Final Results

RNS Number : 3293Z
United Utilities Group PLC
26 May 2016
 



United Utilities Group PLC

26 May 2016

 

FULL Year RESULTS FOR THE YEAR ENDED 31 MARCH 2016

 

 

 

Continuing operations

 

1 Underlying profit measures have been provided to give a more representative view of business performance and are defined in the underlying profit measure tables

2 Regulatory capital value or RCV gearing calculated as group net debt/United Utilities Water's RCV (outturn prices)

3 Time: Cost: Quality index (TCQi), which is an internal measure of the overall effectiveness of delivery of the capital investment programme

 

·    

 

·    

 

·    

 

·    

 

·     Good financials

underlying operating profit down 9% at £604m, as expected

lower underlying net finance expense: benefit of lower cost fixed debt and lower RPI inflation

robust capital structure with RCV gearing at 61%, comfortably within our target range of 55% to 65%

final dividend of 25.64 pence per share (total for the year 38.45p), an increase of 2% in line with policy

 

Steve Mogford, Chief Executive Officer, said:

 

"We are encouraged to see further improvement in customer satisfaction, particularly in light of the unprecedented flooding events. We placed customers at the heart of our response and we benefitted from our recently opened integrated control centre and improved network resilience.

 

"We accelerated our investment programme to deliver early operational benefit and exceeded our expectations by achieving a small reward across our outcome delivery incentives, against a tough set of targets. In addition, we have now identified and are implementing a range of efficiency initiatives to meet our total expenditure allowance. We plan to invest over £100 million across the 2015-20 period in renewable energy projects.

 

"W

 

"Our progress over this first year of the new regulatory period shows we are well placed to deliver further value for customers, shareholders and the environment, underpinned by a robust capital structure and good credit ratings."

 

 

 

http://corporate.unitedutilities.com/investors.aspx

·    

·    

·    

·    

·    

 

·    

·    

 

Financial overview

·    

·    

·    

·    

·    

·    - the group has a robust capital structure with gearing (measured as group net debt to regulatory capital value) of 61% as at 31 March 2016.  This gearing level is comfortably within our target range, of 55% to 65%, supporting a solid investment grade credit rating. United Utilities Water Limited (UUW) has long-term credit ratings of A3 from Moody's, with a stable outlook, and BBB+ from Standard & Poor's, with a positive outlook. 

·    - the group now benefits from headroom to cover its projected needs into 2018, enhanced by the recent raising of new finance.  This headroom provides good flexibility in terms of when and how further debt finance is raised to help refinance maturing debt and support the delivery of our regulatory capital investment programme.

·    

Outlook

We are confident that we can build on our strong operational and environmental performance and improve further as we progress through this new regulatory period, supported by our 'systems thinking' approach to operating the business. We are accelerating our 2015-20 capex programme and substantial investment in our assets will continue, driving benefits for our customers and the environment. Our progress over the first year of this new regulatory period underpins our confidence in delivering our targets.  For shareholders, we are targeting dividend growth of at least RPI inflation each year through to 2020, all underpinned by a robust capital structure.

 

·    

·    

·    

Best service to customers

- our customers continue to benefit from our robust water supply and demand balance, along with high levels of water supply reliability.  We continue to supply a high level of water quality, with an improvement in our water quality index ODI, despite the incident last August, although we did separately incur compensation and other associated costs of around £25 million. We have consistently delivered high quality water and believe this incident was a one-off event for us. We have consistently delivered a reliable water service, although we experienced some water no-supply incidents in 2015/16. Whilst this is disappointing, we have improved internal processes and systems detection capability to help reduce the risk of these incidents occurring in the future.  We will also benefit from our integrated control centre, enabling us to take corrective action before the customer is impacted.

 

Key performance indicators

·   

The impact of the water quality incident has not had a material impact on our ODIs, but we have already incurred £25 million of associated costs, as outlined previously. Our sewer flooding ODI is particularly challenging, although there are a number of other areas where we have made a good start, such as private sewers and pollution incidents.  Overall, we are encouraged to have achieved a net reward of £2.5 million. We have benefitted from our proactive management approach and the planned acceleration of our investment programme.  Our main areas of reward came through our good performance in the areas of private sewers and pollution, with our main penalty being on reliable water service where we experienced some no-supply events in the year.

 

Whilst this overall outcome was better than our initial expectations, the ODI targets get tougher as we move through the five-year regulatory period.  Therefore, we need to make further improvements to avoid penalties and this will be very challenging for us. Nonetheless, our progress this year gives us the confidence to improve our target to reflect a cumulative net ODI outcome over the 2015-20 period of between plus £30 million and minus £70 million.

 

·   

 

 
Quantitative: the quantitative assessment measures customer contacts and performance is assessed on both an absolute and relative basis. Relative performance can only be assessed following the end of each full financial year when the other companies publish their respective results. On absolute performance for 2015/16, our score of 95 points represents a slight improvement on the previous year when we scored 99 points.

 

·   

Lowest sustainable cost

Key performance indicators

·   

·   

·   

Responsible manner

Key performance indicators

·   

·   

·   

 

 'Systems thinking' operational approach

 

Underpinning our improving operational performance is our drive toward 'systems thinking' based on four key themes:

·     

·     

·     

·     

 

We are investing in this regulatory period in our new wholesale operating model and are progressively rolling out of this radically different capability. Our production line model is well established and last April we opened our new integrated control centre or ICC. This is increasingly becoming a central hub for planning and control of our operations and proved to be a tremendous asset during our handling of the major incidents we had to address last year.

 

Our new telemetry backbone has been successfully installed across our estate with only a small number of sites to complete. This provides the 'data highway' between our sites and the ICC, enabling enhanced monitoring and intervention.

 

We have full regional production planning up and running for both water production and sludge processing, supported by more enhanced decision-making systems capability at site level.

 

We are in the final stages of testing of our new maintenance system, providing more effective tasking of field engineering.  We have also improved asset availability.

 

And, we are also using more sensors in our network and better analysing other data, such as weather forecasting, to help reduce costs and improve operational performance and, importantly, prevent issues before they impact the customer.

 

This is all supported by our digital strategy in which we have already seen our IT systems overhauled and for which data and its exploitation becomes central to our thinking.  

 

Our 'systems thinking' approach is expected to deliver benefits of over £100 million across the 2015-20 regulatory period, which were already built into our business plan assumptions.   

 
FINANCIAL PERFORMANCE

 

Revenue

UU has delivered a good set of financial results for the year ended 31 March 2016.  Revenue was

 

Operating profit

 

Underlying operating profit at £604 million was £60 million lower than last year, as expected.  This reflects the new regulated price controls, an expected increase in depreciation and other costs, partly offset by a reduction in bad debts, power and regulatory fees.  In line with our planned acceleration, there was also a £21 million increase in infrastructure renewals expenditure this

 

Also in adjusting items was a net credit of £1 million in relation to the unprecedented flooding incidents which occurred in December 2015.  We incurred an £11 million impairment charge on our property, plant and equipment plus £1 million on infrastructure renewals expenditure and £7 million of other operating costs.  However, these

Investment income and finance expense

 

The underlying net finance expense of £201 million was £21 million lower than the last year, mainly due to a lower cost of debt locked-in on the group's nominal debt and the impact of lower RPI inflation on the portion of the group's index-linked debt with an eight month lag. Interest on non index-linked debt of £112 million was £13 million lower than last year, due to the lower rates locked in on our interest rate swaps from 2015, compared with our 2010-15 swaps.  The indexation of the principal on our index-linked debt amounted to a net charge in the income statement of £38 million, compared with a net charge of £47 million last year.  As at 31 March 2016, the group had approximately £3.4 billion of index-linked debt at an average real rate of 1.5%. 

 

The lower cost of nominal debt along with the lower RPI inflation charge compared with last year, contributed to the group's average underlying interest rate of 3.4% being lower than the rate of 4.0% for the year ended 31 March 2015.

 

Reported net finance expense of £219 million was significantly lower than the £317 million expense in 2014/15.  This £98 million decrease principally reflects a change in the fair value gains and losses on debt and derivative instruments, from a £105 million loss in 2014/15 to a £26 million loss in 2015/16.  The fair value losses in both years were largely due to a decrease in medium-term interest rates, which impact our derivatives hedging interest rates. The fair value loss in 2014/15 was greater than that in 2015/16, as the decrease in medium-term interest rates was larger in 2014/15. The group uses these swaps to fix interest rates on a substantial proportion of its debt to better match the financing cash flows allowed by the regulator at each price review. The group has fixed the substantial majority of its non index-linked debt for

Profit before tax

 

Underlying profit before tax was £408 million, £39 million lower than last year, due to the £60 million decrease in underlying operating profit, partly offset by the £21 million decrease in underlying net finance expense. This underlying measure adjusts for the impact of the costs associated with the flooding and water quality incidents and retail business market reform, as outlined in the operating profit section above, and other items such as fair value movements in respect of debt and derivative instruments, as outlined in the underlying profit measures table.  Reported profit before tax increased by £12 million to £354 million, as the increase due to the aforementioned fair value movements was largely offset by a

 

In 2015/16, we paid corporation tax of £53 million, which represents an effective cash tax rate on underlying profits of 13%, 7% lower than the headline rate of corporation tax of 20%.  Consistent with prior years, the key reconciling item to the headline rate was allowable tax deductions on net capital investment. We have expressed the effective cash tax rate in terms of underlying profits as this measure excludes net fair value movements on debt and derivative instruments and thereby enables a medium term cash tax rate forecast. We would expect the average cash tax rate on underlying profits through to the end of the current regulatory period in March 2020 to be around 15%. The key risk to sustaining this rate is any unexpected changes in tax legislation or practice and, as necessary, we would actively engage with the relevant authorities in order to manage this risk. 

 

The current tax charge was £53 million in 2015/16, compared with £57 million in the previous year.  In addition, there were current tax credits of £9 million in 2015/16 and £10 million in 2014/15, both following

 

Underlying profit after tax of £325 million was £29 million lower than last year, principally reflecting the £39 million decrease in underlying profit before tax partly offset by lower underlying tax on lower profits. Reported profit after tax was higher at £398 million, compared with £271 million in the previous year, as the reduction in underlying profit was more than offset by the £112 million deferred tax credit in 2015/16 associated with the enactment of the reductions in corporation tax plus the £78 million movement in fair value on debt

 

 

·    

·     - the dividend policy aligns with the five-year regulatory period which runs from 1 April 2015 to 31 March 2020.

·    

·    

·    

·    

·    

·    

·    

·    

·    

 

Cash flow

 

Net cash generated from continuing operating activities for the year ended 31 March 2016 was £686 million, compared with £707 million in the previous year.  This reduction mainly reflects lower profit partly offset by an improvement in working capital cashflows and, to a lesser extent, lower corporation tax paid.  The group's net capital expenditure was £682 million, principally in the regulated water and wastewater investment programmes. This excludes infrastructure renewals expenditure which is treated as an operating cost under IFRS. 

 

The group's gross borrowings at 31 March 2016 had a carrying value of £6,978 million.  The fair value of these borrowings was £7,461 million. This £483 million difference principally reflects the significant fall in

 

Gearing (measured as group net debt divided by UUW's regulatory capital value) was 61% at 31 March 2016, an increase of 2% compared with the position at 31 March 2015, remaining comfortably within our target range of 55% to 65%.    

 

 

The group has access to the international debt capital markets through its €7 billion euro medium-term note programme (EMTN). The EMTN programme does not represent a funding commitment, with

 

In April 2015, UUW's financing subsidiary, United Utilities Water Finance PLC (UUWF), issued two index-linked notes totalling £60 million, consisting of a £25 million, 10-year maturity and a £35 million, 15-year maturity.  UUWF also issued a €52 million note (swapped to floating sterling) with a 12-year maturity.  All these notes were issued via private placement off our EMTN programme.

 

In the second half of 2015/16, UUW arranged two £100 million loans with existing relationship banks; a 7-year floating rate loan, drawn down in December 2015 and a 10-year index-linked loan, drawn down in March 2016.  UUWF issued a €30 million private placement note (swapped to floating sterling), with a 15-year maturity, off our EMTN programme in October 2015.  In addition, the group agreed £50 million of new 5-year committed bank facilities. 

 

In April 2016, UUW signed a £250 million index-linked term loan facility with the EIB to support the delivery of UUW's AMP6 investment programme.  This is an amortising facility with an average loan life of 10 years and a final maturity of 18 years from draw down and is the first tranche of an anticipated £500m funding package for AMP6 from the EIB, with the second tranche expected to be made available for signature later in the AMP.  In May 2016, UU PLC signed a new 7-year revolving credit facility with an

Short-term liquidity requirements are met from the group's normal operating cash flow and its short-term bank deposits and supported by committed but undrawn credit facilities.  The group's €7 billion euro medium-term note programme provides further support.

 

Available headroom at 31 March 2016 was £269 million based on cash, short-term deposits, committed bank facilities, along with the undrawn portion of the EIB term loan facilities (signed at that time), net of short-term debt as well as committed facilities and term debt falling due within 12 months. 

 

UU believes that it operates a prudent approach to managing banking counterparty risk.  Counterparty risk, in relation to both cash deposits and derivatives, is controlled through the use of counterparty credit limits.  UU's cash is held in the form of short-term money market deposits with prime commercial banks.

 

UU operates a bilateral, rather than a syndicated, approach to its core relationship banking facilities.  This

 

As at 31 March 2016, the group had an IAS 19 net pension surplus of £275 million, compared with a net pension surplus of £79 million at 31 March 2015.  This £196 million favourable movement mainly reflects the impact of a significant increase in credit spreads, reducing the IAS19 pension liability, partially offset by an increase in inflation assumptions.  In contrast, the scheme specific funding basis does not suffer from volatility due to inflation and credit spread movements as it uses a fixed inflation assumption via the inflation funding mechanism and a prudent, fixed credit spread assumption.  Therefore, the recent inflation and credit spread movements have not had a material impact on the deficit calculated on a scheme specific funding basis or the level of deficit repair contributions. 

 

Further detail on pensions is provided in note 10 ("Retirement benefit surplus") of these condensed consolidated financial statements.

 

 

Operating profit

 

Year ended

31 March 2016

£m

 

Year ended

31 March 2015

£m

Operating profit per published results

567.9

653.3

Water quality incident

24.8

-

Flooding incidents (net of insurance proceeds recognised)

(0.6)

-

Business retail market reform1

11.1

-

Restructuring costs

0.9

11.0

Underlying operating profit

604.1

664.3

 

 

 

Net finance expense

 

£m

 

£m

Finance expense

(224.4)

(317.8)

Investment income

5.0

1.0

Net finance expense per published results

(219.4)

(316.8)

Adjustments:

 

 

Net fair value losses on debt and derivative instruments

26.3

104.7

Interest on swaps and debt under fair value option

16.5

4.0

Net pension interest (income)/expense

(3.1)

7.0

Capitalised borrowing costs

(21.3)

(20.9)

Underlying net finance expense

(201.0)

(222.0)

 

 

 

Profit before tax

 

£m

 

£m

Share of profits of joint ventures

5.0

5.1

 

 

 

Profit before tax per published results

353.5

341.6

Adjustments:

 

 

Water quality incident

24.8

-

Flooding incidents (net of insurance proceeds recognised)

(0.6)

-

Business retail market reform1

11.1

-

Restructuring costs

0.9

11.0

Net fair value losses on debt and derivative instruments

26.3

104.7

Interest on swaps and debt under fair value option

16.5

4.0

Net pension interest (income)/expense

(3.1)

7.0

Capitalised borrowing costs

(21.3)

(20.9)

Underlying profit before tax

408.1

447.4

 

 

 

Profit after tax

 

£m

 

£m

Underlying profit before tax

408.1

447.4

Reported tax credit/(charge)

44.0

(70.4)

Deferred tax credit - change in tax rate

(112.5)

-

Agreement of prior years' UK tax matters

(3.4)

(0.7)

Tax in respect of adjustments to underlying profit before tax

(10.9)

(22.2)

Underlying profit after tax

325.3

354.1

 

 

 

Earnings per share

 

 

 

£m

£m

Profit after tax per published results (a)

397.5

271.2

Underlying profit after tax (b)

325.3

354.1

 

 

 

Weighted average number of shares in issue, in millions (c)

681.9m

681.9m

 

 

 

Earnings per share per published results, in pence (a/c)

58.3p

39.8p

Underlying earnings per share, in pence (b/c)

47.7p

51.9p

 

1 Relates to market reform restructuring costs incurred preparing the business for open competition in the business retail market

 

 

Continuing operations

Underlying operating profit

 

 

Year ended

31 March 2016

£m

Group underlying operating profit 

604.1

Underlying operating loss not relating to UUW

7.2

UUW statutory underlying operating profit

611.3

Revenue recognition

(0.2)

Capitalised borrowing costs

2.8

Other differences (including non-appointed business)

(8.3)

UUW regulatory underlying operating profit

605.6

 

 

     
 

As a business our strategy is to deliver value by providing the best service to customers, at the lowest sustainable cost and in a responsible manner. In doing so the group is exposed to a range of internal and external risks of varying types which can impact upon these objectives. We therefore maintain a risk management framework to continually identify, assess and manage risks.

 

All parts of the group use the same risk management framework ensuring consistency of approach and supporting risk management and monitoring. The framework includes: an embedded governance and reporting process; an assessment and management process which is aligned to ISO 31000: 2009; and a central database, tools and guidance to further support consistency, embedment and continuous improvement.

 

Leaders within the group's individual business areas and functions are responsible for the assessment and management of risk including the identification and escalation of new/emerging circumstances and the monitoring and reporting on risk and control effectiveness. All event types (strategic, financial, operational, compliance and hazard) are considered in the context of their potential impact on the delivery of our business objectives. The assessment is based on the likelihood of an event occurring and the financial and reputational impact should the event occur. The assessment takes into account a gross position (without controls or assuming that all controls fail), a current position benefiting from existing controls and a targeted position where further mitigation is required to meet objectives or obligations.

 

The resulting risk profile is reported to the group board twice a year. The report covers four areas: the ten highest ranked risks (based on likelihood x impact); a further five risks included due to the potential severity of their impact; risks that fall outside these categories but are included due to potential reputational impact or new/emerging circumstances; and a summary of all of the event-based risks within the profile relative to ten principal risks (see below) that could seriously affect the performance, future prospects or reputation of the business.

 

This approach is in line with the principles of the UK Corporate Governance Code and involves reporting to the group board for each full and half year statutory accounting period allowing the board to:

• determine the nature and extent of the principal risks it is willing to take in achieving its strategic objectives;

• oversee the management of those risks and provide challenge to executive management where appropriate;

• express an informed opinion on the long term viability of the company; and

• monitor risk management and internal control systems and review their effectiveness.

 

Our risk profile currently consists of around 200 event-based risks. By their nature, these will include all combinations of high to low likelihood and high to low impact.  Heat maps are typically used in various managerial and group reports either as a method to collectively evaluate the extent of multiple risks within a certain profile or to evaluate the effectiveness of mitigation for a single risk relative to the initial gross position.

 

Key features and developments

Regulatory, operational, compliance and delivery risks remain key features of the group's risk profile. The introduction of outcome delivery incentives by Ofwat after PR14 creates a regime of potential penalties and rewards based on meeting targets for the delivery of operational and capital programmes. In the context of customer service and operational performance, the Lancashire water quality incident in the summer of 2015 reinforced the requirement to consistently deliver clean, safe drinking water and to further mitigate risks to a continuous service through implementing greater resilience in the asset base.

 

Market Reform and the introduction of non-household retail competition in April 2017 requires significant preparation so that the group's retail and wholesale functions are in a position to compete successfully while continuing to operate compliantly and in accordance with the 'level playing field'.

 

Looking further ahead, the expected introduction of competition in sludge and water  resource activities and the further promotion of the existing inset regime and the UK Government's consideration (announced November 2015) of legislation to enable household retail activities to become competitive at some future date all place risk on the group. Climate change is also recognised as one of the sector's biggest challenges with significant and permanent implications on the water cycle and the long-term sustainability of the water and wastewater service including: water abstraction; supply and treatment capability; drainage and sewer capacity; and wastewater treatment and discharge efficiency and effectiveness.

 

Principal risks

The principal risks (aggregated clusters of event-based risks), reflect the categories of risks that define business activity or contributing factors where value can be lost or gained and could have a material impact on the business model, future performance, solvency or liquidity of the group. In each case the magnitude of the potential effect is highlighted together with the extent of management/mitigation. To ensure relevance with the current environment, issues or areas of uncertainty associated with each principal risk are also illustrated.

 

1.     Regulatory Environment and Framework Risk 

2.     Corporate governance and legal compliance risk

3.     Water Service risk 

4.     Wastewater service risk

5.     Security Risk (Cyber or Physical) 

6.     Resource Risk (Human, technological and physical)

7.     Financial risk

8.     Programme delivery risk

9.     Revenue risk

10.  Health, safety and environmental risk

Material Litigation

There continue to be two ongoing pieces of material litigation worthy of note, as outlined below. However, based on the facts currently known to us and the provisions in our statement of financial position, our directors remain of the opinion that the likelihood of these having a material adverse impact on the group's financial position is remote.

 

• In February 2009, United Utilities International Limited (UUIL) was served with notice of a multiparty 'class action' in Argentina related to the issuance and payment default of a US$230 million bond by Inversora Eléctrica de Buenos Aires S.A. (IEBA), an Argentine project company set up to purchase one of the Argentine electricity distribution networks which was privatised in 1997. UUIL had a 45 per cent shareholding in IEBA which it sold in 2005. The claim is for a non-quantified amount of unspecified damages and purports to be pursued on behalf of unidentified consumer bondholders in IEBA. UUIL has filed a defence to the action and will vigorously resist the proceedings given the robust defences that UUIL has been advised that it has on procedural and substantive grounds.

 

• In March 2010, Manchester Ship Canal Company (MSCC) issued proceedings seeking, amongst other relief, damages alleging trespass against United Utilities Water Limited (UUW) in respect of UUW's discharges of water and treated effluent into the canal. Whilst the matter has not reached a final conclusion, the Supreme Court has found substantively in UUW's favour on a significant element of the claim and the High Court has upheld UU's position on the remainder of the proceedings. We await to see whether MSCC pursue a further claim to introduce additional matters for determination.

 

Consolidated income statement

 

 


Year ended
31 March
2016


Year ended
31 March
2015

 

 

 

£m

£m

 

 

 

 

 

 

Revenue

 

1,730.0

1,720.2

 

 

 

 

 

 

Employee benefit expense (note 3)

 

(146.9)

(145.1)

 

Other operating costs (note 4)

 

(485.8)

(424.3)

 

Other income

 

3.6

3.3

 

Depreciation and amortisation expense

 

(363.7)

(352.6)

 

Infrastructure renewals expenditure

 

(169.3)

(148.2)

 

Total operating expenses

 

(1,162.1)

(1,066.9)

 

 

 

 

 

 

Operating profit

 

567.9

653.3

 

 

 

 

 

 

Investment income (note 5)

 

5.0

1.0

 

Finance expense (note 6)

 

(224.4)

(317.8)

 

Investment income and finance expense

 

(219.4)

(316.8)

 

Share of profits of joint ventures

 

5.0

5.1

 

Profit before tax

 

353.5

341.6

 

 

 

 

 

 

Current tax charge                                                                   

 

(44.3)

(47.1)

 

Deferred tax charge

 

(24.2)

(23.3)

 

Deferred tax credit - change in tax rate

 

112.5

-

 

Tax (note 7)

 

44.0

(70.4)

 

 

 

 

 

 

Profit after tax

 

397.5

271.2

 

 

 

 

 

 

 

All of the results shown above relate to continuing operations.

 

 

Earnings per share (note 8)

 

 

 

 

Basic

 

58.3p

39.8p

 

Diluted

 

58.2p

39.7p

 

 

 

 

 

 

Dividend per ordinary share (note 9)

 

38.45p

37.70p

 

 

 

Consolidated statement of comprehensive income

 

 


Year ended
31 March
2016


Year ended
31 March
2015

 

 

£m

£m

 

 

 

 

Profit after tax

 

397.5  

271.2

 

 

 

 

Other comprehensive income

 

 

 

Remeasurement gains on defined benefit pension schemes (note 10)

160.1  

250.5

Tax on items taken directly to equity (note 7)

 

 (26.5)

(50.1)

Foreign exchange adjustments         

 

3.0  

(3.1)

Total comprehensive income

 

534.1  

468.5

 

Consolidated statement of financial position

 

 

 

31 March

2016
£m

 

31 March

2015
£m

ASSETS

 

 

 

Non-current assets

 

 

 

Property, plant and equipment

 

10,031.4

9,716.3

Intangible assets

 

162.4

144.9

Interests in joint ventures

 

35.1

31.7

Investments

 

8.7

8.6

Trade and other receivables

 

2.5

2.5

Retirement benefit surplus (note 10)

 

275.2

79.2

Derivative financial instruments

 

765.5

681.6

 

 

11,280.8

10,664.8

Current assets

 

 

 

Inventories

 

29.3

40.5

Trade and other receivables

 

367.4

353.3

Cash and short-term deposits

 

213.6

244.0

Derivative financial instruments

 

0.1

1.0

Assets classified as held for sale (note 11)

 

15.6

-

 

 

626.0

638.8

 

 

 

 

Total assets

 

11,906.8

11,303.6

 

 

 

 

LIABILITIES

 

 

 

Non-current liabilities

 

 

 

Trade and other payables

 

(530.5)

(480.0)

Borrowings (note 12)

 

(6,508.8)

(6,067.3)

Deferred tax liabilities

 

(1,062.0)

(1,123.8)

Derivative financial instruments

 

(255.8)

(196.6)

 

 

(8,357.1)

(7,867.7)

Current liabilities

 

 

 

Trade and other payables

 

(341.7)

(381.2)

Borrowings (note 12)

 

(469.2)

(578.1)

Current tax liabilities

 

(12.3)

(21.1)

Provisions

 

(15.1)

(12.5)

Derivative financial instruments

 

(5.9)

(8.6)

 

 

(844.2)

(1,001.5)

 

 

 

 

Total liabilities

 

(9,201.3)

(8,869.2)

 

 

 

 

Total net assets

 

2,705.5

2,434.4

 

 

 

 

EQUITY

 

 

 

Share capital

 

499.8

499.8

Share premium account

 

2.9

2.9

Cumulative exchange reserve

 

(5.7)

(8.7)

Merger reserve

 

329.7

329.7

Retained earnings

 

1,878.8

1,610.7

Shareholders' equity

 

2,705.5

2,434.4

 

 

Consolidated statement of changes in equity

 

Year ended 31 March 2016

 

 

Share capital

£m

Share premium account

£m

Cumulative exchange reserve

£m

Merger reserve

£m

Retained earnings

£m

Total

£m

At 1 April 2015

 

499.8

2.9

(8.7)

329.7

1,610.7

2,434.4

Profit after tax

 

-

-

-

-

397.5

397.5

Other comprehensive income/(expense)

 

 

 

 

 

 

 

Remeasurement gains on defined benefit pension schemes (note 10)

 

-

-

-

-

160.1

160.1

Tax on items taken directly to equity (note 7)

 

-

-

-

-

(26.5)

(26.5)

Foreign exchange adjustments 

 

-

-

3.0

-

-

3.0

Total comprehensive income

 

-

-

3.0

-

531.1

534.1

Dividends (note 9)

 

-

-

-

-

(258.7)

(258.7)

Equity-settled share-based payments

 

-

-

-

-

2.3

2.3

Exercise of share options - purchase of shares

 

-

-

-

-

(6.6)

(6.6)

At 31 March 2016

 

499.8

2.9

(5.7)

329.7

1,878.8

2,705.5

 

Year ended 31 March 2015

 

Share capital

£m

Share premium account

£m

Other reserve

£m

Cumulative exchange reserve

£m

Merger reserve

£m

Retained earnings

£m

Total

£m

At 1 April 2014

499.8

2.9

158.8

(5.6)

329.7

1,230.3

2,215.9

Profit after tax

-

-

-

-

-

271.2

271.2

Other comprehensive (expense)/income

 

 

 

 

 

 

 

Remeasurement gains on defined benefit pension schemes (note 10)

-

-

-

-

-

250.5

250.5

Tax on items taken directly to equity (note 7)

-

-

-

-

-

(50.1)

(50.1)

Foreign exchange adjustments 

-

-

(3.1)

-

-

(3.1)

Total comprehensive (expense)/income

-

-

-

(3.1)

-

471.6

468.5

Dividends (note 9)

-

-

-

-

-

(249.4)

(249.4)

Transfer of other reserve

-

-

 (158.8)

-

-

158.8

-

Equity-settled share-based payments

-

-

-

-

-

2.9

2.9

Exercise of share options - purchase of shares

-

-

-

-

-

(3.5)

(3.5)

At 31 March 2015

499.8

2.9

-

(8.7)

329.7

1,610.7

2,434.4

 

 

 Consolidated statement of cash flows

 

 

 

Year ended

31 March

2016

 

Year ended
31 March

2015

 

 

£m

£m

Operating activities

 

 

 

Cash generated from operations (note 15)

 

905.5

941.7

Interest paid

 

(168.7)

(175.6)

Interest received and similar income

 

1.9

1.0

Tax paid

 

(53.1)

(61.9)

Tax received

 

-

1.3

Net cash generated from operating activities

 

685.6

706.5

 

Investing activities

 

 

 

Purchase of property, plant and equipment

 

(634.2)

(665.7)

Purchase of intangible assets

 

(66.1)

(63.4)

Proceeds from sale of property, plant and equipment

 

1.4

2.0

Grants and contributions received

 

17.3

18.1

Purchase of investments

 

-

(0.8)

Proceeds from investments

 

-

Dividends received from joint ventures

 

4.9

Net cash used in investing activities

 

(676.8)

(704.9)

 

Financing activities

 

 

 

Proceeds from borrowings

 

693.0

411.2

Repayment of borrowings

 

(474.1)

(19.1)

Dividends paid to equity holders of the company (note 9)

 

(258.7)

(249.4)

Exercise of share options - purchase of shares

 

(6.6)

(3.5)

Net cash (used in)/generated from financing activities

 

(46.4)

139.2

Net (decrease)/increase in cash and cash equivalents

 

(37.6)

140.8

Cash and cash equivalents at beginning of the year

 

219.7

78.9

Cash and cash equivalents at end of the year

 

182.1

219.7

 

 

 

 

 

 

 

Year ended

31 March

2016

£m

Re-presented*

Year ended
31 March

2015

£m

Hired and contracted services

 

107.5

93.4

Property rates

 

86.3

80.5

Materials

 

67.2

58.5

Power

 

65.3

69.1

Charge for bad and doubtful receivables

 

39.2

52.9

Regulatory fees

 

27.9

29.2

Third party wholesale charges

 

15.1

10.8

Impairment of property, plant and equipment

 

11.4

-

Cost of properties disposal

 

10.5

0.6

Legal and professional expenses

 

5.8

4.8

Loss on disposal of property, plant and equipment

 

5.4

5.1

Operating leases payable

 

5.0

4.4

Impairment of assets classified as held for sale (note 11)

 

2.7

-

Loss on disposal of intangible assets

 

-

0.5

Amortisation of deferred grants and contributions

 

(6.9)

(7.7)

Compensation from insurers

 

(20.1)

-

Other expenses

 

63.5

22.2

 

 

485.8

424.3

* The comparatives have been re-presented to allocate £7.0 million accommodation, £3.4 million movements in other provisions, and £2.1 million research and development to categories which better reflect the underlying nature of these costs. In addition, a separate category for third party wholesale charges has been presented, which were previously within other expenses.

 

 

 

Year ended

31 March

2016

£m

 

Year ended
31 March

2015

£m

Interest receivable

 

1.9

1.0

Net pension interest income (note 10)

 

3.1

-

 

 

5.0

1.0

 

 

 

 

 

 

 

 

Year ended

31 March

2016

£m

 

Year ended
31 March

2015

£m

Interest payable         

 

198.1

206.1

Net fair value losses on debt and derivative instruments

 

26.3

104.7

 

 

224.4

310.8

Net pension interest expense (note 10)

 

-

7.0

 

 

224.4

317.8

 

 

 

 

Year ended

31 March

2016

£m

  Year ended
31 March

2015

£m

Dividends relating to the year comprise:

 

 

 

Interim dividend

 

87.3

85.6

Final dividend

 

174.8

171.4

 

 

262.1

257.0

 

 

Dividends deducted from shareholders' equity comprise:

 

 

Interim dividend

 

87.3

85.6

Final dividend

 

171.4

163.8

 

 

258.7

249.4

 

 

 

 

 

Year ended

31 March

2016

%pa

  Year ended
31 March

2015

%pa

 

 

 

 

Discount rate

 

3.4

3.1

Pensionable salary growth and pension increases

 

3.2

3.0

Price inflation

 

3.2

3.0

 

 

 

 

Year ended

31 March

2016

£m

Year ended
31 March

2015

£m

 

 

 

 

Current service cost

 

22.3

18.1

Curtailments/settlements

 

1.1

5.5

Administrative expenses

 

2.7

2.6

Pension expense charged to operating profit

 

26.1

26.2

Net pension interest (income) (note 5)/expense (note 6)

 

(3.1)

7.0

Net pension expense charged before tax

 

23.0

33.2

 

 

Year ended

31 March

2016

£m

Year ended
31 March

2015

£m

 

 

 

 

At the start of the year

 

79.2

(177.4)

Expense recognised in the income statement

 

(23.0)

(33.2)

Contributions paid

 

58.9

39.3

Remeasurement gains gross of tax

 

160.1

250.5

At the end of the year

 

275.2

79.2

 

 

31 March

2016

£m

31 March

2015

£m

 

 

 

 

Present value of defined benefit obligations

 

(2,970.4)

(3,054.5)

Fair value of schemes' assets

 

3,245.6

3,133.7

Net retirement benefit surplus

 

275.2

79.2

·    

·    

·    

·    

·    

·    

·    

 

 

 

 

31 March

2016

31 March

2015

 

 

 

 

Fair

 value

£m

Carrying value

£m

Fair

 value

£m

Carrying value

£m

Available for sale financial assets

 

 

 

 

 

 

Investments

 

 

8.7

8.7

8.6

8.6

Financial assets at fair value through profit or loss

 

 

 

 

 

 

Derivative financial assets - fair value hedge

 

 

583.8

583.8

521.6

521.6

Derivative financial assets - held for trading

 

 

181.8

181.8

161.0

161.0

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

Derivative financial liabilities - held for trading

 

 

(261.7)

(261.7)

(205.2)

(205.2)

Financial liabilities designated as fair value through profit or loss

 

 

(338.0)

(338.0)

 

(333.7)

 

(333.7)

Financial instruments for which fair value does not approximate carrying value

 

 

 

 

 

 

Financial liabilities in fair value hedge relationships

 

 

(2,293.0)

(2,373.0)

(2,218.0)

(2,252.1)

Other financial liabilities at amortised cost

 

 

(4,830.1)

(4,267.0)

(4,798.5)

(4,059.6)

 

 

 

(6,948.5)

(6,465.4)

(6,864.2)

(6,159.4)

               

 

 

 

Year ended

31 March

2016

£m

Year ended
31 March

2015

£m

 

 

 

 

At the start of the year

 

5,924.0

5,515.9

Net capital expenditure

 

681.6

709.0

Dividends (note 9)

 

258.7

249.4

Interest

 

166.8

174.6

Tax

 

53.1

60.6

Fair value movements*

 

42.4

107.2

Inflation uplift on index-linked debt (note 6)

 

37.9

46.6

Other

 

1.5

2.4

Cash generated from operations (note 15)

 

(905.5)

(941.7)

At the end of the year

 

6,260.5

5,924.0

 

* Fair value movements includes net fair value losses on debt and derivative instruments of £26.3 million (31 March 2015: £104.7 million) less net receipts on swaps and debt under fair value option of £16.1 million (31 March 2015: £2.5 million).

 

 

Year ended

31 March

2016

£m

Year ended
31 March

2015

£m

 

 

 

 

Operating profit

 

567.9

653.3

Adjustments for:

 

 

 

Depreciation of property, plant and equipment

 

332.5

323.6

Amortisation of intangible assets

 

31.2

29.0

Impairment of property, plant and equipment

 

11.4

-

Impairment of assets classified as available for sale

 

2.7

-

Loss on disposal of property, plant and equipment

 

5.4

5.1

Loss on disposal of intangible assets

 

-

0.5

Amortisation of deferred grants and contributions

 

(6.9)

(7.7)

Equity-settled share-based payments charge

 

2.3

2.9

Other non-cash movements

 

(3.8)

(1.2)

 

 

 

 

Changes in working capital:

 

 

 

Decrease/(increase) in inventories

 

11.2

(0.7)

Increase in trade and other receivables

 

(14.1)

(23.0)

Decrease in trade and other payables

 

(4.1)

(23.2)

Increase/(decrease) in provisions

 

2.6

(3.8)

Pension contributions paid less pension expense charged to operating profit

 

(32.8)

(13.1)

Cash generated from operations

 

905.5

941.7

 

 

Responsibilities Statement

 

                              

 

 

 

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SEIFWIFMSESI
UK 100

Latest directors dealings