TIDM57OE
RNS Number : 7262E
Endeavour SCH PLC
05 November 2015
Company Registration No. 03672185
ENDEAVOUR SCH PLC
INTERIM MANAGEMENT REPORT AND
CONDENSED UNAUDITED INTERIM FINANCIAL STATEMENTS
FOR THE SIX MONTH PERIOD ENDING 30 SEPTEMBER 2015
CONTENTS
Company Information 1
Interim Management Report 2
Responsibility Statement 4
Condensed Unaudited Interim Profit and Loss Account 5
Condensed Unaudited Interim Balance Sheet 6
Condensed Unaudited Interim Cashflow Statement 7
Notes to the Condensed Unaudited Interim Financial Statements 8
ENDEAVOUR SCH PLC
COMPANY INFORMATION
Registered Office
8 White Oak Square
London Road
Swanley
Kent
BR8 7AG
Serving Directors
J Graham
N Rae
Alternate Directors
A Ritchie
M Fernandes
Company Secretary
HCP Social Infrastructure (UK) Limited
Auditor
BDO LLP
55 Baker Street,
London,
W1U 7EU
Banker
Barclays Bank PLC
54 Lombard Street
London
EC3P 3AH
Legal Advisors
Pinsent Masons LLP
1 Park Row
Leeds
LS1 5AB
Paying Agent
The Bank of New York Mellon
One Canada Square
London
E14 5AL
ENDEAVOUR SCH PLC
INTERIM MANAGEMENT REPORT
Principal Activity and Business review
The Company's principal activity is that of Private Finance
Initiative Concessionaire for the South Tees Acute Hospitals Single
Site Project, under the terms of a Concession Agreement dated 16
August 1999 between the Company and South Tees Acute Hospitals
National Health Service Trust ('the Trust').
The Company's Concession Agreement requires it to finance,
design, develop and construct and then maintain and part operate
the enlarged hospital following completion of new facilities and
certain other work. The concession is intended to continue for a
period of 30 years after hospital completion which occurred on 16
July 2003, and the project is now in its operational phase.
The Company's operations are managed under the supervision of
its shareholders and funders and are largely determined by the
detailed terms of the Concession Agreement. For this reason, the
Company's Directors believe that further key performance indicators
for the Company are not necessary or appropriate for an
understanding of the performance or position of the Company.
The Company is obliged to meet the conditions laid down in the
Bond Trust Deed and Collateral Deed. To the best of the Directors'
knowledge the Company has met all of the obligations contained
within these Deeds and there have been no Events of Default,
Potential Events of Default or Trigger Events with regards to these
Deeds.
The Company is obliged to maintain a rating with Moody's.
Moody's affirmed the rating during the period and the Company
considers the rating given to it satisfactory.
Financial performance and financial position
Income for the period of GBP19.499m (2014: GBP20.661m) and
operating profit of GBP3.573m (2014: GBP4.204m) were in line with
expectations.
Profit before tax is GBP3.349m (2014: GBP4.313m), and after an
increase in the deferred tax provision of GBP0.48m, profit after
tax was GBP2.780m (2014: GBP3.534m).
In the opinion of the Directors, the project has achieved
satisfactory performance in the period under review.
Principal risks and uncertainties
Availability
Investment in the Project is funded primarily by Index Linked
Secured Guaranteed Bonds ('the Bonds') and subordinated unsecured
loan stock. During the operational phase the principal source of
funds available to meet its liabilities under the Bonds will be
Availability Payments received from the Trust under the Concession
Agreement. Failure to achieve the forecast levels of availability
would result in lower than forecast revenues and this may adversely
affect the Company's ability to make payments to Bondholders. There
have been no deductions for unavailability in the periods covered
by these financial statements.
ENDEAVOUR SCH PLC
INTERIM MANAGEMENT REPORT (continued)
Principal risks and uncertainties (continued)
Major Maintenance
The Company is obliged under the Concession Agreement to
undertake major maintenance and plant/equipment replacement so that
it continues to satisfy the standards required. There are a number
of factors which could lead to higher than projected costs, such as
shorter than anticipated life spans or increased inflation on
specific items of plant and equipment or worse than expected
condition of the residual estate. This risk has been mitigated
through contractual arrangements with the subcontractor undertaking
this work, as 25% of the risk of asset failure is shared with the
subcontractor.
Service Performance
The Soft Services and Maintenance Services are monitored against
agreed objective measures. Ultimately, poor performance may result
in the Trust having the right to terminate the Concession
Agreement. There have been no deductions for poor performance in
the periods covered in these financial statements.
Trust Status and Performance
Failure by the Trust to perform its obligations may affect the
Company's ability to meet its liabilities to Bondholders. However
the Trust's obligations under the Concession Agreement are
underwritten by the Secretary of State for Health.
On behalf of the Board
......................................
Neil Rae
Director
2015
ENDEAVOUR SCH PLC
RESPONSIBILITY STATEMENT OF THE DIRECTORS IN RESPECT OF THE
INTERIM MANAGEMENT REPORT
The Directors are responsible for preparing the Interim
Management Report and the Condensed Unaudited Interim Financial
Statements in accordance with the applicable Disclosure and
Transparency Rules of the United Kingdom Financial Conduct
Authority in relation to an Issuer of Debt Securities which are
listed on the London Stock Exchange.
The annual financial statements of the Company are prepared in
accordance with UK Generally Accepted Accounting Practice (UK
GAAP). The financial information contained in the Condensed
Unaudited Interim Financial Statements is pro-forma and does not
constitute full statutory accounts within the meaning of section
435 of the Companies Act 2006. The information has been extracted
from the records of the Company for the six month periods ended 30
September 2015 and 30 September 2014 and 31 March 2015. The
information has been prepared using the accounting policies and
basis of preparation set out in Note 1 to the Annual Report and
Accounts 2014.
Cautionary statement regarding forward-looking statements
The Interim Management Report and Condensed Unaudited Interim
Financial Statements (together the "Interim Report") may contain
certain projections and other forward-looking statements with
respect to the financial condition, results of operations and the
business of Endeavour SCH PLC. These statements are based on
current expectations and involve risk and uncertainty because they
relate to events and depend upon circumstances that may occur in
the future. There are a number of factors which could cause actual
results or developments to differ materially from those expressed
or implied by these forward-looking statements. Although Endeavour
SCH PLC currently believes that the assumptions underlying these
forward-looking statements are reasonable, any of the assumptions
could prove inaccurate or incorrect and therefore there can be no
assurance that any results contemplated in the forward-looking
statements will actually be achieved. Nothing contained in this
Interim Report should be construed as a profit forecast or profit
estimate. Investors or other recipients are cautioned not to place
undue reliance on any forward-looking statements contained herein.
Endeavour SCH PLC undertakes no obligation to update or revise
(publicly or otherwise) any forward-looking statement, whether as a
result of new information, future events or other circumstances.
This Interim Report does not constitute an invitation or inducement
to any person to subscribe for, or otherwise acquire, securities
issued by Endeavour SCH PLC.
We confirm to the best of our knowledge:
-- The Condensed Unaudited Interim Financial Statements included
in this Interim Financial Report have been prepared in accordance
with UK Generally Accepted Accounting Practice and give a true and
fair view of the assets, liabilities, financial position and profit
of the Company.
-- Appropriate disclosure under DTR 4.2.7R of the Disclosure and
Transparency Rules has been made in the Interim Management Report
as to any significant events that have occurred during the first
six months of the financial year that have had a material impact on
the Condensed Unaudited Interim Financial Statements.
-- Appropriate disclosure under DTR 4.2.7R of the Disclosure and
Transparency Rules has been made in the Interim Management Report
as to a description of the principal risks and uncertainties for
the remaining six months of the financial year.
On behalf of the Board
......................................
Neil Rae
Director
2015
ENDEAVOUR SCH PLC
CONDENSED UNAUDITED INTERIM PROFIT AND LOSS ACCOUNT
(MORE TO FOLLOW) Dow Jones Newswires
November 05, 2015 08:32 ET (13:32 GMT)
FOR THE SIX MONTH PERIOD ENDED 30(th) SEPTEMBER 2015
6 months 6 months
to to
30th September 30th September
2015 2014
Note GBP000 GBP000
TURNOVER 2 19,499 20,661
Cost of sales (15,366) (15,946)
GROSS PROFIT 4,133 4,715
Administrative expenses (560) (511)
OPERATING PROFIT 3 3,573 4,204
Interest payable and similar
charges 4 (2,737) (4,418)
Interest receivable and similar
income 5 2,513 4,527
PROFIT ON ORDINARY ACTIVITIES
BEFORE TAXATION 3,349 4,313
Tax on profit on ordinary activities 6 (569) (779)
----------------- -----------------
PROFIT FOR THE PERIOD 2,780 3,534
================= =================
All profits and losses arise from continuing activities. There
are no other recognised gains or losses for the period.
The accompanying notes form part of the financial
statements.
ENDEAVOUR SCH PLC
CONDENSED UNAUDITED INTERIM BALANCE SHEET AS AT 30 SEPTEMBER
2015
30 September 31 March
2015 2015
Note GBP000 GBP000
CURRENT ASSETS
Debtors: amounts falling due
within one year 7 3,104 7,132
Debtors: amounts falling due
after more than one year 8 133,035 136,520
Cash at bank and in hand 9 20,535 20,397
156,674 164,049
==================== ====================
CREDITORS: Amounts falling due
within one year:
Trade and other Creditors (12,333) (13,109)
Borrowings (4,950) (4,733)
10 (17,283) (17,842)
==================== ====================
NET CURRENT ASSETS 139,391 146,207
TOTAL ASSETS LESS CURRENT LIABILITIES 139,391 146,207
CREDITORS: Amounts falling due
after more than one year 11 (117,597) (120,406)
PROVISIONS FOR LIABILITIES 12 (18,546) (18,977)
TOTAL NET ASSETS 3,248 6,824
==================== ====================
CAPITAL AND RESERVES
Called up share capital 14 50 50
Profit and loss account 15 3,198 6,774
EQUITY SHAREHOLDERS' FUNDS 3,248 6,824
==================== ====================
The accompanying notes form part of the financial
statements.
The financial statements were approved and authorised for issue
by the Board and were signed on its behalf:
......................................
Neil Rae
Director
2015
ENDEAVOUR SCH PLC
CONDENSED UNAUDITED INTERIM CASH FLOW STATEMENT
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
Period Period
ended ended
30 September 30 September
2015 2014
Note GBP'000 GBP'000
Net Cash Inflow from Operating
Activities 6,420 9,593
Returns on Investments and Servicing
of Finance
Interest Received 2,513 4,527
Interest Paid (2,737) (2,991)
Net Cash inflow on Returns on
Investments and Servicing of
Finance 6,196 11,129
Capital expenditure and financial
investment
Capital repayment element of
contract receivable 2,711 1,651
Net Cash (Outflow) on Returns
on Investments and Servicing
of Finance
Equity Dividends Paid (6,356) (4,015)
Financing
Bond - redemption (2,413) (2,942)
--------------- ---------------
Increase in cash and cash equivalents 17 138 5,823
=============== ===============
Reconciliation of Operating
Profit to Net Cash Inflow from
Operating Activities
Operating Profit 3,573 4,204
Depreciation charged - -
Decrease in debtors 4,579 4,966
(Decrease) / Increase in creditors (824) 716
Net movement in provisions (908) (293)
Net Cash Inflow from Operating
Activities 6,420 9,593
======= =======
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
1. Accounting policies
The following accounting policies have been applied consistently
in dealing with items that are considered material in relation to
the Company's Condensed Unaudited Interim Financial Statements.
a) Basis of preparation
The Condensed Unaudited Interim Financial Statements have been
prepared in accordance with applicable accounting standards and
under the historical cost basis or the fair value basis where the
fair valuing of relevant assets and liabilities has been
applied.
b) Finance debtor
Costs incurred in building the acute hospital have been treated
as a finance debtor as, in the opinion of the Directors, the Trust
enjoys substantially all the risks and rewards of ownership.
Unitary charges received from the Trust are allocated between
services income, interest receivable and the repayment of the
finance debtor using a property specific rate so as to generate a
constant rate of return in respect of the finance debtor over the
life of the concession.
The finance debtor also includes accrued services income
representing the difference between cumulative services income
recognised in the profit and loss account and the Unitary Charge
invoiced to the Trust.
Costs incurred in respect of Variation works over the course of
the contract are added to the finance debtor with related
contributions from the Trust being credited to it.
c) Turnover
Unitary charges are allocated between service income, interest
receivable on the finance debtor and reimbursement of the finance
debtor so as to generate a constant return in respect of the
finance debtor over the life of the contract.
Turnover reflects the income allocated to the services provided
as part of the overall project, and the interest receivable on the
finance debtor.
A margin is applied to costs charged to the profit and loss
account to calculate the service income credited to the profit and
loss account. This margin is calculated as total income forecast to
be receivable over the concession, less all life cycle and other
operating costs forecast to be payable over the concession.
d) Debt issue costs
Issue costs in respect of the Company's debt are recognised over
the life of the debt using the effective interest rate method and
are deducted from the carrying value of the related debt.
e) Deferred tax
As required by FRS 19 "Deferred Tax", full provision is made for
deferred tax assets and liabilities arising from all timing
differences between the recognition of gains and losses in the
Condensed Unaudited Interim Financial Statements and recognition in
the tax computation, except for those timing differences in respect
of which the standard specifies that deferred tax should not be
recognised.
Deferred tax assets and liabilities are calculated at the tax
rates expected to be effective at the time the timing differences
are expected to reverse. Deferred tax balances are not
discounted.
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
(MORE TO FOLLOW) Dow Jones Newswires
November 05, 2015 08:32 ET (13:32 GMT)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
Accounting policies (continued)
f) Life cycle costs
The estimated cost of the Company's obligation to maintain the
hospital over the period of its agreement with the Trust is charged
to the profit and loss account as the obligation arises. A
provision has been included in the balance sheet in relation to
such life cycle maintenance costs on the basis that an obligation
exists under the Project Agreement to carry out such works to
ensure that the estate meets the require standards at any given
point in time.
g) Capitalised interest
The interest cost of financing the Company's obligations under
its Concession Agreement during the construction phase has been
capitalised and was included in the value of assets during the
course of construction prior to reclassification as a finance
debtor.
h) Financial Instruments
Financial instruments are recognised when the Company becomes a
party to the contractual provisions of the instrument. The
principal financial assets and liabilities of the Company are as
follows:
Trade debtors
Trade receivables are initially recognised at fair value and
then are stated at amortised cost.
Cash at bank
Cash at bank is carried in the balance sheet at nominal
value.
Trade creditors
Trade payables are initially recognised at fair value and then
are stated at amortised cost.
Bank and other borrowings
Interest bearing bank loans, bonds, subordinated debt and other
loans are recognised initially at fair value. All borrowings are
subsequently stated at amortised cost with the difference between
initial net proceeds and redemption value recognised in the profit
and loss account over the period to redemption.
Finance debtor
The finance debtor is classified as loans and receivables as
defined in paragraph 9 of FRS 26, which are initially recognised at
fair value and then are stated at amortised cost.
i) Accounting estimates and judgements
In applying the accounting policies detailed above, decisions
sometimes have to be made as to the likely outcome of future
events. Those judgements and estimates are based on historical
experience and assumptions that the Directors believe reasonable in
the circumstances. The Directors consider the key judgements and
estimates made in preparing the financial statements to have been
those relating to the calculation of the margin applied to costs in
recognising revenue and the recognition of life cycle costs. These
judgements and estimates are discussed in more detail above.
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
Accounting policies (continued)
j) Comparative information
The current period's results are for the six month period ended
30 September 2015. Comparative information is for the year ended 31
March 2015 for balance sheet purposes and for the six month period
ended 30 September 2014 for profit and loss and cashflow statement
purposes.
2. Turnover
Turnover represents the value of work done and excludes value
added tax.
All turnover is derived in the United Kingdom, and from the
principal business segment which is the provision of non-clinical
services to maintain the availability of hospital facilities.
3. Operating profit
Operating profit is stated after charging:
6 months 6 months
to to
30 September 30 September
2015 2014
GBP000 GBP000
Auditor's remuneration
Audit of the Company 10 10
Other services relating to
taxation 2 4
=============== ==================
Directors' Emoluments
Directors' fees 50 30
=============== ==================
These Directors' fees were paid to Innisfree Limited and
Semperian PPP Investment Partners N(o) 2 Limited for provision of
the non-executive Directors' services.
The Company has no employees other than directors.
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
4. Interest payable and similar charges
6 months 6 months
to to
30 September 30 September
2015 2014
GBP000 GBP000
Secured 3.607% Index Linked
Bonds 2031 1,757 3,427
Amortisation of Bond Issue
Costs 83 94
Unsecured Subordinated Debt 897 897
--------------- ---------------
2,737 4,418
=============== ===============
Interest payable on the Secured 3.607% Index Linked Bonds 2031
includes bond interest and bond indexation.
5. Interest receivable and similar income
6 months 6 months
to to
30 September 30 September
2015 2014
GBP000 GBP000
Interest receivable on Finance
Debtor 2,440 4,473
Bank interest 73 54
2,513 4,527
=============== ===============
6. Tax on profit on ordinary activities
(a) Analysis of charge in the current period
6 months 6 months
to to
30 September 30 September
2015 2014
GBP000 GBP000
UK Corporation tax on profits
for the period 92 -
Deferred tax 477 779
--------------- ---------------
569 779
--------------- ---------------
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
7. Debtors: amounts falling due within one year
30 September 31 March
2015 2015
GBP000 GBP000
Trade debtors 841 5,342
Finance Debtor 2,230 1,679
Prepayments and accrued income 33 111
3,104 7,132
================= ==========
8. Debtors: amounts falling due after more than one year
30 September 31 March
2015 2015
GBP000 GBP000
Finance Debtor 132,635 136,120
Other Debtors 400 400
133,035 136,520
==================== ============
Finance Debtor brought forward 137,799 146,630
2,440 9,109
Amortisation in the year (5,374) (17,940)
Finance Debtor carried forward 134,865 137,799
================= ===========
Finance Debtor analysed :
Due within one year 2,230 1,679
Due after more than one year 132,635 136,120
134,865 137,799
=================== =========
9. Cash at bank and in hand
30 September 31 March
2015 2015
GBP000 GBP000
Cash at bank and in hand 20,535 20,397
============== ==========
Cash at bank earns interest at floating rates based principally
on short-term inter-bank rates.
ENDEAVOUR SCH PLC
NOTES TO CONDENSED UNAUDITED INTERIM ACCOUNTS (continued)
(MORE TO FOLLOW) Dow Jones Newswires
November 05, 2015 08:32 ET (13:32 GMT)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
10. Creditors: amounts falling due within one year
30 September 31 March
2015 2015
GBP000 GBP000
Trade creditors 833 879
Other taxes and social security 1,990 1,949
Accruals and deferred income 9,510 10,281
Secured 3.607% Index Linked
Bonds 2031 4,950 4,733
-------------- ----------
17,283 17,842
============== ==========
11. Creditors: amounts falling due after more than one year
30 September 31 March
2015 2015
GBP000 GBP000
Subordinated Debt 14,914 14,914
Secured 3.607% Index Linked
Bonds 2031 102,683 105,492
117,597 120,406
==================== ==========
Index Linked Bond
Secured 3.607% Index Linked
Bonds 2031 70,431 71,985
Add: Cumulative Indexation 38,966 40,087
-------------------- ----------
109,397 112,072
Less : unamortised net issue
costs (1,764) (1,847)
-------------------- ----------
107,633 110,225
==================== ==========
The bonds are repayable as
follows:-
Amounts falling due within
one year 4,950 4,733
-------------------- ----------
Amounts falling due after one
year
Between one and two years 4,255 4,650
Between two and five years 13,017 13,073
After five years 87,175 89,616
-------------------- ----------
Total amounts falling due after
more than one year 104,447 107,339
109,397 112,072
==================== ==========
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
11. Creditors: amounts falling due after more than one year
(continued)
GBP137,400,000 secured index linked bonds 2031 were created on
16 August 1999 of which GBP128,900,000 were issued and sold at
99.992%. The bonds bear interest at 3.607% per annum of their
principal amount outstanding. Interest is payable semi-annually in
arrears on 28 March and 28 September. The amount of principal
outstanding from time to time is subject to indexation in
accordance with the terms of the Bond Trust Deed.
The Company retained GBP8,500,000 index linked bonds 2031
("variation bonds") which it could sell, subject to certain
restrictions in the Collateral Deed, to finance contingencies. On
30 November 2000 the Company sold GBP5,000,000 of the variation
bonds to fund variations on the hospital construction contract.
The remaining GBP3,500,000 of unsold Variation Bonds were
cancelled on 14 February 2009 by the Principal Paying Agent, as
instructed by the issuer and in accordance with the Bond Trust Deed
and the Paying Agency Agreement.
The bonds are repayable in instalments which commenced in March
2005 and should end in March 2031.
The Company's secured creditors have the benefit of first
ranking charges granted by the Company over the whole of its
investments, undertaking, property, assets, insurances and rights
under certain contracts, both present and future, together with a
first ranking charge over all of the ordinary shares of the Company
and the Company's subordinated loan stock and those of its holding
Company, Endeavour SCH Holdings Limited.
Unsecured Loan Stock 2032 (Subordinated debt)
The Company is a wholly beneficially owned subsidiary of
Endeavour SCH Holdings Limited. The beneficial owners of the
holding company are Innisfree M & G PPP LP, through its nominee
Innisfree Nominees Limited and Semperian PPP Investment Partners
N(o) 2 Limited.
On 16 August 1999, the Company and Endeavour SCH Holdings
Limited created GBP23,060,000 unsecured Loan Notes 2032,
constituted under Deed Polls entered into on the same date. On 30
November 2000 a further GBP1,400,000 of Loan Notes were created to
fund variations required on the construction contract.
Under the terms of an Equity Subscription Agreement dated 16
August 1999 as amended on 30 November 2000, the Shareholders of the
holding Company agreed to subscribe for Loan Stock of Endeavour SCH
Holdings Limited to the value of GBP24,460,000. Endeavour SCH
Holdings Limited in turn agreed to subscribe for up to
GBP24,460,000 of the Loan Stock of the Company. The proceeds of the
stock issue are being used by the Company to finance its
obligations under its contract with the Trust.
A proposal by the shareholders to change the payment profile of
outstanding subordinated debt principal has been approved by the
FCA. The final principal payment becomes GBP14,914,349 which was
the amount outstanding at 30 September 2015. Interest will be
calculated on this outstanding principal, and will continue to be
paid twice yearly as normal.
The Notes are repayable as follows:
As at 30 September 2015 and at 31 March 2014
2015
GBP'000
After more than 5 years 14,914
Interest is payable on the Notes at a rate of 12% per annum with
effect from 10 June 2003.
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
11. Creditors: amounts falling due after more than one year
(continued)
Where the Notes are redeemed after 30 September 2003, the price
will be the higher of par less any amount already redeemed and that
price, expressed as a percentage, at which the Gross Redemption
Yield on the Notes would be equal to the Gross Redemption Yield on
such other United Kingdom Government Stock as the Company shall
determine to be appropriate based on the middle market price of the
reference stock on the third dealing day prior to the proposed date
of redemption.
The interest rate risk profile of the Company's financial
liabilities as at the last audited balance sheet date of the 31(st)
March is as follows:
Fixed Fixed
Total Floating Fixed rate weighted rate
31 March rate rate average weighted
2015 31 March 31 March interest average
GBP'000 2015 2015 rate at time
GBP'000 GBP'000 31 March for which
2015 rate
% is fixed
March
2015
Years
2015 -
Sterling 125,463 110,549 14,914 12.0 19
2014 -
Sterling 129,678 114,764 14,914 12.0 20
As the 3.607% index linked secured bonds are partially linked
with the Retail Price Index, the instrument has been categorised as
floating rate debt in the above table. The underlying principal of
the bonds is index linked and the 3.607% fixed interest element of
the instrument is also index linked. Total liabilities shown above
comprise the gross amount of the bonds in issue and the
subordinated debt.
The directors do not believe there has been a material change in
the above information from the audited balance sheet date to 30
September 2015 that would affect the users of the Condensed
Unaudited Interim financial statements.
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
12. Provision for liabilities
Deferred
Tax Lifecycle Total
GBP000 GBP000 GBP000
As at 31(st) March
2015 15,295 3,682 18,977
Amount provided for
in the period 477 - 477
Paid during the period - (908) (908)
----------- ---------
As at 30(th) September
2015 15,772 2,774 18,546
========== =========== =========
It is anticipated that the life-cycle provision will be utilised
within one year.
(MORE TO FOLLOW) Dow Jones Newswires
November 05, 2015 08:32 ET (13:32 GMT)
The deferred tax balance is analysed as follows.
30 September 31 March
2015 2014
GBP000 GBP000
Capitalised interest 5,074 5,269
Capital allowances 10,567 10,737
Short lease premium relief 596 624
Losses carried forward (465) (1,335)
Provision for deferred tax 15,772 15,295
============== ==========
13. Financial instruments
All information in this note represents the audited balance
sheet as at 31 March 2015. The directors do not believe there has
been a material change in this information that would affect the
users of the Condensed Unaudited Interim financial statements;
All of the Company's financial liabilities are measured at
amortised cost and all of the company's financial assets are
classified as loans and receivables.
Financial Assets
The Company has one long term financial asset being the finance
debtor (see note 8). This asset yields interest at a fixed rate of
7% per annum over the term of the lease, of which 20 years of the
primary period are remaining.
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
13. Financial instruments (continued)
Financial Risk Management Policies and Objectives
The Company's principal financial instruments comprise short
term cash deposits, index linked bonds and a subordinated loan. The
main purpose of these financial instruments is to ensure, via the
terms of the financial instruments, that the profile of the debt
service costs is tailored to match expected revenues arising from
the Concession Agreement.
The Company does not undertake financial instrument transactions
which are speculative or unrelated to the Company's trading
activities. Board approval is required for the use of any new
financial instrument, and the Company's ability to do so is
restricted by covenants in its existing funding agreements.
Exposure to liquidity, credit and interest rate risks are in the
normal course of the Company's business.
Liquidity Risk
Repayments of the index linked bonds and the subordinated loan
are tailored to match expected revenue receivable under the terms
of the Concession Agreement, so ensuring sufficient funds are
available when repayments are due.
The following table sets out the timing of expected future cash
flows, including interest payments, in respect of the Company's
long term debtors and loan balances:
1-2 2-5
2015 Effective Total 1 year years years 5+ years
or
interest less
rate GBP000 GBP000 GBP000 GBP000 GBP000
Bank balances (note
9) 0.6% 20,397 20,397 - - -
Finance Debtor ** 4.0% 228,550 8,390 14,356 39,646 166,458
Trade debtors (note
7) 5,342 5,342 - - -
Guaranteed secured
bonds ** 3.6% (162,484) (8,784) (8,592) (24,301) (120,807)
Unsecured subordinated
loan 12.0% (14,914) - - - (14,914)
Trade creditors
(note 10) (879) (879) - - -
----------- --------- --------- ---------- -----------
76,012 24,466 5,764 15,345 30,737
=========== ========= ========= ========== ===========
** The effective interest rate is adjusted for the effect of
inflation. At 31 March 2015 the annual impact was an additional
2.5%
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
13. Financial instruments (continued)
1-2 2-5
2014 Effective Total 1 year years years 5+ years
or
interest less
rate GBP000 GBP000 GBP000 GBP000 GBP000
Bank balances 0.6% 17,096 17,096 - - -
Finance Debtor 4.0% 246,067 17,517 8,390 41,288 178,872
Trade debtors 6,165 6,165 - - -
Guaranteed secured
bonds 3.6% (169,523) (9,574) (8,638) (24,530) (126,781)
Unsecured subordinated
loan 12.0% (14,914) - - - (14,914)
Trade creditors (1,093) (1,093) - - -
83,798 30,111 (248) 16,758 37,177
=========== ========== ========= ========== ===========
Credit Risk
Although the Trust is the only client of Endeavour SCH PLC, the
Directors are satisfied that the Trust will be able to fulfil their
collateral obligations under the Concession Agreement that are in
turn underwritten by the Secretary of State for Health. As at the
period end no amounts were past their due date. Cash and bank
balances are held with financial institutions.
Interest Rate Risk
In respect of income-earning financial assets and
interest-bearing financial liabilities, the following table
indicates their effective interest rates at the balance sheet date
and the period in which they mature:
1-2 2-5
2015 Effective Total 1 year years years 5+ years
or
interest less
rate GBP000 GBP000 GBP000 GBP000 GBP000
Bank balances 0.6% 20,397 20,397 - - -
Finance Debtor 4.0% 137,799 1,679 6,176 16,483 113,461
Guaranteed secured
bonds 3.6% (110,549) (4,733) (4,650) (13,074) (88,092)
Unsecured subordinated
loan 12.0% (14,914) - - - (14,914)
32,733 17,343 1,526 3,409 10,455
=========== ========= ========= ========== ==========
ENDEAVOUR SCH PLC
NOTES TO THE CONDENSED UNAUDITED INTERIM ACCOUNTS
(continued)
FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2015
13. Financial instruments (continued)
1-2 2-5
2014 Effective Total 1 year years years 5+ years
or
interest less
rate GBP000 GBP000 GBP000 GBP000 GBP000
Bank balances 0.6% 17,096 17,096 - - -
Finance Debtor 4.0% 146,630 8,831 1,885 17,588 118,326
Guaranteed secured
bonds 3.6% (114,764) (5,528) (4,831) (14,445) (89,960)
Unsecured subordinated
loan 12.0% (14,914) - - - (14,914)
34,048 20,399 (2,946) 3,143 13,452
============ ========== ========= ========== ==========
Fair Values
The comparison of book and fair values of the Company's
financial instruments at 31 March 2015 and 31 March 2014 is set out
below. Where available, market values have been used to determine
fair values. Where market values are not available, fair values
have been calculated by discounting cash flows at prevailing
interest rates. The disclosures below exclude short-term debtors
and creditors where there is not considered to be a material
difference between fair value and the carrying value.
2015 2015 2014 2014
Book Fair Book Fair
value value value value
GBP000 GBP000 GBP000 GBP000
Cash at bank 20,397 20,397 17,096 17,096
Finance Debtor 137,799 158,739 146,630 180,265
Subordinated Loan
Stock (14,914) (14,914) (14,914) (14,914)
Guaranteed secured
bonds (112,072) (135,793) (114,764) (182,978)
31,210 28,429 34,048 (531)
=========== =========== =============== =============
(MORE TO FOLLOW) Dow Jones Newswires
November 05, 2015 08:32 ET (13:32 GMT)
Endeavour Sch31 (LSE:57OE)
過去 株価チャート
から 11 2024 まで 12 2024
Endeavour Sch31 (LSE:57OE)
過去 株価チャート
から 12 2023 まで 12 2024
