Quarterly Update for the Quarter to 31 October 2016


9 December 2016

ICG ENTERPRISE TRUST PLC

QUARTERLY UPDATE

FOR THE QUARTER TO 31 OCTOBER 2016

 

Performance overview

  • Net asset value per share Total Return1 for the quarter of 3.2% (nine months to 31 October 2016 of 13.5%), with the net asset value per share at 813.5p.  In the last twelve months, net asset value per share increased by 19.4%, while the share price increased by 8.8% against a 12.2% increase in the FTSE All-Share Index
  • The Portfolio1 is valued at £518.6m at 31 October 2016, driven by strong underlying growth of 8.6%, and favourable foreign exchange movements of 9.9% for the nine months to 31 October 2016
  • In line with our strategy of becoming fully invested and reflecting the benefit of being part of ICG, the investment rate increased in the quarter with investments of £43.4m outstripping realisations of £17.3m
  • Share price up to 650p (implying a 20.1% discount to the net asset value) from 545p at 31 January 2016, with a Share price Total Return for the period of 22.5%. The FTSE All-Share Index was up 16.6% in the same period
  • The long term performance2 of the Company remains strong, with the net asset value outperforming the FTSE All-Share Index over one, three and ten years.
Performance to  31 October 2016 1 year 3 year 5 year 10* year
Net asset value per share 19.4% 28.5% 57.1% 118.8%
Share price 8.8% 27.6% 92.4% 107.1%
FTSE All-Share Index 12.2% 16.8% 57.4% 76.5%

* As the Company changed its year end in 2010, the ten year figures are for the 121 month period to 31 October 2016.

Commenting on performance, Mark Fane, Chairman, said

"The environment for realisations continues to be positive despite volatility in markets and geopolitical concerns, and the prospects for further growth in unrealised valuations remain strong. Our investment strategy, which is fundamentally unchanged following the move to ICG, gives us the flexibility to adapt the mix of primary funds, secondaries and co-investments to changing market conditions and to deploy cash where we see the best relative value. The move to ICG is generating significant new investment opportunities. In addition, ICG is providing access to a range of specialist functions to provide support and enhance the management of the Company.

Footnote

  1. Included in this Quarterly Update are Alternative Performance Measures ("APMs"). APMs have been used if considered by the Board and the Manager to be the most relevant basis for shareholders in assessing the overall performance of the Company, and for comparing the performance of the Company to its peers and its previously reported results. The Glossary includes further details of APMs and reconciliations to IFRS measures, where appropriate. The rationale for the APMs was discussed in detail in the Manager's Review in the July 2016 interim results. The Glossary includes a reconciliation of the Portfolio to the most relevant IFRS measure.
     
  2. All performance figures are on a total return basis, including the effect of re-invested dividends.

Activity in the quarter to 31 October 2016

Investment activity
The Portfolio generated £17.3m of proceeds in the quarter to 31 October 2016. This brings the total proceeds year to date to £62.8m (nine months to 31 October 2015: £88.2m).

Seven full realisations were completed during the quarter, accounting for £7.7m of the proceeds received at an average return of 2.8 times cost. The remaining £9.6m of total proceeds was generated by a combination of refinancings, sell-downs of listed holdings by third party managers and other partial realisations.

In the nine months to 31 October 2016, 30 full realisations were completed with 22 post-crisis investments generating an average uplift on realisation of 32% for a return of 2.9 times cost. The eight pre-crisis investments dragged the average return down generating an average uplift on realisation of 8% at a return of 1.2 times cost.

New investment activity in the quarter totalled £43.4m, comprising fund drawdowns of £24.0m and secondary purchases and co-investments of £19.4m. This brings the total invested in the nine months to £73.7m (nine months to 31 October 2015: £37.5m), in part reflecting the investment opportunities generated from our relationship with ICG.

During the quarter to 31 October 2016 three new commitments were made to third party funds, BC European Capital X (€15.0m), Permira VI (€10.0m) and Gridiron Capital III ($15.0m). A further two new commitments were made to ICG funds, $15.0m to ICG Asia Pacific III and €0.5m to ICG Europe V through a secondary transaction. Finally, two new co-investment commitments were made to System One ($10.0m) and Roompot (€10.0m). Please refer to further information in the supplementary information.

Since the change of Manager on 1 February 2016, 13 new commitments and discretionary investments totalling £135m have been completed, of which 40% has been sourced directly or indirectly from ICG.

Cash and liquid assets1
Cash and liquid assets decreased by £33.0m to £77.4m mainly as a result of a net £26.1m invested in the Portfolio in the three months to 31 October 2016.  Non-investment cash flows and favorable currency movements increased cash by £1.0m.  The interim dividend of 10.0p per share returned £7.1m to shareholders. The Company also bought back 98,919 shares for £0.6m. 

Movement in liquid assets 3 months to 9 months to
£m 31 October 2016 31 October 2016
Additions (43.4) (73.7)
Cash proceeds generated by the portfolio (including income) 17.3 62.8
Net cash generated by the investment portfolio (26.1) (10.9)
Non-investment cash flows (2.2) (6.8)
Effect of changes in foreign exchange rates 3.2 5.9
Cash outflow before shareholder distributions (25.1) (11.8)
Dividends (7.1) (11.4)
Share buy-backs settled in the period (0.8) (3.2)
Net cash movement (33.0) (26.4)
Opening cash and liquid assets 110.4 103.8
Closing cash and liquid assets 77.4 77.4

Footnote

  1. All balance sheet data is presented on a look-through basis to the investment portfolio held by the Company, which is consistent with the commentary in previous annual and interim reports.

Balance sheet
The summary balance sheet and commitment position at 31 October 2016 is set out below.

  31 October 2016 % of total assets 31 January 2016 % of total assets
  £m £m
Total portfolio 518.6 87.6% 428.2 80.3%
Cash and liquid assets 77.4 13.1% 103.8 19.5%
Other net current (liabilities)/assets (4.3) (0.7%) 1.3 0.2%
Net assets 591.7 100.0% 533.3 100.0%
Equity shareholders' funds 575.7   521.3  

  31 October 2016 31 January 2016
  £m £m
Cash and liquid assets 77.4 103.8
Undrawn bank facility 105.3 97.1
Total liquidity 182.7 200.9
     
Outstanding commitments 334.3 253.8
Less: Total liquidity (182.7) (200.9)
Over-commitment 151.6 52.9
Overcommitment as % of shareholders' funds 26.3% 10.1%

Enquiries

Analyst / Investor enquiries:

Emma Osborne, Portfolio Manager, ICG                                                             +44 (0) 20 3201 1302
Mark Crowther, Investor Relations, ICG                                                               +44 (0) 20 3201 7842
Anthony McKay, Finance, ICG                                                                            +44 (0) 20 3201 7700

 

Disclaimer

This Quarterly Update may contain forward looking statements. These statements have been made by the Directors in good faith based on the information available to them up to the time of their approval of this report and should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying such forward looking information.

These written materials are not an offer of securities for sale in the United States. Securities may not be offered or sold in the United States absent registration under the US Securities Act of 1933, as amended, or an exemption therefrom. The issuer has not and does not intend to register any securities under the US Securities Act of 1933, as amended, and does not intend to offer any securities to the public in the United States. No money, securities or other consideration from any person inside the United States is being solicited and, if sent in response to the information contained in these written materials, will not be accepted.

This Quarterly Update contains information which, prior to this announcement was insider information.


 

Supplementary information

The 30 largest underlying investments

The table below presents the 30 companies in which the Company had the largest investments by value at 31 October 2016. These investments may be held directly or through funds, or both. The valuations are gross and are shown as a percentage of the total investment portfolio.

  Company Manager Year of investment Country Value as a % of investment portfolio
1 Micheldever +
  Distributor and retailer of tyres Graphite Capital 2006 UK 5.1%
2 City & County Healthcare Group        
  Provider of home care services Graphite Capital 2013 UK 3.1%
3 Education Personnel +
  Provider of temporary staff for the education sector ICG 2014 UK 2.4%
4 nGAGE        
  Provider of recruitment services Graphite Capital 2014 UK 2.4%
5 R&R Ice Cream +        
  Manufacturer and distributor of ice cream products PAI Partners 2013 UK 2.1%
6 Skillsoft +        
  Provider of off-the-shelf e-learning content Charterhouse 2014 USA 2.0%
7 Standard Brands +        
  Manufacturer of fire lighting products Graphite Capital 2001 UK 2.0%
8 PetSmart +        
  Retailer of pet products and services BC Partners 2015 USA 1.8%
9 Frontier Medical +        
  Manufacturer of medical devices Kester Capital 2013 UK 1.6%
10 TMF        
  Provider of management and accounting outsourcing services Doughty Hanson 2008  Netherlands 1.6%
11 System One +        
  Provider of temporary staff and other associated services Thomas H. Lee Partners 2016 USA 1.6%
12 U-POL        
  Manufacturer and distributor of automotive refinishing products

 
Graphite Capital 2010 UK 1.5%

13 Co-investment + (We are not permitted to disclose details of this investment)    
  Provider of business services Large buy-out manager 2014 Europe 1.5%
14 Beck & Politzer        
  Provider of industrial machinery installation and relocation Graphite Capital 2016 UK 1.4%
15 Algeco Scotsman        
  Supplier and operator of modular buildings TDR Capital 2007 USA 1.4%
16 Roompot +        
  Operator and developer of holiday parks PAI Partners 2016 Netherlands 1.4%
17 The Laine Pub Company +        
  Operator of pubs and bars Graphite Capital 2014 UK 1.4%
18 David Lloyd Leisure +        
  Operator of premium health and fitness clubs TDR Capital 2013 UK 1.3%
19 CPA Global +        
  Provider of patent and legal services Cinven 2012 UK 1.3%
20 NWTC        
  Operator of distinctive pub restaurants Graphite Capital 2016 UK 1.3%
21 Cambium        
  Provider of educational solutions and services ICG 2016 USA 1.1%
22 Formel D        
  Provider of quality control for automotive services Deutsche Beteiligungs 2013 Germany 1.0%
23 Ceridian +        
  Provider of payment processing services Thomas H. Lee Partners 2007 USA 0.9%
24 Cognito +        
  Supplier of communications equipment, software and services Graphite Capital 2002 UK 0.9%
25 Swiss Education +        
  Provider of hospitality training Invision Capital 2015 Europe 0.9%
26 Quironsalud        
  Provider of private healthcare services CVC Capital 2011 Spain 0.9%
27 Parques Reunidos        
  Operator of attraction parks Arle Capital 2007 Spain 0.9%
28 Aero Technics        
  Provider of civil aircraft maintenance Graphite Capital 2015 UK 0.8%
29 InVentiv Health      
  Provider of healthcare and pharmaceutical consulting Thomas H. Lee Partners 2010 USA 0.8%
30 Gerflor        
  Manufacturer of vinyl flooring ICG 2011 France 0.8%
 

Total of the 30 largest underlying investments

       47.2%

+ All or part of this investment is held directly as a co-investment or other direct investment.

The 30 largest fund investments

The 30 largest funds by value at 31 October 2016 are:

  Fund Year of commitment Country/
region
Value
£m
Outstanding commitment £m
1 Graphite Capital Partners VIII *        
  Mid-market buy-outs 2013 UK 43.0 48.3
2 Graphite Capital Partners VI **        
  Mid-market buy-outs 2003 UK 24.6 2.1
3 CVC European Equity Partners V **        
  Large buy-outs 2008 Europe/ USA 21.0 1.3
4 Thomas H. Lee Parallel Fund VI        
  Large buy-outs 2007 USA 18.0 1.1
5 BC European Capital IX **        
  Large buy-outs 2011 Europe 17.8 4.2
6 Graphite Capital Partners VII */**        
  Mid-market buy-outs 2007 UK 14.5 7.6
7 Fifth Cinven Fund        
  Large buy-outs 2012 Europe 14.5 2.1
8 Deutsche Beteiligungs Fund V        
  Mid-market buy-outs 2006 Germany 14.4 0.3
9 TDR Capital II                   
  Mid-market and large buy-outs 2006 Europe 13.4 0.9
10 ICG Europe V        
  Mezzanine 2012 Europe 12.5 1.2
11 Activa Capital Fund II        
  Mid-market buy-outs 2007 France 11.4 0.4
12 PAI Europe V **        
  Mid-market and large buy-outs 2007 Europe 10.8 1.1
13 Doughty Hanson & Co V **        
  Mid-market and large buy-outs 2006 Europe 10.4 6.8
14 Bowmark Capital Partners IV        
  Mid-market buy-outs 2007 UK 9.5 -
15 ICG Velocity Partners Co-Investor**        
  VSS IV fund restructuring 2016 USA 9.2 1.6
16 IK VII        
  Mid-market buy-outs 2013 Europe 8.9 0.6
17 ICG European Fund 2006 B **        
  Mezzanine 2014 Europe 8.4 2.2
18 Permira V        
  Large buy-outs 2013 Europe 8.4 1.2
19 Deutsche Beteiligungs Fund VI        
  Mid-market buy-outs 2012 Germany 7.5 1.2
20 CVC Capital Partners VI        
  Large buy-outs 2013 Global 6.4 10.7
21 Candover 2005 Fund **        
  Large buy-outs 2005 Europe 6.1 0.1
22 Hollyport Secondary Opportunities V        
  Tail-end secondary portfolios 2015 Global 5.9 4.1
23 Piper Private Equity Fund V        
  Small buy-outs 2010 UK 5.9 0.7
24 PAI Europe VI        
  Mid-market and large buy-outs 2013 Europe 5.3 12.5
25 Nordic Capital Partners VIII        
  Mid-market and large buy-outs 2013 Nordic 5.0 4.3
26 Activa Capital Fund III        
  Mid-market buy-outs 2013 France 4.8 8.0
27 TDR Capital III        
  Mid-market and large buy-outs 2013 Europe 4.6 4.8
28 Thomas H. Lee Fund VII        
  Large buy-outs 2015 USA 4.4 12.1
29 Egeria Private Equity Fund IV        
  Mid-market buy-outs 2012 Europe 4.3 4.4
30 Bowmark Capital Partners V        
  Mid-market buy-outs 2013 UK 4.2 5.8
           
 

Total of the largest 30 fund investments

 

 

335.1

151.7

 

Percentage of total investment portfolio

 

 

64.6%

 

* Includes the associated Top Up funds.

** All or part of interest acquired through a secondary fund purchase.

Portfolio analysis

The following tables analyse the companies in which ICG Enterprise had investments at 31 October 2016.

Portfolio by investment type   % of value of underlying investments
Large buy-outs 45.7%
Mid-market buy-outs 42.5%
Mezzanine 8.5%
Small buy-outs   3.3%

Total

                100.0%


Portfolio by geographic distribution based on location of company headquarters % of value of underlying investments
UK 41.9%
North America   19.7%
Germany 10.4%
France 9.7%
Benelux   6.0%
Scandinavia   5.3%
Italy 2.5%
Spain   2.3%
Other Europe 1.9%
Rest of world 0.3%

Total

                100.0%

Total Continental Europe   38.1%



Portfolio by year of investment   Valuation as multiple of cost % of value of underlying investments
2016   1.0x 14.5%
2015   1.3x 12.3%
2014   1.2x 20.4%
2013   1.8x 16.1%
2012   1.7x 6.5%
2011   1.2x 4.9%
2010   1.6x 6.0%
2009   2.6x 1.4%
2008   1.0x 4.3%
2007   1.5x 4.8%
2006 and before   1.3x 8.8%

Total

 

                  1.3x

              100.0%

Portfolio by sector % of value of
underlying
investments
Business services 21.2%
Healthcare and education 16.7%
Consumer goods and services   15.0%
Industrials   14.5%
Leisure   11.7%
Automotive supplies   7.6%
Financials   5.8%
Technology and telecommunications 3.5%
Media 2.7%
Chemicals 1.3%

Total

                                   100.0%



Quoted equity holdings at 31 October 2016

All quoted equity holdings are held indirectly through third party funds and may have restrictions on their sale.  The timing of any disposal of these interests is determined by the managers of those funds.

 

Underlying investment
Ticker £m % of investment portfolio
Parques Reunidos PQR 4.2 0.8%
Ahlsell AHSL 2.9 0.6%
VWR International VWR 2.6 0.5%
Party City PRTY 2.2 0.4%
Black Knight BKFS 2.1 0.4%
JRP JRP 1.5 0.3%
ComHem COMH 1.5 0.3%
Technogym TGYM 1.1 0.2%
Fogo de Chao FOGO 0.7 0.1%
West Corporation WSTC 0.7 0.1%
First BanCorp FBP 0.6 0.1%
FleetCor FLT 0.5 0.1%
Others (less than £0.5m)   1.4 0.3%

Total

 

           22.0

                  4.2%

Closing portfolio by value at 31 October 2016

   

 

 

Third party
£m
 

 

Graphite Capital
£m
 

 

 

ICG
£m
 

 

 

Total
£m
 

 

% of investment portfolio
Primary investments in funds 234.5 69.4 12.7 316.6 61.1%
Secondary investments in funds 41.3 12.7 21.9 75.9 14.6%
Direct and co-investments 77.1 37.3 11.7 126.1 24.3%

Total portfolio

          352.9

        119.4

         46.3

     518.6

      100.0%

% of portfolio

         68.1%

       23.0%

        8.9%

  100.0%

Largest new underlying investments

Investment Description  

Manager
Country Cost
£m
System One Provider of temporary staff and other associated services Thomas H. Lee
Partners
USA 8.2
Roompot Operator and developer of holiday parks PAI Partners Netherlands 7.1
NWTC Operator of distinctive pub restaurants Graphite Capital UK 6.8
Atlas for Men Retailer of outdoor clothing Activa France 1.3
LOOK Cycle Manufacturer of bicycle equipment Activa France 1.1

Total of 5 largest new underlying investments

 

 

          24.5

Largest underlying realisations

Investment Manager Year of investment  

Realisation type
Proceeds
£m
Spheros Deutsche Beteiligungs 2011 Trade 9.0
David Lloyd Leisure TDR Capital 2013 Recapitalisation 5.0
Swissport PAI Partners 2011 Trade 3.4
La Maison Bleue Activa 2008 Secondary 3.1
Stork Candover 2005 2008 Trade 2.0

Total of 5 largest underlying realisations

 

 

       22.5

Commitments analysis

The following tables analyse commitments at 31 October 2016. Original commitments are translated at 31 October 2016 exchange rates.

Original commitment £m Outstanding commitment £m Average drawdown percentage  

% of Outstanding commitments
Investment period not commenced 64.8 64.8 n/a 19.4%
Funds in investment period 414.3 222.8 46.2% 66.6%
Funds post investment period 583.0 46.7 92.0% 14.0%

Total

            1,062.1

            334.3

        68.5%

           100.0%


Remaining investment period of commitments % of commitments
Investment period not commenced 19.4%
4-5 years 12.4%
3-4 years 22.5%
2-3 years 10.7%
1-2 years 18.9%
<1 year 2.1%
Investment period complete 14.0%

Total

                100.0%



Movement in outstanding commitments in the quarter
 

£m
As at 1 August 2016 296.8
New primary commitments 46.3
New commitments relating to co-investments 17.1
New commitments arising through secondary purchase of fund interests 0.4
Drawdowns (39.3)
Currency and other movements 13.0

As at 31 October 2016

          334.3

 


 

New commitments in the quarter to 31 October 2016

 

Fund
Strategy Geography £m
Primary commitments      
BC European Capital X Large buy-outs Europe 12.9
ICG Asia Pacific III Mezzanine Rest of the World 12.3
Gridiron Capital III Mid-market buy-outs USA 12.2
Permira VI Large buy-outs Europe 8.9
Total primary commitments     46.3
 

 
     
Commitments in relation to co-investments  
Roompot Operator and developer of holiday parks  

 

Netherlands
 

 

8.9
System One Provider of temporary staff and other associated services  

 

USA
 

 

8.2
Total co-investment commitments     17.1
       
Commitments arising from secondary purchases
ICG Europe V  

Mezzanine
 

Europe
 

0.4
Total new commitments     63.8

Portfolio currency exposure

31 October
2016
£m
31 October
2016
%
31 January
2016
£m
31 January
2016
%
 Sterling 236.9 45.7% 209.1 48.8%
 Euro 139.3 26.8% 122.8 28.7%
 US dollar 97.4 18.8% 60.9 14.2%
 Other European 37.2 7.2% 33.5 7.8%
 Other 7.8 1.5% 1.9 0.5%

Total

            518.6

         100.0%

              428.2

       100.0%

Outstanding commitment currency exposure

31 October
2016
£m
31 October
2016
%
31 January
2016
£m
31 January
2016
%
 Sterling 90.8 27.2% 102.3 40.3%
 Euro 185.8 55.6% 131.2 51.7%
 US dollar 55.6 16.6% 18.4 7.2%
 Other European 2.1 0.6% 1.9 0.8%

Total

            334.3

         100.0%

              253.8

       100.0%

 

 

Glossary

Portfolio
Throughout, reference is made to the "Portfolio", which represents the aggregate of the investment portfolios of the Company and of its subsidiary limited partnerships. This is consistent with the commentary in previous annual and interim reports. The Board and the Manager consider that this is the most relevant basis for shareholders to assess the overall performance of the Company and comparison with its peers.

The closest equivalent amount reported on the balance sheet is "investments at fair value". A reconciliation of these two measures is presented below.

£m Investments at fair value as per balance sheet Cash held by subsidiary limited partnerships Balances receivable from subsidiary limited partnerships Co-investment incentive scheme accrual Portfolio
31 October 2016 502.4 (3.1) 3.3 16.0 518.6
31 January 2016 414.1 - 2.1 11.9 428.2

FTSE All-Share Index Total return - The change in the level of the FTSE All-Share Index Index, assuming that dividends are re-invested on the day that they are paid.

Net asset value per share Total Return - The change in the Company's net asset value per share, assuming that dividends are re-invested at the end of the quarter in which the dividend was paid.

Share price Total Return - The change in the Company's share price, assuming that dividends are re-invested on the day that they are paid.

Total Return is a performance measure that assumes the notional re-investment of dividends. This is a measure commonly used by the listed private equity sector and listed companies in general.

The tables below set out the share price and the net asset value per share growth figures for periods of 1, 3, 5 and 10 years to the balance sheet date, on both an unadjusted basis (i.e. without dividends re-invested) and on a Total Return basis.

Unadjusted performance in years to                31 October 2016 1 year 3 year 5 year 10 year
Net asset value per share 17.1% 19.7% 44.0% 91.2%
Share price 5.9% 17.1% 72.4% 74.1%
FTSE All-Share Index

 
8.1% 5.1% 31.7% 23.5%
         
Total Return performance in years to               31 October 2016 1 year 3 year 5 year 10 year
Net asset value per share 19.4% 28.5% 57.1% 118.8%
Share price 8.8% 27.6% 92.4% 107.1%
FTSE All-Share Index 12.2% 16.8% 57.4% 76.5%

Underlying valuation movement is the change in the valuation of the Company's Portfolio, before the effect of currency movements.