Final Results
2 March 2011
Strong performance, portfolio of growth opportunities ahead
Serco Group plc - 2010 Results
12 months to 31 December 2010 2009 % change
Revenue £4,327m £3,970m up 9.0%
Adjusted operating profit £258.7m £229.7m up 12.6%
Operating profit £241.3m £212.1m up 13.8%
Profit before tax £213.9m £177.1m up 20.8%
Adjusted earnings per share 34.69p 29.53p up 17.5%
Earnings per share 31.88p 26.76p up 19.1%
Dividend per share 7.35p 6.25p up 17.6%
Group free cash flow £185.8m £137.3m up 35.3%
£5.6bn of contract awards spread internationally
Service quality supports high win rates. Continue to win one in two new bids
and 90% of rebids
During 2010, signed £4.2bn of contracts, and appointed preferred bidder for £
1.4bn of contracts
40% of revenue generated outside the UK, with strong growth in the Americas and
AMEAA
Strong financial performance
Revenue growth of 9.0% (7.6% excluding currency)
Adjusted operating profit margin increase of 19bps to 6.0% (16bps excluding
currency)
Group free cash flow exceptionally strong at £185.8m (2009: £137.3m)
Total dividend up 17.6% to 7.35p reflecting growth in earnings
Substantial global demand for efficient delivery of essential front-line
services
Economic environment and reform of public services create opportunities in new
and existing markets
Customers seeking help to build, protect and improve front-line services and
increase efficiency
Headwinds in UK during 2011 as Government austerity measures and reforms are
shaped
Exposure to different economies through portfolio provides resilience and
overall growth potential
Reiterating guidance based on high revenue visibility and substantial pipeline
of opportunities
Order book of £16.6bn at 31 December 2010 (£17.1bn at 31 December 2009);
visibility of 92% of planned revenue for 2011, 77% for 2012 and 66% for 2013
Substantial £29bn pipeline of identified opportunities
In 2011, expect good organic revenue growth and progress towards our 2012
margin guidance and continue to expect an increase in revenue to approximately
£5bn and in Adjusted operating profit margin to approximately 6.3% by the end
of 2012*
*excluding material acquisitions, disposals and currency effects, based on 2008
exchange rates
Christopher Hyman, Chief Executive of Serco Group plc, said: "Our colleagues
across the world deliver essential services and their achievements have led to
a strong financial performance in very challenging times. We expect Serco's
position in new, diverse and expanding international markets to deliver ongoing
benefits. Our agility and capacity to innovate underpins our confidence in
continued growth across all our regions."
Notes:
Adjusted operating profit and Adjusted earnings per share shown above are
before amortisation of acquired intangibles, as shown on the face of the
Group's consolidated income statement and the accompanying notes.
Group free cash flow is free cash flow from subsidiaries and dividends received
from joint ventures, and is reconciled in Section 3 of the Finance Review.
Performance excluding currency has been calculated by translating non-Sterling
revenue and earnings for the year to 31 December 2010 into Sterling at the
average exchange rates for those currencies in 2009.
The order book is the value of future revenues based on all existing signed
contracts. It excludes contracts at the preferred bidder stage and excludes
Indefinite Delivery, Indefinite Quantity (IDIQ) contract vehicles where we are
one of a number of companies able to bid for specific task orders within the
IDIQ.
The pipeline is the estimated value of all future potential opportunities that
are clearly defined and identifiable.
For further information please contact Serco:
Jill Sherratt, Interim Head of Investor Relations T +44 (0) 20 8334 4122
Dominic Cheetham, Director of Corporate Communications T +44 (0) 20 8334 4334
Marcus De Ville, Head of Media Relations T +44 (0) 20 8334 4388
Presentation
A presentation for investors and analysts will be held at J.P. Morgan Cazenove,
20 Moorgate, London EC2R 6DA at 8.30 a.m. today. The presentation will be
webcast live on www.serco.com and subsequently available on demand.
Overview
2010 was a successful year for Serco thanks to the commitment of our people to
deliver quality essential services that matter to millions of people. Our
continued focus on delivering excellent service for our customers resulted in
high win rates and strong operational and financial performance in very
challenging times.
Strong financial performance
Serco delivered a strong financial performance in 2010 with revenue growth of
9.0% to £4,326.7m; 7.6% growth excluding currency effects. Organic growth was
also 7.6% excluding currency effects.
This growth demonstrated the capability, resilience and benefits of our
portfolio, and our ability to develop new sectors and geographies, as economic
headwinds began to be felt in the UK. Revenue growth was particularly strong
in AMEAA, and we achieved a very good second half in the Americas. In the UK,
good momentum from wins in 2009 drove growth in civil government markets while
austerity measures began to be felt particularly in the defence and local
government markets. The performance is described fully in the operational
review below.
Adjusted operating profit rose by 12.6% to £258.7m, reflecting a 19 basis point
increase in Adjusted operating profit margin to 6.0% (16 basis points increase
excluding currency).
The Group delivered exceptionally strong free cash flow of £185.8m compared
with £137.3m in 2009. Cash benefitted by around £20m from asset sale proceeds,
a particularly high level of joint venture dividends and low tax payments.
Our policy is to increase the total dividend each year broadly in line with the
increase in underlying earnings. Adjusted earnings per share rose 17.5% to
34.69p per share. Reflecting this growth, the Board has proposed a final
dividend of 5.15p per share, bringing the total dividend for the year to 7.35p,
up 17.6% compared with the previous year. The final dividend will be paid,
subject to shareholder approval, on 17 May 2011 to shareholders on the register
on 11 March 2011.
£5.6bn contract awards spread internationally
In 2010, we signed contracts valued at £4.2bn across a wide range of markets,
and were appointed preferred bidder for a further £1.4bn of contracts. Our wins
included significant contract extensions and expansions, as well as new
contracts in existing and new geographies and sectors. The value of these wins
does not include a number of Indefinite Delivery, Indefinite Quantity (IDIQ)
contracts in the US which we qualified for and which have a combined ceiling
value of US$4bn. These enable us to compete against other appointed companies
for one or more of the specific task orders within the IDIQ.
Among the notable expansions and extensions to contracts during the year were:
a two-year extension to our joint venture's Northern Rail contract, valued to
Serco at approximately £530m;
a renewed and expanded ten-year £100m contract to provide services at RAF
Halton and RAF High Wycombe;
a renewed and expanded US$170m, five-year air traffic control contract with the
US Federal Aviation Administration;
one renewed contract and one new contract with the US Navy to provide hazardous
materials management, valued at approximately US$84m over 3½ years and US$88m
over five years, respectively; and
a renewed ten-year contract with the Royal Australian Navy, a 50:50 joint
venture with P&O, valued to Serco at A$250m.
We had a number of important contract wins during 2010. These included:
a 25-year, £650m environmental services contract with Sandwell Metropolitan
Borough Council;
a £415m, 26½ year contract to provide and operate a new prison at Belmarsh
West, London;
a ten-year contract with King's College Hospital NHS Foundation Trust for our
GSTS Pathology joint venture, valued at around £110m to Serco;
a £200m, eight-year strategic partnership with Hertfordshire County Council;
and
a five-year transportation management contract with the State of Georgia
Department of Transportation valued at US$50m.
Transferring our skills and capabilities across our business helps us to expand
into new geographies and sectors, and we had further success during 2010. Of
particular note, we were:
awarded our first home affairs contract in New Zealand, to manage the Mt Eden
and Auckland Central Remand Prison, valued at up to NZ$300m (£140m) over ten
years; and
appointed preferred bidder for our first contract in the Australian health
market - a substantial ten-year contract to provide services at Fiona Stanley
Hospital in Perth, Australia.
In addition there were many smaller contracts won by transferring capabilities
including a five-year contract with the Department of Veterans Affairs, a new
US customer, to provide human capital solutions; and transport consultancy
which includes a contract for the Makkah Metro in Saudi Arabia.
More details of these and other contract awards can be found in the operating
review. We also signed numerous smaller and medium-sized contracts during the
year, some of which are described in the contract news updates available on our
website, www.serco.com.
Substantial global demand for efficient delivery of essential front-line
services
The economic environment, reform of public services and nation building are
driving strong demand for the efficient delivery of essential front-line
services, creating opportunities for Serco in both new and existing markets.
Our broad capabilities and track record of delivery allow us to support
customers as they look for help in transforming the quality and efficiency of
these services, and in tackling key challenges such as economic stability and
development, congestion, security, health and climate change.
In the UK, the Government's Comprehensive Spending Review has created a
pressing need for public services to increase their efficiency in the face of
reduced budgets and our markets are not immune. We signed a Memorandum of
Understanding with the Cabinet Office in November to deliver cost savings on a
number of contracts this year, further developing our strong partnership with
the UK Government. While these savings are not material to the Group results,
they combine with other headwinds, including the cancellation of one prison,
the phasing out of the Business Link contracts and the pending developments in
public service reform, to create a challenging environment in 2011.
The UK Government has stated that the public sector does not have to deliver
the services it commissions. This is paving the way for the private and
voluntary sectors to participate more fully in newer markets such as welfare to
work and offender rehabilitation, and for the development of new delivery
models, such as mutual organisations. We also expect to see service providers
increasingly paid for the results they deliver, a model with which we already
have considerable experience, particularly in the Flexible New Deal (FND)
contract which is now planned to end in June 2011. This is to be replaced by
the Work Programme framework for which we have been selected as a bidder for
contracts in seven of the 11 regions.
We continue to work positively with our customers in the UK as they look for
solutions to their financial and operational challenges. We are confident that
our opportunities to support those needs will become clearer later this year
and we expect these to drive further growth. We are anticipating that a
forthcoming parliamentary white paper on Open Public Services will outline in
more depth how private and third sector organisations could deliver additional
UK public services.
Our international portfolio, spread across many expanding economies and
markets, remains an important and proven element of our strategy. Our
businesses outside the UK now account for 40% of our revenues and we are
benefiting from the broader capabilities and contract portfolios we have
developed in recent years. Our progress in establishing home markets in the US,
Australia and the Middle East gives us strong international platforms from
which to grow organically and benefit from the potential for rapid expansion of
those markets. We also see significant potential in India where we have
recently established our presence.
The US is the largest government contracting market in the world and our skills
and capabilities, enhanced by those of our 2008 acquisition of SI
International, enable us to participate successfully.
We are well positioned to grow our share of the addressable federal services
market, which is valued at over US$150bn per annum. While the government is
seeking to reduce expenditure in certain areas, such as large weapons
programmes, we expect to see substantial opportunities in emerging priority
areas such as IT infrastructure, cybersecurity, federal health and energy
efficient IT.
In Asia Pacific, we have an active bid pipeline, driven by the need for better
infrastructure and services in a fiscally conservative environment. Governments
in Australia are aiming to return their budgets to surplus, helping to build a
solid pipeline of opportunities in areas such as health, justice and defence.
In markets such as the Middle East and India, we continue to expect further
opportunities arising from the demand for new services, including public
transport systems, facilities management, education, health services and
national security.
While we are primarily focused on organic growth, we will continue to acquire
new skills and capabilities where they bring opportunities for growth in new
markets and sectors such as the US Federal market and international BPO
markets.
Reiterating guidance
Our guidance reflects the growth potential we see across all our regions
supported by our high revenue visibility and substantial pipeline of
opportunities.
We have excellent visibility of future revenue due to the signed contracts that
make up our order book, contracts we expect to extend and rebid, and contracts
at the preferred bidder stage which we expect to sign. At 31 December 2010, our
order book stood at £16.6bn, compared with £17.1bn at the end of 2009,
including our contract signings during the year, the ending of our UK Flexible
New Deal contracts and the cost savings on a number of contracts we have
delivered to the UK Cabinet Office. We had visibility, at 31 December, of 92%
of planned revenue for 2011, 77% for 2012 and 66% for 2013. Our pipeline of
opportunities is currently £29bn.
For 2011, we expect good organic revenue growth and progress towards our 2012
margin guidance. Whilst this reflects the contracts we have won in 2010 and
the opportunities we expect to see across our regions during 2011, we have also
taken into account the headwinds in the UK. We expect the opportunities arising
from the changed economic environment in the UK to begin to emerge from late
2011.
Prospects beyond the current year are encouraging and we continue to expect, by
the end of 2012, an increase in revenue to approximately £5bn and in Adjusted
operating profit margin to approximately 6.3%*.
Note: * excluding material acquisitions, disposals and currency effects, based
on 2008 exchange rates.
Market opportunities and drivers
At the start of 2010, we created five new divisions based around our principal
markets. This allowed us to maximise our focus on growth and opportunities and
maintain a flexible and devolved organisation which responds to our customers'
needs.
Both the sections on market opportunities and drivers, and operating
performance are presented according to these divisions:
Civil Government,
Defence, Science and Nuclear,
Local Government and Commercial,
Americas, and
AMEAA (Africa, Middle East, Asia, and Australasia).
Our markets offer a broad range of opportunities, as governments address
substantial budget deficits and face continued pressure to improve public
services. Some governments are implementing deficit reduction programmes and
require ongoing efficiencies in the delivery of essential front-line services
whilst others are seeking to invest in creating or improving services. All are
addressing significant challenges including unemployment and economic
development, ageing and growing populations, migration, security, congestion
and climate change.
Faced with this, governments are increasingly recognising the benefits of
opening new areas of public service to competition. Studies have demonstrated
that competition can reduce the cost of public services by 10-30% and stimulate
innovation in delivery.
UK
In the UK, the economic environment has created a pressing need for more
efficient public services in the face of reduced budgets. In its Comprehensive
Spending Review, the Government stated its intention to move from being a
deliverer of services to becoming a procurer, and is now looking to promote
choice, increase accountability and devolve powers away from the centre. The
competed public services market has potential to increase significantly in
pursuit of efficiency; it was estimated in 2008 to be valued at some £80bn,
representing only one third of the Government's expenditure on services.
We are anticipating headwinds in the current year while decisions on reform are
resolved and customers develop their plans for future spending. However, a
number of government reviews including those into defence and security,
transport and welfare, and a forthcoming parliamentary white paper on Open
Public Services, may result in new opportunities for the private and third
sector organisations to deliver services. We expect further clarity as the
year progresses.
Civil Government
Welfare is an area of significant UK Government expenditure. The Work
Programme is Britain's biggest employment programme for decades and will also
be the first major move to a system of payment by results. The contracts are
substantially larger, longer and have greater scope than the current Flexible
New Deal contracts, as they will extend support to other groups including the
2.5 million people claiming Incapacity Benefit. The Work Programme will be let
through framework agreements to allow for faster and more flexible procurement,
and will adopt the model we have successfully pioneered of subcontracting
front-line delivery to networks of providers. There is also potential for other
employment-related support services contracts to be let through this framework
over the next five years, including subsequent contracts that attract European
Social Fund support.
In home affairs, the first three existing public-sector prisons are being
market-tested in 2011. We also see opportunities arising from the drive to
manage the existing prison estate more effectively, reduce reoffending and
improve the efficiency of probation, where a £1.6bn market is opening up. In
addition, we are well placed to help with the proposed move to more community
sentences for offenders, for example through our capabilities in electronic
monitoring and rehabilitation of offenders.
The UK health budget is approximately 20% of government spending, at more than
£100bn per annum, and reforms are focused on greater efficiency and improved
outcomes. We see opportunities to grow our pathology joint venture and provide
facilities management and support services to healthcare establishments and GP
commissioners. We will also look at further opportunities to manage NHS
hospitals and expand in offender healthcare.
Defence, Science and Nuclear
In the UK defence market, the Government has moved to a 'National Security'
policy with the publication of the Strategic Defence and Security Review (SDSR)
in October 2010, bringing together a number of markets in which we currently
have presence and are increasing our potential. The SDSR also identified target
reductions to the number of civil servants and the armed forces over the next
five years, involving new ways of working and a more radical approach to the
delivery of both back office services and procurement. Implementation of these
changes is likely to provide opportunities for Serco to support the Ministry of
Defence (MOD) in change management, transition and the provision of complex
integrated services. We are one of two bidders awaiting the decision on the
Recruiting Partnering Project for the Army, and one of three bidders on the
Future Outsourced Activities Programme for Royal Navy training services.
In wider security and civil resilience markets, we are pursuing opportunities
such as the long-term provision of outsourced training services to the London
Fire and Emergency Planning Authority.
The UK's scientific establishments have a critical role in addressing
challenges such as economic recovery, climate change and national and energy
security. We are in a strong position to contribute given our experience of
managing the National Physical Laboratory, the National Nuclear Laboratory, the
Atomic Weapons Establishment and our nuclear assurance business. Our
partnership with the MOD on the Chemical, Biological, Radiological and Nuclear
Protection Delivery Team also enables us to bid for further partnerships within
the MOD.
In the energy sector, the UK Government faces significant challenges in
securing the country's long-term needs while tackling climate change. Our
participation ranges from delivering regulatory and technical services in the
nuclear new-build programme to reducing the radar interference of windfarms.
We are also exploring how we can apply our operations and maintenance
capability in critical national infrastructure to the wider renewable energy
market and establishing a Centre for Carbon Measurement.
Local Government and Commercial
In UK local government, councils are under significant pressure from reductions
in central government grants, a freeze on council tax increases, reductions in
business rates and increased service demands from citizens. This is driving
increased interest in strategic partnering, service sharing, process
re-engineering, personalisation of services and in some areas, engagement with
the voluntary sector. We are currently in discussions with more than 20 local
authorities on how we can help them to transform service delivery. Our
successful bids into Enfield Borough Council, Hertfordshire County Council and
Sandwell Metropolitan Borough Council are examples of how we have applied our
broad and deep capabilities. We are committed to partnering with the voluntary
sector and SMEs, to develop solutions which address our customers' needs.
We are also engaging actively with a number of local authorities to discuss
models for the outsourcing of Education and Children's Services, in the wake of
the spending review and Education White Papers. Our partnership models,
offering shared revenue and profit, have been well received. We anticipate a
number of opportunities coming to market in 2011.
We are seeing a revolution in the way health services are delivered, increased
opportunities to build on our integrated facilities management offering to
acute hospital trusts, reaching into middle office services such as HR and
Finance. Our success in transferring these skills as part of our proposition
for Fiona Stanley Hospital in Australia, where we are preferred bidder,
demonstrates the value of our experience.
Americas
The US market, which is the largest government contracting market in the world,
offers Serco opportunities in both the Federal Defense and Federal Civilian
markets.
In the US Federal services market, of which our addressable share is valued at
US$150bn per annum out of a total of US$300bn, we expect the increasing
reliance on information technology to continue to present significant
opportunities for Serco. IT is essential for successful government operations
and we expect increasing demand in areas where we have strong capabilities,
such as systems engineering, cybersecurity, program management, command and
control, and logistics systems modernisation.
Additionally, the Federal government continues to face workforce shortages and
relies on contractors. Serco expects to grow in managed services including
human capital management, military personnel support services, records
management, business process outsourcing, and logistics supply operations.
With our scale, capabilities, and past performance, we are well positioned to
bid and win larger contracts.
We qualified on a number of Indefinite Delivery, Indefinite Quantity (IDIQ)
contract vehicles, where we are one of a number of companies able to bid for
specific task orders within the IDIQ. Notable examples awarded during 2010
included a five-year personnel support services IDIQ contract with the US Army,
allowing us to compete with 16 other awardees for up to US$2.6bn of task
orders. We are also eligible to compete with 11 other awardees for task orders
within a studies and analysis IDIQ contract with the US Army, amounting to
US$1.3bn over five years. In addition, we, along with 13 other companies, are
signed up to a five-year Recruiting & Retention IDIQ contract for up to US$274m
of task orders to provide program analysis, information technology, counselling
and training with the US Army.
Since the year end, the US Navy's Space and Naval Warfare Systems Command
(SPAWAR) has named Serco as one of four winners for an IDIQ contract to support
the Navy in the installation and testing of Command, Control, Communications,
Computers, Intelligence, Surveillance and Reconnaissance (C4ISR) systems. The
contract has a ceiling value of US$1.4bn over a three-year base period with a
two-year option period.
AMEAA
In Australia and New Zealand, there is a growing range of opportunities.
In the justice sector we are seeing a number of new-build and existing prisons
being put to the market as governments challenge the traditional approach.
We also continue to pursue the emerging health market in both Australia and
Hong Kong, as governments encourage the private and voluntary sectors to
challenge traditional service delivery models for the build, finance and
operation of hospitals.
Our defence strategy in Australia continues to develop, with opportunities in
areas such as logistics and garrison support. The government's Strategic Reform
Programme will support the creation of some of these opportunities, through
reviews of warehousing, distribution and equipment maintenance.
Serco's operations in the Middle East centre on the United Arab Emirates. This
region remains buoyant for Serco as governments progress with infrastructure
and public service projects in transport, education and health. We continue to
build on our core markets in the region, particularly in facilities management,
transport and aviation, and are well placed to move into new markets of health,
education and defence with a strong pipeline of opportunities for the
foreseeable future.
In India, we continue to develop our presence in the domestic BPO market. In
addition, our Global Transport team is shaping significant opportunities in
both the Middle East and India including rail, road and traffic management,
marine services and aviation.
Operating Review
The operating review outlines contract wins which are significant because of
their value or their contribution to our business development. We also won
numerous other smaller and medium-sized contracts, details of some of which can
be found on our website at www.serco.com.
Civil Government
Civil Government includes our UK and European operations in transport, home
affairs (custodial, immigration and field services, and border security and
control), welfare to work and healthcare.
Civil Government's revenue grew 9.8% to £1,126.9m (2009: £1,026.3m) and
represented 26% of Group revenue in both 2010 and 2009. The growth, which was
particularly strong considering the change in accounting for Train Operating
Company track access charges which reduced revenue by £26.5m, was derived
principally from the large contracts awarded in 2009 which became operational
during 2010. These included the Flexible New Deal contracts under the Welfare
to Work programme which started in October 2009 and the Barclays Cycle Hire
Scheme in London. We also benefited from contract wins during 2010 such as the
expansion, in September, of the GSTS Pathology joint venture to include King's
College Hospital NHS Foundation.
Transport - Rail and Metro
We operate three of the best performing train operating contracts in the UK.
Both Northern Rail and Merseyrail, joint ventures with Abellio, continued to
deliver strong operating performances.
Northern Rail achieved 90.8% punctuality as of the last period and overall
satisfaction in the National Passenger Survey was 82% - unchanged from the
previous year. It has recently been awarded Train Operator of the Year in the
Rail Business Awards, recognising the investment made by Serco and Abellio
above and beyond the franchise requirements. In addition, Northern Rail
received two top national awards and four commendations in the Railway Industry
Innovation Awards, as well as the top transport title from the Royal Society
for the Prevention of Accidents for the second year running.
Merseyrail was the UK's most punctual railway during 2010, with 95.2% of trains
on time over the year and was also the highest rated train operating company,
with a 93% satisfaction rating in the independent National Passenger Survey.
On the Docklands Light Railway, the roll out of a full three-carriage service
has increased capacity by 50%. Customer satisfaction was 95.4% for overall
service and 96.3% for safety and security in the fourth quarter of 2010.
Increased service reliability resulted in 97.1% of trains running to schedule,
on the most recent figures. Passenger numbers grew again in 2010, and were 9.3%
higher at 75.2 million journeys.
Northern Rail signed a two-year extension to its franchise, on the same terms
as its existing contract. Serco's share of the extension to September 2013 is
valued at approximately £530m.
In Rail Technology, we have completed our contracted development work on the
Asset Inspection Train for the London Underground and, following earlier
delays, now look forward to the final handover.
In August 2010, we launched Barclays Cycle Hire for Transport for London. By
the end of the year, over 110,000 members had registered and the scheme is also
now available to casual users. In total, over 2 million journeys have been made
to date and in a survey, 91% of users said they were happy with the service.
The scheme's success has resulted in plans to extend it towards east London in
readiness for the 2012 Olympics, increasing the area covered to 65km². Around
8,000 hire bikes will be available from 14,400 docking points spread across 600
docking stations.
Home Affairs
We signed a contract with the Ministry of Justice to provide and operate a new
prison at Belmarsh West, London. The contract has a value to us of
approximately £415m over 26½ years. The prison will be built by our
construction partner Skanska, with equity and debt finance secured from third
parties, and is on track to be completed in the first half of 2012. Belmarsh
West is the first UK prison contract to be awarded to an alliance of the
private and voluntary sectors. With our partners, Turning Point and Catch22, we
will focus on cost-effective care and successful rehabilitation, creating an
environment that prepares those in our care for release.
We were disappointed to be informed that, having been appointed preferred
bidder to provide and operate a further prison at Maghull, the project would
not go ahead as a result of the Comprehensive Spending Review. We fully
understand the decision and look forward to working with the Government on its
proposals to deliver innovative, effective rehabilitation to reduce
reoffending.
We were awarded a number of contract extensions, including a two-year
extension, valued at £38m, to our contract to run Colnbrook Immigration Removal
Centre, and a three-year, £32m extension to our contract to manage Yarl's Wood
Immigration Removal Centre. We were also awarded an additional two years for
our electronic monitoring contract for Scotland, valued at around £10m, and
signed a one year extension to our electronic monitoring contract for England
and Wales, valued at an additional £38m of revenue at current levels.
In border security and control, the Home Office has announced the termination
of its e-Borders contract with Raytheon, the prime supplier of this advanced
border control and security services programme to the UK Border Agency. As a
subcontractor on the programme, we are continuing to fulfil our obligations to
operate key parts of the existing service and continue to work with the UK
Border Agency on how we can best support them in the future on the e-Borders
programme.
We were delighted that John Biggin, director of HMP & YOI Doncaster, was named
Public Servant of the Year at the Guardian Public Service Awards. This is the
first time a private sector employee has received such an award. We also
received a British Safety Council Five Star Health and Safety Audit Award for
HMP Dovegate, and recognition in the Healthcare 100 awards for our work at
Yarl's Wood Immigration Removal Centre.
Welfare to Work
We have made a successful start in the Welfare to Work market. As prime
contractor, under our three Flexible New Deal (FND) contracts with the
Department for Work and Pensions (DWP), we help people claiming Jobseekers
Allowance who have been unemployed for more than 12 months to find sustainable
work. We achieve this through our unique model of subcontracting to networks of
successful providers, including private, public and voluntary sector
organisations. Since the start of these contracts in October 2009, we have
enabled nearly 18,000 people to move back into employment.
These existing FND contracts, and all other existing back to work schemes, will
now end in June 2011 and be replaced by the Work Programme which will be
substantially larger, longer and have greater scope. It will extend support to
additional groups including those who have been unemployed for less than 12
months and those claiming incapacity benefits. Contracts are being tendered for
in 2011 and let through a new framework on which we are placed in seven out of
eleven available regions across the UK. Each region is made up of between one
and three Contact Package Areas in which there will be at least two suppliers.
This offers the opportunity for us to substantially extend our footprint in the
market.
Our Welfare to Work team has expanded into an adjacent market, winning a number
of contracts, valued in aggregate at around £19m, to implement Job Deal which
helps ex-offenders find jobs. The programme is jointly funded by the European
Social Fund and the DWP, and is managed by the National Offender Management
Service.
Health
King's College Hospital NHS Foundation Trust (King's) joined GSTS Pathology,
our joint venture with Guy's & St Thomas' NHS Foundation Trust, and awarded it
a contract to provide pathology services. This will result in incremental
revenue to Serco of approximately £110m over ten years. King's has one of the
largest integrated automated laboratories in Europe and will further enhance
the range of tests available to GSTS Pathology's customers. GSTS Pathology is
now the UK's largest pathology service provider and has achieved considerable
success in improving service levels. Among a wide range of improvements,
cervical cancer screening times and the turnaround times for some forms of
diabetic monitoring tests have been halved. We have achieved even better
results for HIV genotyping assay, reducing time taken from 28 to ten days.
Defence, Science and Nuclear
Defence, Science and Nuclear (DSN) brings together our businesses providing
operational support services in the UK and European defence markets,
science-based businesses such as our contracts at the Atomic Weapons
Establishment (AWE), the National Physical Laboratory and the National Nuclear
Laboratory, our energy market operations and our nuclear safety and assurance
business.
DSN's revenue reduced by 1% to £910.8m (2009: £921.2m) which represented 21% of
Group revenue (2009: 23%). This decline reflected a slowdown in advance of the
UK election and the Strategic Defence and Security Review (SDSR) during 2010,
both in decision making and in major contract awards.
Key awards last year include a renewed and expanded multi-activity contract
valued at £100m over ten years to provide services at Royal Air Force (RAF)
Halton, which we have served since 1997, and RAF High Wycombe, the home of
Headquarters Air Command. At RAF Brize Norton, the main gateway for British
military personnel on overseas operations, the MOD awarded us a contract for up
to six years to deliver essential support services, worth approximately £35m.
We have supported the RAF there since 1997 and this contract confirms and
reinforces our position supporting the MOD's Programme Future Brize, which will
see RAF Brize Norton develop into the core Air Transport and Air Re-fuelling
station.
Utilising our scientific capabilities, our joint venture with Lockheed Martin
and Jacobs Engineering, which manages and operates AWE, continues to achieve
excellent delivery against key milestones. The AWE transformation programme is
delivering significant benefits, working with the MOD to reduce costs while
maintaining performance levels. In addition, we have delivered the Project
Orion laser facility, a world-leading high energy density physics experimental
facility, on time and to the MOD's requirements. We are delighted that a team
from AWE has been awarded a Commendation by the MOD's Chief Scientific Advisor
for work on collaborative arms verification with Norway.
Bridging the defence and energy markets, a new eight-year contract with the
MOD, valued at around £20m to Serco, will help the UK tackle climate change
through off-shore wind energy. As prime contractor, we are working with
Lockheed Martin to introduce radar technology that resists interference from
wind farms, removing a significant obstacle to the roll out of off-shore wind
power across the UK. This new and innovative technology has already been
commended for innovation at the 2010 National Buying & Selling Energy Awards.
In the civil energy market, Westinghouse appointed Serco as their lead nuclear
safety advisor in the UK. Serco's role is to lead a team of experts to assist
Westinghouse complete Step 4 of the Generic Design Assessment (GDA) for the
AP1000, a critical stage in the reactor design approval process being conducted
by the UK Nuclear Regulators which is due to complete in 2011. The contract is
strategically important for Serco, coming at the beginning of a new era for
nuclear energy in the UK.
Our European defence operations secured over £50m in new business and renewals
of existing contracts including several with the German Ministry of Defence.
These include the planning and installation of communications and laboratory
equipment and a contract to deliver deployable network solutions.
In the expanding training market we secured a 15-year contract worth more than
£55m to manage and operate the Emergency Planning College (EPC) on behalf of
the Cabinet Office, placing us at the heart of UK civil resilience and
positioning us well for future opportunities coming to market. We manage all
services at the EPC, including training delivery and support, sales and
marketing, finance, estate management, ICT and security.
National Physical Laboratory (NPL) commercial revenues have expanded and they
now represent more than 30% of its overall income. This includes orders from
the environmental and sustainability sectors, responding to environmental
legislation and the growing sustainability agenda. Customers include E.ON, BP,
Veolia Environment and the Department of Food and Rural Affairs. The business
case for a Centre for Carbon Measurement has been developed and is being
considered with our stakeholder community. It will support national and
international efforts to understand and mitigate climate change through
accelerating the development of the low-carbon technology sector. NPL also
received the highest recognition after a paper co-authored by NPL scientists
was cited in support of the Nobel Prize in Physics.
Local Government and Commercial
Local Government and Commercial (LG&C) comprises our UK and European IT & BPO,
integrated and environmental services, leisure, education, consulting and
commercial businesses.
The revenue of LG&C increased by 5.5% to £853.9m (2009: £809.2m) which
represented 20% of Group revenue in both 2010 and 2009.
Growth was driven by a number of 2009 wins which became operational during
2010, including a full range of environmental services for the London Borough
of Bexley; expanding our presence in integrated services markets with the
Plymouth Hospitals NHS Trust and Airbus, as well as support services for The
European Space Agency and Peterborough City Council's ICT services. This
performance was robust given Business Link services, provided for the London
and South East Regional Development Agencies, were reduced in scope and some
customers delayed decisions on discretionary project work following the outcome
of the Comprehensive Spending Review.
IT & BPO
We signed a new contract with Hertfordshire County Council to deliver a
ground-breaking strategic partnership. The contract, due to commence in April
2011, is valued at up to £200m over eight years and will achieve efficiency
savings for the Council of at least £25m. We will provide front and back office
operations including information and communication technology (ICT) services,
business processes such as finance, payroll and HR, and support services such
as facilities management, customer contact centres and occupational health.
These services will also be offered to other public sector bodies in the area,
including Hertfordshire's ten district councils and the county's police
authority. The new contract builds on our 18-year track record of working with
the Council and is significantly larger than the existing £8m per annum
service.
We successfully rebid our contract to provide ICT support services to the
London Borough of Enfield. The new contract will deliver guaranteed cost
savings of 20% for the council, improve services for its employees and improve
communication and interaction with residents. The initial five-year contract is
valued at £24m, with an option to extend for a further four years.
The replacement of Regional Development Agencies (RDAs) with Local Enterprise
Partnerships (LEPs) and related funding cuts will see our regional Business
Link services close by the end of 2011. Although there may be new opportunities
with the introduction of business support programmes from national and local
government, it is not yet clear when these will start to emerge.
Our acquisition, in March 2010, of RB Solutions, a successful provider in the
revenues and benefits market, gave us an additional capability in this market,
enabling us to win five new contracts including Dacorum Borough Council and
Dudley Metropolitan Borough Council to provide benefits processing services.
We secured two contracts with the European Space Agency (ESA) valued at €35m
over the first three years, strengthening our position as a leading service
provider to Europe's space and technology agencies. Under the first contract we
are leading a consortium to provide operations and maintenance to ESA's Earth
Observation programme. The second is an expansion of an existing contract,
covering engineering and management support for the ESA Earth Observation
payload data ground segment.
We were delighted that Duncan Mackison, who leads our highly-successful ACCESS
joint venture with Glasgow City Council, was named Outsourcing Professional of
the Year by the National Outsourcing Association.
Integrated and Environmental Services
Sandwell Metropolitan Borough Council awarded us its new 25-year Waste
Improvement Plan contract, valued at around £650m. We are providing refuse and
recycling collection services, street cleansing services, and delivering waste
processing and disposal, including the construction of a new waste transfer
station. Our innovative approach will increase recycling rates and
significantly reduce the amount of waste sent to landfill. This will help the
council meet Government recycling targets and reduce costs such as landfill
taxes.
Norfolk and Norwich University Hospital extended our contract for a further
five years until 2016. The extension, under which we will continue to provide a
full range of integrated non-clinical support services, is valued at £75m.
We also began our contract to provide facilities management services to the new
Forth Valley Royal Hospital in Scotland, one of the most modern and
well-equipped hospitals in Europe. Our services include operating and
maintaining a team of robotic vehicles, which help to keep patient areas free
of trolleys and other related items, reduce infection risks and free up our
staff to focus on patients' priorities. The contract is valued at £600m over 30
years.
Education
Our education services contracts in Bradford and Walsall continue to perform
well. We are delighted that our Bradford contract - now in its final year -
continues to deliver significant improvements. At Key Stage two, 73% of pupils
are now achieving Level 4 or higher in English and Maths (combined), equivalent
to the national average. At GCSE level, more than twice as many of the
district's 16-year-olds gained 5 A*-C grades in 2010 (71.9%) compared with 2001
(34.3%) when Serco was asked to manage education services in Bradford. In July
our ten-year contract with Bradford Council comes to an end and we will
transfer the responsibility for all education services back to the Council.
In Walsall we are continuing to see significant improvements at both Key Stage
two and four. At Key Stage two, pupils are achieving above national averages
in 'Level four and above' for English and Maths, and at Key Stage four,
improvements in the most important measure of five good GCSEs including English
and Maths continues to outpace national improvements by some margin.
Americas
Our Americas segment provides professional, technology and management services
focused primarily on the US federal government, including every branch of the
military, key civilian agencies such as the Department of Homeland Security,
and the intelligence community.
Revenue grew 9% (8% excluding currency effects), to £953.9m (2009: £872.6m).
This represented 22% of Group revenue both in 2010 and 2009. Growth in the
second half of the year was very strong following lower growth in the first
half, largely reflecting a particularly strong prior period. This strong
organic growth arose from new task orders in both Federal defence and civilian
contracts, including program management work for an intelligence agency and the
Canadian Driver Examination Services, DES, as it recovered the backlog
following strike action. We also benefitted in the second half from 109 task
orders valued at US$80m under the Government-wide single-award IDIQ for
Command, Control, Computer, Communications, Intelligence and Information
Technology Surveillance, Reconnaissance (C4I2TSR).
A key focus during the year was to increase collaboration between our business
units and leverage our wide range of capabilities across our customer base.
Several of our business units came together to win new work with the Department
of Veterans Affairs, valued at approximately US$20m over its first one-year
base period with additional funding expected for the four option years. We
will provide programme management; a knowledge management-based web portal with
job hiring tools, e-Learning elements and simulations, videos and chat rooms;
mobile web technologies; a call centre; and career coaching.
Other examples of integrated working include expanding the use of our 'Command,
Control, Communications and Computer' skills across all branches of the
military, the Department of Homeland Security and the intelligence community.
We are also using our enterprise architecture capabilities to support more
Department of Defense agencies and commands, exploring opportunities to use our
economic cost analysis expertise with the US Air Force and the intelligence
community, and looking to expand our logistics support to additional military
customers.
Many government agencies use Indefinite Delivery, Indefinite Quantity (IDIQ)
contract vehicles, where we are one of a number of companies able to bid for
task orders. To leverage our position fully, we have increased resources to
respond to key opportunities under these vehicles, which include Alliant,
HRsolutions, Seaport-e, Office of Personnel Management's Training and
Management Assistance Program and several General Services Administration
department schedules including facilities management and IT. We have also
strengthened our business development team, reflecting our greater
concentration on larger prime contracts.
Other awards included the renewal of a single-award IDIQ (where there are no
other awardees) contract with the US Navy's Commander, Fleet and Industrial
Supply Centers to support the procurement, management, issuance and disposal of
hazardous materials (HAZMAT). The contract has a six-month base period with
three one-year option periods and is valued at approximately US$84m, including
the options. We also received a new single award IDIQ contract to perform
HAZMAT management services and provide consolidated HAZMAT reutilization and
inventory management to the US Navy's Fleet and Industrial Supply Center
Norfolk. The contract has a one-year base period with four one-year option
periods and is valued at approximately US$88m, if all option years are
exercised.
The Naval Operational Logistics Support Center awarded us a new single-award
IDIQ contract to provide program management and technical services. The
contract has a one-year base period and four one-year options, with a ceiling
value of US$44m if all option years are exercised.
We strengthened our position on major US government programs through an award
by the US Army of an IDIQ contract to compete for task orders supporting the
Assistant Secretary of the Army Manpower and Reserve Affairs. We are among 12
awardees on this US$1.3bn contract, allowing us to compete for work in areas
such as business planning and research and evaluation. The contract has a
five-year term, comprising a one-year base period and four one-year option
periods.
Within the civilian arena we were awarded a contract to provide air traffic
control services to the Federal Aviation Administration Contract Tower Program,
valued at approximately US$170m over five years. We are also contracted to
provide comprehensive management, installation and maintenance of the Georgia
Department of Transportation's intelligent transportation system, valued at
approximately US$50m over five years.
We were pleased to receive the 2010 Defense Enterprise Architecture Achievement
Award for supporting the Air Force Space Command's Joint Space Operations
Center Mission System programme. We also won the 'None in a Million' Federal
Aviation Administration award for achieving - for the second time - one million
error-free operations at Goodyear, Arizona air traffic control, as well as the
Bravo Zulu Award for exceptional work on behalf of the Navy Expeditionary
Medical Support Command for relief efforts in Haiti.
AMEAA
Our AMEAA segment consists of our operations in Africa, Middle East, Asia and
Australasia, in which we provide a range of services including transport,
justice, immigration, health, defence, BPO and facilities management.
Revenue grew 41% to £481.2m, (2009: £340.7m) and represented 11% of Group
revenue, up from 9% in 2009. Excluding the impact of currency, particularly
given the strong Australian dollar, growth was 26%.
This high revenue growth reflects the contracts that became operational during
late 2009 and early 2010 in our markets in Australia, the Middle East and
India.
In home affairs in Australia, we continue to work with the Australian
Department of Immigration and Citizenship to transform its immigration
services, whilst expanding capacity to support the increasing number of people
in our care. Serco has been recognised for the transformation we have achieved,
our humane approach, the constructive mood in the centres and the positive
relationship between our employees and the people in our care.
In defence, our 50:50 joint venture with P&O Maritime Services renewed its
contract, valued at A$250m to us, to provide harbour and offshore services to
the Royal Australian Navy for ten years.
We expanded into a new market when we were appointed preferred bidder for a
substantial ten-year contract at Fiona Stanley Hospital in Perth. When it opens
in 2014, the 783-bed hospital will be a major tertiary hospital for the area.
We will provide all non-clinical services, including managed equipment
services, transport, procurement, sterilisation and clerical services, drawing
on our extensive experience of hospital support contracts in the UK.
We were delighted to win the Operator and Service Provider Excellence Award at
the prestigious National Infrastructure Awards. The award recognises our high
standards at Acacia, Western Australia's only privately-operated prison.
Borallon Correctional Centre was awarded two Minister's Awards for Excellence
for its innovative recycling project and health initiatives.
In December we entered another new market when we were appointed preferred
bidder to manage the Mt Eden and Auckland Central Remand Prison in New Zealand.
The contract, signed in February 2011 to commence in August 2011, includes
rehabilitation and reintegration programmes for prisoners as well as logistics
and infrastructure management. The six-year contract has an option for a
further four years, and is valued at around NZ$300m over the full ten years.
In the Middle East, the Dubai Metro has continued to achieve high levels of
service, with availability and punctuality at 99.6% and 97.9% respectively for
the year. 38.8m passengers used the Metro during 2010 and a further 16 stations
opened, bringing the total to 26. We also expanded our presence in Dubai
through a five-year, £15m contract to operate and maintain the 5.4km Palm
Jumeirah Monorail.
We were delighted to play our part in the opening of Dubai's second airport,
Dubai World Central - Al Maktoum International, where we provide air traffic
control and airside engineering services. This is an addition, valued at around
£3.5m per annum, to our existing contract with Dubai Airports Company which
dates back to the 1960s with a value of approximately £250m.
Elsewhere in the Middle East, we won a one-year, £10.5m contract to deliver
operations and maintenance consultancy services to the Al Mashaaer Al
Mugaddassah Metro Southern Line in Makkah, Kingdom of Saudi Arabia.
India continues to present excellent opportunities for the future. Our BPO
operation is developing value-driving products to banking, insurance, telecom
and retail customers.
Finance Review
Overview
Our business delivered a strong financial performance in 2010, with revenue
growing 9.0% and adjusted operating profit increasing by 12.6%. Our adjusted
operating margin increased by 19 basis points. Adjusted EPS grew by 17.5% to
34.69p. Free cash flow grew by 35.3% to £185.8m, and Group recourse net debt
reduced by £84.1m to £303.6m.
Income statement
Serco's income statement for the year is summarised in Figure 1 below. This
includes the results of joint ventures which are proportionately consolidated.
Figure 1: Income statement
2010 2009 Increase
Year ended 31 December £m £m
Revenue 4,326.7 3,970.0 9.0%
Gross profit 644.3 586.8 9.8%
Administrative expenses (385.6) (357.1) 8.0%
Adjusted operating profit 258.7 229.7 12.6%
Investment revenue and finance costs (27.4) (35.0)
Adjusted profit before tax 231.3 194.7 18.8%
Amortisation of acquired intangibles (17.4) (17.6)
Profit before tax 213.9 177.1 20.8%
Tax (57.1) (46.9) 21.7%
Profit for the year 156.8 130.2 20.4%
Effective tax rate 26.7% 26.5%
Adjusted earnings per share 34.69p 29.53p 17.5%
Earnings per share 31.88p 26.76p 19.1%
Dividend per share 7.35p 6.25p 17.6%
1.1 Revenue
Revenue grew by 9.0% to £4,326.7m (7.6% excluding currency effects). Organic
revenue growth, excluding currency effects, was 7.6% and reflects the growth of
existing contracts and the contribution of new contracts started in 2009 and
2010.
1.2 Adjusted operating profit
Adjusted operating profit increased by 12.6% to £258.7m representing an
adjusted operating profit margin of 6.0%. Adjusted operating profit margin
increased by 19 basis points (16 basis points excluding currency effects).
1.3 Investment revenue and finance costs
Investment revenue and finance costs totalled a net cost of £27.4m (2009: £
35.0m), a decrease of £7.6m. The decrease excluding currency effects was £7.4m.
The principal reasons for this decrease were reduced average borrowings during
the year, lower interest rates and a decrease in the net pension finance cost.
1.4 Adjusted profit before tax
Adjusted profit before tax was £231.3m, an increase of 18.8%. Excluding
currency effects the adjusted profit before tax margin was 5.3%, an increase of
40 basis points.
1.5 Tax
The tax charge of £57.1m (2009: £46.9m) represents an effective rate of 26.7%,
compared with 26.5% in 2009. The slight increase in the rate is principally due
to changes in the mix of taxable profits across the Group.
1.6 Earnings per share (EPS)
Adjusted EPS rose by 17.5% to 34.69p. EPS grew by 19.1% to 31.88p. EPS and
adjusted EPS are calculated on an average share base of 491.5m during the year
(2009: 486.6m). The increase in the average share base principally resulted
from a full weighting of shares issued during 2009.
Dividend
Serco's policy is to increase the total dividend each year broadly in line with
the increase in underlying earnings. The Board has proposed a final dividend of
5.15p per share, representing an increase on the 2009 final dividend of 17.0%,
and bringing the total dividend for the year to 7.35p, a growth of 17.6%. The
final dividend will be paid, subject to shareholder approval, on 17 May 2011 to
shareholders on the register as at 11 March 2011.
Cash flow
The Group generated an exceptionally strong free cash performance with an
inflow of £185.8m (2009: £137.3m), an increase of 35.3%. This included benefits
of around £20m from asset sale proceeds, a particularly high level of joint
venture dividends and low tax payments.
Figure 2 analyses the cash flow. As in previous years, we have designed the
analysis to show the underlying cash performance of the Group - the cash flows
generated by subsidiaries plus the dividends received from joint ventures. It
therefore differs from the consolidated cash flow on page 35, which
proportionately consolidates the cash flows of joint ventures. The adjustment
line in Figure 2 reconciles the movement in Group cash to the consolidated cash
flow.
Figure 2: Cash flow
Year ended 31 December 2010 2009
£m £m
Operating profit excluding joint ventures 176.7 150.6
Non cash items 79.2 75.4
Group EBITDA 255.9 226.0
Working capital movement (30.6) (27.2)
Group operating cash flow 225.3 198.8
Interest (25.2) (31.5)
Tax (24.0) (26.5)
Net expenditure on tangible and intangible assets (41.8) (49.8)
Dividends from joint ventures 51.5 46.3
Group free cash flow 185.8 137.3
Disposal of investments/subsidiaries - 0.6
Acquisition of subsidiaries (2.3) (15.4)
Financing (188.1) (36.8)
Special pension contribution (20.0) -
Dividends paid (32.3) (25.9)
Group net (decrease)/increase in cash and cash equivalents (56.9) 59.8
Adjustment to include joint venture cash impacts 8.7 14.1
Net (decrease)/increase in cash and cash equivalents (48.2) 73.9
Note: Group EBITDA is earnings from subsidiaries (excluding joint ventures)
before interest, tax, depreciation, intangible amortisation and
other non cash items.
3.1 Group operating cash flow
Group operating cash flow of £225.3m (2009: £198.8m) reflects a conversion of
Group EBITDA into cash of 88.0% (2009: 88.0%). The working capital movement of
£30.6m reflects the requirements of a growing business.
3.2 Interest
Net interest paid was £25.2m, compared to £31.5m in 2009 reflecting the
reduction in Group recourse net debt since 2009 and lower interest rates.
3.3 Tax
Tax paid was £24.0m (2009: £26.5m). The reduction in tax paid during 2010 is
due to increases in accelerated capital allowances and other timing differences
in the period, additional tax relief on the December 2010 special pension
contribution and tax refunds received during the year. In 2011, we expect the
cash tax rate to trend closer to our effective tax rate. This is principally as
a result of a higher proportion of overseas taxable profits which more than
offsets the benefit of the tax relief on the special pension contribution.
3.4 Net expenditure on tangible and intangible assets
Net expenditure on tangible and intangible assets in the year was £41.8m (2009:
£49.8m). Gross expenditure, excluding disposals, was £51.1m (2009: £52.3m)
representing 1.4% of group revenue excluding joint ventures (2009: 1.6%).
On 30 June 2010, as part of forming a strategic partnership with Patni Computer
Systems Ltd. (Patni), a leading global provider of Information Technology
services and business solutions, to provide services in education and
e-learning in the UK and Irish markets, we disposed of a Learning software
product to Patni. Cash realised from the sale was £7.0m and profit on disposal
of this asset was £1.4m.
In 2011 we are planning to invest around £20m in the implementation of SAP for
HR across the Group.
3.5 Dividends from joint ventures
Dividends received from joint ventures totalled £51.5m (2009: £46.3m)
reflecting an uncharacteristically high conversion rate of joint ventures'
profit after tax and non controlling interests into dividends. This high rate
reflected the impairment charge of £4.2m resulting from our exit from the
non-core South African joint venture Equity Aviation. Excluding this, the
conversion rate of dividends from joint ventures was approximately 95%. In
2011, we expect the conversion rate to be closer to the normal rate of 80-90%.
3.6 Financing
The movement in financing resulted primarily from repayments on our bank
facilities and non recourse debt.
Net debt
Figure 3 analyses Serco's net debt.
Figure 3: Net debt
2010 2009
At 31 December £m £m
Group - cash and cash equivalents 204.0 253.7
Group - loans (482.6) (619.1)
Group - obligations under finance leases (25.0) (22.3)
Group recourse net debt (303.6) (387.7)
Joint venture recourse net cash 66.1 58.2
Total recourse net debt (237.5) (329.5)
Group non recourse debt (23.7) (29.0)
Total net debt (261.2) (358.5)
4.1 Group recourse net debt
Group recourse net debt decreased by £84.1m to £303.6m.
Cash and cash equivalents includes encumbered cash of £10.9m (31 December 2009:
£11.2m). This is cash securing credit obligations and customer advance
payments.
4.2 Group non recourse debt
The Group's debt is non recourse if no Group company other than the relevant
borrower has an obligation to repay the debt under a guarantee or other
arrangement. The debt is excluded from all of our credit agreements and other
covenant calculations, and therefore has no impact on the Group's ability to
borrow.
Group non recourse debt reduced by £5.3m to £23.7m, as a result of £7.6m
payments made in line with the debt repayment schedule on debt relating to our
Driver Examination Services contract in Canada, offset by £2.3m increase in non
recourse debt due to exchange movements.
Pensions
The Group operates and is a member of a number of defined benefit schemes and
defined contribution schemes.
At 31 December 2010, the net liability included in the balance sheet arising
from our defined benefit pension scheme obligations was £83.0m (31 December
2009: £113.6m), on a pension scheme asset base of £1.5bn.
Figure 4: Defined benefit pension schemes
2010 2009
At 31 December £m £m
Group schemes - non contract specific (76.1) (120.0)
Contract specific schemes:
- reimbursable (123.4) (144.3)
- not certain to be reimbursable (26.7) (29.9)
Net retirement benefit liability (226.2) (294.2)
Intangible assets arising from rights to operate franchises and contracts 8.9 11.4
Reimbursable rights debtor 123.4 144.3
Deferred tax assets 10.9 24.9
Net balance sheet liabilities (83.0) (113.6)
The total pension charge included in operating profit for the year ended 31
December 2010, including the proportionate share of joint ventures, increased
to £106.5m (2009: £92.4m). Within this charge, the Group's contributions to UK
and other defined contribution pension schemes increased to £76.0m (2009: £
64.8m). The service charge relating to the Group's defined benefit schemes was
£30.5m (2009: £27.6m), and the movement was principally as a result of changes
to the discount rate and inflation assumptions as at the end of 2009 and
increases in payroll.
Serco has three main types of scheme which are accounted for as defined benefit
pension schemes. Each type has its own accounting treatment under International
Financial Reporting Standards. These are:
Non contract specific - schemes which do not relate to specific contracts or
franchises. For these schemes, we charge the actuarial gain or loss for the
year to the consolidated statement of comprehensive income (the SOCI);
Reimbursable - schemes where we have a right of full cost reimbursement and
therefore include both the pension scheme deficit and offsetting reimbursable
rights debtor in the balance sheet; and
Not certain to be reimbursable - schemes relating to specific contracts or
franchises, where the deficit will pass back to the customer or on to the next
contractor at the end of the contract. For these schemes, we charge the
actuarial gain or loss on our share of the deficit for the year to the SOCI,
recognise a recoverable intangible asset on the balance sheet at the start of
the contract or franchise and amortise the intangible asset to the income
statement over the contract or franchise life.
Serco has limited commercial risk in relation to the contract specific schemes,
due to either the right of cost reimbursement or because the deficit will, in
general, pass back to the customer or on to the next contractor at the end of
the contract. Among our non contract specific schemes, the largest is the Serco
Pension and Life Assurance Scheme (SPLAS). At 31 December 2010, SPLAS had a
deficit of £16.4m (31 December 2009: deficit of £54.7m). This deficit, which is
calculated under IAS 19 using market rates at the period end, reflects the
effect of the market conditions on investment returns in the year and the net
impact of a decrease in inflation assumptions offset by a decrease in the
applicable discount rate.
We have now completed the regular triennial review of SPLAS. The actuarial
deficit of SPLAS used in the review and calculated using prudent long-term
valuation assumptions, was £141m at 6 April 2009 and was approximately £93m at
31 December 2010. Following this review, the Group agreed with the Trustees to
make a cash contribution of £60m to the scheme, with £20m paid in December 2010
and £40m in January 2011. We continue to review the level of benefits and
contributions under the scheme in the light of our business needs and changes
to pension legislation.
Figure 5 shows the sensitivity of the liabilities of our pension schemes to
changes in discount rates and to adjustments in the actuarial assumptions for
the rate of inflation, members' salary increases and life expectancies.
Figure 5: Pension assumption sensitivities
Assumption Change in Change in
assumption liability
Discount rate 5.4% +0.5% (9)%
(0.5)% +10%
Price inflation 3.1% (RPI) and 2.6% +0.5% +8%
(CPI)
(0.5)% (7)%
Salary 3.5% +0.5% +2%
(0.5)% (2)%
Longevity 20.8 - 24.5 * Increase by one +3%
year
*Post retirement mortality range for male and female, current and future
pensioners.
Treasury
The Group's bank credit facilities comprise a £400.0m syndicated revolving
credit facility, a syndicated amortising term loan for US Dollar 396.4m and
bilateral revolving credit facilities for £35.0m and EUR 12.5m. The syndicated
revolving credit facility matures in September 2013 whilst the syndicated term
loan is repayable between September 2011 and September 2013. The bilateral
facilities mature in December 2011 and April 2012 respectively. In relation to
the syndicated term loan, the next scheduled repayment of US Dollar 138m is due
in September 2011. As at 31 December 2010, £329.8m had been drawn down on these
combined facilities (31 December 2009: £457.7m). Excluding the effects of
currency on the US Dollar denominated debt, the equivalent draw down would have
been £320m.
In addition to the bank credit facilities, Serco has loan notes in issue under
a private placement of £117.7m, which will be repaid evenly from 2011 to 2015.
All of the credit facilities of the Group detailed above are unsecured.
Going concern
The directors have acknowledged the guidance 'Going Concern and Liquidity Risk:
Guidance for Directors of UK Companies 2009', published by the Financial
Reporting Council in October 2009. Whilst the current economic environment
remains uncertain, the broad base of our contract portfolio and with over 90%
of our customers being government bodies, the Group is well placed to manage
its business risks successfully and has adequate resources to continue in
operational existence for the foreseeable future.
The Group's revenues are largely derived from long-term contracts with
governments which, historically, have been largely unaffected by changes in the
general economy. The contract portfolio is spread across a number of markets,
sectors and geographies such that a downturn in any one segment is unlikely to
affect the Group as a whole. In addition, with an order book of £16.6bn and
high visibility of future revenue streams (92% in 2011; 77% in 2012 and 66% in
2013), the Group is well placed to manage its business risks despite the
current uncertain economic climate.
In September 2008, the Group secured medium-term financing by entering into a
five-year syndicated revolving credit facility and bilateral facilities.
Including the term loan and US private placements, the Group has in excess of £
816m of committed credit facilities. As at 31 December 2010, the headroom on
the facilities was approximately £369m. The next repayment on these facilities
falls due in September 2011 for an amount of US Dollar 138m. The Group fully
expects to meet this repayment through internally generated cash flows. Based
on the information set out above, the Directors believe that it is appropriate
to prepare the financial statements on a going concern basis.
Consolidated Income Statement
For the year ended 31 December 2010
2010 2009
Note £m £m
Continuing operations
Revenue 2 4,326.7 3,970.0
Cost of sales (3,682.4) (3,383.2)
Gross profit 644.3 586.8
Administrative expenses (385.6) (357.1)
Adjusted operating profit - before amortisation of intangibles arising on
acquisition 258.7 229.7
Other expenses - amortisation of intangibles arising on acquisition (17.4) (17.6)
Operating profit 2 241.3 212.1
Investment revenue 4 3.9 2.7
Finance costs 4 (31.3) (37.7)
Profit before tax 213.9 177.1
Tax (57.1) (46.9)
Profit for the year 156.8 130.2
Attributable to:
Equity holders of the parent 156.7 130.2
Non-controlling interest 0.1 -
Earnings per share (EPS)
Basic EPS 5 31.88p 26.76p
Diluted EPS 5 31.35p 26.45p
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2010
2010 2009
£m £m
Profit for the year 156.8 130.2
Other comprehensive income for the year:
Net actuarial gain/(loss) on defined benefit pension
schemes1 49.9 (259.0)
Actuarial (loss)/gain on reimbursable rights1 (38.4) 117.1
Net exchange gain/(loss) on translation of foreign
operations2 19.0 (9.9)
Fair value gain/(loss) on cash flow hedges during
the year2 1.7 (6.3)
Tax (charge)/credit on items taken directly to
equity3 (1.7) 45.2
Recycling of cumulative net hedging reserve2 0.3 0.2
Total comprehensive income for the year 187.6 17.5
Attributable to:
Equity holders of the parent 187.5 17.5
Non-controlling interest 0.1 -
Recorded in Retirement benefit obligations reserve in the consolidated
statement of changes in equity.
Recorded in Hedging and translation reserve in the consolidated statement of
changes in equity.
Of the tax (charge)/credit, a debit of £4.3m (2009: credit of £39.6m) was
recorded in the Retirement benefit obligations reserve; a debit of £0.6m (2009:
credit of £1.4m) was recorded in the Hedging and translation reserve; a credit
of £3.2m (2009: £4.2m) was recorded in the Share-based payment reserve.
Consolidated Statement of Changes in Equity
For the year ended 31 December 2010
Retirement
Share Capital benefit Share-based Own Hedging and
Share premium redemption Retained obligations payment shares translation Total Non-controlling
capital account reserve earnings reserve reserve reserve reserve equity interest
£m £m £m £m £m £m £m £m £m £m
At 1 January
2009 9.7 301.1 0.1 339.8 (47.7) 40.0 (19.7) 61.9 685.2 0.1
Total
comprehensive
income for
the year - - - 130.2 (102.3) 4.2 - (14.6) 17.5 -
Shares
transferred
to option
holders on
exercise of
share options 0.1 3.0 - - - (1.8) 9.1 - 10.4 -
Dividends - -
paid - - - (25.9) - - - (25.9)
Expense in
relation to
share-based
payment - - - - - 7.2 - - 7.2 -
Purchase of
own shares
for employee
benefit trust
(ESOP) - - - - - - (2.4) - (2.4) -
At 1 January
2010 9.8 304.1 0.1 444.1 (150.0) 49.6 (13.0) 47.3 692.0 0.1
Total
comprehensive
income for
the year - - - 156.7 7.2 3.2 - 20.4 187.5 0.1
Shares
transferred
to option
holders on
exercise of
share options 0.1 2.6 - - - (2.9) 8.5 - 8.3 -
Dividends - (0.2)
paid - - - (32.3) - - - (32.3)
Expense in
relation to
share-based
payment - - - - - 8.8 - - 8.8 -
Purchase of
own shares
for employee
benefit trust
(ESOP) - - - - - - (23.0) - (23.0) -
At 31
December 2010 9.9 306.7 0.1 568.5 (142.8) 58.7 (27.5) 67.7 841.3 -
Consolidated Balance Sheet
At 31 December 2010
2010 2009
Note £m £m
Non-current assets
Goodwill 899.5 898.4
Other intangible assets 145.0 164.4
Property, plant and equipment 135.4 129.2
Trade and other receivables 156.7 181.4
Deferred tax assets 38.1 48.0
Derivative financial instruments 3.5 2.5
1,378.2 1,423.9
Current assets
Inventories 65.4 65.9
Trade and other receivables 790.2 720.9
Cash and cash equivalents 279.3 319.4
Derivative financial instruments 3.9 1.4
1,138.8 1,107.6
Total assets 2,517.0 2,531.5
Current liabilities
Trade and other payables (805.5) (771.6)
Current tax liabilities (19.5) (14.1)
Obligations under finance leases (7.1) (6.0)
Loans (159.5) (110.7)
Derivative financial instruments (2.4) (5.5)
(994.0) (907.9)
Non-current liabilities
Trade and other payables (22.2) (23.1)
Obligations under finance leases (19.3) (18.0)
Loans (354.6) (543.2)
Derivative financial instruments (5.2) (1.7)
Retirement benefit obligations 11 (226.2) (294.2)
Provisions 9 (39.6) (42.3)
Deferred tax liabilities (14.6) (9.0)
(681.7) (931.5)
Total liabilities (1,675.7) (1,839.4)
Net assets 841.3 692.1
Equity
Share capital 9.9 9.8
Share premium account 306.7 304.1
Capital redemption reserve 0.1 0.1
Retained earnings 568.5 444.1
Retirement benefit obligations reserve (142.8) (150.0)
Share-based payment reserve 58.7 49.6
Own shares reserve (27.5) (13.0)
Hedging and translation reserve 67.7 47.3
Equity attributable to equity holders of the parent 841.3 692.0
Non-controlling interest - 0.1
Total equity 841.3 692.1
The financial statements were approved by the Board of Directors on 1 March
2011 and signed on its behalf by:
Christopher Hyman Andrew Jenner
Chief Executive Finance Director
Consolidated Cash Flow Statement
For the year ended 31 December 2010
2010 2009
Note £m £m
Net cash inflow from operating activities 7 241.0 235.1
Investing activities
Interest received 3.3 2.1
Disposal of investments/business undertakings - 0.6
Proceeds from disposal of property, plant and equipment 6.1 3.7
Proceeds from disposal of intangible assets 7.3 -
Acquisition of subsidiaries, net of cash acquired 6 (2.1) (14.7)
Purchase of other intangible assets (20.9) (17.3)
Purchase of property, plant and equipment (35.4) (38.9)
Net cash outflow from investing activities (41.7) (64.5)
Financing activities
Interest paid (27.9) (33.6)
Dividends paid (32.3) (25.9)
Non-controlling interest dividends paid (0.2) -
Cash inflow from matured derivative financial instruments 1.6 -
Repayment of loans (167.8) (66.8)
Repayment of non recourse loans (7.6) (6.5)
New loan advances 10.1 33.8
Capital element of finance lease repayments (8.7) (5.7)
Purchase of own shares for employee benefit trust (ESOP) (23.0) (2.4)
Proceeds from issue of share capital and exercise of share options 8.3 10.4
Net cash outflow from financing activities (247.5) (96.7)
Net (decrease)/increase in cash and cash equivalents (48.2) 73.9
Cash and cash equivalents at beginning of year 319.4 250.8
Net exchange gain/(loss) 8.1 (5.3)
Cash and cash equivalents at end of year 279.3 319.4
Notes to the Full Year Announcement
1. General information and changes in accounting policy
The basis of preparation in this preliminary announcement is set out below.
The financial information in this announcement does not constitute the
Company's statutory accounts for the years ending 31 December 2010 or 2009, but
is derived from these accounts.
Statutory accounts for 2009 have been delivered to the Registrar of Companies
and those for 2010 will be delivered following the Company's annual general
meeting. The auditors have reported on these accounts; their reports were
unqualified and did not draw attention to any matters by way of emphasis
without qualifying their report and did not contain statements under S498 (2)
or (3) or the Companies Act 2006 or equivalent preceding legislation.
The preliminary announcement has been prepared in accordance with International
Financial Reporting Standards (IFRSs) adopted for use in the European Union.
Whilst the financial information included in this preliminary announcement has
been computed in accordance with IFRSs, this announcement does not itself
contain sufficient information to comply with IFRSs. The Company expects to
publish full Group and parent company only financial statements that comply
with IFRSs and UK Accounting Standards respectively, in March 2011.
The financial statements have been prepared on the historical cost basis.
Changes in accounting policy
In the current financial year, the following new and revised Standards and
Interpretations have been adopted and have affected the amounts reported in
these financial statements.
IFRS 3 (2008) Business Combinations
IFRS 3 (2008) includes a number of significant changes to the accounting for
business combinations. All acquisition costs are now required to be expensed as
incurred, rather than capitalised as part of the cost of acquisitions. Any
changes to the cost of an acquisition resulting from an event taking place
after the date of acquisition, including those arising from adjustments to
contingent consideration, are required to be recognised in the income statement
rather than in goodwill. Any adjustments to contingent consideration in respect
of acquisitions made prior to 1 January 2010 will continue to be accounted for
under IFRS (2004).
Amendments to IAS 27 Consolidated and Separate Financial Statements
The amendments to IAS 27 affect the treatment of acquisitions and disposals
achieved in stages, and focus on whether or not this results in a change in
control. Acquisitions and disposals that do not result in a change in control
are accounted for within reserves, and goodwill is not re-measured. Where
control is lost, all assets, liabilities and non-controlling interests are
derecognised, and the resulting gain or loss, after any proceeds, is recognised
in profit or loss.
1. General information and changes in accounting policy (continued)
Changes in segmental information
From the start of 2010 the Group repositioned its business to maximise the
focus on growth and opportunities and to ensure that it maintains a flexible
and devolved organisation which is responsive to its customers' needs. From 1
January 2010, the Group reorganised its business into five new divisions,
focused on the Group's principal markets: Civil Government; Local Government
and Commercial; Defence, Science and Nuclear; Americas; and AMEAA. The key
changes arising from our previous segments are as follows:
Civil Government, our UK and Europe Healthcare, Home Affairs and Welfare to
Work business is included in the new Civil Government division; our UK and
Europe Consulting, Education, Integrated Services, IT and BPO businesses are
part of the new Local Government and Commercial division; and our Civil
Government businesses in North America and the rest of the world are allocated
to our Americas and AMEAA divisions respectively.
Defence has transferred to Defence, Science and Nuclear, with the exception of
those businesses operating in the geographical regions of Americas and AMEAA.
Transport has been transferred to Civil Government, with the exception of
businesses operating in the geographical regions of Americas and AMEAA.
Science has transferred to Defence, Science and Nuclear.
As a consequence of these changes, previously published financial information
has been restated.
2. Segmental information
Information reported to the Chief Operating Decision Maker for the purposes of
resource allocation and assessment of segment performance focuses on the
categories of customer identified using their respective markets. Details of
the different products and services provided by each operating segment are
included in the Operating Review section of this report. From 1 January 2010,
the Group has reapportioned its business into five new divisions. The Group's
reportable operating segments under IFRS 8 are:
Reportable Segments Operating Segments
Civil Government UK and Europe civil government and transport;
Defence, Science and Nuclear UK and Europe defence and science-based
businesses;
Local Government and Commercial UK and Europe IT and BPO, integrated
services, education and commercial businesses;
Americas US defence, intelligence and federal civil government agencies
operations, and Canadian operations; and
AMEAA Africa, Middle East, Asia (including Hong Kong and India) and
Australasia.
The following is an analysis of the Group's revenue and results by operating
segment in the year ended 31 December 2010.
Defence, Local
Reportable segments Civil Science and Government and
Government Nuclear Commercial Americas AMEAA Total
Year ended 31
December 2010 £m £m £m £m £m £m
Revenue 1,126.9 910.8 853.9 953.9 481.2 4,326.7
Result
Segment result 66.4 77.3 53.1 64.0 32.0 292.8
Corporate expenses (51.5)
Operating profit 241.3
Investment revenue 3.9
Finance costs (31.3)
Profit before tax 213.9
Tax (57.1)
Profit for the year 156.8
Defence, Local
Civil Science and Government and
Year ended 31 Government Nuclear Commercial Americas AMEAA Total
December 2009
(Restated) £m £m £m £m £m £m
Revenue 1,026.3 921.2 809.2 872.6 340.7 3,970.0
Result
Segment result 45.0 77.9 47.0 61.8 24.1 255.8
Corporate expenses (43.7)
Operating profit 212.1
Investment revenue 2.7
Finance costs (37.7)
Profit before tax 177.1
Tax (46.9)
Profit for the year 130.2
2. Segmental information (continued)
Geographic analysis
United United Other
Kingdom States countries Total
Year ended 31
December 2010 £m £m £m £m
Revenue 2,586.4 880.3 860.0 4,326.7
United United Other
Kingdom States countries Total
Year ended 31
December 2009 £m £m £m £m
Revenue 2,541.9 819.2 608.9 3,970.0
3. Dividends
2010 2009
£m £m
Amounts recognised as distributions to equity holders in the year:
Final dividend for the year ended 31 December 2009 of 4.40p per share on 490.5
million ordinary shares (2009: Final dividend for the year ended 31 December
2008 of 3.52p per share on 481.1million ordinary shares) 21.6 16.9
Interim dividend for the year ended 31 December 2010 of 2.20p per share on
488.2 million ordinary shares (2009: Interim dividend for the year ended 31
December 2009 of 1.85p per share on 489.0 million ordinary shares) 10.7 9.0
32.3 25.9
Proposed final dividend for the year ended 31 December 2010 of 5.15p per share
on 488.5 million ordinary shares (2009: 4.40p on 490.5 million ordinary shares) 25.2 21.6
The proposed final dividend for 2010 is subject to approval by shareholders at
the Annual General Meeting and has not been included as a liability in these
financial statements. A dividend waiver is effective for those shares held on
behalf of the Company by its Employee Share Ownership Trust.
4. Investment revenue and finance costs
2010 2009
£m £m
Interest receivable on other loans and deposits 3.9 2.7
Investment revenue 3.9 2.7
2010 2009
£m £m
Interest payable on non recourse loans (1.4) (1.6)
Interest payable on obligations under finance leases (2.2) (1.8)
Interest payable on other loans (23.7) (26.8)
Movement in discount on provisions and deferred consideration (1.2) (1.2)
Net interest payable on retirement benefit obligations (2.8) (6.3)
Finance costs (31.3) (37.7)
Net finance costs (27.4) (35.0)
5. Earnings per share
Basic and diluted earnings per ordinary share (EPS) have been calculated in
accordance with IAS 33 Earnings per Share. EPS is shown both before and after
amortisation of intangible assets arising on acquisition to assist in the
understanding of the underlying performance of the business.
The calculation of the basic and diluted EPS is based on the following data:
Number of shares
2010 2009
Millions Millions
Weighted average number of ordinary shares for the purpose
of basic EPS 491.5 486.6
Effect of dilutive potential ordinary shares: share
options 8.4 5.6
Weighted average number of ordinary shares for the purpose
of diluted EPS 499.9 492.2
Earnings per share
2010 2009
Earnings Per Earnings Per
share share
amount amount
£m Pence £m Pence
Earnings for the purpose of basic EPS
being net profit attributable to the
equity holders of the parent 156.7 31.88 130.2 26.76
Add back:
Amortisation of intangible assets arising
on acquisition, net of tax of £3.6m (2009:
£4.1m) 13.8 2.81 13.5 2.77
Adjusted earnings before amortisation of
intangible assets arising on acquisition 170.5 34.69 143.7 29.53
Earnings for the purpose of basic EPS 156.7 31.88 130.2 26.76
Effect of dilutive potential ordinary
shares - (0.53) - (0.31)
Diluted EPS 156.7 31.35 130.2 26.45
6. Acquisitions
During the year, the Group completed the following acquisitions which have been
accounted for in accordance with IFRS 3 Business Combinations (2008).
6 (a) RB Solutions Limited:
On 17 February 2010, the Group acquired 100% of the share capital in RB
Solutions Limited. Net assets acquired total £0.1m purchased for consideration
of £1.5m of cash and £0.5m in deferred consideration paid on 17 August 2010.
The acquisition gives rise to £1.9m of goodwill relating to future
opportunities in Local Government business process outsourcing. None of the
goodwill recognised is expected to be deductible for corporate income tax
purposes.
RB Solutions Limited is based in the UK and provides remote processing services
to Local Government.
Costs of £0.3m have been expensed in relation to the acquisition and
integration of RB Solutions Limited.
6 (b) HyIT Knowledge Systems Private Limited:
On 28 August 2010, the Group acquired the trade and liabilities of HyIT
Knowledge Systems Private Limited. Net liabilities acquired were INR3,000 (£
0.0m) for a purchase consideration of INR15.0m (£0.2m) of cash and INR77.2m (£
1.0m) in deferred consideration to be paid contingent on future performance of
the acquired trade and liabilities.
The acquisition gives rise to £1.2m of goodwill relating to future
opportunities in the local Geo-Informatics market. None of the goodwill
recognised is expected to be deductible for corporate income tax purposes.
HyIT Knowledge Systems Private Limited is based in Hyderabad, India, providing
client-site Geo-Informatics and technical support staffing services.
7. Notes to the consolidated cash flow statement
Reconciliation of operating profit to net cash inflow from operating activities
2010 2009
£m £m
Operating profit for the year 241.3 212.1
Adjustments for:
Share-based payment expense 8.8 7.2
Depreciation of property, plant and equipment 39.4 34.4
Amortisation and impairment of intangible assets 43.6 40.5
Loss on disposal of property, plant and equipment 0.8 2.0
Profit on disposal of intangible assets (1.5) -
Impairment of goodwill 4.2 -
Movement in provisions (5.1) (0.6)
Operating cash inflow before movements in working capital 331.5 295.6
Decrease/(increase) in inventories 3.5 (15.1)
Increase in receivables (43.4) (31.1)
Increase in payables 10.0 24.8
Special contribution to defined benefit pension scheme
(20.0) -
Cash generated by operations 281.6 274.2
Tax paid (40.6) (39.1)
Net cash inflow from operating activities 241.0 235.1
Additions to fixtures and equipment during the year amounting to £10.0m (2009:
£11.9m) were financed by new finance leases.
8. Analysis of net debt
At 1
January Cash Exchange
2010 flow Acquisitions differences Non cash At 31 December 2010
movements
£m £m £m £m £m £m
Cash and cash equivalents 319.4 (48.3) 0.1 8.1 - 279.3
Non recourse loans (29.0) 7.6 - (2.3) - (23.7)
Other loans (624.9) 157.7 - (21.8) (1.4) (490.4)
Obligations under finance leases (24.0) 8.7 - (1.1) (10.0) (26.4)
(358.5) 125.7 0.1 (17.1) (11.4) (261.2)
9. Provisions
Employee
related Property Contract Other Total
£m £m £m £m £m
At 1 January 2009 5.9 9.8 11.2 19.0 45.9
Charged to income statement 2.4 - 0.9 1.9 5.2
Released to income statement - - (0.5) - (0.5)
Utilised during the year (0.6) (1.2) (0.7) (2.8) (5.3)
Unwinding of discount - 0.4 0.3 - 0.7
Exchange differences - (1.0) (0.8) (1.9) (3.7)
At 1 January 2010 7.7 8.0 10.4 16.2 42.3
Charged to income statement 3.5 0.1 0.2 2.3 6.1
Released to income statement - (0.9) (0.9) (2.7) (4.5)
Utilised during the year (0.6) (1.2) (2.2) (2.7) (6.7)
Unwinding of discount - 0.3 0.3 - 0.6
Exchange differences 0.4 0.3 0.2 0.9 1.8
At 31 December 2010 11.0 6.6 8.0 14.0 39.6
10. Joint ventures
The Group's interests in joint ventures are reported in the consolidated
financial statements using the proportionate consolidation method.
The effect of the Group's joint ventures on the consolidated income statement
and balance sheet is as follows:
Income statement 2010 2009
£m £m
Revenue 794.1 786.0
Expenses (729.5) (724.5)
Operating profit 64.6 61.5
Investment revenue 2.2 1.0
Finance costs (0.5) (0.5)
Profit before tax 66.3 62.0
Tax (17.2) (14.9)
Share of post-tax results of joint ventures 49.1 47.1
Operating profit is after allocating £0.7m (2009: £2.8m) of costs incurred by
Group.
11. Defined benefit pension schemes
The Group operates defined benefit schemes for qualifying employees of its
subsidiaries in the UK and Europe. In addition, the Group has interests in
joint ventures, which operate defined benefit schemes for qualifying employees.
The assets of the funded plans are held independently of the Group's assets in
separate trustee administered funds. The Group's major plans are valued by
independent actuaries annually using the projected unit credit actuarial cost
method. This reflects service rendered by employees to the dates of valuation
and incorporates actuarial assumptions primarily regarding discount rates used
in determining the present value of benefits, projected rates of salary growth,
and long-term expected rates of return for plan assets. Discount rates are
based on the market yields of high-quality corporate bonds in the country
concerned. Long-term expected rates of return for plan assets are based on
published brokers' forecasts for each category of scheme assets. Pension assets
and liabilities in different defined benefit schemes are not offset unless the
Group has a legally enforceable right to use the surplus in one plan to settle
obligations in the other plan and intends to exercise this right.
Virtually
certain Non
costs contract
reimbursed Not certain costs reimbursed specific Total
Year ended 31 December 2010 £m £m £m £m
Scheme assets at fair value
Equities 132.2 255.2 36.6 424.0
Bonds except LDI 56.1 45.1 16.6 117.8
Liability driven investments (LDI) - 9.3 651.3 660.6
Gilts - 33.8 1.1 34.9
Property 17.8 26.5 9.5 53.8
Cash and other 48.7 32.4 134.9 216.0
Annuity policies - 1.0 25.1 26.1
Fair value of scheme assets 254.8 403.3 875.1 1,533.2
Present value of scheme liabilities (378.2) (510.4) (951.5) (1,840.1)
Net amount recognised (123.4) (107.1) (76.4) (306.9)
Members' share of deficit - 26.7 1.5 28.2
Franchise adjustment - 53.7 - 53.7
Effect of IFRIC 14 - - (1.2) (1.2)
Net pension liability (123.4) (26.7) (76.1) (226.2)
Related assets
Intangible assets - 8.9 - 8.9
Trade and other receivables 123.4 - - 123.4
123.4 8.9 - 132.3
11. Defined benefit pension schemes (continued)
Virtually
certain Non
costs contract
reimbursed Not certain costs reimbursed specific Total
Year ended 31 December 2009 £m £m £m £m
Scheme assets at fair value
Equities 143.6 230.0 41.4 415.0
Bonds except LDI 52.7 20.9 15.2 88.8
Liability driven investments (LDI) - - 493.6 493.6
Gilts - 54.4 0.9 55.3
Property 16.4 20.4 8.9 45.7
Cash and other 11.8 26.3 193.2 231.3
Annuity policies - 2.9 24.3 27.2
Fair value of scheme assets 224.5 354.9 777.5 1,356.9
Present value of scheme liabilities (368.8) (476.3) (899.3) (1,744.4)
Net amount recognised (144.3) (121.4) (121.8) (387.5)
Members' share of deficit - 33.5 3.3 36.8
Franchise adjustment - 58.0 - 58.0
Effect of IFRIC 14 - - (1.5) (1.5)
Net pension liability (144.3) (29.9) (120.0) (294.2)
Related assets
Intangible assets - 11.4 - 11.4
Trade and other receivables 144.3 - - 144.3
144.3 11.4 - 155.7
Employer contributions for non-current specific schemes in 2010 include a £20m
special contribution paid in December 2010.
Assumptions in respect of the expected return on plan assets are based on
market expectations of returns over the life of the related obligation. Due
consideration has been given to current market conditions as at 31 December
2010 in respect to inflation, interest, bond yields and equity performance when
selecting the expected return on assets assumptions.
The expected yield on bond investments with fixed interest rates is derived
from their market value. The yield on equity investments contains an additional
premium (an 'equity risk premium') to compensate investors for the additional
anticipated returns of holding this type of investment, when compared to bond
yields. Management have considered the impact of the adverse changes and
volatility in the equity market in 2009 and have concluded that an equity risk
premium of 4.1% is appropriate at 31 December 2010 (31 December 2009: 4.1%).
11. Defined benefit pension schemes (continued)
The overall expected return on assets is calculated as the weighted average of
the expected returns for the principal asset categories held by scheme.
2010 2009
% %
Main assumptions:
Rate of salary increases 3.50 3.70
Rate of increase in pensions in payment 2.60 (CPI) and 3.10 (RPI) 3.30
Rate of increase in deferred pensions 2.60 (CPI) and 3.10 (RPI) 3.30
Inflation assumption 2.60 (CPI) and 3.10 (RPI) 3.30
Discount rate 5.40 5.80
Expected rates of return on scheme assets:
Equities 8.30 8.60
Bonds except LDI 5.40 5.80
LDI 4.90 5.20
Gilts 4.20 4.50
Property 5.45 5.75
Cash and other 0.50 0.50
Annuity policies 5.40 5.80
2010 2009
Years Years
Post-retirement mortality:
Current pensioners at 65 - male 20.8 20.3
Current pensioners at 65 - female 23.3 23.2
Future pensioners at 65 - male 22.4 21.6
Future pensioners at 65 - female 24.5 24.4