Preliminary Results
Carillion PLC
04 March 2008
EMBARGO: NOT FOR PUBLICATION OR BROADCAST
BEFORE 7.00am ON WEDNESDAY 5 MARCH 2008
CARILLION PLC
Annual Results for the year ended 31 December 2007
22% growth in underlying earnings per share
Underlying results(1)
• Total revenue up 13% to £3,951.7m (2006: £3,512.4m)(2)
• Underlying profit before taxation up 23% to £101.8m (2006: £82.6m)(2)
• Underlying earnings per share up 22% to 28.9p (2006: 23.7p)(2)
Reported results
• Profit before taxation up 39% to £94.4m (2006: £68.1m)(2)
• Basic earnings per share up 25% to 27.1p (2006: 21.6p)(3)
• Proposed dividend up 22% to 11.0p (2006: 9.0p)
• Net borrowing at 31 December 2007 of £44.9m (2006: £108.0m)
Strategic highlights
• Successful integration of Mowlem earlier than expected - integration
savings of at least £26m per year achieved, 73% above original expectation
• Strong growth in support services - revenue up 23%
• Construction margins improving - total underlying construction margin up
to 2.1% (2006: 1.7%)(4)
• £16.0bn order book (2006: £16.0bn) - pipeline of probable orders
increased to £3.6bn (2006: £1.6bn)
• Opportunities to increase Middle East revenue substantially - from the
2007 level of £337.0m to more than £600m over the next two years
• Alfred McAlpine acquisition completed in February 2008 - integration
underway
• Overall outlook in main markets remains positive - Support services,
Public Private Partnership projects and Middle East activities now
represent 89% of the Group's underlying operating profit
(1) After Joint Ventures taxation of £9.0m (2006: £8.1m) and before intangible
amortisation, impairment, restructuring costs and non-operating items
(see note 3)
(2) Continuing operations
(3) Continuing and discontinued operations
(4) Continuing operations before intangible amortisation, impairment,
restructuring costs and non-operating items (see note 3)
Philip Rogerson, Chairman, commented:
'2007 was another strong year for Carillion. The Group delivered record profits
and continued its strategic development to support sustainable profitable
growth. The acquisition of Alfred McAlpine in February 2008 has further
strengthened Carillion's position as a leading support services and integrated
solutions business and the Board expects the Group to make further strong
progress in 2008 and deliver materially enhanced earnings in 2009.'
A telephone dial in facility (+44 (0) 208 515 2301) will be available from 08:
45am for analysts and investors who are unable to attend the presentation. The
presentation can be viewed on Carillion's website at www.carillionplc.com/
investors/investors_presentations.asp.
For further information contact:
Richard Adam, Group Finance Director tel: +44 (0) 1902 422431
John Denning, Group Corporate Affairs Director tel: +44 (0) 1902 316426
5 March 2008
Notes to Editors:
Carillion plc is one of the UK's leading support services, Public Private
Partnership project and construction companies.
The Group has annual revenue of around £4bn and employs some 50,000 people.
The Group operates across the UK, in the Middle East and in Canada and the
Caribbean.
In the UK, the Group has eight principal market sectors - Defence, Education,
Health, Building, Facilities Management and Services, Roads, Rail and Civil
Engineering.
In the Middle East, the Group's two principal market sectors are Construction
and Facilities Management.
In Canada and the Caribbean the Group's main sectors are Health, Roads
Maintenance and Construction.
The Group is a leader in Public Private Partnership projects, particularly in
the Defence, Education and Health sectors in the UK and in the Health sector in
Canada.
On 12 February 2008, the Company acquired Alfred McAlpine plc for a total
consideration of £554.5m, satisfied by the issue of 112.9m Carillion plc shares,
£171.7m of cash and £1.3m of loan notes.
This, and other news releases relating to the Group, can be found at
www.carillionplc.com.
Photographs:
High resolution photographs are available free of charge to the media at
www.newscast.co.uk telephone 0207 608 1000.
Key financial figures
2007 2006 Change
_______________________________________________________________________________
Income statement(1)
Total revenue £m 3,951.7 3,512.4 +13%
Support services underlying operating
margin(2) Percentage 4.1% 4.0% n/a
Total construction services underlying
operating margin(2) Percentage 2.1% 1.7% n/a
Underlying profit from operations(3) £m 101.2 81.3 +24%
Underlying profit before taxation(3) £m 101.8 82.6 +23%
Profit before taxation £m 94.4 68.1 +39%
Underlying earnings per share (2) Pence 28.9 23.7 +22%
Basic earnings per share - continuing
and discontinued operations Pence 27.1 21.6 +25%
Dividends
Proposed full year dividend per share Pence 11.0 9.0 +22%
Underlying proposed dividend cover (2) Times 2.6 2.6 n/a
Basic proposed dividend cover -
continuing and discontinued operations Times 2.5 2.4 n/a
Cash flow statement(1)
Cash generated from operations before
pension deficit recovery payments and
restructuring costs and after
dividends £m 135.7 99.1 +37%
received from Joint Ventures
Underlying profit from operations cash
conversion Percentage 134.1 121.9 n/a
Deficit pension contributions £m 46.3 31.8 +46%
Balance sheet
Net borrowing £m 44.9 108.0 -58%
Net retirement benefit liability
(gross of taxation) £m 24.3 112.9 -78%
Net assets £m 502.9 433.7 +16%
_______________________________________________________________________________
(1) Continuing operations unless otherwise stated
(2) Before intangible amortisation, impairment, restructuring costs and
non-operating items (see note 3)
(3) After Joint Ventures taxation of £9.0m (2006 £8.1m) and before intangible
amortisation, impairment, restructuring costs and non-operating items
(see note 3)
Results
2007 was another strong year for Carillion. The Group delivered record profits
and continued its strategic development to support sustainable, profitable
growth. In particular, the successful integration of the Carillion and Mowlem
businesses has created a stronger, more resilient business, with enhanced
positions in selected growth markets.
Total revenue, including Joint Ventures, increased by 13 per cent to nearly £4
billion (2006: £3.5 billion), primarily due to organic growth in support
services and Middle East construction services together with and a full twelve
months revenue contribution from the businesses acquired with Mowlem in February
2006.
Underlying profit before tax from continuing operations increased by 23 per cent
to £101.8 million (2006: £82.6 million) and underlying earnings per share from
continuing operations on the same basis rose by 22 per cent to 28.9 pence per
share (2006: 23.7 pence).
Underlying cash flow from operations of £135.7 million (2006: £99.1 million)
comfortably exceeded underlying operating profit. Net borrowing at 31 December
2007 was £44.9 million (2006: £108.0 million) and average net borrowing in 2007
was £130.3 million (2006: £148.0 million post the acquisition of Mowlem).
The Group has continued to develop the strong positions it holds in a wide range
of growth markets, winning new orders during the year worth £4.0 billion. At 31
December 2007 the Group's forward order book stood at £16.0 billion (2006: £16.0
billion) and its pipeline of probable new orders has increased significantly to
£3.6 billion (2006: £1.6 billion).
Given the strength of the Group's performance in 2007 and prospects for 2008 and
the medium term, the Board is recommending a final ordinary dividend for 2007 of
7.5 pence per share, making the total full-year dividend for 2007 11.0 pence per
share, an increase of 22 per cent on the total paid in respect of 2006 (9.0
pence). The final dividend will be paid on 20 June 2008 to shareholders on the
register at close of business on 25 April 2008.
Strategy
Carillion's success continues to be based on implementing our consistent and
successful strategy for sustainable, profitable growth of:
• growing support services and Public Private Partnership (PPP) projects
organically and by acquisition
• developing and marketing integrated solutions tailored to the needs of
customers, including project finance, design and construction, maintenance
and lifetime asset management; and
• maintaining a strong and selective construction capability focused on
higher added-value contracts for long term customers.
More specifically, in 2007 we said that going forward we will focus on:
• growing revenue in support services at stable margins of between 4 and 5
per cent
• using the strong positions we have established in our chosen sectors of
the Private Finance market in the UK and Canada to win projects in which
equity investments will create significant value for the Group
• more than doubling Carillion's share of revenues from our Joint Venture
businesses in the Middle East from £274 million in 2006 to over £600 million
within the next three years, at margins of some 6 per cent
• improving the combined margins of our construction activities in the UK,
Canada and the Caribbean and the Middle East towards 3 per cent over the
next three years.
We also set seven key performance indicators for 2007 in respect of which
Carillion has performed strongly, as we continued to build on the step change in
Carillion's development that we achieved in 2006 through the acquisition and
successful integration of Mowlem. Our performance against these key objectives
is set out below.
_______________________________ _______________________________________________
Key performance indicators in What we have achieved
2007
_______________________________ _______________________________________________
Attract, develop and retain Leadership, personal development and employee
excellent people by becoming an engagement programmes
employer of choice.
_______________________________ _______________________________________________
Be a recognised leader in the Accident Frequency Rate in 2007 of 0.14 (2006:
delivery of safety and 0.18) ranks with the best in our sector. 'Gold'
sustainability ranking in Business in the Community's 2006
Corporate Responsibility Index topped our
sector
_______________________________ _______________________________________________
Deliver revenue growth of a 2007 revenue increased by 13%
minimum of 5 per cent through
exceeding our customers'
expectations
_______________________________ _______________________________________________
Deliver Mowlem integration cost Achieved
savings at a running rate of £26
million per annum by the end of
2007
_______________________________ _______________________________________________
Deliver materially enhanced Underlying earnings per share(1) in 2007
earnings in 2007 increased by 22%
_______________________________ _______________________________________________
Generate cash-backed operating Underlying cash flow in 2007 represented 134%
profit of underlying operating profit
_______________________________ _______________________________________________
Achieve average net borrowing in Average net borrowing in 2007 was £130m
the full year of around £150
million
_______________________________ _______________________________________________
(1) Continuing operations before intangible amortisation, impairment,
restructuring costs and non-operating items
Key performance indicators in 2007
1. Attract, develop and retain excellent people by becoming an employer of
choice
Delighting our customers by meeting or exceeding their expectations depends
primarily on the quality of our people. Therefore, our ability to attract,
develop and retain excellent people by becoming an employer of choice continues
to be our top priority.
In 2007, we made further good progress towards this objective through the
leadership, personal development and employee engagement programmes we have
introduced across the Group to help all our people fulfil their potential and
contribute to Carillion's success.
Creating a culture of trust and open communication is essential to the success
of our people policies and programmes. Our managers and supervisors seek to
engage with all our people through regular one-to-one meetings, individual
performance and development reviews and monthly team talks, supported by
newsletters and our company newspaper, Spectrum that once again received the top
national award in 2007 from 'Communicators in Business' as the best UK company
newspaper.
Listening to what our people tell us and acting upon it is vital to good
communication. To that end and to help us monitor and measure our progress, we
conduct employee surveys. For example, every year we hold 'The Great Debate', an
interactive survey in which our people, selected randomly from across the Group,
share their views on a wide range of issues, which are important to their
development and satisfaction and to the success of Carillion. In 2007, around
2,500 people took part in 'The Great Debate', the results of which showed that
we are making good overall progress on these issues and that our average scores
compared favourably with those of other top UK companies.
2. Be the recognised leader in the delivery of safety and sustainability
The Health and Safety of our people and everyone who works with us or is
affected by our operations is paramount. In 2005, we set the demanding objective
of eliminating reportable accidents by 2010.
Known as 'Target Zero', this objective is led by our Board and requires constant
vigilance and commitment of everyone in Carillion to ensure that safe working
practices are consistently adopted and supported by rigorous reviews, audits and
training.
We are pleased to report that in 2007 we made further progress towards 'Target
Zero'. The Group's Accident Frequency Rate (AFR) reduced by 22 per cent to 0.14
reportable accidents per 100,000 man hours worked (2006 AFR: 0.18), which ranks
with the best in our sector. This follows year on year reductions in our AFR of
25 per cent in 2006 and 35 per cent in 2005.
Despite a nine per cent increase in the total number of hours worked in 2007 to
over 210 million, the total number of reportable accidents under RIDDOR
(Reporting of Injuries, Diseases and Dangerous Occurrences Regulations 1995)
reduced by 15 per cent to 295 (2006: 347) and also follows year on year
reductions of 24 per cent in 2006 and 27 per cent in 2005.
We deeply regret that one fatal traffic accident, involving a Joint Venture
employee, occurred on one of our international project sites in 2007. One
prosecution of Carillion and one of its sub-contractors by the Health and Safety
Executive, relating to incidents that occurred in 2004, was concluded in 2007.
No other enforcement notices were received by Carillion or any of its
sub-contractors in 2007 in respect of work being carried out by Carillion or on
the company's behalf.
In 2007, Carillion once again submitted information on the Health and Safety
performance of all its UK business units to the Corporate Health and Safety
Performance Index, having been the first and only major construction company to
do so in 2006. This Index, which is sponsored by the Health and Safety
Commission, covers all aspects of Health and Safety management and performance.
A wide range of industries participate in the Index, which enables us to
benchmark our performance beyond our own industry sector. In 2007, we improved
our Index score to 7.4 (2006: 6.4), which was well above the mean score of 6.7.
Our commitment to sustainability has made Carillion the recognised leader in the
development and adoption of responsible business practices, as we demonstrated
by topping our sector with a Gold performance ranking in Business in the
Community's 2006 Corporate Responsibility Index.
More detailed information on Health and Safety and sustainability will be
published in our 2007 Sustainability Report on our website at
www.carillionplc.com/sustainability in April 2008.
3. Deliver revenue growth of a minimum of five per cent through exceeding
our customers' expectations
In 2007, revenue increased by 13 per cent, which after allowing for a full year
contribution from the businesses acquired with Mowlem in February 2006, means we
have achieved organic growth of 8 per cent and ahead of our objective of 5 per
cent. Organic growth was driven mainly by a 20 per cent increase in UK support
services revenue, particularly in the defence and private sector facilities
management sectors, and a 25 per cent increase in Middle East construction
services revenue, reflecting our strong markets in both Dubai and Oman.
4. Deliver Mowlem integration cost savings at a run rate of £26 million per
annum by the end of 2007
We delivered integration cost savings at a run rate of £26 million a year, in
line with our objective and significantly above the original target run rate of
£15 million a year, which we announced at the time of the acquisition. These
hard, measurable savings were achieved in a number of areas, including
eliminating management duplication, the adoption of Carillion's shared services
model for central and back office functions, property rationalisation and more
efficient and effective supply chain management.
5. Deliver materially enhanced earnings in 2007
Revenue and margin growth resulted in a 23 and 22 per cent increase in
underlying profit before tax and underlying earnings per share respectively.
Increasing margins, particularly in the businesses acquired with Mowlem, through
applying Carillion's strict project selectivity criteria and risk management
processes was identified at the time of acquisition as an important opportunity
for earnings growth. Overall operating margins increased to 2.6 per cent (2006:
2.3 per cent) with increases in group construction services (excluding the
Middle East) to 0.7 per cent (2006: 0.6 per cent) and in Middle East
construction services to 7.5 per cent (2006: 5.2 per cent).
6. Generate cash-backed operating profit
Underlying cash flow from operations of £135.7 million comfortably exceeded
underlying profit from operations of £101.2 million. Strong cash management is
fundamental to delivering sustainable profitable growth and the consistent
delivery of cash-backed profit remains a key performance indicator for the
Group.
7. Achieve average net borrowing in the full-year of around £150 million
Average net borrowing was £130.3 million and well below our full-year target.
Achieving this objective and reducing net borrowing at 31 December to £44.9
million (2006: £108.0 million) follows our success in delivering a strong cash
flow from operations, in line with our continuing focus on cash management.
Key performance indicators in 2008
In order to maintain the Group's strong momentum we have set the following key
performance indicators for 2008
• continue to attract, develop and retain excellent people by being an
employer of choice
• be the recognised leader in the delivery of safety and sustainability
• deliver revenue growth of a minimum of 5 per cent
• successfully integrate Alfred McAlpine and deliver integration cost
savings that put us on track to achieve savings at a run rate of £30 million
by the end of 2009
• achieve earnings per share growth that puts us on track to deliver
materially enhanced earnings per share in 2009 following the Alfred McAlpine
acquisition
• generate cash-backed operating profit
• achieve year-end net borrowing in the region of £300 million.
Acquisition of Alfred McAlpine
In December 2007, we announced the terms of a recommended shares and cash offer
for the acquisition of Alfred McAlpine plc. The acquisition, which received the
overwhelming support of Carillion and Alfred McAlpine shareholders, was
completed on 12 February 2008 and valued Alfred McAlpine's share capital at
£554.5 million. The acquisition was funded by the issue of 112.9 million new
Carillion shares, £171.7 million of cash and £1.3 million of loan notes.
Alfred McAlpine is an excellent strategic fit and the acquisition is expected to
deliver significant value for shareholders by generating substantial synergy
cost savings and enhanced operational performance. Combining the complementary
skills and market strengths of Carillion and Alfred McAlpine will create
• a leading UK support services business with annual support services
revenues of some £2.6 billion (based on 2007 revenues)
• an enhanced capability to provide integrated solutions, including
design, construction, maintenance, facilities management and private finance
• a strong and selective construction business that will continue to
target margin improvement through the application of Carillion's project
selectivity and risk management processes
• synergy cost savings at a run rate of £30 million per annum by the end
of 2009 for a one-off cost of £30 million
• financial returns well ahead of Carillion's weighted average cost of
capital
• materially enhanced earnings in 2009.
The integration of the Carillion and Alfred McAlpine businesses has already
commenced and is progressing very well. We look forward to working with our
8,500 new colleagues during 2008 and beyond in order to create an even stronger
business from which all stakeholders can benefit.
Segmental reporting and analysis
We have made two changes to the way we report our financial results and how we
group together activities of a similar type and risk profile in order to make it
easier to value our earnings on a consistent basis. Previously we reported our
results in three segments - support services, investments and construction
services. We now report our activities in four segments - support services,
Public Private Partnership projects, Middle East construction services and
construction services (excluding the Middle East). Our Middle East construction
activities, which were previously included within construction services, are now
being reported separately, because of their higher margins and lower risk
profile compared with construction services in the UK. In addition, to provide
greater clarity, the investments segment has been re-named Public Private
Partnership projects, but there has been no change to the results we report in
this segment, namely the equity returns on our investments in Public Private
Partnership projects.
A summary of operating profit by financial reporting segment is set out in the
table below.
_______________________________________________________________________________
2007 2006 Change from
2006
£m £m %
_______________________________________________________________________________
Support services 73.9 58.8 26
Public Private Partnership projects 25.4 26.5 (4)
Middle East construction services 25.4 13.9 83
Construction services (excluding the Middle
East) 16.0 18.5 (14)
______________________________
140.7 117.7 20
Group eliminations and unallocated items (20.6) (20.3) (1)
______________________________
Profit from operations before Joint Ventures
net financial expense and taxation 120.1 97.4 23
Share of Joint Ventures net financial
expense (9.9) (8.0) (24)
Share of Joint Ventures taxation (9.0) (8.1) (11)
______________________________
Underlying operating profit(1) 101.2 81.3 24
Intangible amortisation and impairment of
goodwill and other investments (21.5) (17.2) (25)
Restructuring costs (14.2) (22.6) 37
______________________________
Reported profit from operations(2) 65.5 41.5 58
_______________________________________________________________________________
(1) Continuing operations before intangible amortisation, impairment,
restructuring costs and non-operating items
(2) Continuing operations
Support services
In this segment we report the results of our facilities management, facilities
services, rail infrastructure, road maintenance and consultancy businesses.
_______________________________________________________________________________
2007 2006 Change from
2006
£m £m %
_______________________________________________________________________________
Revenue(1)
- Group 1,569.4 1,314.8
- Share of Joint Ventures 224.2 143.9
________________________________
1,793.6 1,458.7 23
_______________________________________________________________________________
Underlying operating profit(2)
- Group 62.4 51.5
- Share of Joint Ventures 11.5 7.3
________________________________
73.9 58.8 26
_______________________________________________________________________________
(1) Continuing operations
(2) Continuing operations before intangible amortisation, impairment,
restructuring costs and non-operating items.
Revenue in support services increased by 23 per cent to £1,793.6 million of
which some 20 per cent was due to organic growth, with the remainder
attributable to having a full 12 months' contribution from the businesses
acquired with Mowlem in February 2006. Organic growth was due primarily to
increased revenues from facilities management and services, both for public and
private sector customers, notably the Ministry of Defence, BT, Virgin Media and
Norwich Union, and from highways maintenance in the UK and Canada, partially
offset by lower volumes in rail infrastructure.
Underlying operating profit increased by approximately 26 per cent to £73.9
million, reflecting 23 per cent revenue growth, particularly in the Defence
sector, including Joint Venture contracts, and in the facilities management and
roads maintenance sectors.
Overall, new order intake in support services has remained healthy and the value
of our order book for this segment at 31 December 2007 was £8.4 billion (2006:
£8.4 billion).
The outlook in this segment continues to be very positive with forecast real
growth in the UK support services market of between two and three per cent per
annum over the next five years. Outsourcing by public and private sector
customers is expected to continue to provide significant opportunities for
growth in facilities management and services and roads maintenance. This is
already evident in the number of major new orders won by Carillion and its Joint
Venture partners in the first two months of 2008 for established 'blue chip'
customers, including BT, AXA and Phillips, worth around £0.9 billion.
We also expect modest growth in our UK rail infrastructure activities as a
result of planned increases in expenditure on network and station enhancement
projects. We expect to achieve growth despite the effects of ceasing to provide
track renewal services to Network Rail from the beginning of 2008 and the sale
of our rail operations in Scandinavia, which together generated around £100
million of revenue in 2007.
In addition, growth in the outsourcing of roads maintenance in Canada and in our
facilities management markets in the Middle East and in Canada continue to offer
opportunities for our businesses in these regions to increase the contributions
they make to this segment.
Public Private Partnership projects
In this segment we report the equity returns on our investments in Public
Private Partnership (PPP) projects in our chosen sectors of Defence, Health,
Education, Transport, Secure and other Government accommodation.
_______________________________________________________________________________
2007 2006 Change from
2006
£m £m %
_______________________________________________________________________________
Revenue(1)
- Group 0.9 1.3
- Share of Joint Ventures 153.2 146.7
________________________________
154.1 148.0 4
_______________________________________________________________________________
Underlying operating profit(2)
- Group 0.7 7.1
- Share of Joint Ventures 24.7 19.4
________________________________
25.4 26.5 (4)
_______________________________________________________________________________
(1) Continuing operations
(2) Continuing operations before intangible amortisation, impairment,
restructuring costs and non-operating items.
At 31 December 2007, we had a portfolio of 23 equity investments (2006: 24) in
financially closed PPP projects in which we had already invested some £78
million of equity and commitments to invest a further £97 million, which will
bring our total equity investment in these projects to £175 million. The
Directors' valuation of our portfolio at 31 December 2007 increased by 12 per
cent to £266 million (2006: £238 million), based on discounting the cash flows
from these investments and commitments at 8 per cent.
As expected, underlying operating profit in this segment reduced slightly to
£25.4 million, with growing returns from our maturing portfolio of investments
offset by two principal factors. First, the sale of eight equity investments in
September 2006 at an exceptional profit of £25.6 million, reduced operating
profit in 2007 by some £7 million. Second, Group operating profit in 2006
benefited from a one-off fee as a result of achieving financial close on the £12
billion Allenby Connaught project for the Ministry of Defence in April 2006.
We also sold investments in a further three mature PPP projects, namely the
Great Western Hospital, Swindon, Harplands Hospital, North Staffordshire and
Glasgow Southern General Hospital, in December 2007. The sale generated proceeds
of £21.5 million and an exceptional profit of £23.6 million. The proceeds
reflected a net present value for the cash flows from these investments based on
a discount rate of under 5.5 per cent. Once again the sale of equity in mature
projects has demonstrated the substantial value being generated for the Group
through our ability to win and deliver PPP projects successfully through
integration of our skills in project finance, design, construction, maintenance
and facilities management.
During the year, Carillion Joint Ventures achieved financial close on the £200
million Sault Area Hospital in Ontario, Canada in which we will invest £3.5
million of equity, and on the £175 million South Tyneside and Gateshead Building
Schools for the Future (BSF) project, in which we will invest £0.9 million of
equity.
Since the year end, a Carillion Joint Venture has been appointed preferred
bidder for the £208 million Nottingham BSF project, in which we expect to invest
approximately £2.0 million of equity. We are also the preferred bidder for two
NHS Independent Sector Treatment Centre projects - London North and
Hertfordshire - in which we expect to invest up to £6 million of equity. In
addition, we are shortlisted for a further 10 projects with a potential equity
requirement of up to £96 million. Beyond that we expect continuing opportunities
to bid for further PPP projects in the UK and in Canada.
Overall, the outlook in our chosen sectors of the PPP market, both in the UK and
Canada remains positive and we expect further opportunities in 2008 and over the
medium term to continue to build a portfolio of good quality investments that
will generate significant value for the Group.
Middle East construction services
In this segment, we report the results of our building and civil engineering
activities in the Middle East.
_______________________________________________________________________________
2007 2006 Change from
2006
£m £m %
_______________________________________________________________________________
Revenue(1)
- Group 100.0 42.3
- Share of Joint Ventures 237.0 226.4
________________________________
337.0 268.7 25 (3)
_______________________________________________________________________________
Underlying operating profit(2)
- Group 9.6 1.3
- Share of Joint Ventures 15.8 12.6
________________________________
25.4 13.9 83 (3)
_______________________________________________________________________________
(1) Continuing operations
(2) Continuing operations before intangible amortisation, impairment,
restructuring costs and non-operating items.
(3) Like for like growth rates in local currency for revenue and profit of 36%
and 98%, respectively
Revenue from our businesses in the Middle East increased by 25 per cent and
underlying operating profit by 83 per cent as a result of continuing strong
organic growth in our existing markets in Dubai and Oman, with operating margins
improving from 5.2 per cent to 7.5 per cent.
Carillion and its Joint Venture partners have continued to use their strong
market positions and reputation for high quality services to negotiate
substantial new work in our existing markets in Dubai and Oman and also in Abu
Dhabi and Egypt, where we will begin construction work on major new projects in
2008. At 31 December 2007, our Middle East order book stood at £0.7 billion
(2006: £0.3 billion) and we had a pipeline of probable new orders worth over
£1.0 billion (2006: £0.1 billion).
There were a number of notable successes in 2007. These included a £120 million
contract for Carillion Alawi to build the House of Musical Arts for the Oman
Royal Court Affairs and the appointment of Al Futtaim Carillion as the preferred
bidder for two major contracts - a £250 million, 24-month contract for the first
phase of the £10 billion Al Raha Beach development in Abu Dhabi and a £220
million, 30-month contract for the first phase of the £2 billion Cairo Festival
City development. Al Futtaim Carillion also signed a six-year framework
agreement for a further £3.5 billion of work on the Dubai Festival City
development.
The outlook in our markets in the Middle East is for continuing strong growth.
Current opportunities include the remainder of the Cairo Festival City
development, worth around £1.8 billion, further contracts in Dubai worth up to
£700 million, a £250 million contract for the Racetrack Hotel on Yas Island in
Abu Dhabi and contracts in Qatar worth in the region of £300 million.
Given the major contracts, preferred bidder positions and framework agreements
already secured, together with numerous opportunities for further work in this
region, we remain confident that we will substantially increase our share of
revenues from the Middle East from £337 million in 2007 to over £600 million
over the next two years, at margins of around 6 per cent.
Construction services (excluding the Middle East)
In this segment, we report the results of our UK building, civil engineering and
developments businesses and our construction activities in Canada and the
Caribbean.
_______________________________________________________________________________
2007 2006 Change from
2006
£m £m %
_______________________________________________________________________________
Revenue(1)
- Group 1,660.4 1,625.5
- Share of Joint Ventures 6.6 11.5
________________________________
1,667.0 1,637.0 2
_______________________________________________________________________________
Underlying operating profit(2)
- Group 12.3 10.1
- Share of Joint Ventures 3.7 8.4
________________________________
16.0 18.5 (14)
_______________________________________________________________________________
(1) Continuing operations
(2) Continuing operations before intangible amortisation, impairment,
restructuring costs and non-operating items.
Revenue in construction services increased by 2 per cent to £1,667 million, due
primarily to having a full 12 month's contribution from the businesses acquired
with Mowlem in February 2006. The substantial organic growth we achieved in the
UK defence and roads sectors was offset by the reduced activity in UK building,
where our focus is on increasing margins ahead of revenue.
Underlying operating profit reduced by 14 per cent, because the contribution
from Joint Ventures was substantially lower than in 2006, which benefited from a
number of contract settlements not repeated in 2007. Underlying Group operating
profit increased by 22 per cent reflecting revenue growth and improved margins,
in line with our selective approach to the projects we undertake.
While overall opportunities for new orders in this segment have remained strong,
we have maintained our focus on long term customers and projects that enable us
to improve margins rather than simply growing revenue. Notable new contracts in
2007 included a pre-construction contract for the £300 million second satellite
at Heathrow Terminal 5 and a £90 million contract for the first phase of the
Kings Cross Central regeneration project. This disciplined approach to project
selectivity was reflected in our order book for construction services (excluding
the Middle East), which stood at £1.8 billion at 31 December 2007 (2006: £2.6
billion).
The outlook in our construction markets is for continuing growth. In the UK the
non-housing new build market is forecast to grow in real terms by over two per
cent per annum over the next three years. However, we shall continue to focus on
using these buoyant market conditions to improve margins, ahead of revenues. In
Canada, there are also prospects for further healthy growth, primarily from the
construction of PPP projects, particularly hospitals.
Intangible amortisation and impairment of goodwill and other investments
Intangible amortisation and impairment of £21.5 million (2006: £17.2 million
including goodwill impairment) continues to predominantly reflect the
acquisition of Mowlem in 2006.
Restructuring costs
A summary of restructuring costs is provided in the table below.
2007 2006
£m £m
______________________________________________________________________________
Mowlem integration costs 9.5 18.4
Operational structure review costs 4.5 -
Rail activities review costs 0.2 4.2
_________________________
14.2 22.6
______________________________________________________________________________
The integration of the Carillion and Mowlem businesses was completed earlier
that expected in 2007, at a total one off cost of £27.9 million, of which £18.4
million was incurred in 2006 and £9.5 million in 2007. This will generate annual
savings of at least £26 million per year from the beginning of 2008 -
substantially more than the £15 million that was originally envisaged at the
time of the Mowlem acquisition.
Following the Group's rapid growth, both organically and by acquisition we
reviewed and rationalised our operational structure at the end of 2007 at a cost
of £4.5 million. This will produce further operational efficiencies and increase
the Group's profitability in 2008 and beyond.
Non-operational items
Non-operational items amounted to £28.3 million in 2007 (2006: £25.3 million)
and primarily related to the disposal of investments in mature PPP projects.
Net financial income
The Group had a net financial income of £0.6 million (2006: £1.3 million). This
comprised a net expense of £11.1 million in respect of borrowings, interest
received in respect of loans to Special Purpose Companies for Public Private
Partnership projects of £4.9 million and a net interest credit from retirement
benefit schemes of £6.8 million.
Taxation
The effective tax rate on the Group's and Joint Venture's underlying profit was
25 per cent and we currently expect to maintain this rate over the medium term.
Our effective tax rate reflects the agreement of certain prior year tax issues
with the tax authorities, together with a mechanism for the use of certain tax
losses acquired with Mowlem plc, both in 2007 and in future years. At 31
December the Group had £232 million of corporate tax losses in the UK that are
available to reduce future tax liabilities.
Earnings per share
Underlying earnings per share from continuing operations increased by 22 per
cent to 28.9 pence (2006: 23.7 pence). This substantial increase reflected
strong organic growth in the Group's operations and the benefits of successfully
integrating the Carillion and Mowlem businesses earlier than originally
expected, in particular the delivery of integration cost savings at a run rate
of £26 million by the end of 2007. The 22 per cent increase in underlying
earnings per share from continuing operations achieved in 2007 also comfortably
exceeded the profit forecast made by the Group on 21 December 2007, as part of
the process of acquiring Alfred McAlpine plc, when the Group forecast that its
2007 growth in underlying earnings per share from continuing operations would be
at least 20 per cent compared to 2006.
Discontinued operations
Three non-core businesses were sold in 2007 and treated as discontinued namely
Pall Mall, Sovereign Soft Services and the Group's rail activities in Sweden and
Denmark. These sales generated a net loss of £6.2 million together with £1.4
million of trading losses in 2007 up to the dates of sale.
Dividend
Carillion has a progressive dividend policy of increasing the dividend paid to
shareholders broadly in line with earnings growth, after taking account of the
investment needs of the business. Consistent with the policy, the Board has
recommended a final dividend in respect of 2007 of 7.5 pence, making the full
year dividend 11.0 pence, an increase of 22 per cent on the total paid in
respect of 2006 (9.0 pence). Underlying dividend cover was 2.6 times and similar
to that in 2006.
Cash flow
A summary of the Group's cash flows is provided in the table below.
2007 2006
£m £m
______________________________________________________________________________
Underlying Group operating profit 64.4 49.7
Depreciation and other non-cash items 15.9 18.5
Working capital 31.7 15.2
Dividends received from Joint Ventures 23.7 15.7
____________________
Total underlying cash inflow from operations 135.7 99.1
Deficit pension contributions (46.3) (31.8)
Restructuring costs (6.5) (18.2)
Interest, tax and dividends (30.4) (25.7)
Net inflow/(outflow) from assets/capital expenditure 4.4 (28.2)
Acquisitions and disposals 9.6 (190.9)
Other - including discontinued operations (3.4) (3.1)
____________________
Change in net borrowing 63.1 (198.8)
Net (borrowing)/cash at 1 January (108.0) 90.8
____________________
Net borrowing at 31 December (44.9) (108.0)
______________________________________________________________________________
______________________________________________________________________________
Average net borrowing (130.3) (148.0)
______________________________________________________________________________
(1) Restated to exclude discontinued operations
(2) Post acquisition of Mowlem plc
Carillion's focus on cash management and the delivery of cash-backed profit was
again reflected in our underlying cash flow from operations of £135.7 million,
which was significantly ahead of underlying profit from operations of £101.2
million.
Additional cash payments to the Group's pension schemes increased to £46.3
million in line with our pension deficit recovery plan. There was a net cash
inflow from assets of £4.4 million, because capital expenditure of £25.1 million
was more than offset by income from the sale of assets, including rail plant and
property. The substantial cash outflow in respect of acquisitions and disposals
in 2006 was due to the acquisition of Mowlem; the net inflow in 2007 reflected
proceeds from the disposal of businesses, including the three mature Public
Private Partnership projects disposed of during the year, partially offset by
investments in Public Private Partnership projects and a Joint Venture business
in Canada.
Balance sheet
Carillion's balance sheet remains strong and is summarised below.
December December
2007 2006
£m £m
______________________________________________________________________________
Property, plant and equipment 131.5 146.6
Intangible assets 555.8 596.1
Investments in Joint Ventures 185.9 178.8
____________________
873.2 921.5
Inventories, receivables and payables (286.5) (282.0)
Net retirement benefits liability (net of tax) (13.8) (75.8)
Other (25.1) (22.0)
____________________
Net operating assets 547.8 541.7
Net borrowing (44.9) (108.0)
____________________
Net assets 502.9 433.7
______________________________________________________________________________
The reduction in property, plant and equipment was due to asset disposals,
including rail plant and property. Intangible assets reduced, reflecting
amortisation and the disposal of Pall Mall. The increase in investments in Joint
Ventures reflected an increase in the Group's investments in Public Private
Partnership projects.
The substantial reduction in the Group's net retirement benefits liability,
reflected the substantial improvement in equity values during the year, together
with the additional cash payments made to our pensions schemes under our deficit
recovery plan.
Retirement benefits
The Group's ongoing pensions charge against profit in 2007 was £29.3 million
(2006: £35.1 million) calculated on the basis of International Accounting
Standard 19. After the additional cash payments of £46.3 million that were made
to the Group's pensions schemes in line with our pension deficit recovery plan,
the Group's pension schemes had a deficit net of tax at 31 December 2007 of
£13.8 million (2006: £75.8 million).
Committed bank facilities
In September 2007, Carillion renegotiated and increased its main corporate
borrowing facility from £239 million to £590 million to support the ongoing
development of the Group. This new five year facility, which is repayable on 30
September 2012, was over-subscribed and secured on attractive terms. Syndication
of the new facilities was led by four core banks; The Royal Bank of Scotland,
Bank of Scotland plc, Bayerische Landesbank, London Branch, and Lloyds TSB Bank
plc. It was particularly pleasing to secure these facilities during the
challenging conditions of the global debt markets, which demonstrated the
banking community's strong support for, and confidence in, the Carillion Group.
These new facilities also proved to be more than adequate to finance the £171.7
million cash element of the total £554.5 million consideration for the
acquisition of Alfred McAlpine plc that completed in February 2008.
Outlook and prospects
Through the acquisition of Mowlem we have created a stronger, more resilient
business, with enhanced positions in a wide range of growth markets.
At 31 December 2007 we had a £16 billion order book, of which £13.5 billion is
for support services and Public Private Partnership projects, and a pipeline of
probable new orders worth £3.6 billion.
The overall outlook in our principal market sectors in the UK and international
regions is expected to remain positive. In summary
• the UK support services market is forecast to grow in real terms by
between two and three per cent per annum over the next five years from £115
billion in 2007 to £130 billion by 2012.
• we expect continuing opportunities for Public Private Partnership
projects in 2008 and over the medium term in both the UK and Canada and to
continue to build a portfolio of good quality investments
• the UK non-housing new-build construction market is forecast to grow in
real terms by over two per cent per annum over the next three years
• in the Middle East we expect our markets to remain very strong and we
are confident of growing revenues from this region to over £600 million,
from the 2007 level of £337 million within the next two years at margins of
some 6 per cent
• in Canada and the Caribbean we expect continuing healthy growth driven
by Public Private Partnership projects and roads maintenance services.
The acquisition of Alfred McAlpine in February 2008 has further strengthened
Carillion's position as a leading support services and integrated solutions
business and the Board expects the Group to make further strong progress in 2008
and deliver materially enhanced earnings in 2009.
Carillion plc
Consolidated income statement
for the year ended 31 December 2007
Note 2007 2006(1)
£m £m
______________________________________________________________________________
Continuing operations
Total revenue 2 3,951.7 3,512.4
Less: Share of jointly controlled entities revenue 2 (621.0) (528.5)
______________________________________________________________________________
Group revenue 2 3,330.7 2,983.9
Cost of sales (3,092.0) (2,789.3)
______________________________________________________________________________
Gross profit 238.7 194.6
Administrative expenses (219.5) (186.6)
Other operating income 9.5 1.9
______________________________________________________________________________
Group operating profit 28.7 9.9
______________________________________________________________________________
Analysed between:
Group operating profit before intangible
amortisation, impairment of goodwill and other
investments and restructuring costs 2 64.4 49.7
Intangible amortisation and impairment of goodwill
and other investments (21.5) (17.2)
Restructuring costs 3 (14.2) (22.6)
______________________________________________________________________________
Share of results of jointly controlled entities 2 36.8 31.6
______________________________________________________________________________
Analysed between:
Operating profit 55.7 47.7
Net financial expense (9.9) (8.0)
Taxation (9.0) (8.1)
______________________________________________________________________________
Profit from operations 65.5 41.5
______________________________________________________________________________
Analysed between:
Profit from operations before intangible
amortisation, impairment of goodwill and other
investments and restructuring costs 101.2 81.3
Intangible amortisation and impairment of goodwill
and other investments (21.5) (17.2)
Restructuring costs 3 (14.2) (22.6)
______________________________________________________________________________
Non-operating items 3 28.3 25.3
Net financial income 4 0.6 1.3
______________________________________________________________________________
Analysed between:
Financial income 99.8 87.0
Financial expense (99.2) (85.7)
______________________________________________________________________________
Profit before taxation 94.4 68.1
______________________________________________________________________________
Analysed between:
Profit before tax, intangible amortisation,
impairment of goodwill and other investments,
restructuring costs and non-operating items 101.8 82.6
Intangible amortisation and impairment of goodwill
and other investments (21.5) (17.2)
Restructuring costs 3 (14.2) (22.6)
Non-operating items 3 28.3 25.3
______________________________________________________________________________
Taxation 5 (8.3) (7.2)
______________________________________________________________________________
Profit from continuing operations 86.1 60.9
Discontinued operations (7.6) (0.5)
______________________________________________________________________________
Analysed between:
Trading loss from discontinued operations 6 (1.4) (0.5)
Loss on disposal of discontinued operations 6 (6.2) -
______________________________________________________________________________
Profit for the year 78.5 60.4
==============================================================================
Profit attributable to:
Equity holders of the parent 76.0 58.2
Minority interests 2.5 2.2
______________________________________________________________________________
Profit for the year 78.5 60.4
==============================================================================
Earnings per share 7
From continuing operations
Basic 29.8p 21.8p
Diluted 29.5p 21.5p
______________________________________________________________________________
From continuing and discontinued operations
Basic 27.1p 21.6p
Diluted 26.8p 21.3p
==============================================================================
Total dividend declared for the year 8 11.0p 9.0p
(1) Restated in respect of discontinued operations (see note 6)
Carillion plc
Consolidated balance sheet
as at 31 December 2007
2007 2006
Note £m £m
______________________________________________________________________________
Assets
Non-current assets
Property, plant and equipment 131.5 146.6
Intangible assets 555.8 596.1
Retirement benefit assets 17.3 10.9
Investments in jointly controlled entities 185.9 178.8
Other investments 14.5 15.0
Deferred tax assets 9.3 55.4
______________________________________________________________________________
Total non-current assets 914.3 1,002.8
==============================================================================
Current assets
Inventories 30.5 38.5
Trade and other receivables 858.7 875.3
Cash and cash equivalents 327.5 144.5
Income tax receivable 2.2 0.2
Derivative financial instruments - 0.8
______________________________________________________________________________
Total current assets 1,218.9 1,059.3
==============================================================================
Total assets 2,133.2 2,062.1
==============================================================================
Liabilities
Current liabilities
Borrowing (13.9) (12.6)
Derivative financial instruments (0.7) -
Trade and other payables (1,175.7) (1,195.8)
Provisions (6.9) (2.4)
Income tax payable (2.3) (13.0)
______________________________________________________________________________
Total current liabilities (1,199.5) (1,223.8)
==============================================================================
Non-current liabilities
Borrowing (358.5) (239.9)
Retirement benefit liabilities (41.6) (123.8)
Deferred tax liabilities (24.0) (37.4)
Provisions (6.7) (3.5)
______________________________________________________________________________
Total non-current liabilities (430.8) (404.6)
==============================================================================
Total liabilities (1,630.3) (1,628.4)
==============================================================================
Net assets 2 502.9 433.7
==============================================================================
Equity
Issued share capital 11 140.6 140.6
Share premium 11 8.6 8.6
Reserves 11 150.0 172.7
Retained earnings 11 202.4 110.8
______________________________________________________________________________
Equity attributable to shareholders of the parent 501.6 432.7
Minority interests 11 1.3 1.0
______________________________________________________________________________
Total equity 502.9 433.7
==============================================================================
Carillion plc
Consolidated cash flow statement
for the year ended 31 December 2007
Note 2007 2006(1)
£m £m
______________________________________________________________________________
Continuing operations
Cash flows from operating activities
Group operating profit 28.7 9.9
Depreciation, amortisation and impairment 46.8 36.4
Profit on disposal of property, plant and equipment (9.5) (1.9)
Share-based payment expense 2.8 1.3
Other non-cash movements (2.7) (0.2)
Restructuring costs 14.2 22.6
______________________________________________________________________________
Operating profit before changes in working capital and
provisions 80.3 68.1
Decrease in inventories 7.2 -
Increase in trade and other receivables (2.9) (58.0)
Increase in trade and other payables 27.4 73.2
Increase in provisions - 0.1
______________________________________________________________________________
Cash generated from operations before pension deficit
recovery payments and restructuring costs 112.0 83.4
Deficit recovery payments to pension schemes (46.3) (31.8)
Restructuring costs (6.5) (18.2)
______________________________________________________________________________
Cash generated from operations 59.2 33.4
Financial income received 13.7 15.3
Financial expense paid (19.9) (17.4)
Taxation 4.4 1.9
______________________________________________________________________________
Net cash flows from operating activities 57.4 33.2
==============================================================================
Cash flows from investing activities
Disposal of property, plant and equipment 29.5 12.1
Disposal of investments in jointly controlled entities 22.0 47.3
Dividends received from jointly controlled entities 23.7 15.7
Disposal of businesses, net of cash disposed of 8.2 30.4
Acquisition of subsidiary, net of cash acquired - (122.3)
Acquisition of intangible assets (1.6) (1.8)
Acquisition of property, plant and equipment (23.5) (38.5)
Acquisition of equity in, and loan advances to, jointly
controlled entities (19.6) (19.7)
Acquisition of other non-current asset investments (1.0) (0.5)
______________________________________________________________________________
Net cash flows from investing activities 37.7 (77.3)
==============================================================================
Cash flows from financing activities
Proceeds from the issue of share capital - 0.4
Draw down of bank and other loans 309.8 321.3
Repayment of bank loans (193.3) (276.6)
Payment of finance lease liabilities (10.9) (9.6)
Dividends paid to equity holders of the parent (26.4) (23.2)
Dividends paid to minority interests (2.2) (2.3)
______________________________________________________________________________
Net cash flows from financing activities 77.0 10.0
==============================================================================
Net increase/(decrease) in cash and cash equivalents 172.1 (34.1)
Discontinued operations
Increase in cash and cash equivalents from discontinued
operations 6 12.4 6.9
______________________________________________________________________________
Net increase/(decrease) in cash and cash equivalents 184.5 (27.2)
Cash and cash equivalents at 1 January 141.4 169.7
Effect of exchange rate fluctuations on cash held (2.1) (1.1)
______________________________________________________________________________
Cash and cash equivalents at 31 December 9 323.8 141.4
==============================================================================
(1) Restated in respect of discontinued operations (see note 6)
Carillion plc
Reconciliation of net cash flow to movement in net borrowing
for the year ended 31 December 2007
2007 2006(1)
£m £m
______________________________________________________________________________
Increase/(decrease) in cash and cash equivalents 184.5 (27.2)
Drawdown of bank and other loans (309.8) (321.3)
Repayment of bank loans 193.3 276.6
Payment of finance lease liabilities 10.9 9.6
______________________________________________________________________________
Decrease/(increase) in net borrowing resulting from cash
flows 78.9 (62.3)
Net borrowing in subsidiaries acquired - (126.1)
Finance lease additions (5.5) (13.3)
Currency translation differences (10.3) 2.9
______________________________________________________________________________
Change in net borrowing during the year 63.1 (198.8)
Net (borrowing)/cash at 1 January (108.0) 90.8
______________________________________________________________________________
Net borrowing at 31 December (44.9) (108.0)
==============================================================================
(1) Restated in respect of discontinued operations (see note 6)
Statement of recognised income and expense
for the year ended 31 December 2007
2007 2006
Note £m £m
______________________________________________________________________________
Net (loss)/gain on hedge of net investment in foreign
operations (2.7) 4.1
Currency translation differences for foreign operations 2.6 (7.0)
Actuarial gains on defined benefit pension schemes 30.2 34.6
______________________________________________________________________________
30.1 31.7
Taxation in respect of the above (8.3) (11.5)
Share of change in fair value of effective cash flow
hedges within jointly controlled entities
(net of taxation) 11 (5.3) 0.2
______________________________________________________________________________
Income and expense recognised directly in equity 16.5 20.4
Profit for the year 78.5 60.4
______________________________________________________________________________
Total recognised income and expense for the year 95.0 80.8
==============================================================================
Attributable to:
Equity holders of the parent 92.5 78.6
Minority interests 2.5 2.2
______________________________________________________________________________
95.0 80.8
==============================================================================
Carillion plc
Notes to the preliminary announcement
1 Basis of preparation
Carillion plc (the 'Company') is a Company domiciled in the United Kingdom (UK).
The consolidated financial statements of the Company for the year ended 31
December 2007 comprise the Company and its subsidiaries (together referred to as
the 'Group') and the Group's interest in jointly controlled entities and have
been prepared in accordance with International Financial Reporting Standards.
The financial information set out herein (which was approved by the Board on 5
March 2008) does not constitute the Company's statutory accounts for the years
ended 31 December 2007 and 2006 but is derived from the 2007 statutory accounts.
The statutory accounts for the year ended 31 December 2006 have been reported on
by the Company's auditors and delivered to the Registrar of Companies. The
statutory accounts for the year ended 31 December 2007 will be delivered
following the Company's Annual General Meeting. The auditors have reported on
those accounts; their report was unqualified, did not include references to any
matter which the auditors drew attention by way of emphasis without qualifying
their report and did not contain statements under section 237(2) or (3) of the
Companies Act 1985.
Presentational changes have been made to the income statement, cash flow
statement and segmental reporting note compared to the presentation in the
annual report for the year ended 31 December 2006, in order to facilitate a
greater understanding and improve the transparency of the Group's reported
results.
2 Segmental reporting
Segment information is presented in respect of the Group's business segments,
which are the primary basis of segment reporting. The business segment reporting
format reflects the Group's management and internal reporting structure.
Inter-segment pricing is determined on an arm's length basis. Segment results
include items directly attributable to a segment as well as those that can be
allocated on a reasonable basis.
Business segments
The Group is comprised of the following main business segments:
• Support services: Rail infrastructure, roads maintenance, facilities
management and other support services
• Public Private Partnership projects: Equity returns on investments in
Public Private Partnership (PPP) projects
• Construction services: UK building, development and civil engineering
activities and international regional construction.
Segmental revenue and profit
Year ended 31 December 2007
Operating
profit before
intangible
amortisation,
impairment and
restructuring
Revenue costs
UK, Canada and Middle East Total UK, Canada and Middle East Total
the the
Caribbean(1) Caribbean(1)
£m £m £m £m £m £m
Support services(2)
Group 1,569.4 - 1,569.4 62.4 - 62.4
Share of jointly
controlled entities 218.8 5.4 224.2 11.0 0.5 11.5
____________________________________________________________________________________________
1,788.2 5.4 1,793.6 73.4 0.5 73.9
Inter-segment 64.7 - 64.7 - - -
____________________________________________________________________________________________
Total 1,852.9 5.4 1,858.3 73.4 0.5 73.9
============================================================================================
Public Private
Partnership projects
Group 0.9 - 0.9 0.7 - 0.7
Share of jointly
controlled entities 153.2 - 153.2 24.7 - 24.7
____________________________________________________________________________________________
154.1 - 154.1 25.4 - 25.4
Inter-segment - - - - - - -
____________________________________________________________________________________________
Total 154.1 - 154.1 25.4 - 25.4
============================================================================================
Construction
services
Group 1,660.4 100.0 1,760.4 12.3 9.6 21.9
Share of jointly
controlled entities 6.6 237.0 243.6 3.7 15.8 19.5
____________________________________________________________________________________________
1,667.0 337.0 2,004.0 16.0 25.4 41.4
Inter-segment 32.0 - 32.0 - - -
____________________________________________________________________________________________
Total 1,699.0 337.0 2,036.0 16.0 25.4 41.4
============================================================================================
Group eliminations
and unallocated
items (96.7) - (96.7) (20.6) - (20.6)
============================================================================================
Consolidated
Group 3,230.7 100.0 3,330.7 54.8 9.6 64.4
Share of jointly
controlled entities 378.6 242.4 621.0 39.4 16.3 55.7
____________________________________________________________________________________________
Total 3,609.3 342.4 3,951.7 94.2 25.9 120.1
============================================================================================
Year ended 31 December 2006
Operating
profit before
intangible
amortisation,
impairment and
restructuring
Revenue costs
UK, Canada and Middle East Total UK, Canada and Middle East Total
the the
Caribbean(1) Caribbean(1)
£m £m £m £m £m £m
Support services(2)
Group 1,314.8 - 1,314.8 51.5 - 51.5
Share of jointly
controlled entities 138.3 5.6 143.9 7.1 0.2 7.3
____________________________________________________________________________________________
1,453.1 5.6 1,458.7 58.6 0.2 58.8
Inter-segment 30.2 - 30.2 - - -
____________________________________________________________________________________________
Total 1,483.3 5.6 1,488.9 58.6 0.2 58.8
============================================================================================
Public Private
Partnership projects
Group 1.3 - 1.3 7.1 - 7.1
Share of jointly
controlled entities 146.7 - 146.7 19.4 - 19.4
____________________________________________________________________________________________
148.0 - 148.0 26.5 - 26.5
Inter-segment - - - - - - -
____________________________________________________________________________________________
Total 148.0 - 148.0 26.5 - 26.5
============================================================================================
Construction
services
Group 1,625.5 42.3 1,667.8 10.1 1.3 11.4
Share of jointly
controlled entities 11.5 226.4 237.9 8.4 12.6 21.0
____________________________________________________________________________________________
1,637.0 268.7 1,905.7 18.5 13.9 32.4
Inter-segment 4.0 - 4.0 - - -
____________________________________________________________________________________________
Total 1,641.0 268.7 1,909.7 18.5 13.9 32.4
============================================================================================
Group eliminations
and unallocated
items (34.2) - (34.2) (20.3) - (20.3)
============================================================================================
Consolidated
Group 2,941.6 42.3 2,983.9 48.4 1.3 49.7
Share of jointly
controlled entities 296.5 232.0 528.5 34.9 12.8 47.7
____________________________________________________________________________________________
Total 3,238.1 274.3 3,512.4 83.3 14.1 97.4
============================================================================================
(1) Includes Rest of the World
(2) Support services for 2007 and 2006 excludes the results of discontinued
operations as disclosed in note 6.
2007 2006
£m £m
______________________________________________________________________________
Group and share of jointly controlled entities operating
profit before intangible amortisation, impairment of goodwill
and other investments and restructuring costs 120.1 97.4
Net financial income/(expense)
- Group 0.6 1.3
- Share of jointly controlled entities (9.9) (8.0)
Share of jointly controlled entities taxation (9.0) (8.1)
______________________________________________________________________________
Underlying profit before taxation from continuing operations 101.8 82.6
Intangible amortisation and impairment of goodwill and other
investments (1) (21.5) (17.2)
Restructuring costs (1) (14.2) (22.6)
Non-operating items (1) 28.3 25.3
______________________________________________________________________________
Profit before taxation from continuing operations 94.4 68.1
Taxation (8.3) (7.2)
______________________________________________________________________________
Profit from continuing operations 86.1 60.9
Discontinued operations
Loss from discontinued operations (7.6) (0.5)
______________________________________________________________________________
Analysed between:
Trading loss from discontinued operations (1.4) (0.5)
Loss on disposal of discontinued operations (6.2) -
______________________________________________________________________________
Profit for the year 78.5 60.4
==============================================================================
(1) Intangible amortisation and impairment, restructuring costs and
non-operating items arise in the following segments:
2007 2006
_____________________________________ ___________________________________________
Intangible Intangible
amortisation Non- amortisation Non-
and Restructuring operating and Restructuring operating
impairment costs items impairment costs items
£m £m £m £m £m £m
_____________________________________ ___________________________________________
Support services (13.9) (0.5) - (11.9) (6.0) (0.3)
Public Private
Partnership projects (1.9) - 24.1 (0.4) (0.2) 25.6
Construction services (4.2) - 4.2 (3.6) (1.5) -
Unallocated Group
items (1.5) (13.7) - (1.3) (14.9) -
_________________________________________________________ ___________________________________________
Total (21.5) (14.2) 28.3 (17.2) (22.6) 25.3
========================================================= ===========================================
Depreciation, amortisation and impairment and capital expenditure arise in the
following segments:
2007 2006
_____________________________________ ___________________________________________
Depreciation, Depreciation,
amortisation Capital amortisation Capital
and impairment(2) expenditure and impairment(2) expenditure
£m £m £m £m
_____________________________________ ___________________________________________
Support services 28.3 15.0 23.5 28.9
Public Private
Partnership projects 1.9 - 0.4 -
Construction services 7.5 4.2 7.0 4.7
Unallocated Group
items 9.1 11.2 5.5 19.7
_________________________________________________________ ___________________________________________
Total 46.8 30.4 36.4 53.3
========================================================= ===========================================
(2) Includes impairment of goodwill and other investments within Public Private
Partnership projects of £1.9 million (2006: £0.4 million).
Carillion plc
The share of results of jointly controlled entities arises in the following
segments:
2007 2006
£m £m
______________________________________________________________________________
Support services 8.5 5.2
Public Private Partnership projects 9.4 7.3
Construction services 18.9 19.1
______________________________________________________________________________
36.8 31.6
==============================================================================
Segmental net assets
2007 2006
_________________________________________ ________________________________________
Operating Operating Net operating Operating Operating Net operating
assets liabilities assets/ assets liabilities assets/
(liabilities) (liabilities)
£m £m £m £m £m £m
_________________________________________ ________________________________________
Support services
Operating assets 716.3 - 716.3 761.5 - 761.5
Investments in
jointly controlled
entities 4.4 - 4.4 2.1 - 2.1
______________________________________________________________ ________________________________________
Total operating
assets 720.7 - 720.7 763.6 - 763.6
Total operating
liabilities - (392.4) (392.4) - (420.2) (420.2)
______________________________________________________________ ________________________________________
Net operating
assets 720.7 (392.4) 328.3 763.6 (420.2) 343.4
============================================================== ========================================
Public Private
Partnership projects
Operating assets 7.8 - 7.8 7.0 - 7.0
Investments in
jointly controlled
entities 134.9 - 134.9 130.9 - 130.9
______________________________________________________________ ________________________________________
Total operating
assets 142.7 - 142.7 137.9 - 137.9
Total operating
liabilities - (10.0) (10.0) - (22.0) (22.0)
______________________________________________________________ ________________________________________
Net operating assets 142.7 (10.0) 132.7 137.9 (22.0) 115.9
============================================================== ========================================
Construction services
Operating assets 750.4 - 750.4 832.0 - 832.0
Investments in jointly
controlled entities 46.6 - 46.6 45.8 - 45.8
______________________________________________________________ ________________________________________
Total operating assets 797.0 - 797.0 877.8 - 877.8
Total operating
liabilities - (678.2) (678.2) - (709.9) (709.9)
______________________________________________________________ ________________________________________
Net operating assets 797.0 (678.2) 118.8 877.8 (709.9) 167.9
============================================================== ========================================
Consolidated
Operating assets 1,474.5 - 1,474.5 1,600.5 - 1,600.5
Investments in
jointly controlled
entities 185.9 - 185.9 178.8 - 178.8
______________________________________________________________ ________________________________________
Total operating assets 1,660.4 - 1,660.4 1,779.3 - 1,779.3
Total operating
liabilities - (1,080.6) (1,080.6) - (1,152.1) (1,152.1)
______________________________________________________________ ________________________________________
Net operating assets/
(liabilities) before
Group items 1,660.4 (1,080.6) 579.8 1,779.3 (1,152.1) 627.2
Group items
Deferred tax assets/
(liabilities) 9.3 (24.0) (14.7) 55.4 (37.4) 18.0
Net borrowing 327.5 (372.4) (44.9) 144.5 (252.5) (108.0)
Retirement benefit
assets/(liabilities)
(gross of taxation) 17.3 (41.6) (24.3) 10.9 (123.8) (112.9)
Income tax payable 2.2 (2.3) (0.1) 0.2 (13.0) (12.8)
Other net assets/
(liabilities) 116.5 (109.4) 7.1 71.8 (49.6) 22.2
______________________________________________________________ ________________________________________
Net assets 2,133.2 (1,630.3) 502.9 2,062.1 (1,628.4) 433.7
============================================================== ========================================
Geographic segments
2007 2006
£m £m
______________________________________________________________________________
United Kingdom
Total revenue from external customers 3,385.4 2,991.6
Less: share of jointly controlled entities revenue (334.7) (260.6)
______________________________________________________________________________
Revenue from external customers 3,050.7 2,731.0
==============================================================================
Total operating assets 1,361.9 1,515.5
==============================================================================
Capital expenditure 22.1 31.7
==============================================================================
Middle East
Total revenue from external customers 342.4 274.3
Less: share of jointly controlled entities revenue (242.4) (232.0)
______________________________________________________________________________
Revenue from external customers 100.0 42.3
==============================================================================
Total operating assets 75.6 38.9
==============================================================================
Capital expenditure 2.2 1.3
==============================================================================
Canada and the Caribbean
Total revenue from external customers 186.0 163.5
Less: share of jointly controlled entities revenue (7.5) (7.3)
______________________________________________________________________________
Revenue from external customers 178.5 156.2
==============================================================================
Total operating assets 146.9 117.2
==============================================================================
Capital expenditure 5.9 20.2
==============================================================================
Rest of the World
Total revenue from external customers 37.9 83.0
Less: share of jointly controlled entities revenue (36.4) (28.6)
______________________________________________________________________________
Revenue from external customers 1.5 54.4
==============================================================================
Total operating assets 76.0 107.7
==============================================================================
Capital expenditure 0.2 0.1
==============================================================================
Consolidated
Total revenue from external customers 3,951.7 3,512.4
Less: share of jointly controlled entities revenue (621.0) (528.5)
______________________________________________________________________________
Revenue from external customers 3,330.7 2,983.9
==============================================================================
Total operating assets 1,660.4 1,779.3
==============================================================================
Capital expenditure 30.4 53.3
==============================================================================
3 Restructuring costs and non-operating items
Restructuring costs
2007 2006
£m £m
______________________________________________________________________________
Mowlem integration costs (9.5) (18.4)
Operational structure review costs (4.5) -
Rail activities review costs (0.2) (4.2)
______________________________________________________________________________
(14.2) (22.6)
==============================================================================
Mowlem integration costs in 2007 primarily relate to property exit costs arising
from a review of the Group's requirements following the acquisition of Mowlem
plc in 2006.
Following a period of rapid growth, the Group undertook a rationalisation of its
operating structure at the end of 2007 at a cost of £4.5 million.
An income tax credit of £2.7m (2006: £5.0m) relating to the above restructuring
costs has been included within income tax in the income statement.
Non-operating items
2007 2006
£m £m
______________________________________________________________________________
Profit on disposal of investments in jointly controlled 24.5 26.0
entities
Profit/(loss) on disposal of businesses 3.7 (0.7)
Other 0.1 -
______________________________________________________________________________
28.3 25.3
==============================================================================
In December 2007 the Group disposed of equity investments in three Public
Private Partnership jointly controlled entities. The disposal generated a cash
consideration of £21.5m and a non-operating profit of £23.6m. Other investment
disposals during 2007 generated a non-operating profit of £0.9m. In September
2007 the Group also disposed of Sovereign Harbour Marina Limited, generating
cash consideration of £10.7m and a non-operating profit of £3.7m. The loss on
disposal of businesses in 2006 of £0.7 million relates to the closure of a small
rail business in Norway.
There is no income tax associated with any of the non-operating items in either
2007 or 2006.
4 Financial income and expense
2007 2006
£m £m
______________________________________________________________________________
Financial income
Bank interest receivable 5.1 8.0
Other interest receivable 8.6 7.3
Expected return on pension scheme assets 86.1 71.7
______________________________________________________________________________
99.8 87.0
==============================================================================
Financial expense
Interest payable on bank loans and overdrafts (15.4) (13.3)
Other interest payable and similar charges (4.5) (4.2)
Interest cost on pension scheme liabilities (79.3) (68.2)
______________________________________________________________________________
(99.2) (85.7)
==============================================================================
Net financial income 0.6 1.3
==============================================================================
5 Income tax
The Group's underlying income tax rate (including the Group's share of jointly
controlled entities income tax) for the year ended 31 December 2007 is 25%
(2006: 27%). This underlying rate differs to the UK standard corporation tax
rate of 30% (2006: 30%) due to items such as the effect of tax rates in foreign
jurisdictions, non-deductible expenses, the effect of tax losses utilised and
over provisions in previous years.
6 Discontinued operations
The Group disposed of non-core rail activities in Sweden and Denmark in July
2007 and Pall Mall Holdings Limited and Sovereign Soft Services Limited in
September 2007. The disposal of rail businesses in Sweden and Denmark marks the
Group's exit from activities in the region. The disposal of Pall Mall Holdings
Limited and Sovereign Soft Services Limited reflects the divestment of non-core
activities acquired with Mowlem plc in 2006. On this basis, these operations
have been classified as discontinued and the income statement and cash flow
statement for 2006 have been restated accordingly.
The results of these operations in total, which were previously reported in the
support services segment were as follows:
2007 2006
£m £m
______________________________________________________________________________
Revenue 64.9 81.0
Cost of sales (59.5) (72.9)
______________________________________________________________________________
Gross profit 5.4 8.1
Administrative expenses (6.6) (8.7)
______________________________________________________________________________
Operating loss (1.2) (0.6)
Net financial income - 0.1
______________________________________________________________________________
Loss before tax (1.2) (0.5)
Taxation (0.2) -
______________________________________________________________________________
Trading loss for the year (1.4) (0.5)
Loss on disposal (6.2) -
______________________________________________________________________________
Loss from discontinued operations (7.6) (0.5)
==============================================================================
The disposal of discontinued operations had the following effect on the
financial position of the Group:
Net assets and liabilities disposed Carrying value
2007
£m
______________________________________________________________________________
Property, plant and equipment (1.3)
Intangible assets (19.6)
Deferred tax assets (0.3)
Inventories (0.3)
Trade and other receivables (18.2)
Cash and cash equivalents (2.9)
Current borrowing 1.2
Trade and other payables 15.0
Income tax payable 0.4
______________________________________________________________________________
Net assets disposed of (26.0)
Consideration receivable (net of disposal costs of £5.4m) 19.8
______________________________________________________________________________
Loss on disposal (6.2)
==============================================================================
The consideration receivable of £19.8m was satisfied in cash and has been
reflected in the cash flow statement within net cash flows from investing
activities of discontinued operations as follows:
2007
£m
______________________________________________________________________________
Cash received 24.8
Disposals costs paid (1.1)
______________________________________________________________________________
23.7
Cash and cash equivalents disposed of (1.7)
______________________________________________________________________________
Net cash inflow on disposal of discontinued operations 22.0
==============================================================================
The net cash flows relating to discontinued operations during the year are as
follows:
2007 2006
£m £m
______________________________________________________________________________
Net cash (outflow)/inflow from operating activities (9.3) 7.5
Net cash inflow/(outflow) from investing activities 21.7 (0.6)
______________________________________________________________________________
Increase in cash and cash equivalents from discontinued
operations 12.4 6.9
=============================================================================
7 Earnings per share
(a) Basic
The calculation of earnings per share for the year ended 31 December 2007 is
based on the profit for the year of £76.0 million (2006 : £58.2 million) and a
weighted average number of ordinary shares in issue of 280.6 million (2006:
269.5 million), calculated as follows:
In millions of shares 2007 2006
______________________________________________________________________________
Issued ordinary shares at 1 January 281.2 214.9
Effect of own shares held by Employee Share Ownership Plan and
Qualifying Employee Share Ownership Trust (0.6) (1.9)
Effect of shares issued in the year - 56.5
______________________________________________________________________________
Weighted average number of shares 280.6 269.5
==============================================================================
(b) Underlying performance
A reconciliation of profit before taxation and basic earnings per share, as
reported in the income statement, to underlying profit before taxation and
earnings per share is set out below. The adjustments made in arriving at the
underlying performance measures are made to illustrate the impact of non-trading
and non-recurring items.
2007 2006
_________________ ____________________
Profit Tax Profit Tax
before £m before £m
tax tax
£m £m
________________________________________________________ ___________________
Profit before taxation - continuing
operations
Profit before taxation as reported in
the income statement 94.4 8.3 68.1 7.2
Restructuring costs 14.2 2.7 22.6 5.0
Amortisation of intangible assets
arising from business combinations 19.6 7.3 16.8 4.4
Impairment of goodwill and other
investments 1.9 - 0.4 -
Profit on disposal of investments and
businesses (28.3) - (25.3) -
________________________________________________________ ___________________
Underlying profit before taxation -
continuing operations 101.8 18.3 82.6 16.6
======= ==========
Underlying taxation (18.3) (16.6)
Minority interests (2.5) (2.2)
_______________________________________________ _______
Underlying profit attributable to
shareholders - continuing operations 81.0 63.8
Underlying loss attributable to
shareholders - discontinued operations (7.6) (0.5)
_______________________________________________ _______
Underlying profit attributable to
shareholders - continuing and
discontinued operations 73.4 63.3
=============================================== =======
2007 2006
Pence per Pence per
share share
______________________________________________________________________________
Earnings per share
Basic earnings per share - continuing and discontinued
operations 27.1 21.6
Restructuring costs 4.1 6.5
Amortisation of intangible assets arising from
business combinations 4.4 4.6
Impairment of goodwill and other investments 0.7 0.2
Profit on disposal of investments and businesses (10.1) (9.4)
______________________________________________________________________________
Underlying basic earnings per share - continuing and
discontinued operations 26.2 23.5
Discontinued operations 2.7 0.2
______________________________________________________________________________
Underlying basic earnings per share - continuing
operations 28.9 23.7
==============================================================================
Diluted earnings per share - discontinued operations (2.7) (0.2)
==============================================================================
(c) Diluted earnings per share
The calculation of diluted earnings per share is based on profit as shown in
note 7(b) and a weighted average number of ordinary shares outstanding
calculated as follows:
In millions of shares 2007 2006
_____________________________________________________________________________
Weighted average number of ordinary shares 280.6 269.5
Effect of share options in issue 3.0 3.1
_____________________________________________________________________________
283.6 272.6
=============================================================================
8 Dividends
The following dividends were paid by the Company:
2007 2006
_________________________ _________________________
£m Pence per share £m Pence per share
_________________________ _________________________
Previous period final
dividend 16.6 5.9 14.5 5.2
Current period interim
dividend 9.8 3.5 8.7 3.1
___________________________________________________ _________________________
Total 26.4 9.4 23.2 8.3
=================================================== =========================
The following dividends were proposed by the Company:
2007 2006
_________________________ _________________________
£m Pence per share £m Pence per share
_________________________ _________________________
Interim 9.8 3.5 8.7 3.1
Final 29.6 7.5 16.6 5.9
___________________________________________________ _________________________
Total 39.4 11.0 25.3 9.0
=================================================== =========================
The final dividend for 2007 of 7.5 pence per share was approved by the Board on
5 March 2008 and will be paid on 20 June 2008 to shareholders on the register on
25 April 2008. The amount expected to be paid in respect of the 2007 final
dividend of £29.6m includes the dividend payable on 112.9m new Carillion shares
issued following the acquisition of Alfred McAlpine plc on 12 February 2008.
9 Cash and cash equivalents and net borrowing
Cash and cash equivalents and net borrowing comprise:
2007 2006
£m £m
______________________________________________________________________________
Cash and cash equivalents 327.5 144.5
Bank overdrafts (3.7) (3.1)
______________________________________________________________________________
Cash and cash equivalents 323.8 141.4
Bank loans (306.6) (190.7)
Finance lease obligations (48.1) (47.9)
Other loans (14.0) (10.8)
______________________________________________________________________________
Net borrowing (44.9) (108.0)
==============================================================================
10 Pension commitments
The following expense was recognised in the income statement in respect of
pension commitments:
2007 2006
£m £m
______________________________________________________________________________
(Charge)/credit to operating profit
Current service cost relating to defined benefit schemes (27.2) (29.1)
Past service cost relating to defined benefit schemes (0.4) (0.5)
Settlements and curtailments 3.7 -
Defined contribution schemes (5.4) (5.5)
______________________________________________________________________________
Total (29.3) (35.1)
==============================================================================
Credit/(charge) to other finance income
Expected return on pension scheme assets 86.1 71.7
Interest cost on pension scheme liabilities (79.3) (68.2)
______________________________________________________________________________
Net finance return 6.8 3.5
==============================================================================
The actuarial valuation of the Group's main defined benefit pension schemes at
31 December 2007 on an International Accounting Standard 19 basis produced a net
deficit (gross of taxation) for the schemes of £24.3m, representing a £88.6m
reduction since 31 December 2006.
11 Reserves and statement of changes in total equity
Equity
Trans- Fair share-
Share Share lation Hedging value Merger Retained holders Minority Total
capital premium reserve reserve reserve reserve earnings funds interests equity
£m £m £m £m £m £m £m £m £m £m
________________________________________________________________________________________________________________
At 1 January 2007 140.6 8.6 (3.4) (9.6) 0.9 184.8 110.8 432.7 1.0 433.7
Total recognised
income and expense - - 0.7 (5.3) - - 97.1 92.5 2.5 95.0
Share options
exercised by
employees - - - - - - 0.9 0.9 - 0.9
Equity settled
transactions
(net of
deferred tax) - - - - - - 2.0 2.0 - 2.0
Transfer to income
statement - - (0.1) - - - - (0.1) - (0.1)
Transfer between
reserves - - - 0.6 - (18.6) 18.0 - - -
Dividends paid - - - - - - (26.4) (26.4) (2.2) (28.6)
________________________________________________________________________________________________________________
At 31 December 2007 140.6 8.6 (2.8) (14.3) 0.9 166.2 202.4 501.6 1.3 502.9
================================================================================================================
At 1 January 2006 107.4 8.2 0.7 (10.8) 0.9 8.2 34.1 148.7 1.1 149.8
Total recognised
income and expense - - (4.1) 0.2 - - 82.5 78.6 2.2 80.8
New share capital
subscribed 33.2 0.4 - - - 191.3 - 224.9 - 224.9
Share options
exercised by
employees - - - - - - 2.8 2.8 - 2.8
Equity settled
transactions
(net of
deferred tax) - - - - - - 0.9 0.9 - 0.9
Transfer between
reserves - - - 1.0 - (14.7) 13.7 - - -
Dividends paid - - - - - - (23.2) (23.2) (2.3) (25.5)
________________________________________________________________________________________________________________
At 31 December 2006 140.6 8.6 (3.4) (9.6) 0.9 184.8 110.8 432.7 1.0 433.7
================================================================================================================
The merger reserve increased on the acquisition of Mowlem plc on 23 February
2006 whereby the consideration included the issue of 66.2m Carillion shares. The
Group has credited the merger reserve as permitted by the Companies Act 1985 and
the prior year information has been restated accordingly.
12 Post balance sheet event
On 12 February 2008, the Company acquired 100 per cent of the issued share
capital of Alfred McAlpine plc for a total consideration of £554.5m. The total
consideration was satisfied by the issue of 112.9m Carillion plc shares valued
at the quoted mid-market price at the close of business on the day preceding the
effective date of acquisition of 337.75p and £171.7m in cash and £1.3m of loan
notes. In addition, attributable costs are estimated to be £9.2m.
13 Company Information
This preliminary announcement was approved by the Board of directors on 5 March
2008. The 2007 Annual Report will be posted to shareholders on 1 April 2008 and
both this statement and the 2007 Annual Report will be available via the
Internet at www.carillionplc.com or on request from the Company Secretary,
Carillion plc, Birch Street, Wolverhampton, WV1 4HY.
This information is provided by RNS
The company news service from the London Stock Exchange