) and the related consequential amendments have impacted the accounting for the Group's defined benefit scheme, by replacing the interest cost and expected return on plan assets with a net interest charge on the net defined benefit liability. This has resulted in the restatement of the comparative figures in the Condensed Consolidated Income Statement and corresponding opposite entries in the Condensed Consolidated Statement of Comprehensive Income. The impact of these restatements is to reduce profit after taxation by EUR285,000 for the six months ended 30 June 2012 and by EUR570,000 for the 12 months to 31 December 2012. There is no change to the Condensed Consolidated Statement of Financial Position. As the Group has always recognised actuarial gains and losses immediately there has been no effect on the prior year defined benefit obligation.

IFRS 13 establishes a framework for measuring fair value and introduces new disclosures. The Group has adopted the disclosure requirements in respect of financial instruments in note 11. Financial instruments measured at fair value continue to be valued using the techniques set out in the accounting policies used in the 2012 Annual Report.

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Critical accounting estimates and judgements in applying accounting policies.

The critical accounting estimates and judgements used by the Group in applying accounting policies are the same as those used to prepare the Group Annual Report for the year ended 31 December 2012. While there have been some changes in estimates of amounts in the current financial period, these changes do not have a significant impact in the results for the period.

Note 3 - Longer term investment return

 
                                      Half year                        Restated                            Year 
                                          ended        half year ended 30/06/12        ended 31/12/12 (audited) 
                                       30/06/13                     (unaudited) 
                                    (unaudited) 
                                        EUR000s                         EUR000s                         EUR000s 
 
 Longer term investment return           14,198                          14,320                          27,752 
 
 Investment return fluctuations         (4,304)                         (2,229)                         (2,773) 
                                  -------------      --------------------------      -------------------------- 
 
 Actual investment return                 9,894                          12,091                          24,979 
                                  -------------      --------------------------      -------------------------- 
 
 

The rates of investment return underlying the calculation of the longer term investment return are set out below. These rates are reviewed annually and reflect both historical experience and the Directors' current expectations for longer term investment returns.

 
                                       Half year         Half year              Year 
                                  ended 30/06/13    ended 30/06/12    ended 31/12/12 
                                     (unaudited)       (unaudited)         (audited) 
                                               %                 %                 % 
 
 Government bonds                           3.00              3.00              3.00 
 
 Other quoted debt securities               4.00              4.00              4.00 
 
 Investments held to maturity       Actual rates      Actual rates            Actual 
                                                                               rates 
 
 Quoted shares                              6.75              6.75              6.75 
 
 Deposits with banks                        2.75              3.00              2.75 
 
 Investment properties                      6.25              6.25              6.25 
 

Note 4 - Segmental information

   (a)              Operating segments 

For management purposes in both 2012 and 2013, the Group is organised in two operating segments - underwriting and financial services. These two segments are the basis upon which information is reported to the chief operating decision maker, the Group Chief Executive, for the purpose of resource allocation and assessment of segmental performance. Discrete financial information is prepared and reviewed on a regular basis for these two segments.

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

The principal activities of the Group are underwriting of general insurance business and financial services.

The following is an analysis of the Group's revenue and results from continuing operations by reportable segments:

 
                                                                Financial 
   Half year ended 30/06/2013                    Underwriting    Services     Total 
                                                      EUR000s     EUR000s   EUR000s 
 
 Revenue                                              191,103       6,872   197,975 
                                               --------------  ----------  -------- 
 
 Operating profit                                      21,908       2,194    24,102 
 Investment return - fluctuations                     (4,304)           -   (4,304) 
 Impairment of property, plant and equipment            (300)           -     (300) 
 Share of results of joint venture                          -       (407)     (407) 
                                               --------------  ----------  -------- 
 
 Profit before taxation                                17,304       1,787    19,091 
 Income taxation charge                               (2,163)       (223)   (2,386) 
                                               --------------  ----------  -------- 
 
 Profit after taxation                                 15,141       1,564    16,705 
                                               --------------  ----------  -------- 
 
 
 
   Half year ended 30/06/2012               Restated    Financial     Restated 
                                        Underwriting     Services        Total 
                                             EUR000s      EUR000s      EUR000s 
 
 Revenue                                     192,021        6,644      198,665 
                                     ---------------  -----------  ----------- 
 
 Operating profit                             25,549        2,565       28,114 
 Investment return - fluctuations            (2,229)            -      (2,229) 
 Restructuring and other costs                 (739)      (2,582)      (3,321) 
 Share of results of joint venture                 -        (718)        (718) 
 
 Profit/(loss) before taxation                22,581        (735)       21,846 
 Income taxation (charge)/credit             (2,823)           92      (2,731) 
                                     ---------------  -----------  ----------- 
 
 Profit/(loss) after taxation                 19,758        (643)       19,115 
                                     ---------------  -----------  ----------- 
 
 
                                                     Restated   Financial   Restated 
   Year ended 31/12/2012                         Underwriting    Services      Total 
                                                      EUR000s     EUR000s    EUR000s 
 
 Revenue                                              375,117      14,693    389,810 
                                               --------------  ----------  --------- 
 
 Operating profit                                      59,719       5,635     65,354 
 Investment return - fluctuations                     (2,773)           -    (2,773) 
 Impairment of property, plant and equipment            (996)           -      (996) 
 Restructuring and other costs                         (2095)     (5,586)    (7,681) 
 Share of results of joint venture                          -     (1,655)    (1,655) 
                                               --------------  ----------  --------- 
 
 Profit/(loss) before taxation                         53,855     (1,606)     52,249 
 Income taxation charge                               (7,435)       (110)    (7,545) 
                                               --------------  ----------  --------- 
 
 Profit/(loss) after taxation                          46,420     (1,716)     44,704 
                                               --------------  ----------  --------- 
 

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2012

The accounting policies of the reportable segments are the same as the Group accounting policies. Segment profit represents the profit earned by each segment. Central administration costs and Directors' salaries are allocated based on actual activity. Restructuring costs and income taxation are direct costs of each segment. Segment profit is the measure reported to the chief operating decision maker, the Group Chief Executive, for the purposes of resource allocation and assessment of segmental reporting.

There has been no material change to the assets by reportable segment from the disclosure in the 2012 Annual Report.

   (b)              Geographical segments 

The Group's operations are located in Ireland.

Note 5 - Underwriting result

 
                                                               Restated          Restated 
                                            Half year         half year              year 
                                       ended 30/06/13    ended 30/06/12    ended 31/12/12 
                                          (unaudited)       (unaudited)         (audited) 
                                              EUR000s           EUR000s           EUR000s 
 
 Gross premium written                        175,910           174,729           344,255 
                                    -----------------  ----------------  ---------------- 
 
 
 Net premium earned                           146,329           150,661           300,625 
 Net claims incurred                        (100,615)         (100,941)         (191,873) 
                                    -----------------  ----------------  ---------------- 
 
                                               45,714            49,720           108,752 
                                    -----------------  ----------------  ---------------- 
 
 Gross management expenses                   (41,944)          (41,482)          (84,838) 
 Deferred acquisition costs                       806               150             2,453 
 Reinsurers share of expenses                   5,264             4,497             8,692 
 Broker commissions payable                   (2,130)           (1,656)           (3,092) 
                                    -----------------  ----------------  ---------------- 
 
 Net operating expenses                      (38,004)          (38,491)          (76,785) 
                                    -----------------  ----------------  ---------------- 
 
 Underwriting result                            7,710            11,229            31,967 
 
 Longer-term investment return                 14,198            14,320            27,752 
                                    -----------------  ----------------  ---------------- 
 
 Operating profit before taxation              21,908            25,549           59,719 
                                    -----------------  ----------------  ---------------- 
 

The Group's half yearly results are not subject to any significant impact arising from the seasonality or cyclicality of operations.

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Note 6 - Dividends

 
                                                   Half year         Half year              Year 
                                              ended 30/06/13    ended 30/06/12    ended 31/12/12 
                                                 (unaudited)       (unaudited)         (audited) 
                                                     EUR000s           EUR000s           EUR000s 
 Paid in Period: 
 2012 interim dividend of 12.25 cent 
  per share on ordinary shares of 
  EUR0.60 each                                             -                 -             4,080 
 2012 final dividend of 30.00 cent 
  (2011: 23.25 cent) per share on 
  ordinary shares of EUR0.60 each                     10,058             7,742             7,742 
 Dividend of 8.4 cent per share on 
  14% non-cumulative 
  Preference shares of EUR0.60 each                        -                 -               113 
 Dividend of 4.8 cent per share on 
  8% non-cumulative preference shares 
  of EUR0.60 each                                          -                 -               169 
 Dividend of 4.8 cent per share on 
  8% non-cumulative preference shares 
  of EUR0.60 each                                          -                 -               169 
 
                                                      10,058             7,742            12,273 
                                            ----------------  ----------------  ---------------- 
 
 
 Approved but not paid: 
 2011 dividend of 4.8 cent per share 
  on 8% non-cumulative preference                          -               169                 - 
  shares of EUR0.60 each 
 2012 dividend at 8.4 cent per share 
  on 14% non-cumulative preference                         -               113                 - 
  shares of EUR0.60 each 
                                            ----------------  ----------------  ---------------- 
 
                                                           -               282                 - 
                                            ----------------  ----------------  ---------------- 
 Proposed: 
 2012 dividend of 4.8 cent per share 
  on 8% non-cumulative preference 
  shares of EUR0.60 each                                 169               169               169 
 2012 final dividend of 30.00 cent 
  per share on ordinary shares of 
  EUR0.60 each                                             -                 -            10,033 
 2013 interim dividend of 15.75 cent 
  (2012:12.25 cent) per share on ordinary 
  shares of EUR0.60 each                               5,302             4,080                 - 
 
                                                       5,471             4,249            10,202 
                                            ----------------  ----------------  ---------------- 
 

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Note 7 - Ordinary share capital

 
                                                 Half year             Half year             Year 
                                            ended 30/06/13 
                                               (unaudited) 
                                                                  ended 30/06/12            ended 
                                                                     (unaudited)         31/12/12 
                                                                                        (audited) 
                                  Number           EUR000s               EUR000s          EUR000s 
 (i) Ordinary shares 
  of EUR0.60 each 
 
 Authorised: 
 At beginning and end 
  of period                   51,326,000            30,796                30,796           30,796 
                            ------------  ----------------      ----------------      ----------- 
 
 
 Issued and fully paid: 
 At beginning and end 
  of period                   35,461,206            21,277                21,277           21,277 
                            ------------  ----------------      ----------------      ----------- 
 
 (ii) 'A' Ordinary shares 
  of EUR0.01 each 
 
 Authorised: 
 At beginning and end 
  of period                  120,000,000             1,200                 1,200            1,200 
                            ------------  ----------------      ----------------      ----------- 
 
 Issued and fully paid: 
 At beginning and end 
  of period                   13,169,428               132                   132              132 
 
 Total Ordinary Share 
  Capital                                           21,409                21,409           21,409 
                                          ----------------      ----------------      ----------- 
 

The number of ordinary shares of EUR0.60 each held as treasury shares at 30 June 2013 was 1,796,812.

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Note 8 - Earnings per EUR0.60 ordinary share

a) The calculation of the basic and diluted earnings per share attributable to the ordinary shareholders is

based on the following data:

 
                                                  Half year          Restated       Restated 
                                                      ended         half year     year ended 
                                                   30/06/13    ended 30/06/12       31/12/12 
                                                (unaudited)       (unaudited)      (audited) 
                                                    EUR000s           EUR000s        EUR000s 
 Earnings 
 Profit for the period                               16,705            19,127         48,452 
 Non-controlling interests                             (20)              (50)           (99) 
 Preference dividend                                      -                 -          (282) 
                                              -------------  ----------------  ------------- 
 
 Profit for the purpose of basic 
  and diluted 
 earnings per share                                  16,685            19,077         48,071 
 
 Adjustments to exclude profit for 
  the period from discontinued operations                 -              (12)        (3,748) 
 
 Earnings from continuing operations 
  for the purpose of basic and diluted 
  earnings per share excluding discontinued 
  operations                                         16,685            19,065         44,323 
                                              -------------  ----------------  ------------- 
 
 Number of shares                                  30/06/13          30/06/12       31/12/12 
 Weighted average number of ordinary 
  shares for 
 the purpose of basic earnings per 
  share                                          33,498,253        33,300,795     33,443,894 
 Effect of dilutive potential of 
  share options 
 outstanding                                        399,123           225,221        350,406 
                                              -------------  ----------------  ------------- 
 
 Weighted average number of ordinary 
  shares for 
 the purpose of diluted earnings 
  per share                                      33,897,376        33,526,016     33,794,300 
                                              -------------  ----------------  ------------- 
 
 From continuing operations                            Cent          Restated       Restated 
                                                                         cent           cent 
 Basic earnings per share                                50                57            133 
                                              -------------  ----------------  ------------- 
 
 Diluted earnings per share                              49                57            131 
                                              -------------  ----------------  ------------- 
 
 From continuing and discontinued 
  operations 
 Basic earnings per share                                50                57            144 
                                              -------------  ----------------  ------------- 
 
 Diluted earnings per share                              49                57            142 
                                              -------------  ----------------  ------------- 
 

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Note 8 - Earnings per EUR0.60 ordinary share (continued)

The 'A' ordinary shares of EUR0.01 each that are in issue have no impact on the earnings per share calculation.

b) The calculation of the operating earnings per share, which is supplementary to the requirements of International Financial Reporting Standards, is based on the following data:

 
                                                 Half year          Restated      Restated 
                                                     ended         half year    year ended 
                                                  30/06/13    ended 30/06/12      31/12/12 
                                               (unaudited)       (unaudited)     (audited) 
                                                   EUR000s           EUR000s       EUR000s 
 Earnings 
 Operating profit after taxation*                   21,114            24,821        57,090 
 Non-controlling interests                            (20)              (50)          (99) 
 Preference dividends                                    -                 -         (282) 
                                             -------------  ----------------  ------------ 
 
                                                    21,094            24,771        56,709 
 
 Adjustments to exclude operating 
  (profit)/loss for the period from 
  discontinued operations                                -             (194)           160 
                                             -------------  ----------------  ------------ 
 
                                                    21,094            24,577        56,869 
                                             -------------  ----------------  ------------ 
 
                                                      Cent          Restated      Restated 
                                                                        cent          cent 
 Operating earnings per share - continuing 
  operations                                            63                74           170 
                                             -------------  ----------------  ------------ 
 Operating earnings per share - from 
  continuing and discontinued operations                63                74           170 
                                             -------------  ----------------  ------------ 
 
 

* Effective taxation rate of 12.4%.

Note 9 - Capital Commitments

 
                                            Half year         Half year   Year ended 
                                       ended 30/06/13    ended 30/06/12     31/12/12 
                                          (unaudited)       (unaudited)    (audited) 
                                              EUR000s           EUR000s      EUR000s 
 Capital commitments at period end 
  authorised by 
 the Directors but not provided 
  for in the financial 
 statements: 
 Contracted for                                   387                 -        1,300 
                                     ----------------  ----------------  ----------- 
 
 Not contracted for                            11,436            19,000       17,700 
                                     ----------------  ----------------  ----------- 
 

The capital commitments authorised by the Directors but not contracted for relate to an investment in the underwriting policy administrative system to be undertaken over a three to four year period.

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Note 10 - Retirement Benefit Obligation

The defined benefit obligation as at 30 June 2013 is calculated using the latest actuarial valuation as at 31 December 2012. There have not been any significant fluctuations or one-time events since that time that would require adjustment to the actuarial assumptions made at 31 December 2012.

Note 11 - Financial Instruments

 
 (a) Financial assets 
                                                 30/06/13      30/06/12    31/12/12 
                                              (unaudited)   (unaudited)   (audited) 
                                                  EUR000s       EUR000s     EUR000s 
 
 (i) At amortised cost 
 Investments held to maturity                      30,618       230,125      30,850 
                                             ------------  ------------  ---------- 
 
 (ii) At fair value 
 Available for sale investments - unquoted 
  investments                                       2,630         3,405       2,405 
 Available for sale investments - quoted 
  debt securities                                 133,630        42,813     146,480 
 Investments held for trading - quoted 
  shares                                           61,879        29,137      60,282 
 Investments held for trading - quoted 
  debt securities                                  52,803             -      78,867 
 Investments held for trading - unit               23,176             -           - 
  trusts 
 Investments held for trading - unquoted 
  debt securities                                   3,809         3,809       3,809 
                                             ------------  ------------  ---------- 
 
 (iii) At cost 
 Cash and cash equivalents                         26,232        23,410      25,711 
 Deposits with banks                              487,667       450,653     473,874 
                                             ------------  ------------  ---------- 
 
 

The fair value of investments held to maturity at closing bid prices at 30 June 2013 was EUR31,245,000 (30 June 2012: EUR231,502,000; 31 December 2012: EUR31,899,000).

The following tables provide an analysis of financial instruments that are measured subsequent to initial recognition at fair value, grouped into Levels 1 to 3 based on the degree to which the fair value is observable.

-- Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities.

-- Level 2 fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).

-- Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs). Among the valuation techniques used are cost, net asset or net book value or the net present value of future cash flows based on conservative operating projections.

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

 
 30 June 2013 (unaudited)        Level 1     Level   Level 3     Total 
                                                 2 
                                 EUR000s   EUR000s   EUR000s   EUR000s 
 Investments held for trading 
 Quoted shares                    61,879         -         -    61,879 
 Quoted debt securities           52,803         -         -    52,803 
 UCIT Funds                       23,176         -         -    23,176 
 Unquoted debt securities              -     3,809         -     3,809 
 AFS investments 
 Quoted debt securities          133,630         -         -   133,630 
 Unquoted investments                  -         -     2,630     2,630 
 
                                 271,488     3,809     2,630   277,927 
                                --------  --------  --------  -------- 
 
 
 30 June 2012 (unaudited)        Level 1     Level   Level 3     Total 
                                                 2 
                                 EUR000s   EUR000s   EUR000s   EUR000s 
 Investments held for trading 
 Quoted shares                    29,137         -         -    29,137 
 Unquoted debt securities              -     3,809         -     3,809 
 AFS investments 
 Quoted debt securities           42,813         -         -    42,813 
 Unquoted investments                  -         -     3,405     3,405 
 
                                  71,950     3,809     3,405    79,164 
                                --------  --------  --------  -------- 
 
 
 31 December 2012 (audited)      Level 1     Level   Level 3     Total 
                                                 2 
                                 EUR000s   EUR000s   EUR000s   EUR000s 
 Investments held for trading 
 Quoted shares                    60,282         -         -    60,282 
 Quoted debt securities           78,867         -         -    78,867 
 Unquoted debt securities              -     3,809         -     3,809 
 AFS investments 
 Quoted debt securities          146,480         -         -   146,480 
 Unquoted investments                  -         -     2,405     2,405 
 
                                 285,629     3,809     2,405   291,843 
                                --------  --------  --------  -------- 
 

A reconciliation of Level 3 fair value measurement of financial assets is shown in the table below:

 
                                                                     30/06/13      30/06/12    31/12/12 
                                                                  (unaudited)   (unaudited)   (audited) 
                                                                      EUR000s       EUR000s     EUR000s 
 
 Opening balance Level 3 financial assets                               2,405         6,282       6,282 
 Additions                                                                250             -           - 
 Disposals                                                               (25)             -           - 
 Unrealised losses recognised in Consolidated Income Statement              -             -     (1,000) 
 Write-off of available for sale assets                                     -       (2,877)     (2,877) 
                                                                 ------------  ------------  ---------- 
 
 Closing balance Level 3 financial assets                               2,630         3,405       2,405 
                                                                 ------------  ------------  ---------- 
 

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

Available for sale investments grouped into Level 3 comprise unquoted securities and consist of a number of small investments. The values attributable to these investments are derived from a number of valuation techniques including cost, net asset or net book value or the net present value of future cash flows based on conservative operating projections. A change in one or more of these inputs could have a significant impact on valuations. The maximum exposure the Group has in relation to Level 3 valued financial assets at 30 June 2013 is EUR2,630,000 (30 June 2012: EUR3,405,000; 31 December 2012: EUR2,405,000).

(b) Financial liabilities

The Group's financial liabilities consist of payables as disclosed in the Condensed Consolidated Statement of Financial Position.

Note 12 - Transactions with related parties

Farmer Business Developments plc has a substantial shareholding in the Group at 30 June 2013.

During 2011 a joint venture was formed between the Group and Farmer Business Developments plc to own and manage the hotel and golf assets previously 100% owned by the Group. Further details on this joint venture are disclosed in the 2012 Annual Report. As part of the establishment of the joint venture, a loan of EUR7,500,000, guaranteed by FBD Holdings plc, was provided to the joint venture by Farmer Business Developments plc.

Included in the financial statements at the period end is EUR469,895 (2012: EUR209,794) due on demand from Farmer Business Developments plc. This balance is made up of recharges for services provided together with recoverable costs and interest. Interest is charged on this balance at the market rate.

For the purposes of the disclosure requirements of IAS 24, the term "key management personnel" (i.e. those persons having authority and responsibility for planning, directing and controlling the activities of the Group) comprises the Board of Directors. Full disclosure in relation to the compensation of the Board of Directors and details of Directors' share options are provided in the Report on Directors' Remuneration in the 2012 Annual Report.

Note 13 - Contingent liabilities and contingent assets

There were no contingent liabilities or contingent assets at 30 June 2013, 30 June 2012 or 31 December 2012.

Note 14 - Approval of Half Yearly Report

The half yearly report was approved by the Board of Directors of FBD Holdings plc on 26 August 2013.

Note 15 - Information

This half yearly report along with the Annual Report for the year ended 31 December 2012 are available on the Company's website at www.fbdgroup.com.

FBD HOLDINGS PLC

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

For the half year ended 30 June 2013

RESPONSIBILITY STATEMENT

The Directors are responsible for preparing the Half Yearly Financial Report in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007, the related Transparency Rules of the Central Bank of Ireland and with IAS 34, Interim Financial Reporting as adopted by the European Union.

We confirm that to the best of our knowledge:

a) the Group condensed set of interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the European Union;

b) the interim management report includes a fair review of the important events that have occurred during the first six months of the financial year, and their impact on the condensed set of interim financial statements and the principal risks and uncertainties for the remaining six months of the financial year;

c) the interim management report includes a fair review of related party transactions that have occurred during the first six months of the current financial year and that have materially affected the financial position or the performance of the Group during that period, and any changes in the related parties' transactions described in the last Annual Report that could have a material effect on the financial position or performance of the Group in the first six months of the current financial year.

On behalf of the Board

   Michael Berkery                                                  Andrew Langford 
   Chairman                                                              Group Chief Executive 

26 August 2013

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR LLFFRTFIRFIV

Fbd (LSE:FBH)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Fbd Charts.
Fbd (LSE:FBH)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Fbd Charts.