TIDMAGK

RNS Number : 7656E

Aggreko PLC

03 March 2020

RESULTS FOR THE TWELVE MONTHS

ED 31 DECEMBER 2019

3 MARCH 2020

 
 Strong profit growth and cash generation; on track to deliver 
  mid-teens ROCE in 2020 
 
 
 Chris Weston, Chief Executive Officer, commented: 
 

"Our 2019 results demonstrate the significant progress we have made to improve the Group's financial performance. We delivered underlying profit growth of 13%, driven by a strong performance in Rental Solutions, and a significant working capital improvement. We are proposing a 3% increase in the final dividend, reflecting the Board's confidence in the sustainability of our performance. We are well-positioned to meet our customers' evolving needs in the changing energy market, with 185 MW of hybrid work secured and 30 Y.Cubes now under contract, reflecting the growing interest in lower-carbon technology and our new battery storage product. Going forward we believe that a continued focus on the four strategic priorities first set out in 2015 will underpin the achievement of our mid-teens ROCE target in 2020 and beyond."

 
 Results summary 
 
 
 GBPm                                 2019    2018   CHANGE   UNDERLYING 
                                                               CHANGE(1) 
 Group revenue                       1,613   1,760     (8)%         (1)% 
 Operating profit                      241     219      10%          13% 
 Operating profit margin (%)          14.9    12.5    2.4pp        1.8pp 
 Profit before tax                     199     182       9%          13% 
 Diluted EPS (p)                      50.7    49.2       3%           6% 
 Operating cash inflow                 628     423 
 Final dividend per share (p)         18.3    17.7       3% 
 Full year dividend per share (p)     27.7    27.1       2% 
 ROCE (%)                             11.2    10.3    0.9pp        1.1pp 
----------------------------------  ------  ------  -------  ----------- 
 

(1) Underlying excludes pass-through fuel and currency. A reconciliation between reported and underlying performance is detailed on page 9.

-- Underlying(1) Group revenue down 1% and in line with the prior year excluding the 2018 Winter Olympics and early design and project management revenue for Tokyo 2020 Olympics

-- Operating profit of GBP241 million and profit before tax of GBP199 million, representing strong growth of 13% on an underlying(1) basis and an underlying increase of 1.8pp in operating margin

o Rental Solutions underlying(1) operating profit up 22% (55% of Group operating profit)

o Power Solutions Industrial underlying(1) operating profit down 7% (27% of Group operating profit)

o Power Solutions Utility underlying(1) operating profit up 21% (18% of Group operating profit)

-- Operating cash inflow of GBP628 million supported by a significant working capital inflow of GBP107 million, reflecting increased focus and process improvements to drive cash collection in Power Solutions Utility

-- ROCE improved year on year to 11.2% (2018: 10.3%), providing good momentum into 2020 with the Group on track to deliver mid-teens ROCE; we are monitoring the potential impact of coronavirus

-- We continue to work closely with the Tokyo 2020 Olympic and Paralympic Games Organising Committees with preparations progressing as expected

-- Strengthened financial position with net debt to EBITDA of 1.0x, down from 1.3x in 2018, despite the GBP101 million adverse impact of adopting IFRS 16 'Leases'

   --      Final dividend up 3% to 18.3 pence 

-- An update on our strategic priorities will be provided alongside our interim results in August

Group trading performance

Underlying(1) Group revenue decreased 1%. Excluding revenue from the Winter Olympics in 2018 and early design and project management revenue for the Tokyo 2020 Olympics this year, underlying(1) Group revenue was in line with the prior year. Underlying(1) profit before tax was up 13% at GBP199 million. The operating margin was 14.9% (2018: 12.5%), with improved underlying margins in both Rental Solutions and Power Solutions Utility. Diluted earnings per share (DEPS) were 50.7 pence (2018: 49.2 pence), up 6% on an underlying(1) basis.

The Group's return on capital employed (ROCE) increased to 11.2% (2018: 10.3%), despite a 4% reduction in the overall volume on hire and lower levels of utilisation. This was driven by an increase in the underlying profitability of Rental Solutions, as a result of higher rates in key sectors within North America, our emergency work in Belgium and an ongoing focus on cost efficiency and pricing discipline throughout this business, along with the benefit of the cost reduction programme in Power Solutions Utility. The increase in ROCE provides good momentum into 2020 and beyond, with the Group on track to deliver mid-teens ROCE in 2020.

Reported financial measures

Reported revenue and operating profit include the translational impact of currency as Aggreko's revenue and profit are earned in different currencies (most notably the US Dollar), which are then translated and reported in Sterling. The movement in exchange rates in the period had the translational impact of increasing revenue by GBP6 million and decreasing operating profit by GBP9 million.

In addition, the Group separately reports fuel revenue from certain contracts in the Power Solutions Utility business in Brazil and Sri Lanka, where we manage fuel on a pass-through basis on behalf of our customers. The reason for the separate reporting is that fuel revenue on these contracts is entirely dependent on fuel prices and the volume of fuel consumed, which can be volatile and may distort the view of the performance of the underlying business. In 2019, fuel revenue from these contracts was GBP27 million (2018: GBP172 million), with the year on year decrease due to lower fuel consumption in Brazil as contracts off-hired.

Reported Group revenue was down 8% on the prior year, with Rental Solutions up 1%, Power Solutions Industrial up 3% and Power Solutions Utility down 33%.

Outlook

Our underlying performance during 2019 provides good momentum into 2020 and our preparations for the Tokyo 2020 Olympic and Paralympic Games are progressing well. Notwithstanding this, we are monitoring closely the development and potential impact of the coronavirus outbreak, both in terms of the Tokyo Olympics and the Group more widely. At this point, however, we currently expect to deliver results in-line with expectations for 2020.

We expect to make further progress on working capital and will continue our capital expenditure discipline with expected fleet capital expenditure of around GBP200-GBP250 million. This, combined with our performance outlook, underpins our confidence in delivering our mid-teens ROCE target this year and beyond, and we look forward to providing an update on our strategic priorities alongside our interim results in August.

Divisional headlines

 
 REVENUE GBPm 
                                                             UNDERLYING 
                                   2019    2018    CHANGE     CHANGE(1) 
 Rental Solutions                   833     822        1%          (1)% 
 Power Solutions 
    Industrial                      434     424        3%            2% 
    Utility excl. pass-through 
     fuel                           319     342      (7)%          (5)% 
    Pass-through fuel                27     172     (84)%         (84)% 
 Group                            1,613   1,760      (8)%          (1)% 
-------------------------------  ------  ------  --------  ------------ 
 
 
 OPERATING PROFIT GBPm 
 
                                2019   2018     CHANGE   UNDERLYING CHANGE(1) 
 Rental Solutions                133    105        25%                    22% 
 Power Solutions 
  Industrial                      64     71       (9)%                   (7)% 
  Utility excl. pass-through 
   fuel                           43     46       (7)%                    21% 
  Pass-through fuel                1    (3)       154%                   155% 
 Group                           241    219        10%                    13% 
-----------------------------  -----  -----  ---------  --------------------- 
 

Rental Solutions underlying(1) revenue was down 1%, with the year on year decrease driven by the Northern Europe and Australia Pacific regions. North America performed well, with revenue up 5% (up 12% excluding hurricane revenue in 2018) and a good performance in most of our key sectors, particularly oil & gas and building services & construction. Revenue in Continental Europe grew 3%, helped by work in response to power shortages in Belgium and the FIFA Women's World Cup in France. In Northern Europe our gas contracts in Ireland off-hired, as planned, and we also experienced continuing market uncertainty, while in Australia good growth in the mining sector was offset by a 100MW emergency contract in the prior year numbers. Rental Solutions operating margin of 15.9% was up 2.9 percentage points year on year on an underlying basis as a result of higher rates in key sectors within North America, our emergency work in Belgium and an ongoing focus on cost efficiency and pricing discipline throughout the business.

Power Solutions Industrial underlying(1) revenue increased 2%. Excluding both the 2018 Winter Olympics in the prior year and the early design and project management revenue from the Tokyo 2020 Olympics in 2019, revenue was up 6%. We saw good growth in Latin America (up 3%), Middle East (up 10%) and Africa (up 29%). As previously disclosed, Eurasia had a challenging year with revenue down 8% due to slower order intake and pressure on rates from increased competition. Revenue in Asia also decreased 17%, mainly driven by South Korea (excluding 2018 Winter Olympics) due to a reduction in oil & gas, mining and events. Power Solutions Industrial operating margin was 14.8%, with the underlying decrease of 1.4 percentage points on the prior year primarily driven by Eurasia, where we saw pricing pressure as a result of increased competition and a reduction in the number of available market opportunities.

Power Solutions Utility underlying(1) revenue was down 5% due primarily to off-hires in Africa (including Angola, Benin and Mozambique) and Myanmar. Underlying operating margin was up 2.9 percentage points to 13.3% as a result of the ongoing cost reduction programme. We have made good progress during the year in managing our trade receivables in this business, with collections of $584 million compared with amounts invoiced of $484 million, and active ongoing engagement with our customers continues to be a key priority.

Cash flow and balance sheet

During the year cash generated from operations was GBP628 million (2018: GBP423 million). The increase in operating cash flow is mainly driven by a GBP163 million year on year improvement in working capital cash flows (2019: GBP107 million inflow, 2018: GBP56 million outflow). The 2019 GBP107 million comprised a GBP78 million inflow from trade and other receivables, a GBP21 million inflow from trade and other payables and a GBP8 million inflow from inventory. EBITDA also increased GBP47 million, although this was partially offset by a GBP24 million higher cash outflow relating to mobilisation (fulfilment assets) and demobilisation activities. The higher fulfilment and demobilisation cash flows in 2019 primarily relate to contracts in Brazil and Burkina Faso, as well as the Tokyo 2020 Olympics.

The decrease in trade and other receivables of GBP78 million included a GBP93 million decrease in Power Solutions Utility (2018: GBP1 million decrease) which reflects an increased focus and implementation of process improvements to drive cash collection in this business. This was partially offset by a GBP10 million increase in Power Solutions Industrial (2018: GBP2 million increase) reflecting activity levels and some prepayments in the period relating to the Tokyo 2020 Olympics, together with a GBP5 million increase in Rental Solutions (2018: GBP9 million increase). Despite this slight increase in the year, Rental Solutions has made good progress in reducing the level of unbilled revenue that had built up through the end of 2018, and reducing its trade receivables balance continues to be a key focus for 2020.

In Power Solutions Utility, the level of our bad debt provision is broadly unchanged at $81 million (2018: $83 million) and we remain focused on managing the trade receivables which have risen over recent years, primarily as a result of our customers' limited liquidity and access to foreign currency.

The various initiatives established during last year drove an GBP8 million decrease in inventory, mainly in Power Solution Utility, which was partially offset by an increase in Power Solutions Industrial as we prepare for the Tokyo 2020 Olympics.

The increase in trade and other payables balances was primarily as a result of deferred revenue for the Tokyo 2020 Olympics, partially offset by lower trade and other payables on our fuel contracts in Brazil due to lower fuel consumption as these contracts off-hired.

Fleet capital expenditure was GBP189 million (2018: GBP196 million), representing 0.7 times fleet depreciation (2018: 0.7 times). Within this, GBP71 million was invested in Rental Solutions, primarily in relation to temperature control and the ongoing renewal of our oil free air (OFA) fleet, and GBP118 million in Power Solutions, which included our ongoing fleet refurbishment programme and GBP26 million of investment related to the Tokyo 2020 Olympics .

Net debt was GBP584 million at 31 December 2019. This was GBP102 million lower than the prior year, despite the recognition within net debt of a GBP101 million lease creditor following the Group's adoption of IFRS 16 'Leases' from 1 January 2019. A detailed cash flow is included on page 17 of the financial statements.

Net debt to EBITDA at 31 December 2019 was 1.0 times (2018: 1.3 times, pre IFRS 16).

Capital structure and dividends

The objective of our strategy is to deliver long-term value to shareholders while maintaining a balance sheet structure that safeguards the Group's financial position through economic cycles. Given the operational risk profile of the Group we believe gearing of around one times net debt to EBITDA is appropriate, recognising that from time to time it may be higher than this as investment opportunities present themselves.

More detail on our capital allocation policy will be outlined as part of the update on our four strategic priorities alongside our interim results. Prior to this, and subject to shareholder approval, the Board is proposing a final dividend of 18.27 pence (2018: 17.74 pence) representing an increase of 3%. This will result in a 2% increase in the full year dividend to 27.65 pence (2018: 27.12 pence) per Ordinary Share, giving dividend cover (basic EPS divided by the full year declared dividend) of 1.8 times (2018: 1.8 times). This increase reflects the Board's confidence in the sustainability of performance, and its recognition of the dividend's importance in providing returns to our shareholders. The retained earnings of the Company as at 31 December 2019 were GBP416 million and the majority of these earnings are distributable.

Business data table

 
                                                                   2019       2018    CHANGE 
 Average megawatts on hire (MW)                                   6,381      6,659      (4)% 
     Rental Solutions average megawatts on hire                   1,444      1,531      (6)% 
     Power Solutions Industrial average megawatts on hire         2,532      2,445        4% 
     Power Solutions Utility average megawatts on hire            2,405      2,683     (10)% 
 
 Total Power Solutions order intake (MW)                          1,003      1,002      Flat 
     Power Solutions Industrial (ex. Eurasia)                       224        271     (17)% 
     Power Solutions Industrial (Eurasia only)                      282        333     (15)% 
     Power Solutions Utility                                        497        398       25% 
 
 Utilisation 
     Rental Solutions                                               58%        62%   (4.0)pp 
     Power Solutions Industrial                                     68%        71%   (3.0)pp 
     Power Solutions Utility                                        65%        66%   (1.0)pp 
 
 Financial 
     Effective tax rate                                             35%        31%       4pp 
     Fleet capex (GBPm)                                             189        196      (4)% 
     Fleet depreciation (GBPm)                                      265        273      (3)% 
     Average net operating assets (GBPm)                         2,150*      2,119        1% 
     Net debt (GBPm)                                            (584)**      (686)       15% 
----------------------------------------------------------  -----------  ---------  -------- 
 

*Includes GBP101 million of right of use assets on adoption of IFRS 16 'Leases' from 1 January 2019

**Includes GBP101 million of a lease creditor on adoption of IFRS 16 'Leases' from 1 January 2019.

 
 Financial calendar 
 23 April 2020                                     Ex-dividend date 
 23 April 2020                                     Annual General Meeting 
 24 April 2020                                     Record date to be eligible for the final dividend 
 21 May 2020                                       Final dividend payment 
 6 August 2020                                     Half year results for the six months to 30 June 
                                                    2020 and strategy update 
 Enquiries 
 Investors and analysts 
 Louise Bryant, Aggreko plc                         +44 7813 210 809 
 Richard Foster, Aggreko plc                        +44 7989 718 478 
 Financial media 
 Andy Rivet-Carnac, Headland                        +44 7968 997 365 
 
 Analyst presentation 
      A presentation will be held for analysts and investors today at 
       09:30am (GMT) at the London Stock Exchange, 10 Paternoster Square, 
       EC4M 7LS. A live web-cast and a copy of the slides will be available 
       on our website at www.plc.aggreko.com/investors . 
 
       Conference call details: 
       United Kingdom (Local): 020 3936 2999 - Participant Access Code: 
       813350 
       All other locations: +44 20 3936 2999 - Participant Access Code: 
       813350 
 
 

BUSINESS UNIT PERFORMANCE REVIEW

RENTAL SOLUTIONS

 
 REVENUE GBPm 
 
  2019   2018     CHANGE   UNDERLYING CHANGE(1) 
 
   833    822         1%                   (1)% 
 -----  -----  ---------  --------------------- 
 
 
 OPERATING PROFIT GBPm 
 
               2019    2018     CHANGE   UNDERLYING CHANGE(1) 
                133     105        25%                    22% 
 Operating 
  Margin %    15.9%   12.9%      3.0pp                  2.9pp 
 
 ROCE         16.7%   14.7%      2.0pp                  1.7pp 
-----------  ------  ------  ---------  --------------------- 
 
   --      Underlying(1) revenue down 1%, but operating profit up 22% 
   --      Improved operating margin of 15.9%, up 2.9 percentage points on an underlying(1) basis 

-- ROCE of 16.7% reflects an underlying(1) increase of 1.7 percentage points, driven by profit growth in North America

   --      Strong performance in key sectors within North America 

North American underlying(1) revenue was up 5% on the prior year (up 12% excluding hurricane revenue in 2018). Our sector focus has continued to drive growth and we saw good performance in most of our key sectors, particularly in oil & gas and building services & construction. This top-line growth enabled us to leverage our fixed cost base more effectively, supporting the business to an improved operating margin.

In our Australia Pacific business, underlying(1) revenue decreased 13% as good growth in the mining sector was offset by a 100MW emergency contract in the prior year numbers. Despite this revenue reduction, our focus on cost efficiencies helped to drive an improvement in operating margin.

Our Continental European business grew underlying(1) revenue 3%, supported by revenue earned from work in response to power shortages in Belgium and the FIFA Women's World Cup in France (which was partially offset by the Ryder Cup revenue in the prior year).

Underlying(1) revenue in Northern Europe was down 15%, as data centre contracts in Ireland off-hired, as planned, together with the effects of continuing market uncertainty.

Operating margin on an underlying(1) basis was up 2.9 percentage points, reflecting higher rates in key sectors within North America and our emergency work to support the power shortages in Belgium; this was despite lower fleet utilisation as a result of prior year hurricane work off-hiring. In addition, we have begun to realise the benefits of our investment in new systems and processes that enable us to focus on more profitable work and improve our ability to recover costs.

POWER SOLUTIONS

 
 REVENUE GBPM 
                               2019   2018    CHANGE   UNDERLYING CHANGE(1) 
 
 Industrial                     434    424        3%                     2% 
 Utility excl. pass-through 
  fuel                          319    342      (7)%                   (5)% 
 Pass-through fuel               27    172     (84)%                  (84)% 
----------------------------  -----  -----  --------  --------------------- 
 
 
 
   OPERATING PROFIT GBPM 
                                                          UNDERLYING 
                                2019    2018     CHANGE    CHANGE(1) 
 
 Industrial                       64      71       (9)%         (7)% 
 Utility excl. pass-through 
  fuel                            43      46       (7)%          21% 
 Pass-through fuel                 1     (3)       154%         155% 
 
 OPERATING MARGIN % 
 Industrial                    14.8%   16.6%    (1.8)pp      (1.4)pp 
 Utility excl. pass-through 
  fuel                         13.3%   13.4%    (0.1)pp        2.9pp 
 
 ROCE 
 Industrial                    10.4%   10.7%    (0.3)pp      (0.2)pp 
 Utility excl. pass-through 
  fuel                          5.8%    6.2%    (0.4)pp        1.1pp 
----------------------------  ------  ------  ---------  ----------- 
 
   --      Power Solutions Industrial 

- Underlying(1) revenue increased 2%; up 6% excluding the 2018 Winter Olympics and early design and project management revenue for the Tokyo 2020 Olympics recorded in 2019

   -    Underlying(1) profit decreased 7%, driven by a challenging year in our Eurasia business 
   -    Operating margin at 14.8% was down 1.4 percentage points on an underlying(1) basis 
   -    ROCE of 10.4% is down 0.2 percentage points on an underlying(1) basis 
   --      Power Solutions Utility 
   -     Underlying (1) revenue was down 5%, primarily due to off hires 
   -     Underlying (1) operating profit was up 21% as a result of improved operational performance 
   -     ROCE up 1.1 percentage points to 5.8% on an underlying(1) basis 

Power Solutions Industrial

Power Solutions Industrial underlying(1) revenue increased 2%. Excluding both the 2018 Winter Olympics in the prior year and early design and project management revenue for the Tokyo 2020 Olympics in 2019, revenue was up 6%.

Revenue in Latin America increased 3%, primarily driven by the mining and oil & gas sectors. In the Middle East revenue increased 10%, with good growth in Oman and Saudi Arabia, partially offset by Kuwait. Africa revenue grew 29%, driven by our local business in Nigeria and industrial projects in the Democratic Republic of Congo (DRC). As previously disclosed, Eurasia had a challenging year with revenue down 8% due to slower order intake and pressure on rates from increased competition. Revenue in Asia (excluding the 2018 Winter Olympics and Tokyo 2020 Olympics) decreased 17%, mainly driven by a reduction in work related to mining and oil & gas.

The operating margin, on an underlying(1) basis, was down 1.4 percentage points on the prior year at 14.8%, primarily driven by pricing pressure and a reduction in the number of available market opportunities in Eurasia, partially offset by a good performance in Africa and Latin America.

Power Solutions Industrial order intake for the year was 506 MW (2018: 604 MW), including 282 MW in Eurasia (2018: 333 MW).

Power Solutions Utility

Power Solutions Utility saw underlying (1) revenue decrease 5%, primarily due to off hires in Africa (including Angola, Benin and Mozambique) and Myanmar. The operating margin (excluding pass-through fuel) on an underlying(1) basis was up 2.9 percentage points to 13.3%, primarily as a result of the ongoing cost reduction programme.

Average megawatts on hire were down 10% to 2,405 (2018: 2,683), impacted most significantly by projects off-hiring in Africa and Asia. The full year off-hire rate was 33% (2018: 42%). Order intake for the year was 497 MW (2018: 398 MW), including 150MW in the Philippines. In addition, we have agreed contract extensions with a number of customers including an agreement to extend our 200MW Ivory Coast contract until December 2021.

Managing the trade receivables in our Power Solutions Utility business continues to be a major focus, with active ongoing engagement with our customers a key priority. Encouragingly our Power Solutions Utility cash collections in the year were $584 million compared with amounts invoiced of $484 million. However, we continue to experience delays in receiving payments in Venezuela, Yemen and parts of Africa due to our customers' more limited liquidity and access to foreign currency. While we believe that we remain relatively well positioned to recover the Group's net exposure in Venezuela and Yemen when the current situation in each of these countries stabilises, we also recognise that there is a range of potential outcomes for each. The customer with whom we have our largest net exposure (in the range $30-40 million) is within the Africa region and, while there is no dispute over the amount outstanding, we remain in regular dialogue with this customer regarding the likely process and timing of future payments.

Overall the Power Solutions Utility bad debt provision at 31 December 2019 was $81 million (2018: $83 million). Although the overall provision is broadly in line with the prior year, to reflect the differing circumstances and payment progress made by customers, the Group has increased its provision against specific customers in Yemen and Venezuela by $8m, while reducing its provision against other customers by $10 million. In addition, we have revalued private placement notes relating to one customer in Venezuela (PDVSA) to GBP1 million (2018: GBP4 million).

FINANCIAL REVIEW

Currency translation

The movement in exchange rates in the period had the translational impact of increasing revenue by GBP6 million and decreasing operating profit by GBP9 million. Currency translation also gave rise to a GBP75 million decrease in the value of the Group's net assets. Set out in the table below are the principal exchange rates which affected the Group's profit and net assets.

 
 PRINCIPAL EXCHANGE RATES    2019              2018 
 (PER GBP STERLING) 
                             AVERAGE   YEAR    AVERAGE   YEAR 
 United States Dollar        1.28      1.31    1.34      1.27 
 Euro                        1.14      1.17    1.13      1.11 
 UAE Dirhams                 4.69      4.80    4.91      4.66 
 Australian Dollar           1.83      1.88    1.79      1.80 
 Brazilian Reals             5.03      5.30    4.87      4.91 
 Argentinian Peso            61.10     78.28   37.48     48.62 
 Russian Rouble              82.61     80.94   83.70     88.02 
--------------------------  --------  ------  --------  ------ 
 
 

(Source: Bloomberg)

Reconciliation of reported to underlying results

The tables below reconcile the reported and underlying revenue and operating profit movements:

Revenue

 
GBPm             RENTAL SOLUTIONS        INDUSTRIAL            UTILITY               GROUP 
                2019   2018  CHANGE  2019  2018  CHANGE  2019   2018  CHANGE   2019   2018  CHANGE 
As reported      833    822      1%   434   424      3%   346    514   (33)%  1,613  1,760    (8)% 
Pass-through 
 fuel              -      -             -     -          (27)  (172)           (27)  (172) 
Currency 
 impact            -     16             -     1             -    (6)              -     11 
Underlying       833    838    (1)%   434   425      2%   319    336    (5)%  1,586  1,599    (1)% 
-------------         -----          ----  ----          ----  -----          -----  ----- 
 

Operating profit

 
                 RENTAL SOLUTIONS        INDUSTRIAL           UTILITY                 GROUP 
  GBPm 
                2019   2018  CHANGE  2019  2018  CHANGE  2019  2018  CHANGE  2019       2018  CHANGE 
As reported      133    105     25%    64    71    (9)%    44    43      2%   241        219     10% 
Pass-through 
 fuel              -      -             -     -           (1)     3           (1)          3 
Currency 
 impact            -      3             -   (1)             -  (11)             -        (9) 
Underlying       133    108     22%    64    70    (7)%    43    35     21%   240        213     13% 
-------------         -----          ----  ----          ----  ----          ----  --------- 
 

Notes:

1. The currency impact is calculated by taking the 2018 results in local currency and retranslating them at the 2019 average rates.

2. The currency impact line included in the tables above excludes the currency impact on pass-through fuel in Utility, which in 2019 was GBP5 million on revenue and GBPnil on operating profit.

Interest

The net interest charge of GBP42 million was GBP5 million higher than the prior year, primarily due to an increase in interest of GBP5 million associated with the adoption of IFRS 16 'Leases'. The lower average net debt has been offset by an increase in the effective interest rate and an increase in arrangement fees for refinancing committed debt. Interest cover (including the impact of IFRS 16) measured against rolling 12-month EBITDA (Earnings before Interest, Taxes, Depreciation and Amortisation) remained strong at 13 times (2018: 14 times).

Taxation

Tax charge

The Group's effective corporation tax rate for the year was 35% (2018: 31%) based on a tax charge of GBP70 million (2018: GBP57 million) on a profit before taxation of GBP199 million (2018: GBP182 million). The increase in the Group's effective tax rate in 2019 is largely due to the geographical mix of profits and the impact of non-recurring prior year credits in 2018.

Total cash taxes

In 2019 the Group's worldwide operations resulted in direct and indirect taxes of GBP272 million (2018: GBP241 million) being paid to tax authorities. This amount represents all corporate taxes paid on operations, payroll taxes paid and collected, import duties, sales taxes and other local taxes.

Cash flow

During the year cash generated from operations was GBP628 million (2018: GBP423 million). The increase in operating cash flow is mainly driven by a year on year improvement in working capital cash flows of GBP163 million (2019: GBP107 million inflow, 2018: GBP56 million outflow) and an increase in EBITDA of GBP47 million, partially offset by a higher cash outflow of GBP24 million relating to mobilisation (fulfilment assets) and demobilisation activities. The working capital movements in the period are explained in more detail on page 4. Capital expenditure in the year was GBP230 million (2018: GBP216 million), of which GBP189 million (2018: GBP196 million) was invested in fleet assets.

Net operating assets

The net operating assets of the Group (including goodwill) at 31 December 2019 totalled GBP1,997 million, GBP162 million lower than 31 December 2018, as detailed in the table below.

 
 
                                                                           MOVEMENT EXCLUDING 
   GBPm                                 2019     2018     MOVEMENT     THE IMPACT OF CURRENCY 
 
 Goodwill/intangibles/investments        227      235         (3)%                       (1)% 
 Rental fleet                            939    1,057        (11)%                       (9)% 
 Property & plant                        227      112         103%                       106% 
 Working capital (excl. 
  interest creditors)                    496      646        (23)%                      (20)% 
 Fulfilment asset & demobilisation 
  provision                               72       33         118%                       125% 
 Cash (incl. overdrafts)                  36       76        (53)%                      (51)% 
-----------------------------------  -------  -------  -----------  ------------------------- 
 Total net operating assets            1,997    2,159         (8)%                       (5)% 
-----------------------------------  -------  -------  -----------  ------------------------- 
 

A key measure of our performance is the return generated from the Group's average net operating assets (ROCE). We calculate ROCE by taking the operating profit (pre-exceptional items) for the year and expressing it as a percentage of the average net operating assets at 31 December, 30 June and the previous 1 January. In 2019 ROCE increased to 11.2% compared with 10.3% in 2018. On an underlying basis ROCE rose

1.1 percentage points, driven by a strong performance in Rental Solutions and the benefits of the cost-saving programme in Power Solutions Utility.

Property, plant and equipment

Our rental fleet accounts for GBP939 million, which is around 80% of the net book value of the Group's property, plant and equipment. The majority of equipment in the rental fleet is depreciated on a straight-line basis to a residual value of zero over eight years, with some classes of rental fleet depreciated over 10 and 12 years. The annual fleet depreciation charge of GBP265 million (2018: GBP273 million) reflects the estimated service lives allocated to each class of fleet asset. Asset lives are reviewed at the start of each year and changed, if necessary, to reflect their remaining lives in light of technological change, prospective economic utilisation and the physical condition of the assets. No changes were made in 2019.

Shareholders' equity

Shareholders' equity decreased by GBP8 million to GBP1,359 million, represented by the net assets of the Group of GBP1,943 million less net debt of GBP584 million. The movements in shareholders' equity are analysed in the table below:

 
 
   MOVEMENTS IN SHAREHOLDERS' EQUITY 
                                          GBPm    GBPm 
 AS AT 1 JANUARY 2019                            1,367 
 Profit for the period                     129 
 Dividend                                 (69) 
                                         ----- 
 Retained earnings                                  60 
  Employee share awards                             11 
  Purchase of Treasury shares                      (4) 
 Re-measurement of retirement benefits             (1) 
 Currency translation                             (75) 
 Other                                               1 
                                                ------ 
 AS AT 31 DECEMBER 2019                          1,359 
---------------------------------------  -----  ------ 
 

Pensions

Pension arrangements for our employees vary depending on market practice and regulation in each country. The Group operates a defined benefit scheme for UK employees, which was closed to new employees joining the Group after 1 April 2002. Most of the other schemes in operation around the world are defined contribution schemes.

Under IAS 19: 'Employee Benefits', Aggreko has recognised a pre-tax pension surplus of GBP4 million at 31 December 2019 (2018: GBP1 million surplus) which is determined using actuarial assumptions. The improvement in pension funding is primarily driven by the additional contributions paid by the Company during the year. These were partially offset by the growth in liabilities being greater than the returns on the Scheme's assets. The Scheme's liability growth was primarily driven by a fall in interest rates, thereby reducing the discount rate applied to the liability, while all asset categories provided better than expected returns.

The sensitivities regarding the main valuation assumptions are shown in the table below.

 
 Assumption                            POTENTIAL CHANGE   DEFICIT IMPACT 
                                          INC./(DEC)        (INC.) /DEC    PROFIT IMPACT 
                                                              (GBPm)        (INC.)/DEC. 
                                                                               (GBPm) 
 Rate of increase in salaries                0.5%              (1)               - 
 Discount rate                              (0.5)%             (14)             (1) 
 Inflation (0.5% increases 
  on pensions increases, deferred 
  revaluation and salary increases)          0.5%              (10)              - 
 Longevity                                  1 year             (4)               - 
------------------------------------  -----------------  ---------------  -------------- 
 

Treasury

Liquidity and funding

The Group maintains sufficient facilities to meet its funding requirements over the medium term. At 31 December 2019 these facilities totalled GBP1,027 million, in the form of committed bank facilities arranged on a bilateral basis with several international banks and private placement lenders. The financial covenants attached to these facilities are that EBITDA should be no less than 4 times interest and net debt should be no more than 3 times EBITDA. The covenants exclude the impact of IFRS 16 'Leases' and, on that basis, at 31 December 2019, these ratios were 14 times and 0.9 times respectively. The Group does not expect to breach these covenants in the year from the date of approval of these financial statements.

Net debt (including GBP101 million of a lease creditor on the Group's adoption of IFRS 16 from 1 January 2019) amounted to GBP584 million at 31 December 2019 (2018: GBP686 million) and, at that date, un-drawn committed facilities were GBP516 million.

Further detail can be found in the Going Concern disclosure within Note 1 to the Annual Report and Accounts.

Risks

The Group's operations expose it to a variety of financial risks that include liquidity, the effects of changes in foreign currency exchange rates, interest rates, and credit risk.

The Group's policy is to manage its exposure to interest rates by ensuring an appropriate balance of fixed and floating rate debt. At 31 December 2019, GBP478 million of the gross debt of GBP570 million (excluding the lease creditor of GBP101 million) was at fixed rates of interest resulting in a fixed to floating rate debt ratio of 84:16 (2018: 77:23).

The Group manages its currency flows to minimise foreign exchange risk arising on transactions denominated in foreign currencies and uses forward contracts and forward currency options, where appropriate, to hedge net currency flows. The Group's foreign currency exposure on the translation into Sterling of its net investments in overseas subsidiaries is managed using debt in the same currency as those investments.

The group manages its credit risk on cash deposits and other financial instruments by limiting the aggregate amounts and their duration depending on external credit ratings of the relevant counterparty.

Insurance

The Group operates a policy of buying cover against the material risks which the business faces, where it is possible to purchase such cover on reasonable terms. Where this is not possible, or where the risks would not have a material impact on the Group as a whole, we self-insure.

Principal risks and uncertainties

In the day to day operations of the Group, we face various risks and uncertainties. We seek both to prevent these risks from materialising and to mitigate their impact if they do arise. The Board has developed a risk management framework to facilitate this. The principal risks that we believe could potentially affect the Group are summarised below:

   --      Global macroeconomic uncertainty; 
   --      Market dynamics; 
   --      Technology developments; 
   --      Talent management; 
   --      Change management; 
   --      Climate change; 
   --      Health and safety; 
   --      Cyber security; 
   --      Service delivery : major contractual failure; 
   --      Escalating sanctions; and 
   --      Failure to collect payments or to recover assets. 

This year two risks were added to the Group's register of principal risks and two were removed.

Risks added to the Group's register this year:

-- Climate change: We have isolated the contribution to the Group's aggregate level of risk that is attributable to climate change. This has been done to reflect our increased focus on this issue.

-- Service delivery - major contractual failure: This risk returned to the Group's Register of Principal Risks at the half year. The severity of this risk fluctuates with the number, scale and scope of major contracts that we are delivering at any time. The successful delivery of the Japan Olympics is a key priority for 2020 with associated risks gaining additional scrutiny as a result.

The risk scores of the following risks have fallen below the threshold for inclusion in the Group's Register of Principal Risks. In both cases, additional control measures have been put in place to reduce the likelihood of a risk event occurring.

-- Security: Our Group security policy sets the standards in this area. Our Group security team provides guidance and monitors the security environment. In 2019, additional security training, security audits and a security incident reporting app were implemented.

-- Failure to conduct business dealings with integrity and honesty: In 2019, a new code of conduct and associated training, increased oversight of third-party sales representatives and an improved supplier onboarding process were implemented to strengthen our compliance framework further.

These risks remain on the risk registers of the relevant business units and corporate functions and, given their nature, will continue to be areas of focus for the Board.

UK withdrawal from the European Union

The UK has now left the EU and is currently in a transition period until the end of 2020 while the UK and the EU negotiate additional future arrangements. At this point we do not know what the result of these negotiations will be or whether the current transition period will be extended.

We have completed an impact assessment to try to identify the aspects of our business that might be affected most by the UK's withdrawal from the EU. We do not expect the impact on the Group's business activities to be material because the large majority of them take place outside the UK and the EU. However, we have taken some actions and developed contingency plans to reduce the potential impact on the Group of the UK leaving the EU without a new trade agreement at the end of December 2020.

Delays in our supply chain and in the export of nished products, changes to customs duties on the movement of equipment, changes to tax legislation and the associated system changes have the potential to affect our business the most, on top of the impact of changes in the value of Sterling and GDP growth in our UK and EU markets.

The Group earns approximately 5% of its revenue from the UK and 11% from EU markets. Demand for our services in these markets is, in part, GDP dependent. A signi cant change in the GDP growth in these markets is likely to have a knock-on effect on our level of activity there. We will continue to monitor the situation closely and re ne our contingency plans as the situation develops.

Coronavirus

As the situation continues to evolve, our primary concern is for the welfare of our people, their families and the local communities in which we work. We are following the development of the coronavirus outbreak and have implemented several measures to protect our people and to prepare for possible consequences of the virus. It is unclear how the outbreak will develop and, therefore, the potential impact on our business. We will continue to follow developments closely and will take further action to protect our people and business as appropriate.

Shareholder information

Our website can be accessed at www.plc.aggreko.com. This contains a large amount of information about our business. The website also carries copies of recent investor presentations, as well as London Stock Exchange announcements.

 
 
 
   Chris Weston                Heath Drewett 
   Chief Executive Officer     Chief Financial Officer 
 
   3 March 2020 
 

GROUP INCOME STATEMENT

FOR THE YEARED 31 DECEMBER 2019

 
 
                                       2019          2018 
                               NOTES   GBP MILLION   GBP MILLION 
 Revenue                       2       1,613         1,760 
 Cost of sales                         (644)         (824) 
                                      ------------  ------------ 
 Gross profit                          969           936 
 Distribution costs                    (482)         (476) 
 Administrative expenses               (249)         (241) 
 Impairment loss on trade 
  receivables                  8       (7)           (7) 
 Other income                          10            7 
                                      ------------  ------------ 
 Operating profit              2       241           219 
 Net finance costs 
 - Finance cost                        (46)          (41) 
 - Finance income                      4             4 
                                      ------------  ------------ 
 Profit before taxation                199           182 
 Taxation                      5       (70)          (57) 
                                      ------------  ------------ 
 Profit for the year                   129           125 
                                      ------------  ------------ 
 All profit for the year is 
  attributable to the owners 
  of the Company. 
 
 Basic earnings per share 
  (pence)                      4       50.80         49.22 
                                      ------------  ------------ 
 Diluted earnings per share 
  (pence)                      4       50.70         49.18 
----------------------------  ------  ------------  ------------ 
 

GROUP STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEARED 31 DECEMBER 2019

 
 
                                                  2019          2018 
                                                  GBP MILLION   GBP MILLION 
 
 Profit for the year                              129           125 
                                                 ------------  ------------ 
 Other comprehensive income/(loss) 
 Items that will not be reclassified to profit 
  or loss 
  Remeasurement of retirement benefits            (1)           26 
    Taxation on remeasurement of retirement 
     benefits                                      -            (5) 
 Items that may be reclassified subsequently 
  to profit or loss 
  Cash flow hedges                                1             2 
   Net exchange losses offset in reserves         (75)          (24) 
                                                 ------------  ------------ 
 
 Other comprehensive loss for the year (net 
  of tax)                                         (75)          (1) 
                                                 ------------  ------------ 
 
 Total comprehensive income for the year          54            124 
-----------------------------------------------  ------------  ------------ 
 

GROUP BALANCE SHEET

(COMPANY NUMBER: SC177553)

AS AT 31 DECEMBER 2019

 
 
                                             2019          2018 
                                     NOTES   GBP MILLION   GBP MILLION 
 Non-current assets 
 Goodwill                                    177           184 
 Other intangible assets                     41            42 
 Investment                                  9             9 
 Property, plant and equipment       6       1,166         1,169 
 Deferred tax asset                          44            36 
 Fulfilment assets                   7       54            29 
 Retirement benefit surplus                  4             1 
                                            ------------  ------------ 
                                             1,495         1,470 
                                            ------------  ------------ 
 
 Current assets 
 Inventories                                 216           229 
 Trade and other receivables         8       659           781 
 Fulfilment assets                   7       32            15 
 Cash and cash equivalents                   87            85 
 Derivative financial instruments            1             1 
 Current tax assets                          21            23 
                                            ------------  ------------ 
                                             1,016         1,134 
                                            ------------  ------------ 
 Total assets                                2,511         2,604 
                                            ------------  ------------ 
 
 Current liabilities 
 Borrowings                          9       (59)          (144) 
 Lease liability                     10      (33)          - 
 Derivative financial instruments            (1)           (1) 
 Trade and other payables            11      (388)         (371) 
 Current tax liabilities                     (42)          (47) 
 Demobilisation provisions           12      (5)           (6) 
 Provisions                                   -            (2) 
                                            ------------  ------------ 
                                             (528)         (571) 
                                            ------------  ------------ 
 
 Non-current liabilities 
 Borrowings                          9       (511)         (627) 
 Lease liability                     10      (68)          - 
 Deferred tax liabilities                    (36)          (34) 
 Demobilisation provisions           12      (9)           (5) 
                                             (624)         (666) 
                                            ------------ 
 
 Total liabilities                           (1,152)       (1,237) 
                                            ------------  ------------ 
 
 Net assets                                  1,359         1,367 
                                            ============  ============ 
 
 Shareholders' equity 
 Share capital                               42            42 
 Share premium                               20            20 
 Treasury shares                             (13)          (17) 
 Capital redemption reserve                  13            13 
 Hedging reserve (net of deferred 
  tax)                                       2             1 
 Foreign exchange reserve                    (126)         (51) 
 Retained earnings                           1,421         1,359 
                                            ------------  ------------ 
 Total shareholders' equity                  1,359         1,367 
                                            ============  ============ 
 
 

The financial statements on pages 15 to 33 were approved by the Board of Directors on 3 March 2020 and were signed on its behalf by:

 
 
   Ken Hanna     Heath Drewett 
 Chairman      Chief Financial Officer 
 

GROUP CASH FLOW STATEMENT

FOR THE YEARED 31 DECEMBER 2019

 
 
                                                     2019          2018 
                                             NOTES   GBP MILLION   GBP MILLION 
 Operating activities 
 Profit for the year                                 129           125 
 Adjustments for: 
 Tax                                                 70            57 
 Depreciation                                        315           293 
 Amortisation of intangibles                         8             5 
 Fulfilment assets                           7       21            9 
 Demobilisation provisions                   12      9             4 
 Finance income                                      (4)           (4) 
 Finance cost                                        46            41 
 Profit on sale of property, plant 
  and equipment (PPE)                                (10)          (7) 
 Share-based payments                                11            10 
 Changes in working capital (excluding 
  the effects of exchange differences 
  on consolidation): 
 Decrease in inventories                             8             14 
 Decrease/(increase) in trade and 
  other receivables                                  78            (10) 
 Increase/(decrease) in trade and 
  other payables                                     21            (60) 
 Cash flows relating to fulfilment 
  assets                                     7       (66)          (44) 
 Cash flows relating to demobilisation 
  provisions                                 12      (6)           (4) 
 Cash flows relating to 2017 exceptional 
  items                                              (2)           (6) 
                                                    ------------  ------------ 
 Cash generated from operations                      628           423 
 
 Tax paid                                            (76)          (61) 
 Interest received                                   4             4 
 Interest paid (Note (i))                            (46)          (36) 
                                                    ------------  ------------ 
 Net cash generated from operating 
  activities                                         510           330 
                                                    ------------  ------------ 
 
 Cash flows from investing activities 
 Acquisitions (net of cash acquired)                  -            (24) 
 Purchases of PPE                                    (230)         (216) 
  Purchase of other intangible assets                 (8)           (10) 
 Purchase of investments                              -            (9) 
 Proceeds from sale of PPE                           21            15 
                                                    ------------  ------------ 
 Net cash used in investing activities               (217)         (244) 
                                                    ------------  ------------ 
 
 Cash flows from financing activities 
 Increase in long-term loans                         393           726 
 Repayment of long-term loans                        (493)         (624) 
 Increase in short-term loans                        2             5 
 Repayment of short-term loans                       (127)         (94) 
 Payment of lease liabilities                        (31)           - 
 Dividends paid to shareholders                      (69)          (69) 
 Purchase of treasury shares                         (4)           (12) 
                                                    ------------  ------------ 
 Net cash used in financing activities               (329)         (68) 
                                                    ------------  ------------ 
 
 Net (decrease)/increase in cash and cash 
  equivalents                                        (36)          18 
 Cash and cash equivalents at beginning 
  of the year                                        76            59 
 Exchange loss on cash and cash 
  equivalents                                        (4)           (1) 
                                                    ------------  ------------ 
 Cash and cash equivalents at end 
  of the year                                        36            76 
------------------------------------------  ------  ------------  ------------ 
 
 

i) Interest paid of GBP46 million (2018: GBP36 million) includes GBP5 million relating to leases (2018: GBP nil).

Cash flows for the purchase and sale of rental fleet assets are presented as arising from investing activities because the acquisition of new fleet assets represents a key investment decision for the Group, the assets are expected to be owned and operated by the Group to the end of their economic lives, the disposal process (when the assets are largely depreciated) is not a major part of the Group's business model and the assets in the rental fleet are not specifically held for subsequent resale.

RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT

AS AT 31 DECEMBER 2019

 
                                At 1                                                                     At 31 
                                 JANUARY      IFRS 16                                   OTHER NON-CASH    DECEMBER 
                                 2019          TRANSITION   CASH FLOW     EXCHANGE       MOVEMENTS        2019 
 Analysis of changes 
  in net debt                   GBP MILLION   GBP MILLION   GBP MILLION   GBP MILLION   GBP MILLION      GBP MILLION 
-----------------------------  ------------  ------------  ------------  ------------  ---------------  ------------ 
 Cash and cash equivalents      76            -             (36)          (4)           -                36 
 
 Current borrowings: 
 Bank borrowings                (115)         -             105           2             -                (8) 
 Private placement 
  notes                         (20)          -             20            -             -                - 
-----------------------------  ------------  ------------  ------------  ------------  --------------- 
 Lease liability                -             (31)          31            -             (33)             (33) 
-----------------------------  ------------  ------------  ------------  ------------  ---------------  ------------ 
                                (135)         (31)          156           2             (33)             (41) 
-----------------------------  ------------  ------------  ------------  ------------  ---------------  ------------ 
 
 Non-current borrowings: 
 Bank borrowings                (134)         -             100           1             -                (33) 
 Private placement 
  notes                         (493)         -             -             15            -                (478) 
-----------------------------  ------------  ------------  ------------  ------------  --------------- 
 Lease liability                -             (73)          -             2             3                (68) 
-----------------------------  ------------  ------------  ------------  ------------  ---------------  ------------ 
                                (627)         (73)          100           18            3                (579) 
-----------------------------  ------------  ------------  ------------  ------------  ---------------  ------------ 
 
 Net debt                       (686)         (104)         220           16            (30)             (584) 
-----------------------------  ------------  ------------  ------------  ------------  ---------------  ------------ 
 
 Analysis of changes 
  in liabilities from 
  financing activities 
-----------------------------  ------------  ------------  ------------  ------------  ---------------  ------------ 
 Current borrowings             (135)         (31)          156           2             (33)             (41) 
 Non-current borrowings         (627)         (73)          100           18            3                (579) 
 
 Total financing liabilities    (762)         (104)         256           20            (30)             (620) 
                               ------------  ------------  ------------  ------------  --------------- 
 

Other non-cash movements include reclassifications between short-term and long-term borrowings, with GBPnil being reclassified from non-current to current borrowings and GBP24 million from non-current to current lease liabilities. The remaining balance is due to GBP25 million of new lease liabilities and GBP5 million of interest.

AS AT 31 DECEMBER 2018

 
                          At 1          CASH FLOW                                                        At 31 
                           JANUARY       EXCLUDING      CASH FLOW                       OTHER NON-CASH    DECEMBER 
                           2018          ACQUISITIONS    - ACQUISITIONS   EXCHANGE       MOVEMENTS        2018 
 Analysis of changes 
  in net debt             GBP MILLION   GBP MILLION     GBP MILLION       GBP MILLION   GBP MILLION      GBP MILLION 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
 Cash and cash 
  equivalents             59            18              -                 (1)           -                76 
 
 Current borrowings: 
 Bank borrowings          (72)          34              -                 (2)           (75)             (115) 
 Private placement 
  notes                   (55)          55              -                 (2)           (18)             (20) 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
                          (127)         89              -                 (4)           (93)             (135) 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
 
 Non-current 
 borrowings: 
 Bank borrowings          (103)         (78)            (24)              (4)           75               (134) 
 Private placement 
  notes                   (481)         -               -                 (30)          18               (493) 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
                          (584)         (78)            (24)              (34)          93               (627) 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
 
 Net debt                 (652)         29              (24)              (39)          -                (686) 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
 
 Analysis of changes 
  in liabilities from 
  financing activities 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
 Current borrowings       (127)         89              -                 (4)           (93)             (135) 
 Non-current borrowings   (584)         (78)            (24)              (34)          93               (627) 
 
 Financing derivatives    (2)           2               -                 -             -                - 
 
 Total financing 
  liabilities             (713)         13              (24)              (38)          -                (762) 
-----------------------  ------------  --------------  ----------------  ------------  ---------------  ------------ 
 
 

GROUP STATEMENT OF CHANGES IN EQUITY

FOR THE YEARED 31 DECEMBER 2019

 
 AS AT 31 
 DECEMBER 
 2019                                          ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY 
 
 
                    ORDINARY    SHARE                   CAPITAL                  FOREIGN 
                    SHARE       PREMIUM     TREASURY    REDEMPTION    HEDGING    EXCHANGE         RETAINED    TOTAL 
                    CAPITAL     ACCOUNT     SHARES      RESERVE       RESERVE    RESERVE          EARNINGS    EQUITY 
                    GBP         GBP         GBP         GBP           GBP        (TRANSLATION)    GBP         GBP 
                    MILLLION    MILLLION    MILLLION    MILLLION      MILLLION   GBP MILLLION     MILLLION    MILLLION 
                  ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 Balance 
  at 1 January 
  2019             42          20          (17)        13            1           (51)            1,359       1,367 
 Profit for 
  the year         -           -           -           -             -           -               129         129 
 Other comprehensive 
  (loss)/income: 
 Transfers 
  from hedging 
  reserve 
  to revenue       -           -           -           -             (1)         -               -           (1) 
 Fair value 
  gains on 
  foreign 
  currency 
  cash flow 
  hedge (net 
  of tax)          -           -           -           -             2           -               -           2 
 Currency 
  translation 
  differences 
  (Note (i))       -           -           -           -             -           (75)            -           (75) 
 Re-measurement 
  of retirement 
  benefits 
  (net of 
  tax)             -           -           -           -             -           -               (1)         (1) 
                  ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 Total 
  comprehensive 
  income/(loss) 
  for the 
  year ended 
  31 December 
  2019             -           -           -           -             1           (75)            128         54 
                  ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 Transactions 
  with owners: 
 Purchase 
  of Treasury 
  shares           -           -           (4)         -             -           -               -           (4) 
 Employee 
  share awards     -           -           -           -             -           -               11          11 
 Issue of 
  ordinary 
  shares to 
  employees 
  under share 
  option schemes   -           -           8           -             -           -               (8)         - 
 Dividends 
  paid during 
  2019             -           -           -           -             -           -               (69)        (69) 
                  ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
                   -           -           4           -             -           -               (66)        (62) 
                  ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 Balance 
  at 31 December 
  2019             42          20          (13)        13            2           (126)           1,421       1,359 
----------------  ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 
 
 
 (i)    Included in currency translation differences of the Group are exchange 
         gains of GBP16 million arising on borrowings denominated in foreign 
         currencies designated as hedges of net investments overseas, and 
         exchange losses of GBP91 million relating to the translation of 
         overseas results and net assets. 
 (ii)   There was no impact on retained earnings at 1 January 2019 from 
         the adoption of IFRS 16 'Leases'. 
 

GROUP STATEMENT OF CHANGES IN EQUITY

FOR THE YEARED 31 DECEMBER 2019

 
 AS AT 31 DECEMBER 
  2018                                           ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY 
 
 
                      ORDINARY    SHARE                   CAPITAL                  FOREIGN 
                      SHARE       PREMIUM     TREASURY    REDEMPTION    HEDGING    EXCHANGE         RETAINED    TOTAL 
                      CAPITAL     ACCOUNT     SHARES      RESERVE       RESERVE    RESERVE          EARNINGS    EQUITY 
                      GBP         GBP         GBP         GBP           GBP        (TRANSLATION)    GBP         GBP 
                      MILLLION    MILLLION    MILLLION    MILLLION      MILLLION   GBP MILLLION     MILLLION    MILLLION 
 Balance 
  at 1 January 
  2018 as 
  previously 
  reported           42          20          (7)         13            (1)         (27)            1,277       1,317 
 Impact of 
  change in 
  accounting 
  policy in 
  2018               -           -           -           -             -           -               (3)         (3) 
 Restated 
  balance 
  at 1 January 
  2018               42          20          (7)         13            (1)         (27)            1,274       1,314 
 Profit for 
  the year           -           -           -           -             -           -               125         125 
 Other comprehensive 
  (loss)/income: 
 Fair value 
  gains on 
  interest 
  rate swaps 
  (net of 
  tax)               -           -           -           -             2           -               -           2 
 Currency 
  translation 
  differences 
  (Note (i))         -           -           -           -             -           (24)            -           (24) 
 Re-measurement 
  of retirement 
  benefits 
  (net of 
  tax)               -           -           -           -             -           -               21          21 
                    ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 Total 
  comprehensive 
  income /(loss) 
  for the 
  year ended 
  31 December 
  2018               -           -           -           -             2           (24)            146         124 
                    ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 Transactions 
  with owners: 
 Purchase 
  of Treasury 
  shares             -           -           (12)        -             -           -               -           (12) 
 Employee 
  share awards       -           -           -           -             -           -               10          10 
 Issue of 
  ordinary 
  shares to 
  employees 
  under share 
  option schemes     -           -           2           -             -           -               (2)         - 
 Dividends 
  paid during 
  2018               -           -           -           -             -           -               (69)        (69) 
                    ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
                     -           -           (10)        -             -           -               (61)        (71) 
                    ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
 Balance 
  at 31 December 
  2018               42          20          (17)        13            1           (51)            1,359       1,367 
------------------  ----------  ----------  ----------  ------------  ----------  --------------  ----------  ------------- 
  (i)               Included in currency translation differences of the Group are exchange 
                     losses of GBP46 million arising on borrowings denominated in foreign 
                     currencies designated as hedges of net investments overseas, and 
                     exchange gains of GBP22 million relating to the translation of 
                     overseas results and net assets. 
 
 

NOTES TO THE ACCOUNTS

For the year ended 31 December 2019

   1.   CHANGES IN ACCOUNTING POLICY AND DISCLOSURES 

(a) New and amended standards adopted by the Group

IFRS 16 'Leases'

The Group adopted IFRS 16 from 1 January 2019 and, therefore, this is the first set of the Group's annual financial statements where IFRS 16 has been applied.

Prior to the adoption of IFRS 16, leases where substantially all of the risks and rewards of ownership were not transferred to the Group were classified as operating leases. Rentals under operating leases were charged to operating profit on a straight-line basis over the term of the lease. IFRS 16 addresses the accounting for leases and requires lessees to recognise all leases on balance sheet with limited exemptions. This results in the recognition of a right-of-use asset and corresponding liability on the balance sheet, with the associated depreciation and interest expense being recorded in the income statement over the lease period. Limited exemptions apply for short-term leases (leases with a term of 12 months or less) and low-value leases (which have been defined as <$10,000). The payments for the exempt leases are recognised as an expense in the income statement on a straight-line basis over the lease term.

The Group has adopted IFRS 16 using the modified retrospective approach, under which the cumulative effect of initial application (GBPnil) is recognised in retained earnings at 1 January 2019. Accordingly, the comparative information has not been restated and continues to be reported under IAS 17 'Leases' and IFRIC 4 'Determining Whether an Arrangement contains a Lease'.

Definition of a lease

Previously, the Group determined at contract inception whether an arrangement was or contained a lease under IFRIC 4. Under IFRS 16, a contract is, or contains a lease, if the contract conveys a right to control the use of an identified asset for a period in exchange for consideration.

In applying IFRS 16 for the first time, the Group has used the following practical expedients permitted by the standard:

- to grandfather the assessment of which transactions are leases. The Group applied IFRS 16 only to contracts that were previously identified as leases. Contracts that were not identified as leases under IAS 17 and IFRIC 4 were not reassessed. Therefore, the definition of a lease under IFRS 16 has been applied only to contracts entered or changed on or after 1 January 2019;

- the use of hindsight in determining the lease term if the contract contains options to extend or terminate the lease;

- the accounting for operating leases with a remaining lease term of less than 12 months as at 1 January 2019 as short-term leases; and

- to exclude initial direct costs from the measurement of the right-of-use asset at the date of initial application.

Accounting policy

On initial measurement the right-of-use asset is recognised at cost, which comprises the value of the lease liability adjusted for any lease payments made on or before the commencement date, less any incentives received, any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset. The right-of-use asset is depreciated using the straight-line method from commencement date to the end of the lease term. The right-of-use asset is periodically adjusted for impairment, if any, and any remeasurements of the lease liability.

The Group leases various properties, vehicles, plant and equipment. Rental contracts are typically for fixed periods from 3 to 7 years but may have extension options. Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions.

On initial measurement the lease liability is measured at the present value of the future lease payments, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Group's incremental borrowing rate. Generally, the Group uses its incremental borrowing rate as the discount rate as the majority of subsidiary debt is funded by Group borrowings and therefore this is the rate at which lessees obtain funding for the asset. In addition, given the types of leases entered and the geographies of the majority of the leasing activity the interest rates implicit in these leases would be expected to gravitate around the Group's incremental rate. If the discount rate increased or decreased by 0.5% then the lease liability would change by circa GBP1 million.

The lease liability is measured at amortised cost using the effective interest rate method and is remeasured when there is a change in the future lease payments arising from a change in index or a change in the original assessment made.

   1.     CHANGES IN ACCOUNTING POLICY AND DISCLOSURES CONTINUED 

Each lease payment is allocated between the liability and finance cost. The finance cost is charged to the income statement over the lease period to produce a constant periodic rate of interest on the remaining balance of the liability for each period.

The Group presents the right-of-use asset and lease liability on the balance sheet.

Lease payments associated with short-term and low-value leases are recognised on a straight-line basis as an expense in the profit or loss.

On transition to IFRS 16 the Group recognised an additional GBP104 million of right-of-use assets and GBP104 million of lease liabilities at the present value of the remaining lease payments, discounted at the Group's incremental borrowing rate as at 1 January 2019. The Group's weighted average incremental borrowing rate applied to the lease liabilities on 1 January 2019 was 5%. This rate has remained at 5% throughout 2019. On transition the right-of-use assets were measured at an amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments, which were not material.

The recognised right-of-use assets relate to the following types of assets:

 
                                    1 JANUARY 
                                     2019 
                                    GBP MILLION 
  Freehold property                 75 
  Vehicles, plant & equipment       29 
                                   ------------ 
                                    104 
   ------------------------------  ------------ 
 

The recognised lease liability at 1 January 2019 is detailed below.

 
                                                                  1 JANUARY 
                                                                   2019 
                                                                  GBP MILLION 
 Operating lease commitment at 31 December 2018 as disclosed 
  in the Group's consolidated financial statements                117 
 Impact of discounting                                            (21) 
                                                                 ------------ 
 Discounted using the incremental borrowing rate at 1 January 
 2019                                                             96 
 Recognition exemption for leases with less than 12 months 
  of term at transition                                           (1) 
 Extension or termination options reasonably certain to 
  be exercised                                                    9 
                                                                 ------------ 
 Lease liabilities recognised at 1 January 2019                   104 
---------------------------------------------------------------  ------------ 
 

Impact for the period

The impact from applying IFRS 16 for the year ended 31 December 2019 was:

Income statement

   --      Improvement in operating profit of GBP3 million 
   --      Increase in depreciation of GBP30 million 
   --      Increase in interest costs of GBP5 million 
   --      Reduction in profit before tax of GBP2 million 

Balance sheet/cash flow statement

-- Right of use asset included within property, plant & equipment of GBP98 million at 31 December 2019 (1 January 2019: GBP104 million)

   --      Lease liabilities of GBP101 million at 31 December 2019 (1 January 2019: GBP104 million) 
   --      Net debt at 31 December 2019 is higher by GBP101 million 

Ratios

   --      An increase in EBITDA of GBP33 million 
   --      An increase in net debt/EBITDA of 0.1 times 
   --      Reduction in Group ROCE of 0.4pp 

Note 10 sets out more details on the Group leases.

IFRIC 23 'Uncertainty over Income Tax Treatments'

The Group adopted IFRIC 23 from 1 January 2019. There was no material impact arising from the adoption of this standard.

2. SEGMENTAL REPORTING

(a) Revenue by segment

 
                                                       EXTERNAL REVENUE 
                                        2019                     2018 
                                        GBP MILLION              GBP MILLION 
 Power Solutions 
  Industrial                            434                      424 
  Utility                               346                      514 
                                       -----------------------  ---------------------- 
                                        780                      938 
 Rental Solutions                       833                      822 
                                       -----------------------  ---------------------- 
 Group                                  1,613                    1,760 
-------------------------------------  -----------------------  ---------------------- 
      (i) Inter-segment transfers or transactions are entered into under 
       the normal commercial terms and conditions that would also be available 
       to unrelated third parties. All inter-segment revenue was less than 
       GBP1 million apart from revenue of GBP1 million from Power Solutions 
       Utility to Rental Solutions. 
 

Disaggregation of revenue

In the tables below revenue is disaggregated by geography and sector.

Revenue by geography

 
                          2019          2018 
                          GBP MILLION   GBP MILLION 
 North America            506           460 
 UK                       76            106 
 Continental Europe       176           179 
 Eurasia                  73            77 
 Middle East              169           148 
 Africa                   206           200 
 Asia                     146           166 
 Australia Pacific        80            100 
 Latin America            181           324 
                         ------------  ------------ 
                          1,613         1,760 
 
 

Revenue by sector

At 31 December 2019

 
 
                                     PSI           PSU           RS            Group 
                                     GBP MILLION   GBP MILLION   GBP MILLION   GBP MILLION 
 Utilities                           19            346           82            447 
 Oil & gas                           178           -             148           326 
 Petrochemical & refining            8             -             157           165 
 Building services & construction    43            -             151           194 
 Events                              55            -             72            127 
 Manufacturing                       31            -             56            87 
 Mining                              64            -             48            112 
 Other                               36            -             119           155 
                                     434           346           833           1,613 
----------------------------------  ------------  ------------  ------------ 
 
   2.   SEGMENTAL REPORTING CONTINUED 

(a) Revenue by segment continued

Revenue by sector

At 31 December 2018

 
 
                                     PSI           PSU           RS            Group 
                                     GBP MILLION   GBP MILLION   GBP MILLION   GBP MILLION 
 Utilities                           27            514           99            640 
 Oil & gas                           163           -             110           273 
 Petrochemical & refining            9             -             147           156 
 Building services & construction    48            -             151           199 
 Events                              53            -             80            133 
 Manufacturing                       32            -             56            88 
 Mining                              53            -             43            96 
 Other                               39            -             136           175 
                                     424           514           822           1,760 
----------------------------------  ------------  ------------  ------------ 
 

(b) Profit by segment

 
 
                           2019          2018 
                           GBP MILLION   GBP MILLION 
 Power Solutions 
  Industrial               64            71 
  Utility                  44            43 
                          ------------  ------------ 
                           108           114 
 Rental Solutions          133           105 
                          ------------  ------------ 
 Operating profit          241           219 
 Finance costs - net       (42)          (37) 
                          ------------  ------------ 
 Profit before taxation    199           182 
 Taxation                  (70)          (57) 
                          ------------  ------------ 
 Profit for the year       129           125 
------------------------  ------------  ------------ 
 

(c) Depreciation and amortisation by segment

 
                      2019          2018 
                      GBP MILLION   GBP MILLION 
 Power Solutions 
  Industrial          100           90 
  Utility             100           104 
                     ------------  ------------ 
                      200           194 
 Rental Solutions     123           104 
                     ------------  ------------ 
 Group                323           298 
-------------------  ------------  ------------ 
 

(d) Capital expenditure on property, plant & equipment and intangible assets by segment

 
                      2019          2018 
                      GBP MILLION   GBP MILLION 
 Power Solutions 
  Industrial          80            55 
  Utility             78            76 
                     ------------  ------------ 
                      158           131 
 Rental Solutions     105           109 
                     ------------  ------------ 
 Group                263           240 
-------------------  ------------  ------------ 
 

Capital expenditure comprises additions of property, plant and equipment (PPE) of GBP255 million (including GBP25 million in relation to leased right-of-use assets) (2018: GBP216 million), additions of intangible assets of GBP8 million (2018: GBP10 million), acquisitions of PPE of GBPnil (2018: GBP13 million) and acquisitions of intangible assets of GBPnil (2018: GBP1 million).

(e) Assets/(Liabilities) by segment

 
                                                  ASSETS                    LIABILITIES 
                                         2019          2018          2019          2018 
                                         GBP MILLION   GBP MILLION   GBP MILLION   GBP MILLION 
 Power Solutions 
  Industrial                             768           714           (175)         (94) 
  Utility                                828           996           (187)         (214) 
                                        ------------  ------------  ------------  ------------ 
                                         1,596         1,710         (362)         (308) 
 Rental Solutions                        845           833           (82)          (76) 
                                        ------------  ------------  ------------  ------------ 
 Group                                   2,441         2,543         (444)         (384) 
 Tax and finance assets/(liabilities)    65            59            (87)          (90) 
 Derivative financial instruments        1             1             (1)           (1) 
 Borrowings                              -             -             (519)         (762) 
 Lease liability                         -             -             (101)         - 
 Retirement benefit surplus              4             1             -             - 
                                        ------------  ------------  ------------  ------------ 
 Total assets/(liabilities) 
  per balance sheet                      2,511         2,604         (1,152)       (1,237) 
--------------------------------------  ------------  ------------  ------------  ------------ 
 
 

(f) Average number of employees by segment

 
                     2019       2018 
                     NUMBER   NUMBER 
 Power Solutions 
     Industrial      2,071     1,954 
     Utility         1,227     1,314 
                    -------  ------- 
                     3,298     3,268 
 Rental Solutions    2,906     2,759 
                    -------  ------- 
 Group               6,204     6,027 
------------------  -------  ------- 
 

(g) Geographical information

 
                          NON-CURRENT ASSETS 
                       2019          2018 
                       GBP MILLION   GBP MILLION 
 North America         294           288 
 UK                    177           161 
 Continental Europe    140           137 
 Eurasia               69            59 
 Middle East           181           251 
 Africa                179           153 
 Asia                  142           151 
 Australian Pacific    79            70 
 Latin America         190           164 
                      ------------  ------------ 
                       1,451         1,434 
--------------------  ------------  ------------ 
 

Non-current assets exclude deferred tax.

(h) Reconciliation of net operating assets to net assets

 
 
 
                                                    2019          2018 
                                                    GBP MILLION   GBP MILLION 
 Net operating assets                               1,997         2,159 
 Retirement benefit surplus                         4             1 
 Net tax and finance payable                        (22)          (31) 
                                                   ------------  ------------ 
                                                    1,979         2,129 
 Borrowings and derivative financial instruments    (519)         (762) 
 Lease liability                                    (101)         - 
                                                   ------------  ------------ 
 Net assets                                         1,359         1,367 
-------------------------------------------------  ------------  ------------ 
 

3. DIVIDS

 
                 2019          2019           2018          2018 
                 GBP MILLION   PER SHARE(P)   GBP MILLION   PER SHARE(P) 
 
 Final paid      45            17.74          45            17.74 
 Interim paid    24            9.38           24            9.38 
                ------------  -------------  ------------  ------------- 
                 69            27.12          69            27.12 
--------------  ------------  -------------  ------------  ------------- 
 

In addition, the Directors are proposing a final dividend in respect of the financial year ended 31 December 2019 of 18.27 pence per share which will utilise an estimated GBP47 million of Shareholders' funds. It will be paid on 21 May 2020 to shareholders who are on the register of members on 24 April 2020.

4. EARNINGS PER SHARE

Basic earnings per share have been calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of shares in issue during the year, excluding shares held by the Employee Share Ownership Trusts which are treated as cancelled.

 
                                                  2019    2018 
 Profit for the year (GBP million)                129.3   125.4 
                                                 ------  ------ 
 
 Weighted average number of ordinary shares in 
  issue (million)                                 254.6   254.8 
                                                 ------  ------ 
 
 Basic earnings per share (pence)                 50.80   49.22 
-----------------------------------------------  ------  ------ 
 

For diluted earnings per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all potentially dilutive ordinary shares. These represent share options granted to employees where the exercise price is less than the average market price of the Company's ordinary shares during the year. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options.

 
                                                2019    2018 
 
 Profit for the year (GBP million)              129.3   125.4 
                                               ------  ------ 
 
 Weighted average number of ordinary shares 
  in issue (million)                            254.6   254.8 
 Adjustment for share options                   0.4     0.2 
                                               ------  ------ 
 Diluted weighted average number of ordinary 
  shares in issue (million)                     255.0   255.0 
                                               ------  ------ 
 
 Diluted earnings per share (pence)             50.70   49.18 
---------------------------------------------  ------  ------ 
 

5. TAXATION

 
                                                   2019          2018 
                                                   GBP MILLION   GBP MILLION 
 Analysis of charge in year 
 Current tax expense: 
  - UK corporation tax                             6             6 
  - Double tax relief                              (1)           - 
                                                  ------------  ------------ 
                                                   5             6 
  - Overseas taxation                              70            62 
                                                  ------------  ------------ 
                                                   75            68 
 Adjustments in respect of prior years: 
  - UK                                             (2)           (2) 
  - Overseas                                       5             (17) 
                                                  ------------  ------------ 
                                                   78            49 
 Deferred taxation: 
  - temporary differences arising in current 
   year                                            (2)           5 
  - movements in respect of prior years            (6)           3 
                                                  ------------  ------------ 
                                                   70            57 
   ---------------------------------------------  ------------  ------------ 
 

Variances between the current tax charge and the standard 19% (2018: 19%) UK corporate tax rate when applied to profit on ordinary activities for the year are as follows:

 
                                                  2019          2018 
                                                  GBP MILLION   GBP MILLION 
 Profit before taxation                           199           182 
                                                 ------------ 
 Tax calculated at 19% standard UK corporate 
  tax rate                                        38            35 
 Differences between UK and overseas tax rates    32            32 
 Expenses not tax effected                        3             6 
 Income not subject to tax                        (1)           (1) 
 Impact of deferred tax rate changes              1             1 
                                                 ------------  ------------ 
 Tax on current year profit                       73            73 
 Prior year adjustments - current tax             3             (19) 
 Prior year adjustments - deferred tax            (6)           3 
 Total tax on profit                              70            57 
                                                 ------------ 
 Effective tax rate                               35%           31% 
-----------------------------------------------  ------------  ------------ 
 

6. PROPERTY, PLANT AND EQUIPMENT

 
 YEARED 31 DECEMBER 2019 
                                                                           VEHICLES, 
                             FREEHOLD      SHORT LEASEHOLD   RENTAL         PLANT & 
                             PROPERTIES    PROPERTIES        FLEET         EQUIPMENT     TOTAL 
                             GBP MILLION   GBP MILLION       GBP MILLION   GBP MILLION   GBP MILLION 
 Cost 
 At 1 January 2019           92            23                3,612         168           3,895 
 Exchange adjustments        (5)           (2)               (112)         (2)           (121) 
 Transition to IFRS 16       75            -                 -             29            104 
 Additions (ii)              17            1                 189           48            255 
 Disposals (iii)             (2)           -                 (161)         (10)          (173) 
                            ------------  ----------------  ------------  ------------  ------------ 
 IFRS 16 remeasurements 
  (iv)                       6             -                 -             (2)           4 
                            ------------  ----------------  ------------  ------------  ------------ 
 At 31 December 2019         183           22                3,528         231           3,964 
                            ------------  ----------------  ------------  ------------  ------------ 
 
 Accumulated depreciation 
 At 1 January 2019           40            16                2,555         115           2,726 
 Exchange adjustments        -             (1)               (79)          (1)           (81) 
 Charge for the year         21            1                 265           28            315 
 Disposals                   (2)           -                 (152)         (8)           (162) 
                            ------------  ----------------  ------------  ------------  ------------ 
 At 31 December 2019         59            16                2,589         134           2,798 
                            ------------  ----------------  ------------  ------------  ------------ 
 
 Net book values: 
 At 31 December 2019         124           6                 939           97            1,166 
                            ------------  ----------------  ------------  ------------  ------------ 
 At 31 December 2018         52            7                 1,057         53            1,169 
--------------------------  ------------  ----------------  ------------  ------------  ------------ 
 

(i) The net book value of assets capitalised in respect of leased right-of-use assets at 31 December 2019 is GBP98 million.

(ii) Additions of GBP255 million include GBP25 million in relation to leased right-of-use assets.

(iii) Disposals include GBP1 million of cost and GBP1 million of accumulated depreciation in relation to leased right of use assets.

(iv) Remeasurements represent amendments to the terms of existing leases which are prospectively applied.

(v) Assets in the course of construction total GBP39 million (2018: GBP49 million).

Note 10 contains information on leases.

7. FULFILMENT ASSETS

 
                                                      2019          2018 
                                                      GBP MILLION   GBP MILLION 
 
 Balance at 1 January                                 44            8 
 Capitalised in the period                            66            44 
 Provision created for future demobilisation costs    3             3 
 Amortised to the income statement                    (24)          (12) 
 Exchange                                             (3)           1 
 Balance at 31 December                               86            44 
                                                     ------------ 
 
 Analysis of fulfilment assets 
 Current                                              32            15 
 Non-current                                          54            29 
                                                     ------------  ------------ 
 Total                                                86            44 
---------------------------------------------------  ------------  ------------ 
 

8. TRADE AND OTHER RECEIVABLES

 
                                                  2019          2018 
                                                  GBP MILLION   GBP MILLION 
 Trade receivables                                529           587 
 Less: provision for impairment of receivables    (85)          (85) 
                                                 ------------  ------------ 
 Trade receivables - net                          444           502 
 Prepayments                                      45            45 
 Accrued income                                   124           169 
 Other receivables (Note (i))                     46            65 
                                                 ------------  ------------ 
 Total receivables                                659           781 
                                                 ------------  ------------ 
 
 

(i) In September 2016 the Group signed GBP14 million of private placement notes with one customer in Venezuela (PDVSA) to progress clearing the overdue debt. This resulted in a financial instrument which replaced the net trade receivable balance. The financial instrument is booked at fair value which reflects our estimation of the recoverability of the notes. This fair value is estimated to be GBP1 million (2018: GBP4 million). This financial instrument is included in other receivables. Other material amounts included in other receivables include indirect taxes receivable (such as sales taxes) of GBP23 million (2018: GBP21 million) and deposits of GBP6 million (2018: GBP15 million).

Movements on the Group's provision for impairment of trade receivables are as follows:

 
                                                             2019          2018 
                                                             GBP MILLION   GBP MILLION 
 At 1 January                                                85            80 
 Net Provision for receivables impairment                    7             7 
 Utilised                                                    (2)           (2) 
 Receivables written off during the year as uncollectable    (3)           (2) 
 Exchange                                                    (2)           2 
 At 31 December                                              85            85 
                                                            ------------ 
 
 

9. BORROWINGS

 
                                             2019          2018 
                                             GBP MILLION   GBP MILLION 
 Non-current 
 Bank borrowings                             33            134 
 Private placement notes                     478           493 
                                            ------------  ------------ 
                                             511           627 
                                            ------------  ------------ 
 Current 
 Bank overdrafts                             51            9 
 Bank borrowings                             8             115 
 Private placement notes                     -             20 
                                            ------------  ------------ 
                                             59            144 
                                            ------------  ------------ 
 
 Total borrowings                            570           771 
                                            ------------  ------------ 
 
 Cash at bank and in hand                    (87)          (85) 
                                            ------------  ------------ 
 Lease liability                             101           - 
                                            ------------  ------------ 
 
 Net borrowings                              584           686 
                                            ------------  ------------ 
 
 Overdrafts and borrowings are unsecured. 
------------------------------------------  ------------  ------------ 
 

10. LEASES

(a) Amounts recognised in Balance Sheet

Property, plant and equipment comprise owned and leased assets.

 
                                        2019 
                                        GBP MILLION 
 
   Property, plant & equipment owned    1,068 
 Right-of-use assets                    98 
                                       ------------ 
                                        1,166 
-------------------------------------  ------------ 
 

The Group leases many assets including land and buildings, vehicles and machinery. Information about leases for which the Group is a lessee is presented below.

Right-of-use assets

 
 
                                       FREEHOLD     VEHICLES, 
                                       PROPERTIES    PLANT & EQUIPMENT   TOTAL 
                                     GBP MILLION    GBP MILLION          GBP MILLION 
 Net book value at 1 January 2019    75             29                   104 
 Additions for the year              16             9                    25 
 Remeasurements                      6              (2)                  4 
 Depreciation charge for year        (18)           (12)                 (30) 
 Exchange adjustments                (4)            (1)                  (5) 
                                    -------------  -------------------  ------------ 
 Net book value at 31 December 
  2019                               75             23                   98 
----------------------------------  -------------  -------------------  ------------ 
 

Lease liabilities

 
                                                            2019 
                                                            GBP MILLION 
 Maturity analysis - contractual undiscounted cash flows 
 Less than one year                                         35 
 One to five years                                          63 
 More than five years                                       23 
                                                           ------------ 
 Total undiscounted lease liabilities at 31 December        121 
 Impact of discounting                                      (20) 
                                                           ------------ 
 Lease liabilities included in the balance sheet            101 
                                                           ------------ 
 Current                                                    33 
 Non-current                                                68 
---------------------------------------------------------  ------------ 
 

(b) Amounts recognised in the Income Statement

 
                                                  2019 
                                                  GBP MILLION 
 
   Depreciation charge of right-of-use assets 
 Freehold property                                18 
 Vehicles, plant & equipment                      12 
                                                 ------------ 
                                                  30 
                                                 ------------ 
 
 Interest on lease liabilities                    5 
 Expenses relating to short-term leases           4 
-----------------------------------------------  ------------ 
 

(c) Amounts recognised in the statement of cash flows

 
                                   2019 
                                   GBP MILLION 
 Total cash outflow for leases     36 
--------------------------------  ------------ 
 

This GBP36 million is included in the cash flow statement with GBP31 million included within cash flows from financing activities and GBP5 million included in interest paid within net cash generated from operating activities.

11. TRADE AND OTHER PAYABLES

 
                                                 2019          2018 
                                                 GBP MILLION   GBP MILLION 
 
 Trade payables                                  106           134 
 Trade payables - supplier factoring facility    3             - 
 Other taxation and social security payable 
                                                 17            15 
 Other payables                                   106           99 
 Accruals                                        96            115 
 Deferred income                                 60            8 
                                                 388           371 
----------------------------------------------  ------------ 
 

The value of trade and other payables quoted in the table above also represents the fair value of these items.

The Group participates in a supply chain finance programme under which its suppliers may elect to receive early payment of their invoice from a bank by factoring their receivable from the Group. Under the arrangement, a bank agrees to pay amounts to a participating supplier in respect of invoices owed by the Group and receives settlement from the Group at a later date. The principal purpose of this programme is to facilitate efficient payment processing and enable the willing suppliers to sell their receivables due from the Group to a bank before their due date. From the Group's perspective, the arrangement does not significantly extend payment terms beyond the normal terms agreed with other suppliers that are not participating. The Group does not incur any additional interest towards the bank on the amounts due to the suppliers.

The Group has not derecognised the original liabilities to which the arrangement applies because neither a legal release was obtained, nor the original liability was substantially modified on entering into the arrangement. The Group discloses the amounts factored by suppliers within trade payables because the nature and function of the financial liability remain the same as those of other trade payables, but discloses disaggregated amounts in the notes.

The payments to the bank are included within operating cash flows because they continue to be part of the normal operating cycle of the Group and their principal nature remains operating, i.e. payments for the purchase of goods and services. The payments to a supplier by the bank are considered non-cash transactions and amounted to GBP4 million (2018: GBPnil).

We have undrawn bank facilities to cover a withdrawal of the supply chain finance programme.

12. DEMOBILISATION PROVISION

 
 
                                         2019          2018 
                                         GBP MILLION   GBP MILLION 
 
 Balance at 1 January                    11            10 
 New provisions                          9             4 
 Utilised                                (6)           (4) 
 Exchange                                -            1 
                                        ------------ 
 Balance at 31 December                  14           11 
                                        ------------ 
 
 Analysis of demobilisation provision 
 Current                                 5             6 
 Non-current                             9            5 
                                        ------------ 
Total                                    14           11 
                                        ------------ 
 

NOTES:

 
1.  The financial information set out above does not constitute 
     the company's statutory accounts for the years ended 31 December 
     2019 or 2018 but is derived from those accounts. Statutory 
     accounts for 2018 have been delivered to the registrar of 
     companies, and those for 2019 will be delivered in due course. 
     The auditors have reported on those accounts; their reports 
     were (i) unqualified, (ii) did not include a reference to 
     any matters to which the auditors drew attention by way of 
     emphasis without qualifying their report and (iii) did not 
     contain a statement under section 498 (2) or (3) of the Companies 
     Act 2006. 
 
2.  The Annual Report will be posted to all shareholders on 19 
     March 2020 and will be available on request from the Secretary, 
     Aggreko plc, 8(th) Floor, 120 Bothwell Street, Glasgow, G2 
     7JS. The Annual General Meeting will be held in Glasgow on 
     23 April 2020. The Annual Report contains full details of 
     the principal accounting policies adopted in the preparation 
     of these financial statements. 
 
3.  A final dividend of 18.27 pence per share will be recommended 
     to shareholders and, if approved, will be paid on 21 May 2020 
     to shareholders on the register at 24 April 2020. 
 

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The Annual Report for the year ended 31 December 2019, which will be published on 19 March 2020, complies with the Disclosure and Transparency Rules in respect of the requirement to produce an Annual Financial Report. The Directors confirm that to the best of their knowledge:

-- the consolidated financial statements contained in the Annual Report for the year ended 31 December 2019, which have been prepared in accordance with IFRS as adopted by the EU, give a true and fair view of the assets, liabilities, financial position and profit of the Group; and

-- the management report represented by the strategic report contained in the Annual Report for the year ended 31 December 2019 includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal risks and uncertainties that the Group faces.

By order of the Board

 
 Chris Weston              Heath Drewett 
 Chief Executive Officer   Chief Financial Officer 
 
 3 March 2020 
 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

END

FR KZGGFRZNGGZM

(END) Dow Jones Newswires

March 03, 2020 02:00 ET (07:00 GMT)

Grafico Azioni Aggreko (LSE:AGK)
Storico
Da Mar 2024 a Apr 2024 Clicca qui per i Grafici di Aggreko
Grafico Azioni Aggreko (LSE:AGK)
Storico
Da Apr 2023 a Apr 2024 Clicca qui per i Grafici di Aggreko