Final Results
Babcock&Brown Public Ptnrships Ltd
05 March 2008
Babcock & Brown Public Partnerships Limited
Unaudited Preliminary Announcement for the year ended 31 December 2007
Highlights
• Total 2007 shareholder return (distribution and share price growth) 15.7%
• Proposed second interim distribution of 2.625 pence per share, total
2007 distribution as per forecast
• Substantially all cash from the IPO invested in 2007
• Continued diversification by asset class and geography
• Current projected pipeline of acquisitions in excess of £150 million
Financial Highlights
2007 2006
Profit before tax £11.3 million £1.7 million6
Earnings per share (basic and diluted) 5.20 pence 0.54 pence6
Net Asset Value as at 31 December1 £330.4 million2 £306.6 million3
Net Asset Value increase over the period to
31 December 7.76%5 3.56%6
Net Asset Value per share at 31 December 110.1 pence 102.2 pence
IFRS net assets per Balance Sheet at 31 £304.3 million £297.4 million
December1
Keith Dorrian, Chairman of the Board, said;
'I believe that the outlook is very positive. The Board believes that the
Company's portfolio and pipeline of public infrastructure investments will
remain attractive for their income and capital growth characteristics and for
their diversification benefits. The Company's approach to acquisitions and asset
management also have the potential to add additional value to shareholders over
the long-term. We remain optimistic about the prospects for enhancing
shareholder returns.'
For further information, please contact:
Babcock & Brown Investment Management Limited - +44 (0) 20 7203 7300
Investors - Bianca Francis
Media - Anthony Kennaway
1 Net Asset Value as shown above is fair market valuation of the Group's
economic interests, calculated utilising discounted cash flow methodology4,
adjusted for EVCA (European Private Equity and Venture Capital Association)
guidelines, a methodology considered appropriate, given the special nature of
infrastructure investments. Estimated future cash flows accruing to each
economic interest7 have been discounted using discount rates that reflect the
risks associated with that interest. The Net Asset Value referred to above
differs from the basis of recording net assets utilising International Financial
Reporting Standards as set out in the balance sheet and referred to above as
IFRS net assets.
2 For the year ended 31 December 2007 the key differences are that the balance
sheet reflects assets and liabilities valued initially on acquisition at fair
value and subsequently at amortised cost and available for sale while the Net
Asset Value includes the discounted cash flows associated with the Diabolo and
Maesteg PFI concessions, for which legal completion of the acquisition did not
occur until 31 January 2008 in line with the respective sale and purchase
agreements.
3 For the period ended 31 December 2006 the key differences are that the balance
sheet reflects assets and liabilities valued initially on acquisition at fair
value and subsequently at amortised cost while the Net Asset Value includes the
discounted cash flows associated with the Calderdale, Derby Schools 2 and
Northampton PFI concessions, for which legal completion of the acquisition did
not occur until 31 January 2007 in line with the respective sale and purchase
agreements.
4 The only current exception to this methodology is with respect to the
valuation of the stapled units in RiverCity Motorway project. These have been
valued using the closing share price at 31 December ('market value').
The Net Asset Value also includes:
- the Strathclyde and Hereford & Worcester senior debt interests which
have been valued at the loan principal outstanding at 31 December plus the
costs associated with terminating the underlying fixed interest rate
arrangements at acquisition on 9 November 2006.
- Cash, cash equivalents and assets and liabilities attributable to
the Company and intermediate holding companies at 31 December.
5 The Net Asset Value per Ordinary Share represents an increase of 7.76%
compared to the net asset value at 31 December 2006 of 102.2 pence per
share.
6 Relates to the period from the Company's incorporation on 2 August 2006 to 31
December 2006.
7 The Group's economic interests at 31 December are set out in the Portfolio
Interests section of the Preliminary Announcement.
History
Babcock & Brown Public Partnerships Limited (LSE: BBPP) is a limited liability,
Guernsey incorporated, closed-ended investment company. The Company offers
shareholders an exposure to investment in international infrastructure assets,
particularly those with a public or social character, including those developed
in conjunction with public bodies under private finance initiative (PFI) or
public private partnership (PPP) type procurements.
The Company floated on the main market of the London Stock Exchange at an issue
price of 100 pence per share on 9 November 2006 raising a total of £300 million.
At 31 December 2007, the portfolio comprised economic interests in 28 projects
including 19 in the UK, one in Ireland, one in France; one in Canada, five in
Australia and an investment in the local transportation market in Germany. As at
that date the Company had also contracted to acquire two further investments;
one in a project developed under the UK PFI programme and one developed under a
PPP programme in Belgium. The Company's investment portfolio aims to provide
diversification both geographically and across several public infrastructure
sectors, including schools, railways, courthouses, police and custodial
facilities, government offices, and health facilities.
The closing price of the Company's shares on 31 December 2006 was 99.5 pence and
the closing price of the Company's shares on 31 December 2007 was 111.50 pence.
Chairman's Statement
I am very pleased to present this, my second annual report for the Company,
which covers the period from 1 January 2007 to 31 December 2007. Whilst the past
year has been a turbulent one in the financial markets, your Company has
performed as intended and provided a stable investment giving a superior rate of
return despite the general market movements.
The Company was formed with the aim of offering shareholders the opportunity to
participate in opportunities to invest in public infrastructure investments
around the world. The Company's investment thesis is that investments in such
assets offer long-term sustainable and attractive cashflows that will translate
into long-term sustainable and attractive distributions for investors which have
low correlation to market volatility.
The Company listed on the London Stock Exchange on 9 November 2006 raising a
total of £300 million. In the period to 31 December 2007 the Company's economic
interests consisted of investments in 30 PFI and other infrastructure assets in
the United Kingdom, Europe, North America and Australia. At the time of the
Company's IPO in November 2006, the Company had approximately £107 million in
uninvested cash. I am pleased to say that on 27 November 2007, the Company
announced that substantially all that cash had been invested and that this was
achieved within the timescale indicated to investors at the time of the IPO.
The Company's funds are invested into assets and companies that generally
benefit from long-term contracts with government bodies. Most of these contracts
have been developed under initiatives such as the Private Finance Initiative
(PFI) in the UK or Public Private Partnership (PPP) or similar programmes in
other countries. The policy of the Company is to seek a spread of investments to
achieve a broad balance of risk across the Company's portfolio.
Your Board has, during the past year, continued its policy of diversification
within major economies and in varying asset classes and our exposure within UK,
Europe, Canada and Australia now consists of hospitals, schools courthouses,
road, rail and transport assets with further expansion and diversification of
the portfolio targeted for the coming year. We believe that continued
acquisition of additional assets will be accretive to shareholders and will
enhance diversification and further mitigate investment risk across geographic
and infrastructure sectors.
On 15 January 2008, the Board announced it was considering raising additional
equity. Since then the Board has been advised by its Investment Adviser that it
is undertaking analysis in respect of a series of prospective acquisitions which
are either at preferred bidder stage or are the subject of exclusive
discussions. The provisional aggregate value of these projects exceeds £150
million. The Company has been working closely with its advisers, UBS Limited and
Macquarie Capital (Europe) Limited, on structuring a 'C' share offering to
enable new and existing shareholders to invest in the Company and benefit from
the further investment opportunities which the Company can offer.
The objective of the Company will continue to be the provision to shareholders
of long-term sustainable returns and capital growth.
Performance in 2007
In 2007 shareholders who held shares through the entire period made a total
shareholder return (distribution and share price growth) of 15.7%. This compares
favourably with the return on both the FTSE 250 and the FTSE All Share indices.
The Company's share price outperformed the FTSE All Share Index by 10.0% and its
benchmark return, of the total return on the UK 15 year Gilt plus 2.5%, by 8.7%.
Further acquisitions
I am pleased to report that the Company made several acquisitions during 2007
which have further diversified the Company's portfolio. These included:
1. Acquisition of a 100% ownership interest in Access Justice Durham
which is building a new 33 courtroom courthouse in Durham, Ontario in Canada.
2. Acquisition of a 49% ownership interest in BeNEX, which is a
joint venture with an entity owned ultimately by the City of Hamburg which
itself invests in companies owning local rail and bus transportation contracts
in Germany.
3. Acquisition of a 100% ownership interest in the special purpose
company which is building the new Central Criminal Court in Dublin.
4. Acquisition of a 95% ownership interest in the special purpose
company which developed an instrument sterilization facility at Amiens, France.
5. Acquisition of a 25% ownership interest in a special purpose
company that is developing nine schools under the PPP procurement programme of
the state of New South Wales in Australia.
The Company also contracted to acquire two further assets in 2007 with
completion occurring in January 2008. These were:
1. Acquisition of a 37.5% ownership interest in the special purpose
company developing a new rail link to Brussels Airport (Diabolo).
2. Acquisition of a 100% ownership interest in the special purpose
company developing a new school at Maesteg, South Wales.
Completion of these acquisitions, taken with the Company's initial portfolio of
assets leaves the Company substantially invested and, as mentioned previously,
we have identified a number of attractive prospective opportunities to make
further public infrastructure investments which we expect to enhance returns for
shareholders.
Market Conditions
2007 was a year of some volatility in both equity and debt markets and, at the
time of writing, there seems a likelihood that this may continue through 2008.
Against such a backdrop I believe that the Company has performed as we intended
both in absolute terms and also in providing evidence to support the Company's
investment thesis that the returns available from investment in public
infrastructure assets are significantly un-correlated with returns from other
investments in equities.
The Company has very limited exposure to risks relating to the availability and
terms of debt facilities. Typically, each of the assets in the Company's
portfolio benefits from committed debt that is fixed for the life of the asset
without the need for refinancing, and the interest rate risk associated with
that debt is fully hedged. At corporate level the Company has the ability to
borrow but the current expectation is that such borrowings should be utilised
principally to bridge finance acquisitions between capital raisings rather than
on a longer term basis.
The Market for Public Infrastructure
2007, like 2006, continued to see considerable activity in the market for public
infrastructure assets. In particular, the market for PFI assets in the UK was
very competitive. In a number of cases the Investment Adviser considered
possible acquisition opportunities for the Company but declined to progress
these on the basis that the assets in question were priced at levels below our
minimum return requirements and were not considered likely to be accretive to
investors.
I continue to believe, however, that good opportunities exist both in the UK and
overseas. The key skill is being able to identify transactions with embedded
value. In this context the relationship between the Company and Babcock & Brown
Limited and its subsidiaries will, I believe, continue to provide the company
with a competitive advantage in sourcing and delivering new investment
opportunities both in the UK and elsewhere.
The long-term opportunities within the public infrastructure sector remain very
attractive. There continues to exist a situation of historic under investment in
infrastructure by governments in most developed countries. An increasingly large
number of these countries have introduced, or plan to introduce, PPP type
procurement initiatives to contribute to meeting this need. Accordingly the
Company is confident that it will be able to access attractive investment
opportunities for the foreseeable future.
Distributions
At the time of listing the Directors announced their intention to target an
initial annualised distribution payment of 5.25 pence per share and accordingly
the Directors have approved a distribution of 2.625 pence per share which will
be paid on 2 May 2008 to shareholders on the register as at 14 March 2008. This
distribution will be for the period 1 July 2007 to 31 December 2007. Going
forward, it is the Company's intention to maintain the initial yield in real
terms in accordance with statements contained in the Company's prospectus.
Gearing
As at 31 December 2007 the Company had no gearing. Borrowings of the Group
relate to the underlying project vehicles and are non-recourse to Group entities
except the project vehicle to which the borrowing applies.
Corporate Governance
As a Guernsey registered company, the Company is not required to comply with the
recommendations of the Combined Code on Corporate Governance ('Combined Code')
and has availed itself of the exemption not to comply in full with the Combined
Code. However, the Directors intend to comply with the Combined Code to the
extent applicable to investment companies. During the period, the Board
therefore put in place a number of procedures to ensure the appropriate level of
compliance.
Outlook
I believe that the outlook is very positive. The Board believes that the
Company's portfolio and pipeline of public infrastructure investments will
remain attractive for their income and capital growth characteristics and for
their diversification benefits. The Company's approach to acquisitions and asset
management also have the potential to add additional value to shareholders over
the long-term. We remain optimistic about the prospects for enhancing
shareholder returns.
Keith Dorrian
Chairman
5 March 2008
Portfolio Interests
The Company held economic interests1 in the following projects at 31 December
2007 as set out below.
Project Name % economic interest1 Status (scheduled completion date)
held by the Group
Abingdon Police Station 100% Operational
Bootle Government Offices 100% Operational
Derbyshire Magistrates Courts 100% Operational
Derbyshire Schools Phase 1 100% Operational
Hereford & Worcester Magistrates Courts 100% Operational
Norfolk Police HQ 100% Operational
North Wales Police HQ 100% Operational
Strathclyde Police Training Centre 100% Operational
St Thomas More School 100% Operational
Derbyshire Schools Phase 2 100% Operational
Calderdale Schools 100% Operational
Northamptonshire Schools 100% Construction (completion due Sept 2008) 2
Tower Hamlets Schools 100% Operational
Long Bay Forensic and Prison Hospitals Project 50% Construction (completion due mid 2008)
RiverCity Motorway Project 5.3% Construction (completion due mid 2010)
Royal Melbourne Showgrounds Redevelopment Project 50% Operational
Reliance Rail 12.75% Construction (rolling stock completion
starting in 2010 through 2013)
Durham (Canada) Courthouse Project 100% Construction (completion due 2009)
BeNEX 49% Operational
Dublin Criminal Courts Project 100% Construction (completion due 2010)
Amiens (France) Hospital Project 95% Operational (commenced in January 2008)
NSW Schools 25% Operational (part construction)
Diabolo Project1 37.5% Construction (completion due 2010)
Maesteg Schools1 100% Construction (completion due July 2008)
The Company also owns subordinated debt provided to finance certain projects
developed under the NHS LIFT initiative as set out below. The Company's
interests in NHS LIFT subordinated debt are estimated to comprise approximately
3% by value of the portfolio.
Project Name Issuer Status (scheduled completion date)
Beckenham Hospital BBG Lift Construction (completion due January
Accommodation 2009)
Services Limited
Garland Road Health BBG Lift Operational
Centre Accommodation
Services Limited
Alexandra Avenue Primary BHH Lift Operational
Care Centre Accommodation
Services Limited
Monks Park Health Centre BHH Lift Operational
Accommodation
Services Limited
Gem Centre Bentley Wolverhampton
Operational
Bridge City and Walsall
Lift
Accommodation
Services Limited
Phoenix Centre Wolverhampton Operational
City and Walsall
Lift
Accommodation
Services Limited
1 Economic interests reflect an investment in the capital of the underlying
project, with the exception of the interest in Diabolo and Maesteg School which
represents an interest in an executed sale & purchase agreement signed on 26
November 2007 to acquire a percentage of the underlying limited companies. Legal
completion of the acquisition of these entities was not completed until 31
January 2008 and accordingly they have not been included in the unaudited
primary statements at 31 December 2007 in this preliminary announcement in line
with the respective sale and purchase agreements.
2 Five schools remain in construction.
Investment Advisor's report
Introduction
We are pleased to report that the Company has had a successful year's trading
and has delivered a satisfactory performance, at a level ahead of the
expectation at the start of the period.
The total return to shareholders over the period including distributions and
share price growth was 15.7%. This compares with a return from the FTSE250 of
negative 4.6% and the FTSE All Share of only 2.0%.
The Company's benchmark return is the total return on the 15-year UK Gilt plus
2.5% which over the period amounted to 7.0%. The Company's performance therefore
exceeded its benchmark return.
The period also saw the cash raised at the time of the IPO being substantially
invested in assets within the timeframe indicated to investors at the time of
the IPO. The additional assets acquired in the period are detailed in the
Chairman's Statement.
Net Asset Value (NAV) Growth
The Company has achieved growth in its NAV (as defined in financial highlights)
of 7.76% in the year ended 31 December 2007. The Company's assets can primarily
be viewed as the net cashflows arising from each of the Company's investments.
The Company's NAV is the valuation of these cashflows and the asset management
activities carried out in respect of the Company's assets are directed
principally to increasing these cashflows either by increasing underlying
revenue or reducing underlying cost.
The Company's assets are predominantly valued on a discounted cashflow basis in
order to establish the NAV of the Company's portfolio as at 30 June and 31
December in each year. The major determinants of the discount rate utilised in
establishing a present value for the Company's assets includes the risk free
rate applicable in the territory in which each asset is located as at the
valuation date and the risk premium over the risk free rate deemed applicable to
the asset in question. Typically this risk premium will reduce over the life of
any asset as an asset matures and its operating performance becomes more
established. This is particularly the case where assets move from being in
construction to becoming operational.
Over the period it has been gratifying to note the increase in the number of
assets in construction in the Company's portfolio as, other things being equal
and on the assumption that construction is completed effectively, these assets
should experience an increase in value at that time. The acquisitions carried
out by the Company in 2007 have, however, preserved the ability of the Company
to generate operating cashflow that in the opinion of the Investment Adviser is
expected to be sufficient on an ongoing basis to meet the Company's indicative
projected distribution expectations.
Acquisition Strategy
The Investment Adviser advises the Directors of the Company in respect of
possible acquisitions. The acquisition policy is solely based around the
acquisition of assets that are anticipated to be accretive to the Company and to
shareholder value. This may be because assets can be acquired at values that are
immediately accretive or because of confidence that post acquisition an active
asset management strategy can unlock latent value such that the additional asset
become accretive.
In 2007, assets were originated from two main sources: firstly certain assets
were acquired from Babcock & Brown. Unlike the Company, Babcock & Brown is a
developer of public infrastructure assets and thus takes associated bid cost and
pre-close development risks to which the Company's shareholders are not exposed.
Once these risks have run off, Babcock & Brown will typically wish to divest
such assets and the Company enjoys a contractual right of first look at all such
assets which fall within its investment policy. Where assets were acquired in
this way from Babcock & Brown in 2007 they were acquired on the basis of
independent valuation advice and the Company has benefited from continuity of
knowledge and management in respect of such assets. The second major source of
assets in 2007 was from third-party vendors. The Company's investment in BeNEX
is an example of this route to acquisition, where the opportunity for the
investment arose through an introduction to the Company facilitated by the
Investment Adviser. The Investment Adviser expects to continue this 'twin track'
approach to investment origination in 2008 and currently is working on a number
of such opportunities.
Portfolio Investment Performance
In 2007 it is pleasing to report again that all the assets whose economic
interests make up the Company portfolio have performed at, or in excess of,
their base case projections. The asset management staff of the Investment
Adviser take a pro-active approach to management and maintaining good
relationships with the public sector clients who benefit from the individual
projects in which the Company has invested is of great importance to us. The
team of people dedicated to managing the investments of the Company meet
regularly with the public sector clients and good relationships are enjoyed
currently in respect of all the projects where the Company has an investment.
These good relationships are, in our view, likely to continue to bring
additional benefit in the future as there continue to be a number of cases where
public sector clients are in discussion relating to the provision of additional
capital works. If these works are implemented then they are likely to have a
positive impact for shareholders.
Prospects
The performance of the Company in 2007, in the view of the Investment Adviser,
demonstrated the attractions within a portfolio investment strategy, of holding
investments which are not closely correlated with other markets (e.g. real
estate or traditional equities). As such the underlying investment thesis of the
company - that investment in public infrastructure offers attractive and
predictable yield with the possibility of capital growth - has received
substantial support.
The Investment Advisor believes that volatility in equity and debt markets may
well continue in 2008 and that in such circumstances, the Company's investment
performance should remain attractive through its relative lack of correlation
with other investment classes. Moreover, the Investment Adviser believes that
there are a number of other factors that combine to make the Company's prospects
bright. These include:
• The strong pipeline of acquisition opportunities that the
Company is likely to receive;
• The growth of the market in new public infrastructure investment
opportunities coupled with historic underinvestment by most governments;
• The worldwide approach taken by the Company to asset selection
and the promotion of geographical diversity this brings; and
• The focus the Company makes on its customers and public sector
clients and the value enhancement possibilities that this may lead to.
Valuation
The Administrator (Heritage International Fund Managers Limited), calculates the
Net Asset Value of an Ordinary Share with the assistance of Babcock & Brown
Investment Management Limited (BBIML), who produce fair market valuations of the
Group's investments on a six-monthly basis as at 30 June and 31 December. The
valuation methodology used is based on discounted cash flow methodology and
utilises the discount rates set out below, with the exception of the Company's
investment in the RiverCity Motorway project which is valued at mark to market.
The discount rates used for valuing each economic interest is based on an
analysis of the appropriate risk premium that applies to each project in excess
of the risk free rate. The discount rates used for valuing the Group's economic
interests as at 31 December 2007 range from 6.4% to 10.2% and the weighted
average is 7.5%. The risk premium applied by the Directors of the Company in
valuing the Company's economic interest is based on the advice of the Investment
Advisor, market knowledge and information in the public domain from comparable
transactions
The Company's portfolio was valued at 31 December 2007 at £330.4 million (2006 -
£306.6 million).
Net Asset Value
The Net Asset Value per Ordinary Share as at 31 December 2007 was 110.1 pence
(2006 - 102.2 pence). This represents an increase of 7.76% compared to the Net
Asset Value at 31 December 2006 of 102.2 pence per Ordinary Share.
Babcock & Brown Investment Management Limited
5 March 2008
Consolidated Income Statement (unaudited)
Year ended 31 December 2007
Notes
Year ended Period from 2
31 December Aug to 31
2007 December 2006
£'000s £'000s
Continuing operations
Revenue 4 131,247 3,105
Cost of sales (124,257) (2,373)
----------- -----------
Gross profit 6,990 732
Investment income 4,6 44,251 4,378
Other gains and losses 7 1,604 -
Share of results from 17 2,016 -
associates
Other operating income 4 415 280
----------- -----------
Total other income 48,286 4,658
Finance costs 8,9 (25,431) (2,743)
Operating expenses 9 (17,124) (628)
Administrative expenses 9 (1,461) (306)
----------- -----------
Total other expenses (44,016) (3,677)
----------- -----------
Profit before tax 11,260 1,713
Tax 11 4,349 (97)
----------- -----------
Profit for the year/period from
continuing operations
15,609 1,616
=========== ===========
----------- -----------
Attributable to:
Equity holders of the parent 15,609 1,616
=========== ===========
Notes Pence Pence
Distributions per share
Paid 12 3.350 -
Proposed 12 2.625 -
=========== ===========
Notes Pence Pence
Earnings per share
From continuing operations
Basic 13 5.20 0.54
=========== ===========
Diluted 13 5.20 0.54
=========== ===========
The prior period profit reflects the trading results from the date the Group
commenced investment activities on 9 November 2006 to 31 December 2006.
Consolidated Statement of Changes in Equity (unaudited)
For the year ended 31 December 2007
Notes Share Share Hedging and Revaluation Retained Total
capital premium translation reserves earnings
account reserves
£'000s £'000s £'000s £'000s £'000s £'000s
Balance at 2 August 2006 - - - - - -
Net increase in fair
value of hedging
derivatives 22 - - 1,549 - - 1,549
Net increase in fair
value of financial
assets held as
available for sale 18 - - - 572 - 572
-------- -------- -------- -------- -------- --------
Net income recognised
directly in equity - - 1,549 572 - 2,121
Net profit for the period - - - - 1,616 1,616
-------- -------- -------- -------- -------- --------
Total recognised
income and expense - - 1,549 572 1,616 3,737
Issue of share capital 28 30 - - - - 30
Share premium on issue 29 - 299,970 - - - 299,970
Issue fees applied to
share premium account 29 - (6,369) - - - (6,369)
-------- -------- -------- -------- -------- --------
Balance at 31 December 2006 30 293,601 1,549 572 1,616 297,368
======== ======== ======== ======== ======== ========
Notes Share Share Hedging and Revaluation Other Retained Minority Total
capital premium translation reserves distributable earnings Interests
account reserves reserve
£'000s £'000s £'000s £'000s £'000s £'000s £'000s £'000s
Balance at 31
December 2006 30 293,601 1,549 572 - 1,616 - 297,368
Net decrease in fair
value of hedging
derivatives 22 - - (953) - - - - (953)
Foreign currency
translation reserve - - 726 - - - - 726
Net increase in fair
value of financial
assets held as
available for sale 18 - - - 1,643 - - - 1,643
------ ------- -------- -------- ------- ------- ------- -------
Net(expense)/
income recognised
directly in equity - - (227) 1,643 - - - 1,416
Net profit for
the year - - - - - 15,609 - 15,609
------ ------- -------- -------- ------- ------- ------- -------
Total recognised
income and expense - - (227) 1,643 - 15,609 - 17,025
Issue of share capital 28 - - - - - - - -
Share premium on issue 29 - - - - - - - -
Minority share
net assets acquired - - - - - - 18 18
Transfer of
Share Premium 29 - (293,506) - - 293,506 - - -
Issue fees applied to
share premium account 29 - (95) - - - - - (95)
Distribution paid
during the year 12 - - - - - (10,050) - (10,050)
------ ------- -------- -------- ------- ------- ------- -------
Balance at
31 December 2007 30 - 1,322 2,215 293,506 7,175 18 304,266
====== ======= ======== ======== ======= ======= ======= =======
Consolidated Balance Sheet (unaudited)
As at 31 December 2007
Notes 31 December 31 December
2007 2006
£'000s £'000s
Non-current assets
Intangible assets 14 107,039 90,173
Property, plant and equipment 15 9,327 9,742
Interests in associates 17 31,302 7,681
Available for sale financial assets 18 61,948 13,153
Derivative financial instruments 22 7,119 -
Financial asset loans and receivables1 19 502,593 250,696
Total non-current assets 719,328 371,445
Current assets
Financial asset loans and receivables1 19 6,457 4,472
Trade and other receivables 24 12,118 6,987
Current tax asset 1,094 -
Cash and cash equivalents 20 234,485 188,107
Total current assets 254,154 199,566
Total assets 973,482 571,011
Current liabilities
Trade and other payables 26 52,396 22,181
Current tax liabilities - 3
Bank loans 21 35,311 4,764
Short-term provisions 27 557 -
Total current liabilities 88,264 26,948
Non-current liabilities
Bank loans 21 483,545 153,434
Derivative financial instruments 22 7,726 7,198
Deferred tax liabilities 23 89,681 85,506
Long-term provisions 27 - 557
Total non-current liabilities 580,952 246,695
Total liabilities 669,216 273,643
Net assets 304,266 297,368
1The amounts disclosed as current and non current portions of loans and
receivables at 31 December 2006 have been restated to £4,472,000 and
£250,696,000 respectively. The amounts reflected in the 31 December 2006 annual
report as current and non current were £22,946,000 and £232,222,000
respectively.
Notes 31 December 31 December
2007 2006
£'000s £'000s
Equity
Share capital 28 30 30
Share premium account 29 - 293,601
Revaluation reserves 2,215 572
Hedging and translation reserves 22 1,322 1,549
Other distributable reserve 30 293,506 -
Retained earnings 31 7,175 1,616
Equity attributable to equity
holders of the parent 304,248 297,368
Minority interests 18 -
Total equity 304,266 297,368
Consolidated Cash Flow Statement (unaudited)
For the year ended 31 December 2007
Notes Year ended Period from 2
31 December Aug to 31
2007 December 2006
£'000 £'000
Net cash from operating activities 33 8,694 1,756
Investing Activities
Interest received 8,890 1,157
Dividends received from associates 510 -
Acquisition of subsidiaries
(net of cash acquired) 32 (10,762) (7,265)
Investment in sub-ordinated debt - (3,446)
Investment in financial assets1 (114,559) (12,581)
Acquisition of equity in associates (4,076) (7,681)
----------- -----------
Net cash used in investing activities (119,997) (29,816)
----------- -----------
Financing Activities
Proceeds from issue of shares - 300,000
Dividends paid (10,050) -
Flotation expenses paid (95) (6,369)
Proceeds/(repayment) of borrowings 167,826 (77,464)
----------- -----------
Net cash provided by financing activities 157,681 216,167
----------- -----------
Net increase in cash and cash equivalents 46,378 188,107
Cash and cash equivalents at
beginning of year/period 188,107 -
----------- -----------
Cash and cash equivalents at
end of year/period 234,485 188,107
=========== ===========
1 Net cash used in investing activities represents the construction costs
incurred on service concessions under development and the acquisition of listed
securities.
Notes to the unaudited Preliminary Announcement
1. Basis of preparation
The unaudited preliminary announcement for the year ended 31 December 2007 has
been prepared upon the basis of the financial accounting policies set out in
Note 1 of the Babcock & Brown Public Partnerships Limited Annual Report and
Financial Statements 2006.
While the financial information included in this preliminary announcement has
been prepared in accordance with the recognition and measurement criteria of
International Financial Reporting Standards (IFRSs), this announcement does not
itself contain sufficient information to comply with IFRSs. The Company expects
to publish full financial statements that comply with IFRSs in March 2008.
2. Preliminary announcement
The financial information set out in the announcement does not constitute the
Company's statutory accounts for the years ended 31 December 2007 or 2006. The
financial information for the year ended 31 December 2006 is derived from the
statutory accounts for that year. The auditors reported on those accounts; their
report was unqualified and did not contain a statement under Section 65(3) of
The Companies (Guernsey) Law, 1994. The audit of the statutory accounts for the
year ended 31 December 2007 is not yet complete. These accounts will be
finalised on the basis of the financial information presented by the directors
in this preliminary announcement.
3. General information
Babcock & Brown Public Partnerships Limited is a closed ended investment company
incorporated in Guernsey under The Companies (Guernsey) Law, 1994.
This preliminary announcement is presented in pounds sterling as the currency of
the primary economic environment in which the Group operates and represents the
functional currency of the Group.
4. Revenue and other income
An analysis of the Group's revenue and other income is as follows:
Year ended
31 December Period ended 31
2007 December 2006
£'000s £'000s
Continuing operations
Revenue
Construction services 98,336 -
Availability and facility
management fees 30,196 3,047
Non-core facility recharges 2,715 58
Sub-total 131,247 3,105
Other
Interest income on deposits 9,142 1,311
Financial asset interest income 35,109 3,067
---------- ----------
Investment income 44,251 4,378
Other operating income 415 280
Total 175,913 7,763
5. Business and geographical segments
Geographical segments
For management purposes, the Group is currently organised into three
geographical segments in Europe, the Americas and Asia Pacific. These
geographical segments are the basis on which the Group reports its primary
segment information. The Group does not have a secondary reporting segment due
to the nature of the investments.
Segment information about these businesses is presented below.
Year ended 31
December 2007
Europe Americas Asia Pacific Total
£'000s £'000s £'000s £'000s
Revenue 108,645 22,602 - 131,247
No inter-segment sales were made for the year ended 31 December 2007.
Results Europe Americas Asia Pacific Total
31 Dec 2007 31 Dec 2007 31 Dec 2007 31 Dec 2007
£'000s £'000s £'000s £'000s
Share of associate earnings 3 - 2,013 2,016
Segment result 10,020 (1,199) 423 9,244
Profit/(loss) before tax 10,023 (1,199) 2,436 11,260
Taxation 4,349
Profit after tax 15,609
Balance Sheet Europe Americas Asia Pacific Total
31 Dec 2007 31 Dec 2007 31 Dec 2007 31 Dec 2007
£'000s £'000s £'000s £'000s
Assets
Segment assets 805,047 114,595 22,538 942,180
Interests in associates 19,662 - 11,640 31,302
-------- ---------- ----------- ---------
Consolidated total assets 824,709 114,595 34,178 973,482
-------- ---------- ----------- ---------
Liabilities
Segment liabilities 552,710 115,773 733 669,216
-------- ---------- ----------- ---------
Consolidated total liabilities 552,710 115,773 733 669,216
-------- ---------- ----------- ---------
Net assets/(liabilities) 271,999 (1,178) 33,445 304,266
Depreciation of £415,000 and amortisation of £5,123,000 relates to the Europe
segment and amortisation of £5,000 to the Americas segment.
Europe Americas Asia Pacific Period ended
31 Dec 2006 31 Dec 2006 31 Dec 2006 31 Dec 2006
£'000s £'000s £'000s £'000s
Revenue 3,105 - - 3,105
Results Europe Americas Asia Pacific Period ended
31 Dec 2006 31 Dec 2006 31 Dec 2006 31 Dec 2006
£'000s £'000s £'000s £'000s
Profit for the period 1,616 - - 1,616
Balance Sheet Europe Americas Asia Pacific 31 Dec 2006
31 Dec 2006 31 Dec 2006 31 Dec 2006 £'000s
£'000s £'000s £'000s
Assets
Segment assets 550,177 - 13,153 563,330
Interests in associates - - 7,681 7,681
Consolidated total assets 550,177 - 20,834 571,011
Liabilities
Segment liabilities 273,643 - - 273,643
Consolidated total liabilities 273,643 - - 273,643
Net assets 276,534 - 20,834 297,368
Depreciation of £17,000 and amortisation of £66,000 relates to the Europe
segment.
6. Investment income
Year ended Period ended 31
31 Dec 2007 Dec 2006
£'000s £'000s
Interest on bank deposits - recourse 6,302 1,010
Interest on bank deposits -
non-recourse 2,840 301
Available for sale financial assets -
non-recourse 445 -
Available for sale financial assets -
recourse 422 -
Loans and receivable interest income -
non-recourse 33,870 3,067
Loans and receivable - recourse 372 -
44,251 4,378
Non-recourse financial assets and bank deposits are those which are held by a
specific PFI project entity and are not readily available for transfer or use
elsewhere within the Group.
7. Other gains and losses
Year ended Period ended 31
31 Dec 2007 Dec 2006
£'000s £'000s
Unrealised fair value gains on
financial assets loans and receivables 381 -
Unrealised foreign exchange gains 1,223 -
1,604 -
No other gains or losses have been recognised in respect of loans and
receivables other than as disclosed in note 6. No gains or losses have been
recognised on financial liabilities measured at amortised cost other than as
disclosed in note 8.
8. Finance costs
Year ended Period ended 31
31 Dec 2007 Dec 2006
£'000s £'000s
Interest on bank loans - non recourse 25,431 2,743
Total finance costs 25,431 2,743
Non recourse loans are those which are secured solely on a specific PFI asset
and its future income (usually contained in a single entity). The terms of the
finance agreements provide that the lender will not seek in any way to enforce
repayment of either the principal or the interest from the rest of the Group and
the Group is not obliged, nor does it intend to support any losses.
9. Profit before tax
Profit before tax for the year/period has been arrived at after charging:
Year ended Period ended 31
31 Dec 2007 Dec 2006
£'000s £'000s
Asset management fees 9,520 335
Insurance 1,027 8
Amortisation of intangible assets 5,128 66
Other operating expenses 1,449 219
Operating expenses 17,124 628
Audit, taxation & accounting 784 161
Legal fees 381 35
Bank service charges 115 19
Other 181 91
Administrative expenses 1,461 306
Depreciation 415 17
Total finance costs 25,431 2,743
10. Auditors' remuneration
Year ended Period ended
31 Dec 2007 31 Dec 2006
£'000 £'000
Fees payable to the Company's auditors for the
audit of the Company's annual accounts 240 70
Fees payable to the company's auditors and their
associates for other services to the group
-- The audit of the Company's subsidiaries
pursuant to legislation 292 270
Total audit fees 532 340
-- Other services pursuant to legislation 78 373
-- Tax services 174 -
Total non-audit fees 252 373
Amounts payable to Deloitte & Touche LLP and their associates by the Company and
its UK subsidiary undertakings in respect of non-audit services in the period
ended 31 December 2006, was £373,000 for work pertaining to their role as
reporting accountants and tax advisors on listing of the Company. These fees
were included in issue fees applied to the share premium account.
Fees payable to the Company's auditors for the full year audit of the Company's
subsidiaries for the year ended 31 December 2006 contains an amount of £270,500
relating to the pre-acquisition period.
11. Tax
The Company has obtained exempt company status in Guernsey under the terms of
the Income Tax (Exempt Bodies) (Guernsey) Ordinance, 1989 and accordingly is
subject to an annual charge of currently £600.
Year ended Period ended
31 Dec 2007 31 Dec 2006
£'000s £'000
Current tax:
UK corporation tax - current year (28) (17)
UK corporation tax - prior year 121 -
Overseas tax 61 -
Deferred tax (note 23):
UK - Current year (3,809) 114
UK - Prior year (675) -
Overseas - Current year (19) -
(4,349) 97
Taxation for other jurisdictions is calculated at the rates prevailing in the
respective jurisdictions. The Group predominantly performs its operational
activities within the United Kingdom and the UK tax rate of 30% (2006 - 30%) has
therefore been used within the following reconciliation.
The charge for the year/period can be reconciled to the profit as per the income
statement as follows:
2007 2006
£'000s % £'000s %
Profit before tax 11,260 1,713
Tax at the UK corporation tax rate of
30% 3,378 30 514 30
(2006 - 30%)
Tax effect of expenses/(income) not
deductible/(assessable) in determining
taxable 4,360 39 (65) (4)
profit
Tax effect of losses not recognised 89 1 228 13
Tax effect of Guernsey income not (5,451) (48) (580) (34)
assessable
Tax effect of change in future UK tax
rate (6,378) (57) - -
from 30% to 28%
Tax effect of prior year adjustments (554) (5) - -
Deferred tax effect of associate
undistributed 207 2
reserves -------- -------- -------- --------
Tax expense and effective tax rate for
the (4,349) (38) 97 5
year/period ======== ======== ======== ========
In addition to the amount charged to the income statement, a deferred tax debit
relating to the movement in the fair value of the Group's interest rate swaps
amounting to £512,000 (2006- £664,000 - charge ) has been credited directly to
equity.
12. Distributions
The Board approved the proposed interim distribution of 3.35 pence per share on
18 September 2007. This distribution was made to shareholders on the register as
at 28 September 2007 and was paid on 26 October 2007. The total amount of
£10.050 million was paid for the period from listing to 30 June 2007.
Year ended
31 Dec 2007
£'000s
Amounts recognised as distributions to equity holders in the year:
Interim dividend for the year ended 31 December 2007 of 3.35
pence per share 10,050
Proposed interim dividend for the year ended 31 December 2007 of
2.625 pence per share 7,875
No dividends were declared or paid during the financial period ended 31 December
2006.
The dividend for the year ended 31 December 2007 has not been included as
liabilities in the balance sheet.
13. Earnings per share
The calculation of basic and diluted earnings per share is based on the
following data:
Earnings
Year ended Period ended
31 Dec 2007 31 Dec 2006
£'000s £'000
Earnings for the purposes of basic and diluted
earnings per share being net profit attributable
to equity holders of the parent 15,609 1,616
Number Number
Number of shares
Weighted average number of Ordinary Shares for the
purposes of basic and diluted earnings per share 300,000,000 300,000,000
The denominator for the purposes of calculating both basic and diluted earnings
per share are the same as the Company had not issued any share options or other
instruments that would cause dilution.
Year ended Period ended
31 Dec 2007 31 Dec 2006
pence pence
Basic 5.20 0.54
Diluted 5.20 0.54
14. Intangible assets
Total
£'000s
Cost
At 2 August 2006 -
Acquired on acquisition of subsidiaries 90,239
At 31 December 2006 90,239
Acquired on acquisition of subsidiaries 21,994
At 31 December 2007 112,233
Amortisation
At 2 August 2006 -
Charge for the period to 31 December 2006 (66)
At 31 December 2006 (66)
Charge for the year ended 31 December 2007 (5,128)
At 31 December 2007 (5,194)
Carrying amount
At 31 December 2006 90,173
At 31 December 2007 107,039
Intangible assets represent the right to future profits on the service element
of the PFI concessions. Intangible assets are amortised over the remaining life
of the PFI concessions.
15. Property, plant and equipment
Land and Total
buildings £'000s
£'000s
Cost
At 2 August 2006 - -
Acquired on acquisition of subsidiaries 9,759 9,759
At 31 December 2006 9,759 9,759
At 31 December 2007 9,759 9,759
Land and Total
buildings £'000s
£'000s
Accumulated depreciation and impairment
At 2 August 2006 - -
Charge for the period (17) (17)
At 31 December 2006 (17) (17)
Charge for the year ended 31 December (415) (415)
2007
At 31 December 2007 (432) (432)
Carrying amount
At 31 December 2006 9,742 9,742
At 31 December 2007 9,327 9,327
As a result of the acquisition of PFI concessions by the Group in the prior
period, the property was acquired on 9 November 2006 and is leased out under an
operating lease ending in 2025.
16. Subsidiaries
A list of the significant investments in subsidiaries, including the name,
country of incorporation and proportion of ownership interest will be provided
in the 2007 Annual Report and Financial Statements.
17. Interests in associates
A list of the significant investments in associates, including the name, country
of incorporation and proportion of ownership interest is noted below.
Name Country of Incorporation Ownership interest Date acquired
PPP Solutions
(Long Bay)
Nominee P/L1 Australia 50% 21 December 2006
PPPS Showgrounds
Pty Ltd Australia 50% 21 December 2006
BeNEX GmbH Germany 49% 31 October 2007
Axiom Education NSW
No 2 Pty Ltd1 Australia 25% 20 December 2007
1These entities have an accounting period ending 30 June which differs from the
Group's accounting period of 31 December.
Summarised financial information in respect of the Group's associates is noted
below:
31 Dec 2007 31 Dec 2006
£'000s £'000s
Share of amounts relating to associates
Total assets 153,064 32,902
Total liabilities (121,762) (25,221)
Carrying value of interests in associates 31,302 7,681
Revenues 22,556 -
Share of results of associates 2,016 -
18. Available for sale financial assets
31 Dec 2007 31 Dec 2006
£'000s £'000s
Listed investments 13,621 5,952
Unlisted investments 8,918 7,201
Service concession financial assets 39,409 -
61,948 13,153
The Group has not designated any financial assets that are not classified as
held for trading assets at fair value through profit or loss.
The investments included above represent investments in both listed and unlisted
equity securities that present the Group with opportunity for return through
dividend income, interest income and trading gains. The fair values of these
securities are based on quoted market prices where appropriate or discounted
cash flow calculations where quoted market prices are not available.
On 7 August 2007 the Group paid £7,041,000 for the second instalment in respect
of the partially paid shares for the RiverCity Motorway project and on 14
September 2007 the Group invested a further £1,918,000 in an off market
purchase.
The fair value movement in the year on available for sale financial assets was
£1,643,000 (2006 - £572,000).
19. Financial Assets loans and receivables
31 Dec 2007 31 Dec 2006
£'000s £'000s
Loans and receivables - current1 6,457 4,472
Loans and receivables - non-current1 502,593 250,696
509,050 255,168
Financial Assets - loans and receivables are carried at amortised cost. They are
initially recognised at fair value in accordance with IFRS 3 and subsequently
measured at amortised cost using the effective interest rate method. The
effective interest rate method allocates the interest income over the relevant
period by applying the 'effective interest rate' to the carrying amount of the
asset. The average effective interest rate is 8.04%. The income will be
recognised over the life of the underlying PFI concessions based on this
effective rate.
Loans and receivables balances include pound sterling denominated loans of
£501,697,000 (2006 £255,168,000) and £7,353,000 (2006 - £ nil) denominated in
euros.
1The amounts disclosed as current and non current portions of loans and
receivables at 31 December 2006 have been restated to £4,472,000 and
£250,696,000 respectively. The amounts reflected in the 31 December 2006 annual
report as current and non current were £22,946,000 and £232,222,000
respectively.
20. Cash and cash equivalents
Cash and cash equivalents at 31 December 2007 was £234,485,000 (2006 -
£188,107,000).
All cash and cash equivalents are exposed to floating rate interest rate risk.
The currency profile of cash and cash equivalents was:
31 Dec 2007 31 Dec 2006
£'000s £'000s
Sterling 135,795 186,879
Australian dollars 1,063 1,228
Canadian dollars 97,373 -
Euro 254 -
234,485 188,107
21. Bank loans
Bank loans are secured solely on a specific PFI concession and its future income
stream. The terms of the finance agreements provide that the lender cannot seek
in any way to enforce repayment of either principal or interest from the rest of
the Group.
31 Dec 2007 31 Dec 2006
£'000s £'000s
Bank loans 518,856 158,198
The borrowings are repayable as follows:
On demand or within one year 35,311 4,764
In the second year 16,951 5,036
In the third to fifth years inclusive 52,392 16,303
After five years 414,202 132,095
518,856 158,198
Less: Amount due for settlement within 12 months (35,311) (4,764)
(shown under current liabilities)
Amount due for settlement after 12 months 483,545 153,434
31 Dec 2007 31 Dec 2006
£'000s £'000s
Analysis of borrowings by currency:
31 December 518,856 158,198
Bank loans - Pounds sterling 388,332 158,198
Bank loans - Canadian dollar 107,778 -
Bank loans - Euro 22,746 -
31 Dec 2007 31 Dec 2006
£'000s £'000s
Analysis of borrowings by interest rate profile
Fixed Rate 154,168 41,543
Floating Rate 364,688 116,655
Bank loans 518,856 158,198
The weighted average interest rates paid were
as follows:
Bank loans - floating rate 5.20% 6.62%
Bank loans - fixed rate 5.43% 6.78%
The Directors estimate the fair value of the Group's borrowings as follows:
31 Dec 2007 31 Dec 2006
£'000s £'000s
Bank loans 515,656 158,198
22. Derivative financial instruments
Interest rate swaps
The Group uses interest rate swaps to manage its exposure to interest rate
movements on its bank borrowings. Contracts with nominal values of £375 million
(2006 - £117 million) have fixed interest payments at an average rate of 4.91%
(2006 - 5.52%) for periods up until 2036 and have floating interest receipts at
LIBOR.
The net fair value of swaps entered into at 31 December 2007 is estimated at
£0.6 million (2006 - £7.2 million). These amounts are based on market values of
equivalent instruments at the respective balance sheet dates. All of these
interest rate swaps are designated and effective as cash flow hedges. The after
tax decrease in the fair value for the year ended 31 December 2007 of £1.0
million (2006 - £1.5 million - after tax increase) has been deferred in equity.
23. Deferred tax
The following are the deferred tax liabilities / (assets) recognised by the
Group and movements thereon during the current year/period.
Accelerated
tax relief in Fair value
respect of of
Loans and Intangible interest rate Tax
Receivables asset swaps losses Total
£'000s £'000s £'000s £'000s £'000s
At 2 August 2006 - - - - -
On acquisition of subsidiaries 60,636 27,002 (2,823) (87) 84,728
Charge to income 109 - - 5 114
Charge to equity - - 664 - 664
At 31 December 2006 60,745 27,002 (2,159) (82) 85,506
Accelerated
tax relief in Fair value
respect of of Associate
financial Intangible interest rate Tax distributable Financing
assets asset swaps losses reserves costs Total
£'000s £'000s £'000s £'000s £'000s £'000s £'000s
At 1 January 2007 60,745 27,002 (2,159) (82) - - 85,506
On acquisition of subsidiaries 2,336 4,781 2,073 - - - 9,190
Charge/(credit) to income 2,972 (1,535) - (84) 785 (263) 1,875
Charge/(credit) to income (4,424) (1,930) - 10 (52) 18 (6,378)
- rate change
Charge to equity - - (581) - - - (581)
Charge to equity -
rate change - - 69 - - - 69
At 31 December 2007 61,629 28,318 (598) (156) 733 (245) 89,681
The following deferred tax assets are not recognised by the Group at the balance
sheet date:
£'000s
At 2 August 2006 -
Tax losses during the period (784)
At 31 December 2006 (784)
Tax losses during the year (31)
At 31 December 2007 (815)
A deferred tax asset has not been recognised in respect of these losses as
sufficient taxable profits are not expected to be generated in the near future
to utilise the losses.
24. Trade and other receivables
31 Dec 2007 31 Dec 2006
£'000s £'000s
Trade receivables 7,193 2,816
Prepayments and accrued income 4,925 4,171
12,118 6,987
The Directors consider that the carrying amount of trade and other receivables
approximates their fair value.
25. Operating leases
Operating lease rental income during the year was £1.8 million which represents
the availability fees on a PFI/PPP service concession. The carrying amount of
the leased property was £9.3 million as at 31 December 2007. The concession has
committed lease rental revenue until 2025 with a break clause option exercisable
by the client in 2015. At 31 December 2007 the future minimum operating lease
rentals receivable were:
31 Dec 2007 31 Dec 2006
£'000s £'000s
Amounts receivable under operating leases
Within one year 1,728 1,686
In the second to fifth years 7,478 7,295
After five years 11,420 11,867
20,626 20,848
26. Trade and other payables
31 Dec 2007 31 Dec 2006
£'000s £'000s
Trade creditors and accruals 5,674 4,629
Accrued liabilities 22,300 12,344
Deferred income - 1,647
Other creditors 24,422 3,561
52,396 22,181
The Directors consider that the carrying amount of trade and other payables
approximates to their fair value. Other creditors include £17,314,000 payable as
deferred consideration for the acquisition of an associate, paid in January
2008.
27. Provisions
Short-term provisions 31 Dec 2007 31 Dec 2006
£'000s £'000s
Transfer from long-term provisions 557 -
Balance as at 31 December 557 -
Long-term provisions 31 Dec 2007 31 Dec 2006
£'000s £'000s
Acquisition of subsidiary - 557
Balance as at 31 December - 557
Provisions relate to a claim for additional constructions costs on a PFI
concession. As a contingent liability there is a requirement to recognise this
amount in accordance with IFRS 3 - Business Combinations, on acquisition of the
subsidiary.
It is anticipated this matter will be resolved favourably within twelve months
of the balance sheet date.
28. Share capital
31 Dec 2007 31 Dec 2006
£'000s £'000s
Authorised:
1,000 million unclassified shares of 0.01pence
each 100 100
Issued and fully paid:
300 million Ordinary Shares of 0.01 pence each 30 30
The unclassified shares may be issued as Ordinary Shares, as 'C Shares', or in
such other classes and on such terms and conditions as the Directors may from
time to time determine. 'C Shares' constitute a temporary and separate class of
shares which may be issued at a fixed price determined by the Company.
At present, the Company has one class of Ordinary Shares which carry no right to
fixed income.
Two Ordinary Shares of 0.01 pence each were issued on incorporation at par
value. Following the listing of the Company on the London Stock Exchange, the
Company issued 300 million Ordinary shares of 0.01pence (including the
previously issued Ordinary Shares) at a premium of 99.99 pence per Ordinary
Share.
A Directors' resolution was passed on 6 November 2006 that allocated the shares
to the respective security holders in accordance with the process outlined in
the Company's prospectus.
29. Share premium account
31 Dec 2007 31 Dec 2006
£'000s £'000s
Opening balance 293,601 -
Premium arising on issue of equity shares - 299,970
Expenses of issue of Ordinary Shares (95) (6,369)
Transfer to other distributable reserve (293,506) -
Balance at 31 December - 293,601
On 19 January 2007, the Company applied to the Royal Court of Guernsey,
following the placing of the shares, to reduce its share premium account in
order to provide a distributable reserve to repurchase its shares if and when it
is considered beneficial to do so by the directors. Following court approval,
the share premium account was reduced by £293.6 million and a distributable
reserve created for this amount.
30. Other distributable reserve
31 Dec 2007 31 Dec 2006
£'000s £'000s
Opening balance - -
Transfer of share premium 293,506 -
Balance at 31 December 293,506 -
31. Retained earnings
31 Dec 2007 31 Dec 2006
£'000s £'000s
Opening balance 1,616 -
Dividends paid (10,050) -
Net profit for the year/period 15,609 1,616
Balance at 31 December 7,175 1,616
32. Acquisition of subsidiaries
The principal acquisition of subsidiaries made during the year are set out below
contributed to a total cash outflow (net of cash acquired) of £10,764,000 and an
increase in total intangible assets of £21,994,000.
a. On 31 January 2007, the Group acquired 100% of the issued share capital of
Babcock & Brown (PPP) Limited (which holds 100% of the interest in Calderdale,
Northampton and Derby Schools 2 PFI concessions) for cash consideration of £36.5
million, including the costs of acquisition of £3.2 million. This transaction
has been accounted for by the purchase method of accounting.
Total 2007
£'000s
Assets
Intangible asset 8,427
Financial assets loans and receivables 170,318
Trade and other receivables 808
Cash and cash equivalents 37,061
Derivative financial assets 6,089
------------
Total Assets acquired 222,703
------------
Liabilities
Trade and other payables 8,489
Bank loans 170,559
Deferred tax liabilities 7,110
------------
Total Liabilities acquired 186,158
------------
Net Book Value 36,545
Total consideration 36,545
Satisfied by:
Cash (36,545)
Cash acquired at acquisition 37,061
------------
Net cash inflow 516
------------
The acquiree's identified assets, liabilities and contingent liabilities that
meet the conditions for recognition under IFRS 3 are recognised at fair value at
the acquisition date. The excess amount arising on acquisition is recognised as
an intangible asset and initially carried at fair value at acquisition.
The intangible asset arising on acquisition is attributable to the right to
future profits on the services element of the related concessions acquired.
All amounts shown above are at book and fair value.
Babcock & Brown (PPP) Limited contributed £86.0 million revenue and £5.0 million
profit before tax of the Group for the period between the date of acquisition
and the 31 December 2007.
If the acquisition of Babcock & Brown (PPP) Limited had been completed on the
first day of the financial year, there would not be any material change to
either the Group revenue for the year or Group profit attributable to equity
holders of the parent, as the transaction took place on 31 January 2007.
b. On 20 December 2007, the Group acquired 100% of the issued share capital of
Babcock & Brown CCC Holdings Limited (Dublin Criminal Courts PPP concessions)
for cash consideration of £11.1 million, including the costs of acquisition of
£0.4 million. This transaction has been accounted for by the purchase method of
accounting.
Total 2007
£'000s
Assets
Intangible asset 10,573
Available for sale financial assets 15,748
Trade and other receivables 223
Derivative financial assets 1,969
Cash and cash equivalents 520
------------
Total Assets acquired 29,033
------------
Liabilities
Trade and other payables 1,879
Bank loans 14,508
Current tax liabilities 5
Deferred tax liabilities 1,568
------------
Total Liabilities acquired 17,960
------------
Net Book Value 11,073
Total consideration 11,073
Satisfied by:
Cash (11,073)
Cash acquired at acquisition 520
------------
Net cash outflow (10,553)
------------
The acquiree's identified assets, liabilities and contingent liabilities that
meet the conditions for recognition under IFRS 3 are recognised at fair value at
the acquisition date. The excess amount arising on acquisition is recognised as
an intangible asset and initially carried at fair value at acquisition.
The intangible asset arising on acquisition is attributable to the right to
future profits on the services element of the related concessions acquired.
All amounts shown above are at book and fair value.
Babcock & Brown CCC Holdings Limited made an immaterial contribution to revenue
and profit for the year to 31 December 2007 as the company was acquired on the
20 December 2007.
If the acquisition of Babcock & Brown CCC Holdings Limited had been completed on
the first day of the financial year, there would not be any material change to
either the Group revenue for the year or Group profit attributable to equity
holders of the parent, as the underlying PFI asset is under construction.
c. On 20 December 2007, the Group acquired 95% of the issued share capital of
the Medicaste Amiens SAS (Amiens PFI concessions) for cash consideration of
£604,000, including the costs of acquisition of £13,000. This transaction has
been accounted for by the purchase method of accounting.
Total 2007
£'000s
Assets
Intangible asset 525
Financial assets loans and receivables 7,135
Trade and other receivables 244
Cash and cash equivalents 247
------------
Total Assets acquired 8,151
------------
Liabilities
Trade and other payables 389
Bank loans 6,982
Deferred tax liabilities 158
------------
Total Liabilities acquired 7,529
------------
Net Book Value 622
Minority share of net assets (18)
------------
Net book value attributable to shareholders 604
Total consideration
Satisfied by:
Cash (604)
Cash acquired at acquisition 247
------------
Net cash outflow (357)
------------
The acquiree's identified assets, liabilities and contingent liabilities that
meet the conditions for recognition under IFRS 3 are recognised at fair value at
the acquisition date. The excess amount arising on acquisition is recognised as
an intangible asset and initially carried at fair value at acquisition.
The intangible asset arising on acquisition is attributable to the right to
future profits on the services element of the related concessions acquired.
All amounts shown above are at book and fair value.
Medicaste Amiens SAS made an immaterial contribution to revenue and profit for
the year to 31 December 2007 as the company was acquired on the 20 December
2007.
If the acquisition of Medicaste Amiens SAS had been completed on the first day
of the financial year, there would not be any material change to either the
Group revenue for the year or Group profit attributable to equity holders of the
parent as the underlying was under construction.
33. Notes to the cash flow statement
31 Dec 2007 31 Dec 2006
£'000s £'000s
Profit for the year/period after taxation 15,609 1,616
Adjusted for:
Interest income on deposits (9,142) (1,311)
Share of profits of associates (2,016) -
Interest on bank loans (finance costs) 25,431 2,743
Depreciation of plant property and equipment 415 17
Amortisation of intangible assets 5,128 66
Amortisation of loan issue costs - 175
Income tax credit/(expense) (4,349) 97
Revaluation gains (381) -
Operating cash flows before movements in working
capital 30,695 3,403
Increase in receivables (3,852) (3,265)
Increase in payables 6,730 3,362
Cash generated by operations 33,573 3,500
Income tax paid (1,251) -
Interest paid (23,628) (1,744)
Net cash inflow from operating activities 8,694 1,756
Cash and cash equivalents held by the Group are short-term bank deposits with an
original maturity of three months or less. The carrying value of these assets
approximates their fair value.
34. Contingent liabilities
The Directors have not identified any contingent liabilities at the date of this
report with the exception of the item disclosed in note 27.
35. Events after the balance sheet date
On 31 January 2008, the Company completed the acquisition of Babcock & Brown
Development Investments Limited (which held 100% of the interest in Maesteg
schools PFI concession) for cash consideration of £4.0 million. In accordance
with the Sale and Purchase agreement the Company was entitled to the economic
interests associated with the projects from 26 November 2007, but did not
exercise control until legal completion. It is not practicable at the date of
this preliminary announcement to present the disclosures in respect of this
acquisition, as required by IFRS 3, as the analysis has not been finalised.
On 31 January 2008, the Company acquired 37.5% of the equity in Northern Diabolo
Holdings Limited (Diabolo) project.
This information is provided by RNS
The company news service from the London Stock Exchange
BKKANK