TIDMMMH
RNS Number : 9729N
Marshall Motor Holdings PLC
15 August 2017
15 August 2017
MARSHALL MOTOR HOLDINGS PLC
("MMH" or the "Group")
Unaudited interim results for the six months ended 30 June
2017
Marshall delivers another record trading result
Marshall Motor Holdings Plc, one of the UK's leading automotive
retail and leasing groups, is pleased to announce its unaudited
interim results for the six months ended 30 June 2017 ("H1") (the
"Period").
Financial summary
H1 H1 Var FY
2017 2016 % 2016
-------- ------- ------- --------
Revenue (GBPm) 1,187.4 826.4 43.7% 1,899.4
Gross Profit (%) 11.6% 11.9% -29bps 11.6%
Underlying profit before tax(1) (GBPm) 18.6 14.0 32.9% 25.4
Reported profit before tax (GBPm) 18.6 12.1 53.5% 22.2
Dividend Per Share (p) 2.15p 1.80p 19.4% 5.50p
Adjusted Net Debt(2) (GBPm) (35.1) (32.4) n/a (54.5)
Financial highlights
-- Underlying profit before tax up 32.9% to GBP18.6m (H1 2016: GBP14.0m)
-- Record results from retail segment: PBT growth of 38.2%
-- Interim dividend of 2.15p per share (2016 interim dividend: 1.80p)
-- Adjusted net debt (excluding leasing loans) at 30 June 2017:
GBP35.1m. Adjusted net debt/EBITDA: 0.7x
-- Significant balance sheet capacity underpinned by GBP112.5m
of freehold/long leasehold property.
-- Net assets at 30 June 2017 of GBP2.04 per share (30 June 2016: GBP1.78 per share)
Operational highlights
-- Good like-for-like(3) revenue growth of 6.7%
-- New car retail unit sales up 32.7% (like-for-like down 0.4%,
outperforming UK new car retail market which was down 4.8%)
-- Used car unit sales up 39.7% (like-for-like up 5.8%)
-- Aftersales revenues up 43.1% (like-for-like up 2.3%) driven
by a strong service performance
-- Ridgeway acquisition delivering to plan and making a material
profit before tax contribution of GBP5.4m (H1 2016: GBP1.0m)
-- Continued good levels of profitability in the leasing segment
with further fleet growth and a number of new customer account
wins.
-- Focus and control of operating expenses at 9.7% of revenue (H1 2016: 10.1%)
-- Further investment in the Group's property portfolio with
GBP12.3m retail capital expenditure during the Period.
Daksh Gupta, Group Chief Executive, said:
"The Board is pleased to announce another period of record
trading, underpinned by like-for-like growth together with the
contribution from Ridgeway which the Group acquired on 25 May 2016.
In the two years since listing, the Group has successfully
completed a number of retail acquisitions transforming its scale,
geographic footprint and franchise portfolio as well as
significantly growing its profitability. This, together with a
strong balance sheet, leaves the enlarged Group well positioned to
execute its growth strategy moving forward."
(1) Underlying profit before tax is presented excluding
non-underlying items (see note 5)
(2) Adjusted net debt excludes GBP65.9m asset backed finance
relating to the leasing segment (2016: GBP60.7m)
(3) "Like-for-like" is defined in note 1 to the interim
financial statements
For further information and enquiries please contact:
Marshall Motor Holdings c/o Hudson Sandler Tel:
plc +44 (0) 20 7796 4133
Daksh Gupta, Group Chief
Executive
Mark Raban, CFO
Investec Bank plc (NOMAD Tel: +44 (0) 20 7597 4000
& Broker)
Christopher Baird
David Flin
David Anderson
Hudson Sandler Tel: +44 (0) 20 7796 4133
Michael Sandler
Nick Lyon
Alex Brennan
Notes to Editors
About Marshall Motor Holdings plc (www.mmhplc.com)
The Group's principal activities are the sale and repair of new
and used vehicles through Marshall Motor Group and the leasing of
vehicles through Marshall Leasing. The Group's businesses have a
total of 104 franchises covering 24 brands, operating from 90
locations across 26 counties in England. In addition, the Group
operates five trade parts specialists, five used car centres, five
standalone body shops and one pre delivery inspection centre.
In May 2017 the Group was recognised by the Great Place to Work
Institute, being ranked the 22(nd) best place to work in the UK
(large company category). This was the seventh year in succession
that the Group has achieved Great Place to Work status.
In November 2016 Marshall Leasing was named Fleet Service
Company of the Year 2016 by the Association of Car Fleet Operators
(ACFO), an award it also won in 2010 and 2013.
Cautionary statement
This announcement contains unaudited information based on
management accounts and forward-looking statements that are based
on current expectations or beliefs, as well as assumptions about
future events. These forward-looking statements can be identified
by the fact that they do not relate only to historical or current
facts and undue reliance should not be placed on any such
statements because they speak only as at the date of this document
and are subject to known and unknown risks and uncertainties and
can be affected by other factors that could cause actual results,
and the Group's plans and objectives, to differ materially from
those expressed or implied in the forward-looking statements. MMH
undertakes no obligation to revise or update any forward-looking
statement contained within this announcement, regardless of whether
those statements are affected as a result of new information,
future events or otherwise, save as required by law and
regulations.
Introduction
I am delighted to report that the Group has delivered another
record trading result during the Period which continues the trend
of strong financial growth since our IPO in April 2015.
Retail Segment Overview
Our retail segment has again reported material growth in profit
before tax, up 38.2%. This was driven by continued growth in the
like-for-like portfolio and a contribution from the strategic
acquisition of Ridgeway Garages (Newbury) Limited ("Ridgeway")
acquired on 25 May 2016.
Ridgeway
The acquisition of Ridgeway extended the Group's geographical
reach into the affluent southern Home Counties and strengthened
relationships with key brand partners. The integration has
progressed in line with plan and is nearing completion. From both
an operational and a financial perspective, Ridgeway is performing
in line with expectations, contributing profit before tax during
the Period of GBP5.4m (H1 2016: GBP1.0m).
New Vehicles
During the Period, overall UK new vehicle registrations
decreased by 1.3% including the impact of self/dealer
registrations. New vehicle registrations to retail customers
decreased by 4.8% with registrations to fleet customers growing by
1.6%.
Against this background, the Group enjoyed strong new retail
unit sales during the Period, up 32.7% in total. The Group
continued to outperform the UK new retail vehicle market with a
marginal decline in unit sales to retail customers of 0.4% on a
like-for-like basis. As expected, the Group experienced a
like-for-like decline in new unit vehicle sales to fleet customers
following a commercial decision to withdraw from some low margin
business.
Used Vehicles
Like-for-like sales of used vehicle units during the Period
showed good growth, up 5.8%, with a strengthening trend throughout
the Period, although there was ongoing margin pressure.
Aftersales
The Group has also shown continued like-for-like growth within
aftersales across both revenue and margin, including a strong
service performance.
Leasing Segment Overview
Our leasing segment has continued to deliver good levels of
profitability during the Period, albeit below the exceptional
levels reported in the comparable period last year. This was
largely driven by a reduced level of de-fleet activity and lower
levels of disposal unit profitability.
During the Period, the leasing segment was successful in winning
a number of new customer accounts and, with a strong order bank at
the end of the Period, is well positioned to achieve future growth
in the fleet, focused on the delivery of its service-led B2B
strategy, in the full year and medium term.
At 30 June 2017, the leasing fleet was 6,290 vehicles, up 3.5%
versus the same date last year (H1 2016: 6,077).
Employee Engagement
The Group has continued to focus on all aspects of employee and
colleague engagement and the Board is delighted to report that this
has again been recognised by the Great Place to Work Institute with
the Group being ranked as 22nd best place to work in the UK (large
company category). We are particularly delighted with the continued
ranking for 3 years within the survey, showing our committed
investment in our people.
During H1 2016 the Group launched a key initiative to guarantee
Sales Executive earnings during the first year of employment.
Whilst too early to draw firm conclusions, the Board is pleased
with the initial results of the initiative which is helping to
attract new talent to the organisation, reducing staff turnover and
driving productivity.
Balance Sheet Capacity
The Group remains well positioned to continue to execute its
growth strategy moving forward, supported by significant balance
sheet capacity. As at 30 June 2017, adjusted net debt (excluding
asset backed leasing loans of GBP65.9m) was GBP35.1m (30 June 2016:
GBP32.4m) representing an adjusted net debt to EBITDA ratio of
0.7x. The Group has significant balance sheet capacity including
GBP112.5m of freehold/long leasehold property.
Financial Review
Group turnover increased by 43.7% to GBP1,187.4m (H1 2016:
GBP826.4m). Like-for-like revenues showed strong growth of 6.7%
with revenues in new, used and aftersales all showing growth
against the same period last year.
Gross margin at 11.6% was 29 bps below the same period last
year, driven primarily by margin investment in used vehicles to
grow volume together with lower unit disposal profitability within
the leasing segment.
Operating expenses of GBP115.2m were 37.7% higher than in the
same period last year, primarily driven by the impact of Ridgeway.
The enlarged scale of the Group combined with robust cost
management contained operating expenses to 9.7% of revenue compared
to 10.1% in the same period last year. As expected, underlying
unallocated central costs of GBP4.9m were GBP1.0m higher the same
period last year. This was largely driven by increased finance
costs and additional infrastructure investment following the
acquisition of Ridgeway.
Finance costs of GBP3.9m were GBP1.5m higher than the same
period last year, as expected, driven by increased costs associated
with the Group's revolving credit facility and increased stock
funding charges. These additional costs include amortisation of
arrangement fees and non-utilisation charges.
The reported tax rate for the Period of 22.2% is lower than the
same period last year (H1 2016: 25.5%) because of the impact of
disallowable transaction costs in H1 2016.
The Group's balance sheet remains strong. At 30 June 2017,
adjusted net debt (excluding leasing loans) was GBP35.1m (2016:
GBP32.4m). This represents a conservative pro-forma adjusted net
debt/EBITDA of 0.7x, well within the Group's target range.
Over the longer term, the Board continues to believe it is in
the best interests of all stakeholders that the Group maintains a
sound financial position. In this respect, the Board targets net
bank indebtedness (excluding leasing segment loans) of not more
than 1.25x net debt/EBITDA within its future results. This leverage
may rise for a period of time towards the Group's banking facility
limit of not more than 3.0x should an exceptional investment
opportunity arise.
A GBP120m three year unsecured, committed banking facility
("RCF") was put in place in May 2016 for general corporate purposes
including acquisitions and working capital requirements. During the
Period, the Group exercised an option to extend the facility for a
further year to 2020. At 30 June 2017, freehold/long leasehold
property (including assets under construction) totalled GBP112.5m
(2016: GBP98.2m) and net assets were GBP158.0m (2016: GBP137.4m)
equating to GBP2.04 per share (2016: GBP1.78 per share).
The Group remains on track with its three year capital
investment programme, incurring GBP12.3m of retail capital
expenditure in the Period.
Continuing the Group's strategy of expansion with existing brand
partners in new geographic territories, during the Period the Group
completed the acquisition of Leeds Volvo for GBP77k, further
strengthening its position as the largest franchise partner of
Volvo Car UK by number of sites.
In addition, the Group completed the sale of a vacant freehold
site in Totton, Southampton, acquired as part of the acquisition of
Ridgeway, for GBP2.0m.
Interim Dividend
In line with the Group's dividend policy, the Board is pleased
to announce an interim dividend of 2.15p per share (2016 interim
dividend: 1.80p). The dividend will be paid by 22 September 2017 to
shareholders who are on the Company's register at close of business
on 25 August 2017. The Board intends to maintain a progressive
dividend policy whereby dividends are covered between 4 to 5 times
underlying earnings and paid in an approximate one-third (interim
dividend) and two-thirds (final dividend) split.
Operating Review: Retail Segment
Following the addition of Leeds Volvo in June 2017, the retail
segment now consists of 104 franchises trading from 90 sites in 26
counties in England. The Group operates a balanced portfolio of
volume, prestige and alternate premium brands, including all of the
top five premium brands. The Group's diverse portfolio means it
represents manufacturer brands accounting for around 84% of all new
vehicle sales in the UK.
The Board believes this diversified spread of representation is
a key strength of the business. In addition, the Group believes it
has headroom with its key manufacturer partners for potential
future acquisitions in what remains a consolidating market.
The integration of Ridgeway is in line with plan and is now
substantially complete. As a result of the integration, the
enlarged Group has enjoyed a number of commercial and efficiency
benefits. The ex-Ridgeway sites contributed profit before tax of
GBP5.4m (2016: GBP1.0m) during the Period, in line with
expectations.
The Group continues to leverage the benefits of the internet and
social media. The acquisition of the web domain marshall.co.uk in
H2 of 2016, combined with the acquisition of Ridgeway, has led to
an increase in web traffic of c.20%. The Group has received 5
industry awards for its social media activity during 2017 including
"Best use of Social Media" and "Most Influential Franchised
Dealer".
Retail capital expenditure during the Period was GBP12.3m (H1
2016: GBP12.0m). As previously reported, the Group completed the
construction of three major JLR dealerships in H2 last year. The
transition to the new sites has progressed well and the customer
feedback obtained so far has been very good. During the Period the
Group has continued to focus on two further major developments:
-- Construction of our new Audi dealership at a freehold site in
Exeter is nearing completion and is scheduled to open in Q3
2017;
-- Construction of a new Jaguar Land Rover dealership at a new
franchise point in Newbury commenced during H2 2016 as expected and
is scheduled to open in Q4 2017.
We have planned for some disruption to existing businesses at
these sites over the period of development and initial
transition.
Six months ended 30 June 2017
Revenue Gross Profit
GBPm mix* GBPm mix*
----------- --------- ----------- -------------
New Car 611.2 51.3% 45.1 33.7%
Used Car 458.2 38.4% 31.2 23.4%
Aftersales 123.3 10.3% 57.3 42.9%
Internal Sales (24.9) - - -
Total 1,167.8 100.0% 133.6 100.0%
=========== ========= =========== =============
Six months ended 30 June 2016
Revenue Gross Profit
GBPm mix* GBPm mix*
---------- --------- ---------- --------------
New Car 431.0 52.3% 30.8 33.0%
Used Car 306.8 37.2% 22.8 24.4%
Aftersales 86.2 10.5% 39.7 42.6%
Internal Sales (17.9) - - -
Total 806.1 100.0% 93.4 100.0%
========== ========= ========== ==============
*Revenue and Gross profit mix calculated excluding internal
sales
New Vehicles
H1 H1 Variance
2017 2016 Total LFL
New Retail Units 16,902 12,741 32.7% (0.4%)
Fleet Units 11,026 9,143 20.6% (8.7%)
------ ------ --------- ----------
Total New Units 27,928 21,884 27.6% (3.8%)
====== ====== ========= ==========
During the Period, the Group increased its total new car unit
sales by 27.6% (like-for-like declined by 3.8%). The like-for-like
decline was largely driven by a commercial decision to withdraw
from certain low margin fleet business. Like-for-like unit sales to
fleet customers therefore declined by 8.7%.
Unit sales to retail customers declined by 0.4%, significantly
outperforming the wider UK retail market which recorded a decline
of 4.8%. As anticipated, Q1 was particularly strong as some
customers pulled forward purchases ahead of changes to Vehicle
Excise Duty which took effect on 1 April 2017.
New car gross margin at 7.4% was 23bps ahead of the comparable
period last year. This benefited from an increased premium
franchise mix following the Ridgeway acquisition and a reduced mix
of lower margin fleet business.
Personal Contract Purchases agreements (PCPs), offered primarily
by manufacturer finance companies, remain a popular method for
financing new vehicles and offer customers a number of potential
benefits. The finance companies make individual finance approval
decisions and offer customers a guaranteed future value for the
vehicle at the end of the term. During the Period, 83% of the
Group's financed vehicle purchases were made using PCP products.
This gives the Group excellent visibility over the vehicle
replacement cycle and drives strong levels of renewal business.
Total new car gross profit of GBP45.1m was up by 46.3% versus
the same period last year.
Used Vehicles
H1 H1 Variance
2017 2016 Total LFL
------ ------ ---------- -------
Total Used Units 23,716 16,976 39.7% 5.8%
====== ====== ========== =======
Used car unit sales increased by 39.7% versus the same period
last year and 5.8% on a like-for-like basis.
The Group has enjoyed a strong growth in used vehicle sales,
driven by a disciplined stocking policy and leveraging the benefits
of an enlarged stock pool from the Ridgeway and SG Smith
acquisitions. Some margin investment was necessary to drive volume
and stock turnover and at 6.8%, gross margin was 62bps below the
comparable period last year.
Since the strategic acquisition of Ridgeway, the Group's on-line
presence has significantly improved; a key lever in selling used
vehicles to a much broader geographical market and audience. The
domain name marshall.co.uk was acquired in the second half of 2016
which is a more customer focused URL which has driven improved
search engine optimisation. In response to the growing mobile
device usage, the Group successfully launched the Marshall used car
app during the Period, providing customers full access to Group
used car and van stock pools across all brands. We will continue to
look for new ways to drive efficiencies and improve the customer
journey to deliver on our strategy of providing retailing
excellence.
PCPs are increasing in popularity in the financing of used
vehicles, accounting for 62% of financed vehicles in the Period
versus 55% in 2016. Returns of three / four year old ex-PCP
vehicles are providing a ready source of well maintained,
attractive used cars for the Group.
Total used car gross profit of GBP31.2m was up by 36.9% versus
the same period last year.
Aftersales
H1 H1 Variance
2017 2016 Total LFL
----- ---- ----- ----
Revenue (GBPm) 123.4 86.2 43.1% 2.3%
===== ==== ===== ====
Aftersales involves the servicing, maintenance and repair of
vehicles. The Group also operates five standalone body shops, one
standalone central PDI facility and five Trade Parts Centres.
Aftersales has continued to enjoy further growth as a result of
an increased vehicle parc and the Group's retention strategy
through service plans. Overall aftersales revenues grew by 43.1%
with gross margin at 46.5%, up from 46.1% in the same period last
year.
On a like-for-like basis, aftersales revenues grew 2.3%,
including a particularly strong service performance. The
acquisition of Ridgeway has improved the Group's aftersales
capability through the addition of a 10 acre PDI centre located in
Newbury. This provides additional scale and flexibility for both
retail and corporate vehicle preparation.
Total aftersales gross profit of GBP57.3m was up by 44.4% versus
the same period last year.
Operating Review: Leasing Segment
H1 H1 Variance
--------
2017 2016
----- ----- --------
Additions 1,012 1,134 (10.8%)
Disposals 914 1,086 (15.8%)
----- ----- --------
Fleet 6,290 6,077 3.5%
===== ===== ========
The leasing segment achieved profit before tax of GBP2.4m during
the Period, a reduction of 11.0% versus the same period last year.
The segment has continued to grow its fleet which, at 6,290
vehicles at 30 June 2017, was 3.5% ahead of the same date last year
and 1.5% ahead of the position at 31 December 2016.
The segment has continued to focus on the delivery of its
business-to-business strategy offering a service-led, high added
value proposition to all its clients. During the Period, the
leasing segment was successful in winning a number of new customer
accounts and, with a strong order bank at the end of the Period, is
well positioned to achieve future growth in the fleet.
Robust risk management and control of residual values remains a
core discipline of the leasing segments business model. During the
Period the used car market remained relatively stable although the
segment did experience pressure on disposal unit profitability as
the disposal mix of non-maintained units increased which typically
de-fleet at lower levels of profitability.
The leasing fleet continues to be financed by asset-backed loans
secured against the vehicles. The net book value of the fleet at 30
June 2017 was GBP72.2m against GBP65.9m of loans (30 June 2016:
GBP66.6m against GBP60.7m of loans). Asset-backed leasing loans do
not impact the Group's RCF capacity and are excluded from our RCF
covenants.
Operating Review: Unallocated Segment
The unallocated segment consists principally of governance,
administrative and asset management functions which are not
directly attributable to the Group's retail or leasing segments.
The unallocated segment recorded an underlying loss before tax of
GBP4.9m during the Period compared to loss before tax of GBP3.9m in
the same period last year. This expected increase was as a result
of additional infrastructure and interest charges directly related
to the recent Ridgeway acquisition.
Outlook
The Group delivered another record trading result during the
Period, outperforming the UK new retail market. The acquired
Ridgeway businesses have performed in line with expectations and
the like-for-like business has also continued to grow.
The Board is cognisant of the economic and political uncertainty
following the UK referendum on EU membership and industry forecasts
for continuing declines in the UK new car market. The Board
therefore remains cautious.
Overall, the Group remains well positioned and continues to seek
to drive further growth in its profitability and return on capital,
supported by a balanced portfolio of brands, attractive geographic
locations and excellent brand partner relationships. The Board's
previously upgraded outlook for the full year remains
unchanged.
Daksh Gupta
Chief Executive
14 August 2017
Consolidated Statement of Comprehensive Income
For the period ended 30 June 2017
Six months Six months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
Note (unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Revenue 3 1,187,445 826,401 1,899,405
Cost of sales (1,049,813) (728,253) (1,678,949)
------------ ------------ -------------
Gross profit 137,632 98,148 220,456
Operating expenses 4 (115,227) (83,697) (191,402)
------------
Group operating profit 22,405 14,451 29,054
------------ ------------ -------------
Finance costs 6 (3,854) (2,367) (6,903)
Profit before taxation 18,551 12,084 22,151
Analysed as:
Underlying profit before
tax 18,551 13,962 25,400
Non-underlying items 5 - (1,878) (3,249)
------------------------------- ----- ------------ ------------ -------------
Taxation 7 (4,119) (3,087) (4,397)
------------
Profit for the period 14,432 8,997 17,754
============ ============ =============
Attributable to:
Owners of the parent 14,432 8,997 17,762
Non-controlling interests - - (8)
------------
14,432 8,997 17,754
============ ============ =============
Total comprehensive income
for the period net of tax 14,432 8,997 17,754
============ ============ =============
Attributable to:
Owners of the parent 14,432 8,997 17,762
Non-controlling interests - - (8)
14,432 8,997 17,754
============ ============ =============
Earnings per share (expressed
in pence per share)
Basic earnings per share 8 18.6 11.6 23.0
------------ ------------ -------------
Diluted earnings per share 8 18.1 11.4 22.3
------------ ------------ -------------
Consolidated Statement of Changes in Equity
Note Share Share Retained Equity Non- Total
capital premium earnings attributable controlling equity
to owners interests
of
the
parent
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
For the half year
ended 30 June 2017
(unaudited)
Balance at 1 January
2017 49,531 19,672 76,435 145,638 21 145,659
======== ======== ========= ============= ============ =============
Total comprehensive
income - - 14,432 14,432 - 14,432
- - 14,432 14,432 - 14,432
-------- -------- --------- ------------- ------------ -------------
Transactions with
owners
Dividends paid 9 - - (2,864) (2,864) - (2,864)
Share based payments
charge - - 749 749 - 749
Balance at 30 June
2017 49,531 19,672 88,752 157,955 21 157,976
======== ======== ========= ============= ============ =============
For the half year
ended 30 June 2016
(unaudited)
Balance at 1 January
2016 49,431 19,672 60,781 129,884 29 129,913
====== ====== ======= ======= =======
Total comprehensive
income - - 8,997 8,997 - 8,997
- - 8,997 8,997 - 8,997
------ ------ ------- ------- -------
Transactions with
owners
Dividends paid 9 - - (1,858) (1,858) - (1,858)
Issue of share capital 10 100 - (100) - - -
Share based payments
charge - - 688 688 - 688
Other - - (314) (314) - (314)
Balance at 30 June
2016 49,531 19,672 68,194 137,397 29 137,426
====== ====== ======= ======= =======
For the year ended
31 December 2016
(audited)
Balance at 1 January
2016 49,431 19,672 60,781 129,884 29 129,913
====== ====== ======= ======= === =======
Total comprehensive
income - - 17,762 17,762 (8) 17,754
- - 17,762 17,762 (8) 17,754
------ ------ ------- ------- --- -------
Transactions with
owners
Dividends paid 9 - - (3,251) (3,251) - (3,251)
Issue of share capital 10 100 - (100) - - -
Share based payments
charge - - 1,313 1,313 - 1,313
Deferred tax on
share based payments - - (70) (70) - (70)
Balance at 31 December
2016 49,531 19,672 76,435 145,638 21 145,659
====== ====== ======= ======= === =======
Consolidated Statement of Financial Position
At 30 June 2017
30 June 30 June 31 December
2017 2016 2016
Note (unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Assets
Non-current assets
Goodwill and other intangible
assets 11 122,013 119,688 122,033
Property, plant and equipment 12 210,247 185,953 201,811
Investment property 2,590 1,920 2,590
Investments 10 10 10
Deferred tax asset 36 58 36
Total non-current assets 334,896 307,629 326,480
------------ ------------ ------------
Current assets
Inventories 372,850 351,512 380,016
Trade and other receivables 100,551 105,721 95,073
Cash and cash equivalents 8,327 28,490 83
Total current assets 481,728 485,723 475,172
------------ ------------ ------------
Total assets 816,624 793,352 801,652
============ ============ ============
Shareholders' equity
Share capital 10 49,531 49,531 49,531
Share premium 19,672 19,672 19,672
Retained earnings 88,752 68,194 76,435
------------ ------------ ------------
Equity attributable to
owners of the parent 157,955 137,397 145,638
Share of equity attributable
to non-controlling interests 21 29 21
Total equity 157,976 137,426 145,659
------------ ------------ ------------
Non-current liabilities
Loans and borrowings 40,428 41,784 41,364
Derivative financial - 1,224 -
instruments
Trade and other payables 8,382 7,355 7,462
Provisions 1,323 1,031 1,450
Deferred tax liabilities 20,803 18,653 20,803
Total non-current liabilities 70,936 70,047 71,079
------------ ------------ ------------
Current liabilities
Loans and borrowings 68,956 78,566 77,730
Trade and other payables 512,681 499,632 497,340
Provisions 2,119 1,020 5,242
Current tax liabilities 3,956 6,661 4,602
Total current liabilities 587,712 585,879 584,914
------------ ------------ ------------
Total liabilities 658,648 655,926 655,993
------------ ------------ ------------
Total equity and liabilities 816,624 793,352 801,652
============ ============ ============
Consolidated Cash Flow Statement
For the period ended 30 June 2017
Six months Six months
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
Note (unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Cash flows from operating
activities
Profit before taxation 18,551 12,084 22,151
Adjustments for:
Depreciation and amortisation 11/12 14,172 11,065 24,233
Finance costs 6 3,854 2,367 6,903
Share based payments
charge 749 688 1,313
Profit on disposal
of property, plant
and equipment (67) (8) (38)
Profit on disposal
of dealerships - (285) (285)
Increase in fair value
of investment properties - - (670)
-------------
37,259 25,911 53,607
------------ ------------ -------------
Changes in working
capital:
(Increase)/decrease
in inventories 7,187 13,690 (14,814)
(Increase)/decrease
in trade and other
receivables (5,450) (11,233) (271)
Increase/(decrease)
in trade and other
payables 16,235 54,369 56,299
Increase/(decrease)
in provisions (3,250) 1,000 (2,940)
-------------
14,722 57,826 38,274
------------ ------------ -------------
Tax paid (4,765) (2,771) (4,669)
Interest paid (3,854) (2,377) (6,903)
-------------
Net cash inflow from
operating activities 43,362 78,589 80,309
------------ ------------ -------------
Cash flows from investing
activities
Purchase of property,
plant and equipment
and software and leased
vehicles (29,486) (30,454) (61,927)
Acquisition of subsidiary,
net of cash acquired 11 (77) (94,283) (94,495)
Net cash flow from
sale of businesses - 3,145 3,145
Proceeds from disposal
of property, plant
and equipment and
software and leased
vehicles 7,019 5,883 11,418
Cash inflows in respect - 104 -
of prior period acquisitions
-------------
Net cash outflow from
investing activities (22,544) (115,605) (141,859)
------------ ------------ -------------
Cash flows from financing
activities
Proceeds from borrowings 22,783 76,163 85,444
Repayment of borrowings (32,493) (32,929) (44,690)
Dividends paid (2,864) (1,858) (3,251)
Net cash (outflow)
/ inflow from financing
activities (12,574) 41,376 37,503
------------ ------------ -------------
Net increase / (decrease)
in cash and cash equivalents 8,244 4,360 (24,047)
Cash and cash equivalents
at 1 January 83 24,130 24,130
Cash and cash equivalents
at period end 8,327 28,490 83
============ ============ =============
Net Debt Reconciliation
For the period ended 30 June 2017
Six months Six months
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
(unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Reconciliation of net
cash flow to movement
in (net debt)/cash
Increase / (reduction)
in net cash and cash
equivalents 8,244 4,360 (24,047)
Proceeds from drawdown
of RCF - (50,000) (35,000)
Proceeds of asset backed
borrowings (22,783) (26,163) (50,444)
Repayment of asset
backed borrowings 21,347 32,929 37,308
Repayment of other
borrowings 321 - 7,382
Repayment of bank overdraft 10,825 - -
Debt acquired with
acquisitions - (25,705) (25,705)
Derivatives acquired
with acquisitions - (1,258) (1,258)
Movement in net debt 17,954 (65,837) (91,764)
Opening net debt (119,011) (27,247) (27,247)
Net debt at period
end (101,057) (93,084) (119,011)
=========== =========== ============
Asset backed finance
within leasing segment (65,949) (60,690) (64,513)
Adjusted (net debt)
at period end (non
GAAP measure) (see
note 1) (35,108) (32,394) (54,498)
=========== =========== ============
Notes to the Financial Information
For the period ended 30 June 2017
1. General information
Marshall Motor Holdings plc (the "Company") is a company which
is quoted on the Alternative Investment Market ("AIM"), and
incorporated and domiciled in the UK. The address of the registered
office is: Airport House, The Airport, Cambridge, CB5 8RY. The
Company is the holding company of a number of subsidiaries
including Marshall Motor Group Limited, Marshall Leasing Limited,
Ridgeway Garages (Newbury) Limited and SG Smith Holdings Limited
(collectively, the "Group"), whose activities consist principally
of car and commercial vehicle sales, leasing, distribution, service
and associated activities trading under the name Marshall Motor
Holdings plc. The registered number of the Company is 2051461.
These consolidated interim financial statements for the six
months ended 30 June 2017 and for the comparative six months ended
30 June 2016, are unaudited. They do not include all 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 ended 31 December 2016. A copy
of the full Group accounts that comply with IFRSs for the year
ended 31 December 2016 can be found at www.mmhplc.com.
The information for the year ended 31 December 2016 does not
constitute statutory accounts as defined in section 434 of the
Companies Act 2006. A copy of the statutory accounts for that
period has been delivered to the Registrar of Companies. The
Auditor's Report on those accounts was not qualified and did not
contain an 'emphasis of matter' statement under section 498 of the
Companies Act 2006.
The principal risks and uncertainties for the for the six months
ended 30 June 2017 are consistent with those set out in the
Marshall Motor Holdings plc Annual Report and Accounts 2016 dated
14 March 2017. These principal risks and uncertainties are expected
to be consistent for the year ending 31 December 2017
These consolidated interim financial statements for the six
months ended 30 June 2017 have been reviewed by the Company's
auditor and a copy of their review report is set out at the end of
these statements.
The financial statements are prepared in sterling which is the
functional currency of the Group and rounded to the nearest GBP'000
except where otherwise indicated.
'Like-for-like' businesses are defined as those which traded
under the Group's ownership throughout both the period under review
and the whole of the corresponding comparative period.
Adjusted net debt is defined as debt finance, net of cash
balances, excluding asset-backed finance relating to the leasing
segment.
These consolidated interim financial statements were approved by
the Board on 14 August 2017.
2. Accounting policies
The annual financial statements of Marshall Motor Holdings plc
are prepared in accordance with International Financial Reporting
Standards ("IFRS") as adopted by the European Union. The financial
information included in this interim financial report has been
prepared in accordance with International Accounting Standard 34
'Interim Financial Reporting' as adopted by the European Union.
This interim financial report has been prepared under the
historical cost convention as modified by the revaluation of
investment properties.
The accounting policies and critical accounting judgements and
estimates applied are consistent with those set out in the Marshall
Motor Holdings plc Annual Report and Accounts 2016 dated 14 March
2017, and these accounting policies and critical accounting
judgements and estimates are expected to apply for the year ending
31 December 2017. The Group holds financial instruments which
include financial assets (trade and other receivables excluding
prepayments, and cash and cash equivalents) and financial
liabilities (borrowings and trade and other payables excluding
non-financial liabilities). All such financial assets and
liabilities are carried at amortised cost. For all financial assets
and liabilities fair value equals carrying value except for long
term borrowings.
Going concern
After making appropriate enquiries, the Directors have a
reasonable expectation that the Group has adequate resources to
continue in operational existence for the foreseeable future and
for at least one year from the date that these interim financial
statements are signed. For these reasons they continue to adopt the
going concern basis in preparing the Group's interim financial
statements.
Notes to the Financial Information (continued)
For the period ended 30 June 2017
3. Segmental reporting
a) Operating Segments
Management has determined the operating segments based on the
operating reports reviewed by the Chief Executive Officer that are
used to assess both performance and strategic decisions. Management
has identified that the Chief Executive Officer is the chief
operating decision maker in accordance with the requirements of
IFRS 8 'Operating Segments'.
The business is split into two main operating segments
generating revenue and a third support segment. No significant
judgements have been made in determining the reporting
segments.
-- Retail - sales and servicing of motor vehicles and ancillary services.
-- Leasing - leasing of vehicles to end consumers and fleet customers.
-- Unallocated - administrative and asset management functions
in support of the wider business.
All segment revenue, profit/(loss), assets and liabilities are
attributable to the principal activities of the Group being the
provision of car and commercial vehicle sales, leasing, vehicle and
other related services. All revenue is generated in the UK.
Depreciation presented in the segmental note is restricted to
assets other than assets held for contract rental, on the basis
that depreciation of our leasing fleet is presented within cost of
sales.
Retail Leasing Unallocated Total
(note
3b)
For the half year ended GBP'000 GBP'000 GBP'000 GBP'000
30 June 2017 (unaudited)
Revenue
Total revenue 1,167,795 19,508 142 1,187,445
--------- ----------- ---------
Total revenue from external
customers 1,167,795 19,508 142 1,187,445
========= ======= =========== =========
Depreciation and amortisation (5,007) (2) (14) (5,023)
========= ======= =========== =========
Segment operating profit/(loss) 24,151 2,608 (4,354) 22,405
Finance cost (3,067) (248) (539) (3,854)
Underlying profit before
tax 21,084 2,360 (4,893) 18,551
Non-underlying items - - - -
--------------------------------- --------- ------- ----------- ---------
Profit/(loss) before
taxation 21,084 2,360 (4,893) 18,551
========= ======= =========== =========
Total assets 637,106 94,956 84,562 816,624
========= ======= =========== =========
Total liabilities 418,935 75,117 164,596 658,648
========= ======= =========== =========
Additions in the period
(including acquisitions)
Property, plant, equipment
and software assets 12,324 17,194 - 29,518
========= ======= =========== =========
Notes to the Financial Information (continued)
For the period ended 30 June 2017
3. Segmental reporting (continued)
Retail
(note
3b) Leasing Unallocated Total
For the half year ended
30 June 2016 (unaudited) GBP'000 GBP'000 GBP'000 GBP'000
Revenue
Total revenue 806,056 20,161 184 826,401
-------- -------- ------------ --------
Total revenue from external
customers 806,056 20,161 184 826,401
======== ======== ============ ========
Depreciation and amortisation (2,343) (3) (11) (2,357)
======== ======== ============ ========
Segment operating profit/(loss) 16,813 3,198 (5,560) 14,451
Finance cost (1,560) (547) (260) (2,367)
Underlying profit before
tax 15,253 2,651 (3,942) 13,962
Non-underlying items - - (1,878) (1,878)
--------------------------------- -------- -------- ------------ --------
Profit/(loss) before
taxation 15,253 2,651 (5,820) 12,084
======== ======== ============ ========
Total assets 657,122 85,899 50,331 793,352
======== ======== ============ ========
Total liabilities 465,636 69,605 120,685 655,926
======== ======== ============ ========
Additions in the period
(including acquisitions)
Property, plant, equipment
and software assets 77,430 18,437 - 95,867
======== ======== ============ ========
Retail Leasing Unallocated Total
(note
3b)
For the year ended 31 GBP'000 GBP'000 GBP'000 GBP'000
December 2016 (audited)
Revenue
Total revenue 1,859,734 39,349 322 1,899,405
--------- ------- ----------- ---------
Total revenue from external
customers 1,859,734 39,349 322 1,899,405
========= ======= =========== =========
Depreciation and amortisation (6,862) (6) (22) (6,890)
========= ======= =========== =========
Segment operating profit/(loss) 32,637 5,653 (9,236) 29,054
Finance cost (5,319) (749) (835) (6,903)
Underlying profit before
tax 28,900 4,904 (8,404) 25,400
Non-underlying items (1,582) - (1,667) (3,249)
--------------------------------- --------- ------- ----------- ---------
Profit/(loss) before
taxation 27,318 4,904 (10,071) 22,151
========= ======= =========== =========
Total assets 620,365 91,512 89,775 801,652
========= ======= =========== =========
Total liabilities 417,622 73,454 164,917 655,993
========= ======= =========== =========
Additions in the year
(including acquisitions)
Property, plant, equipment
and software assets 94,344 35,537 - 129,881
========= ======= =========== =========
Notes to the Financial Information (continued)
For the period ended 30 June 2017
3. Segmental reporting (continued)
b) Retail Segment Revenue
Retail revenue is derived from a number of service lines,
principally being new vehicle sales and aftersales, as set out
below.
Six months Six months
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
(unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
New 611,221 431,026 983,314
Used 458,164 306,792 718,329
Aftersales & other 123,314 86,170 202,568
Internal (24,904) (17,932) (44,477)
Total 1,167,795 806,056 1,859,734
=========== =========== ============
4. Operating expenses
Six months Six months
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
(unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Employee costs 58,975 42,064 101,170
Depreciation on property,
plant and equipment 4,769 2,228 5,838
Amortisation of intangibles 254 129 1,052
Profit on disposal of
business units - (285) (285)
Profit on disposal of
property plant and equipment (67) (8) (38)
Operating lease rentals
- property 5,748 4,825 10,324
Legal and professional
charges 605 2,664 3,152
Other expenses 44,943 32,080 70,189
115,227 83,697 191,402
=========== =========== ============
Acquisition costs of GBP2,163,000 in the year ended 31 December
2016 were incurred in connection with the acquisition of Ridgeway
Garages (Newbury) Limited and are included within legal and
professional charges.
Notes to the Financial Information (continued)
For the period ended 30 June 2017
5. Non-underlying items
Six months Six months
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
(unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Acquisition costs - 2,163 2,163
Profit on disposal of
dealership - (285) (285)
Amortisation of acquired
order book - - 769
Gain on interest rate
swap termination - - (294)
Restructuring costs - - 1,566
Investment property
fair value movements - - (670)
- 1,878 3,249
=========== =========== ============
Non-underlying items in the year ended 31 December 2016
substantially arose as a result of the acquisition of Ridgeway
Garages (Newbury) Limited. More information about these items are
available in the financial statements for the year ended 31
December 2016 which are available at www.mmhplc.com.
6. Finance costs
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2016
2017 2016
(unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Interest income on
short term bank deposits (8) (38) (40)
Net interest payable
on asset backed finance 248 845 749
Stock financing charges
and other interest 2,470 1,560 3,958
Interest payable on
bank borrowings 1,144 - 2,236
Net finance costs 3,854 2,367 6,903
=========== =========== ============
7. Taxation
The reported tax rate for the period of 22.2% (six months ended
30 June 2016: 25.5%) is shown net of the tax impact of a property
disposal in the period. The tax charge is lower than the prior
period as the prior period included the effect of disallowable
transaction costs.
Notes to the Financial Information (continued)
For the period ended 30 June 2017
8. Earnings per share
Basic earnings per share are calculated by dividing the earnings
attributed to equity shareholders by the weighted average number of
ordinary shares during the year and the diluted weighted average
number of ordinary shares in issue in the year.
Underlying earnings per share are based on basic earnings per
share adjusted for the impact of non-underlying items.
The diluted earnings per share are based on the weighted average
number of shares after taking account of the dilutive impact of
shares under option of 2,380,040 (2016: 2,394,603).
Six months Six months
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
(unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Profit for the period 14,432 8,997 17,762
Non-controlling interests - - (8)
Basic earnings 14,432 8,997 17,754
=========== =========== ============
Weighted average number
of ordinary shares in issue
for the basic earnings per
share 77,392,862 77,260,355 77,326,970
Diluted weighted average
number of ordinary shares
in issue for diluted earnings
per share 79,772,902 79,226,243 79,500,548
Basic earnings per share
(in pence per share) 18.6 11.6 23.0
=========== =========== ============
Diluted earnings per share
(in pence per share) 18.1 11.4 22.3
=========== =========== ============
Impact of Non-underlying
items (in pence per share) 0.0 2.4 3.2
Underlying earnings per
share (in pence per share)
(non GAAP measure) 18.6 14.0 26.2
=========== =========== ============
9. Dividends
An interim dividend of 2.15p per share will be paid by 22
September 2017 to shareholders who are on the Company's register at
close of business on 25 August 2017.
An interim dividend of GBP1,393,000 in respect of the year ended
31 December 2016 was paid in September 2016. This represented a
payment of 1.80p per share in issue. A final dividend of
GBP2,864,000 for the year ended 31 December 2016 was paid in May
2017. This represented a payment of 3.70p per share in issue.
10. Called up share capital
30 June 30 June 31 December
2017 2016 2016
(unaudited) (unaudited) (audited)
GBP'000 GBP'000 GBP'000
Allotted, called up and
fully paid ordinary shares
of 64p each 49,531 49,531 49,531
=========== =========== ===========
On 27 May 2016 156,599 ordinary shares of 64p each were issued
as part of the IPO Restricted share option scheme.
Notes to the Financial Information (continued)
For the period ended 30 June 2017
11. Goodwill and other intangible assets
Franchise Favourable Order
Goodwill agreements Software leases backlog Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
For the half
year ended 30
June 2017 (unaudited)
Cost
At 1 January
2017 49,076 72,115 1,079 172 769 123,211
Additions - - 51 - - 51
Additions on
acquisition - 22 - - - 22
Disposals - - - - (769) (769)
Transfers - - 161 - - 161
At 30 June 2017 49,076 72,137 1,291 172 - 122,676
--------- ----------- --------- ---------- -------- -------
Accumulated Amortisation
At 1 January
2017 - - 376 33 769 1,178
Charges for the
period - - 225 29 - 254
Disposals - - - - (769) (769)
At 30 June 2017 - - 601 62 - 663
--------- ----------- --------- ---------- -------- -------
Net book amount
At 30 June 2017 49,076 72,137 690 110 - 122,013
========= =========== ========= ========== ======== =======
Franchise Favourable Order
Goodwill agreements Software leases backlog Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
For the half
year ended 30
June 2016 (unaudited)
Cost
At 1 January
2016 37,791 - 623 - - 38,414
Additions - - 100 - - 100
Additions on
acquisition 23,197 58,563 - 172 769 82,701
Disposals (1,222) - (34) - - (1,256)
At 30 June 2016 59,766 58,563 689 172 769 119,959
-------- ----------- -------- ---------- -------- -------
Accumulated Amortisation
At 1 January
2016 - - 170 - - 170
Charges for the
period - - 129 - - 129
Disposals - - (28) - - (28)
At 30 June 2016 - - 271 - - 271
-------- ----------- -------- ---------- -------- -------
Net book amount
At 30 June 2016 59,766 58,563 418 172 769 119,688
======== =========== ======== ========== ======== =======
Notes to the Financial Information (continued)
For the period ended 30 June 2017
11. Goodwill and other intangible assets (continued)
Franchise Favourable Order
Goodwill agreements Software leases backlog Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
For the year ended
31 December 2016
(audited)
Cost
At 1 January 2016 26,782 13,552 623 - - 40,957
Additions - - 506 - - 506
Additions on acquisition 23,516 58,563 - 172 769 83,020
Disposals (1,222) - (50) - - (1,272)
At 31 December
2016 49,076 72,115 1,079 172 769 123,211
-------- ----------- -------- ---------- -------- -------
Accumulated Amortisation
At 1 January 2016 - - 170 - - 170
Charges for the
year - - 250 33 769 1,052
Disposals - - (44) - - (44)
At 31 December
2016 - - 376 33 769 1,178
-------- ----------- -------- ---------- -------- -------
Net book amount
At 31 December
2016 49,076 72,115 703 139 - 122,033
======== =========== ======== ========== ======== =======
On 16 November 2015 the Company acquired the entire share
capital of SG Smith Holdings Limited ("SGS"). SGS itself is the
holding company of 9 wholly owned subsidiary companies, SG Smith
Automotive Limited, SG Smith (Motors) Limited, SG Smith (Motors)
Beckenham Limited, SG Smith (Motors) Forest Hill Limited, SG Smith
(Motors) Crown Point Limited, SG Smith (Motors) Sydenham Limited,
SG Smith (Motors) Croydon Limited, SG Smith Trade Parts Limited and
Prep-Point Limited.
Within the measurement period following acquisition of SGS and
in accordance with IFRS 3, the purchase price allocation was
finalised. As a result, GBP13,522,000 was reclassified from
goodwill to franchise agreements and the corresponding recognition
of a deferred tax liability increased the value of goodwill by
GBP2,543,000. These adjustments were made at 31 December 2016 by
restating the 1 January 2016 balances. As these adjustments were
not finalised at 30 June 2016, the opening balances are stated as
previously reported at 30 June 2016.
On 25 May 2016 the Company acquired the entire share capital of
Ridgeway Garages (Newbury) Limited ("Ridgeway"). Ridgeway itself is
the parent company of six wholly owned subsidiary companies,
Pentagon Limited, Pentagon South West Limited, Ridgeway TPS
Limited, Ridgeway Bavarian Limited, Wood in Hampshire Limited and
Wood of Salisbury Limited.
In accordance with IFRS 3, the measurement period adjustment has
been reflected in these financial statements as if the final
purchase price allocation had been completed at the acquisition
date. The acquisition accounting has been finalised in the period
and the net assets at the date of acquisition are stated at their
fair values as set out below. There has been no significant
movement in the value of net assets acquired and goodwill between
31 December 2016 and 30 June 2017.
Notes to the Financial Information (continued)
For the period ended 30 June 2017
11. Goodwill and other intangible assets (continued)
Acquisition
balance
NBV at sheet
31 May Fair value at 30 June
2016 adjustment 2017
GBP'000 GBP'000 GBP'000
Goodwill 2,600 (2,600) -
Intangible assets - 59,504 59,504
Deferred tax on acquired
intangible assets - (10,728) (10,728)
Property, plant & equipment 65,414 (303) 65,111
Inventories 124,124 (724) 123,400
Trade and other receivables 51,627 (279) 51,348
Cash and cash equivalents 12,664 - 12,664
Trade and other payables (175,041) (3,103) (178,144)
Debt (25,705) - (25,705)
Provisions - (5,026) (5,026)
Deferred tax (954) (6,645) (7,599)
Derivatives (1,258) - (1,258)
Net assets acquired 53,471 30,096 83,567
Goodwill 23,380
Total cash consideration 106,947
===========
On 2 June 2017 the Group acquired the trade and assets of a
Volvo dealership in Leeds.
The estimated net assets at the date of acquisition are stated
at their provisional fair value as set out below.
NBV
at 2 June
2017
GBP'000
Intangible assets 22
Property, plant & equipment 32
Inventories 21
Trade and other receivables 28
Trade and other payables (26)
Net assets acquired 77
Total cash consideration 77
==========
Notes to the Financial Information (continued)
For the period ended 30 June 2017
12. Property, plant and equipment
Freehold Leasehold Plant Assets Assets Total
land improvements and held under
and equipment for construction
buildings contract
& long rental
leasehold
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
For the half
year ended
30 June 2017
(unaudited)
Cost
At 1 January
2017 108,487 15,015 35,126 101,944 7,022 267,594
Additions at
cost 6 410 2,260 17,194 9,565 29,435
Additions on
acquisition - - 32 - - 32
Disposals (1,361) (248) (3,292) (13,790) - (18,691)
Transfers (143) 402 113 - (721) (349)
At 30 June
2017 106,989 15,579 34,239 105,348 15,866 278,021
----------- -------------- ----------- ---------- -------------- --------
Accumulated
Depreciation
At 1 January
2017 8,996 3,383 21,146 32,258 - 65,783
Charges for
the period 851 830 3,088 9,149 - 13,918
Disposals (200) - (3,260) (8,279) - (11,739)
Transfers (357) 357 (188) - - (188)
At 30 June
2017 9,290 4,570 20,786 33,128 - 67,774
----------- -------------- ----------- ---------- -------------- --------
Net book amount
At 30 June
2017 97,699 11,009 13,453 72,220 15,866 210,247
=========== ============== =========== ========== ============== ========
Freehold
land Assets
and held
buildings Plant for Assets
& long Leasehold and contract under
leasehold improvements equipment rental construction Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
For the half
year ended
30 June 2016
(unaudited)
Cost
At 1 January
2016 37,381 12,372 27,177 96,890 - 173,820
Additions at
cost 973 243 2,068 18,437 8,632 30,353
Additions on
acquisition 53,731 2,753 5,031 - 3,899 65,414
Disposals (1,386) (177) (3,112) (16,896) - (21,571)
Transfers (2,123) (3,214) - - 5,337 -
At 30 June
2016 88,576 11,977 31,164 98,431 17,868 248,016
----------- -------------- ----------- ---------- -------------- --------
Accumulated
Depreciation
At 1 January
2016 9,121 2,540 20,445 34,429 - 66,535
Charges for
the period 200 384 1,644 8,708 - 10,936
Disposals (1,092) (156) (2,871) (11,289) - (15,408)
At 30 June
2016 8,229 2,768 19,218 31,848 - 62,063
----------- -------------- ----------- ---------- -------------- --------
Net book amount
At 30 June
2016 80,347 9,209 11,946 66,583 17,868 185,953
=========== ============== =========== ========== ============== ========
Notes to the Financial Information (continued)
For the period ended 30 June 2017
12. Property, plant and equipment (continued)
Freehold
land
and Assets
buildings Plant held Assets
& long Leasehold and for contract under
leasehold improvements equipment rental construction Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
For the year
ended 31 December
2016 (audited)
Cost
At 1 January
2016 37,381 12,372 27,177 96,890 - 173,820
Additions at
cost 1,370 236 3,545 35,537 23,633 64,321
Additions on
acquisition 53,276 2,872 5,007 - 3,899 65,054
Disposals (1,397) (278) (3,443) (30,483) - (35,601)
Transfers 17,857 (187) 2,840 - (20,510) -
At 31 December
2016 108,487 15,015 35,126 101,944 7,022 267,594
---------- ------------- ---------- ------------- ------------- --------
Accumulated
Depreciation
At 1 January
2016 9,121 2,540 20,445 34,429 - 66,535
Charges for
the year 934 1,146 3,758 17,343 - 23,181
Disposals (1,103) (259) (3,057) (19,514) - (23,933)
Transfers 44 (44) - - - -
At 31 December
2016 8,996 3,383 21,146 32,258 - 65,783
---------- ------------- ---------- ------------- ------------- --------
Net book amount
At 31 December
2016 99,491 11,632 13,980 69,686 7,022 201,811
========== ============= ========== ============= ============= ========
Introduction
We have been engaged by the company to review the condensed set
of financial statements in the half-yearly financial report for the
6 months ended 30 June 2017 which comprises the consolidated
statement of comprehensive income, consolidated statement of
changes in equity, consolidated statement of financial position,
consolidated cash flow statement and the related notes 1 to 12. We
have read the other information contained in the half yearly
financial report and considered whether it contains any apparent
misstatements or material inconsistencies with the information in
the condensed set of financial statements.
This report is made solely to the company in accordance with
guidance contained in International Standard on Review Engagements
2410 (UK and Ireland) "Review of Interim Financial Information
Performed by the Independent Auditor of the Entity" issued by the
Auditing Practices Board. To the fullest extent permitted by law,
we do not accept or assume responsibility to anyone other than the
company, for our work, for this report, or for the conclusions we
have formed.
Directors' Responsibilities
The half-yearly financial report is the responsibility of, and
has been approved by, the directors. The directors are responsible
for preparing the half-yearly financial report in accordance with
International Accounting Standards 34, "Interim Financial
Reporting," as adopted by the European Union.
As disclosed in note 2, the annual financial statements of the
company are prepared in accordance with 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 International Accounting Standards 34, "Interim
Financial Reporting, " as adopted by the European Union.
Our Responsibility
Our responsibility is to express to the Company a conclusion on
the condensed set of financial statements in the half-yearly
financial report based on our review.
Scope of Review
We conducted our review in accordance with International
Standard on Review Engagements (UK and Ireland) 2410, "Review of
Interim Financial Information Performed by the Independent Auditor
of the Entity" issued by the Auditing Practices Board for use in
the United Kingdom. A review of interim financial information
consists of making enquiries, primarily of persons responsible for
financial and accounting matters, and applying analytical and other
review procedures. A review is substantially less in scope than an
audit conducted in accordance with International Standards on
Auditing (UK) and consequently does not enable us to obtain
assurance that we would become aware of all significant matters
that might be identified in an audit. Accordingly, we do not
express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that
causes us to believe that the condensed set of financial statements
in the half-yearly financial report for the 6 months ended 30 June
2017 is not prepared, in all material respects, in accordance with
International Accounting Standard 34 as adopted by the European
Union.
Ernst & Young LLP
Cambridge
14 August 2017
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR DZLFFDVFLBBL
(END) Dow Jones Newswires
August 15, 2017 02:00 ET (06:00 GMT)
Marshall Motor (LSE:MMH)
Historical Stock Chart
From Jun 2024 to Jul 2024
Marshall Motor (LSE:MMH)
Historical Stock Chart
From Jul 2023 to Jul 2024