Compass Group PLC
Annual Results Announcement
For The Year Ended 30 September 2010
Rewarding shareholders and investing in growth
|
|
· Revenue £14.5 billion |
é 7.6% (constant currency +4.7%, organic +3.2%)
|
· Underlying operating profit £1,003 million |
é 13% (constant currency +11%) |
|
|
· Total reported operating profit £989 million |
é 13% |
|
|
· Underlying operating margin 6.9% |
é 40 basis points |
|
|
· Underlying earnings per share 35.7 pence |
é 19% (constant currency +15%) |
|
|
· Total dividend rebased up to 17.5 pence |
é 33% |
|
|
· Free cash flow £744 million |
é 25% |
|
|
Richard Cousins, Chief Executive, said:
"Compass has delivered another year of strong performance, despite the challenging economic conditions. Encouragingly, we have seen a return to organic revenue growth this year of 3.2%. Our ongoing focus on operational efficiency has enabled us to both invest in future growth and deliver another increase in the margin of 40 basis points. We are using our cash flow to make important infill acquisitions and to reward our shareholders and we are today announcing a rebasing of the total dividend up to 17.5 pence. We have considerable flexibility in our balance sheet and we will continue to keep its structure under review. Looking forward, whilst economic conditions remain challenging, we are excited by the growth opportunities we have around the world and the new business pipeline is strong. We continue to be relentless in our pursuit of operating efficiency and in an environment where cost remains high on the agenda, we are well placed to deliver quality food and support services solutions to our clients."
Sir Roy Gardner, Chairman, said:
"I am delighted by the progress the Group has made, delivering another excellent performance with record profits of over £1 billion. We have significant opportunities to continue to grow the business and Compass is well placed to exploit the structural growth opportunity in both food and support services around the world. We are particularly excited by the potential of the fast growing and emerging economies in which we operate. Furthermore, support services is becoming a new engine of growth. Our relentless focus on operating efficiency should enable us to continue to reinvest in the business, whilst delivering steady margin expansion. In addition, the strength of our cash flow is enabling us to both reward shareholders and to accelerate growth through value creating infill acquisitions."
Chief Executive's Statement
Delivering our strategy
Organic revenue growth returning together with further efficiencies and strong margin growth
Group overview
Reported revenue has grown by 7.6% in the year, 4.7% on a constant currency basis. Adjusting for the impact of acquisitions and disposals, organic revenue growth was 3.2% for the year. Very encouragingly, in 2010, we have seen a gradual improvement in the rate of new business wins to 9.5%.
The Group operating margin has increased by 40 basis points in 2010, taking the total improvement over the last four years to 250 basis points. In the earlier years this was achieved by turning around or exiting loss making contracts and countries, and removing divisions and layers of unnecessary cost. We are now embedding the MAP framework deeper in the business resulting in more efficient processes throughout our operations. This, together with the ability to leverage our overheads with a growing revenue base, underpins our expectation of further steady progress in the margin. We have delivered £92 million of constant currency operating profit growth as follows:
£38 million of net new business growth
In the last four quarters we have seen an increase in new business wins throughout the Group, reaching 10% for the second half of the year. We have re-focused the business on growth, invested in sales resource where needed and reflected the change in focus in our employee incentive plans.
Over the year retention has improved slightly to 93.2%. This reflects fewer bankruptcies and corporate failures as well as the increased investment in retention. The Strategic Alliance Group, our best practice model for retention created in the USA, is continuing to gain real traction across the Group.
£24 million of base estate profit growth
Like for like growth
Like for like revenues are now showing clear signs of stabilisation as headcounts at our client sites level off and the sharp reduction in event catering and corporate hospitality begins to abate. However, we continue to see little evidence of real employment growth in our major markets and we are therefore expecting little immediate improvement in like for like revenues.
Cost efficiencies
We have continued to deliver productivity and efficiency savings from both food and other unit costs. Our focus on MAP 3 has delivered further gross margin improvement through ongoing initiatives including the rationalisation of our product and supplier base, supply chain optimisation and TrimTrax, our waste reduction programme. Menu planning remains a real opportunity going forward, developing a more consistent high quality offer, delivered in a more efficient way. In MAP 4, we have made some modest improvements in labour productivity and continue to reduce unnecessary unit overhead spend. Whilst we have made further progress, we believe there is still much more to do.
£20 million of above unit cost savings
We have made further solid progress in the area of above unit costs which, excluding the impact of acquisitions, have been reduced by a further £20 million in the year. In addition to taking cost out, we continue to redeploy resources from back of house to sales and operations, supporting our top line growth. Between 2005 and 2010 we have reduced our above unit costs by over £100m (around 10%), whilst at the same time growing revenue by over 20%. We continue to strive to remove inefficient processes and to operate with flatter organisational structures.
£11 million from acquisitions net of disposals
This relates mainly to the incremental operating profit (after integration costs) from the acquisitions of Kimco and Southeast Service Corporation in the USA, Hurley Corporation in Canada, Plural in Germany, Caterine Restauration in France and a number of McColls retail outlets in the UK.
Strategy
Our strategy remains unchanged - to continue to focus on foodservice whilst building on the fast growth in our support services business. Our scale within countries enables us to drive efficiencies; our global reach and capability allow us to successfully bid for significant outsourcing opportunities around the world and to serve multinational clients. Sectorisation is a fundamental part of our strategy and we have built big businesses in all of the key market sectors.
Our business model also remains unchanged - to deliver attractive levels of organic revenue growth whilst driving sustainable profit and margin improvement. In combination with disciplined capital spend and tight control over working capital, this should result in strong cash flows. We will continue to invest in further growth, both organically and in value creating infill acquisitions. We believe this will deliver real value to our shareholders.
Our biggest growth engine in absolute terms is the USA where we have an excellent business and the culture is receptive to outsourcing. We have considerable scope to continue to grow in the other developed economies around the globe where we operate and the increasing demand for multi-services in these markets is providing a further engine for growth. Importantly, 17% of our business is now in fast growing and emerging economies. These markets offer the opportunity of double-digit revenue growth.
The foodservice opportunity remains significant, with outsource penetration rates of under 50% in the £200bn industry. In soft support services, the market is similar in size and only 38% outsourced. We see scope to increase the level of support services business both through further bundling with foodservice and the increasing trend to outsourcing. We are building our global competence with platforms being established to deliver a multi-service offer to the Healthcare, Business & Industry and Education sectors. Today, multi-services makes up 20% of the Group's revenues, with significant new multi-service business won again this year.
With acquisitions, our strong preference is for small to medium sized businesses in our existing geographies. Foodservice acquisitions will be underpinned by our desire to grow the Healthcare and Education sectors and to create scale, particularly in our emerging countries. Our support services strategy is to build capability across our businesses and to facilitate cross selling activity. In 2010, we spent £205 million on acquisitions including the foodservice businesses of Tirumala Hospitality Services in India and Caterine Restauration in France and the support services businesses of IDA Services in Denmark, the VSG Group in the UK,
Clean Mall in Brazil, Southeast Service Corporation in the USA and Hurley Corporation in Canada.
We continue to focus on efficiencies but also believe that a more sustainable business model will be based upon reinvestment of some of these efficiencies in revenue growth. Our focus therefore is to strike the right balance between delivering healthy top line growth and steady margin expansion.
Outlook
Compass has delivered another year of strong performance, despite the continuing challenging economic conditions. The return to organic revenue growth is encouraging.
Looking forward, Compass is well placed to exploit the significant structural growth opportunity in both food and support services around the world. The pipeline of new business is strong and in an environment where cost efficiency remains high on the agenda, we believe the benefits of outsourcing are clear.
Our relentless focus on operating efficiency should enable us to continue to re-invest in growth whilst delivering steady margin expansion. In addition, the strength of our cash flow is enabling us both to reward shareholders and to accelerate growth through value creating infill acquisitions. Our confidence in the future is reflected in the Board's decision to rebase the dividend with an increase of 33% for the full year.
Richard Cousins
Group Chief Executive
24 November 2010
Business Review
Focus on growth starting to deliver
Despite challenging economic conditions, we have seen a return to organic revenue growth. The continued delivery of significant efficiency gains is enabling us to drive margin improvement as well as to reinvest in the exciting opportunities around the world.
Financial Summary
|
|
2010 |
|
2009 |
|
Increase |
|
|
|
|
|
|
|
Continuing operations |
||||||
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
Constant currency |
|
£14,468m |
|
£13,820m |
|
4.7% |
Reported |
|
£14,468m |
|
£13,444m |
|
7.6% |
Organic growth |
|
3.2% |
|
0.0% |
|
- |
|
|
|
|
|
|
|
Total operating profit |
|
|
|
|
|
|
Constant currency |
|
£1,003m |
|
£911m |
|
10.1% |
Underlying |
|
£1,003m |
|
£884m |
|
13.5% |
Reported |
|
£989m |
|
£877m |
|
12.8% |
|
|
|
|
|
|
|
Operating margin |
|
|
|
|
|
|
Constant currency |
|
6.9% |
|
6.5% |
|
40bps |
Underlying |
|
6.9% |
|
6.5% |
|
40bps |
Reported |
|
6.8% |
|
6.5% |
|
30bps |
|
|
|
|
|
|
|
Profit before tax |
|
|
|
|
|
|
Underlying |
|
£922m |
|
£784m |
|
17.6% |
Reported |
|
£913m |
|
£773m |
|
18.1% |
|
|
|
|
|
|
|
Basic earnings per share |
|
|
|
|
|
|
Underlying |
|
35.7p |
|
30.0p |
|
19.0% |
Reported |
|
35.3p |
|
29.5p |
|
19.7% |
|
|
|
|
|
|
|
Free cash flow |
|
£744m |
|
£593m |
|
25.5% |
|
|
|
|
|
|
|
Total Group including discontinued operations |
||||||
|
|
|
|
|
|
|
Basic earnings per share |
|
36.0p |
|
31.7p |
|
13.6% |
|
|
|
|
|
|
|
Total dividend per ordinary share |
|
17.5p |
|
13.2p |
|
32.6% |
(1) |
Constant currency restates the prior year results to 2010's average exchange rates. |
(2) |
Total operating profit includes share of profit of associates. |
(3) |
Underlying operating profit excludes the amortisation of intangibles arising on acquisition, acquisition transaction costs and share based payments expense - minority interest call option. |
(4) |
Operating margin is based on revenue and operating profit excluding share of profit of associates. |
(5) |
Underlying profit before tax excludes the amortisation of intangibles arising on acquisition, acquisition transaction costs, share based payments expense - minority interest call option, hedge accounting ineffectiveness and the change in fair value of minority interest put options. |
(6) |
Underlying basic earnings per share excludes the amortisation of intangibles arising on acquisition, acquisition transaction costs, share based payments expense - minority interest call option, hedge accounting ineffectiveness, the change in fair value of minority interest put options and the tax attributable to these amounts. |
Segmental Performance
|
|
Revenue |
|
Revenue Growth |
|||
|
|
2010 |
2009 |
|
|
Constant |
|
|
|
£m |
£m |
|
Reported |
Currency |
Organic |
|
|
|
|
|
|
|
|
Continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
6,369 |
5,806 |
|
9.7% |
8.6% |
5.8% |
Continental Europe |
|
3,506 |
3,429 |
|
2.2% |
1.0% |
0.1% |
United Kingdom & Ireland |
|
1,782 |
1,829 |
|
(2.6)% |
(2.6)% |
(3.3)% |
Rest of the World |
|
2,811 |
2,380 |
|
18.1% |
5.8% |
6.1% |
|
|
|
|
|
|
|
|
Total |
|
14,468 |
13,444 |
|
7.6% |
4.7% |
3.2% |
|
|
|
|
|
|
|
|
|
|
Operating Profit |
|
Margin |
|
||
|
|
2010 |
2009 |
|
2010 |
2009 |
|
|
|
£m |
£m |
|
% |
% |
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
491 |
438 |
|
7.7% |
7.5% |
|
Continental Europe |
|
248 |
232 |
|
7.1% |
6.8% |
|
United Kingdom & Ireland |
|
114 |
114 |
|
6.4% |
6.2% |
|
Rest of the World |
|
204 |
151 |
|
7.3% |
6.3% |
|
Unallocated overheads |
|
(60) |
(58) |
|
- |
- |
|
|
|
|
|
|
|
|
|
Excluding associates |
|
997 |
877 |
|
6.9% |
6.5% |
|
|
|
|
|
|
|
|
|
Associates |
|
6 |
7 |
|
- |
- |
|
|
|
|
|
|
|
|
|
Underlying |
|
1,003 |
884 |
|
6.9% |
6.5% |
|
|
|
|
|
|
|
|
|
Amortisation of fair value intangibles |
(7) |
(7) |
|
|
|
|
|
Acquisition transaction costs |
|
(5) |
- |
|
|
|
|
Share based payments expense - minority interest call option |
|
(2) |
- |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
989 |
877 |
|
|
|
|
(1) |
Constant currency restates the prior year results to 2010's average exchange rates. |
(2) |
Operating profit includes share of profit of associates. |
(3) |
Underlying operating profit and margin excludes the amortisation of intangibles arising on acquisition, acquisition transaction costs and share based payments expense - minority interest call option. |
(4) |
Operating margin is based on revenue and operating profit excluding share of profit of associates. |
(5) |
Organic growth is calculated by adjusting for acquisitions (excluding current year acquisitions and including a full year in respect of prior year acquisitions), disposals (excluded from both periods) and exchange rate movements (translating the prior year at current year exchange rates) and compares the current year results against the prior year. |
Revenue
Overall, organic revenue growth was 3.2%, comprising new business of 9.5%, a retention rate of 93.2% and like for like growth of 0.5%. The revenue performance was a little stronger than expected, benefiting from a number of extra working days in the final quarter compared with the same period last year. Normalising for the extra working days in the final quarter, organic revenue growth was 0.4% in the first half of 2010 and 5.5% in the second half. Acquisitions less disposals increased revenue by 1.5% and the significant weakening of Sterling, in particular against the Australian Dollar and Brazilian Real, increased reported revenues by 2.9%, resulting in reported revenue growth of 7.6%.
Operating Profit
Underlying operating profit from continuing operations was £1,003 million (2009: £884 million), an increase of 13.5%. On a constant currency basis, underlying operating profit increased by £92 million (10.1%). This represents a 40 basis points improvement in margin to 6.9% (2009: 6.5%).
Operating profit after the amortisation of intangibles arising on acquisition of £7 million (2009: £7 million), acquisition transaction costs of £5 million (2009: nil) and a share based payments expense - minority interest call option of £2 million (2009: nil) was £989 million (2009: £877 million).
North America
44.0% Group revenue (2009: 43.2%)
Our North American business has delivered an excellent performance. Revenues were £6.4 billion (2009: £5.8 billion), with organic growth of 5.8%. Operating profit increased by £49 million, 11% on a constant currency basis, to £491 million (2009: £442 million on a constant currency basis). The efficiency initiatives implemented throughout the previous year have flowed in to the current year, contributing to a full year margin improvement of 20 basis points on a constant currency basis.
The Business & Industry sector has delivered solid results despite continuing pressure on like for like volumes and the consumer demand for 'value' with good new business wins and retention. The trading environment remains challenging. Increased focus on marketing and retail analysis to drive participation and spend combined with tight cost management has enabled the sector to deliver another year of increased profit. New contract wins include The Gates Foundation's new campus site and Amazon.com's HQ, both located in Seattle, and Sun Microsystems, part of the larger Oracle contract.
In Healthcare, our support services offer, strengthened by recent acquisitions, has contributed to the delivery of good new business wins as well as excellent levels of retention. For example, we have recently been appointed to provide support services to The Northeast Health System, an integrated healthcare system near Boston, and HCA in West Florida which has a comprehensive network of hospitals and medical facilities.
In the Education sector, new business has remained strong and we have delivered double digit organic revenue growth. The recent acquisition of Southeast Service Corporation, a support services provider, has enabled us to extend our range of support services to the Education sector, as well as further enhancing our support services capability in the Business & Industry and Healthcare sectors. We have recently won the foodservice contracts for the Adams Country Schools district in Colorado covering over 10,000 students, the Rochester Community Schools district and Andrews University, one of the oldest educational establishments in Michigan.
In Levy, our Sports & Leisure business, double digit new business and excellent retention, combined with a continued focus on cost efficiencies, has contributed to a solid performance. Exciting wins include a significant contract at the Boston Convention & Exhibition Center and John B. Hynes Veterans Memorial Conference Center, which has the capacity of serving 30,000 meals per day, the Amway Centre (home to the Orlando Magic of the NBA and the Orlando Predators of the AFL) and the Xcel Energy Centre, a multi purpose arena in Minnesota.
In Canada, we have recently commenced operations for Vale Inco, a leading producer of nickel, providing multi-services to a large remote camp in Newfoundland. We have also won the Ontario Power Generation food supply contract. The integration of Hurley Corporation, a soft support services provider acquired earlier in the year, is proceeding well.
Continental Europe
24.2% Group revenue (2009: 25.5%)
Economic conditions in parts of Continental Europe remained quite challenging during the year. Whilst we have generally seen increasing levels of new business, like for like volumes in the Business & Industry sector have been difficult. Overall, revenue in Continental Europe totalled £3.5 billion (2009: £3.4 billion) and organic growth is broadly flat at 0.1%. Management of the flexible cost base and ongoing efficiency gains resulted in operating profit of £248 million (2009: £235 million on a constant currency basis), an increase of 6%, and a margin improvement of 30 basis points to 7.1%.
New contract wins include prominent wins in Education such as the University of Lucerne in Switzerland and, Fontys University of Applied Sciences and the Eindhoven University of Technology, both in theNetherlands. New business has also been particularly encouraging in Russia, where we have now extended our business to St. Petersburg. In Turkey, we have secured some very significant wins including Turk Telekom and nationwide food and support services for Sabanci Group.
In France we have won the contract to cater for the public at Roland-Garros, the French Open, and a new contract to serve 2,400 meals daily at Credit Agricole. Integration of Caterine Restauration, acquired earlier in the year, is progressing well and this business has further strengthened our position in the Education and Healthcare foodservice sectors. A focus on driving cost efficiencies, particularly in the supply chain and through waste reduction initiatives, has moved the margin forward.
In Germany, good progress has been made on margin development despite challenging trading conditions in key sectors. In Business & Industry we have won exciting new contracts with Accenture GmbH to provide food services to both staff and clients and with IBM to provide food services including Shop2go and Dallucci retail outlets. At Philips Medical Systems in Hamburg, we are now servicing a staff restaurant, providing hospitality services and managing the employee shops.
The Nordic region has seen strong new business wins in both food and multi-services, including the Sundsvall campus at Mid Sweden University and Capgemini Norge AS in Norway. In Denmark, the recent acquisition of IDA Service A/S, a multi-service business, is providing both cross-selling opportunities and synergies.
Italy has once again delivered an encouraging margin improvement and has gained further significant support service business with Trenitalia and Rete Ferroviaria Italiana (Italian Railways). Also, in addition to extending our important foodservice contract with the major global oil and gas group Eni, we have successfully widened our relationship with them by being awarded our first offshore contract in the Adriatic Sea.
The Spanish business has had the backdrop of particularly difficult economic conditions; however, there are signs that volumes are gradually becoming more stable. Simplification of the management structure and further improvements in purchasing and logistics processes are providing a solid base for future growth. Notable wins in the year include ISBAN, part of the Santander Group, and a multi-site contract with Mapfre Quavitae.
UK & Ireland
12.3% Group revenue (2009: 13.6%)
Encouragingly, we have seen some progressive improvement in organic revenue trends in the UK & Ireland business, from a 5.7% decline in the first half of the year to only a 1% decline in the second half. This is despite challenging economic conditions continuing to impact like for like volumes in the Business & Industry and Sports & Leisure sectors. The improvement is driven by a slight acceleration in new business wins and improvement in the rate of retention. Overall, revenues were £1.8 billion (2009: £1.8 billion). We have continued to work hard across the business, moving resources closer to clients and consumers and streamlining back office activities. This has improved margins by 20 basis points. Operating profit remained flat at £114 million (2009: £114 million).
In the Business & Industry sector we have continued to win high quality new business in both catering and support services. For example, we have won the contract to cater for 10,000 Virgin Media employees across 17 locations and renewed our contract with the Bank of England to provide staff catering, executive dining and hospitality. We have continued to focus on driving labour cost efficiencies, reducing the overall cost significantly.
We have seen good growth in the Healthcare sector, through increasing levels of new business wins and good like for like volume growth. The extension of our Healthcare retail offer has been a significant driver of this growth. The introduction of Steamplicity, the Spice of Life brand and the Medirest Way at the Homerton Hospital supported our retention of this important contract to provide both food and soft support services.
Our work over the last few years in the Education sector is continuing to deliver benefits. We have recently won a prestigious new contract with Rugby School, one of the leading independent schools in the country, and retained our contracts with Sevenoaks School and Bedford School. We have continued to make progress on productivity where a focus on labour hours and unit overheads have driven margin improvements.
We have continued our success in winning new business in the Sports & Leisure sector. For example, we have won a new contract with the Barbican in London where we now operate a number of public restaurants and have extended our contract with ExCel London to service the exhibition areas and new retail sites as well as the hospitality services. We have a continued focus on costs, particularly labour and in unit overheads, to mitigate the impact on profit of the decline in hospitality revenues that the sector has seen over the last 18 months.
Rest of the World
19.5% Group revenue (2009: 17.7%)
Our Rest of the World businesses have delivered strong organic revenue growth of 6.1%. Operating profit increased by £33 million, or 19.3%, on a constant currency basis to £204 million (2009: £171 million on a constant currency basis). The margin has increased by 90 basis points on a constant currency basis to 7.3% and this is now in line with the Group's other geographic regions. Going forward, the Rest of the World margin growth is now expected to progress more inline with the other geographic regions
We are continuing to see good levels of new business wins across most countries in the region, including new contracts with Kinross Mining in Chile and Kimberley Clark in Argentina. The drive for overhead efficiencies, coupled with restructuring programs, has contributed to the excellent margin progression.
Good organic revenue growth in Australia has been driven by strong levels of new business wins across all sectors. In the remote site sector, which comprises the majority of the business, we have been awarded new contracts to provide a wide range of food and support services by Citic Pacific Mining at the Eramurra village near Fortescue River and by Wesfarmers Curragh at their Central Queensland mine. The Royal Victorian Eye and Ear Hospital awarded us a new multi-service contract in the Healthcare sector, which continues to provide excellent opportunities for future growth. Australia has delivered further margin improvement in the year by focusing on all areas of MAP, for example implementing Trim Trax, the Group's waste reduction programme, reducing labour turnover and increasing focus on reducing discretionary overhead spend.
With the large Business & Industry and Sports & Leisure sectors in Japan, revenue growth during the year has been a challenge. However, excellent progress on control of costs, for example labour hours and consolidating suppliers and products, has delivered a further 100 basis points improvement in the margin.
In Brazil, strong new business wins and improving like for like revenues have delivered double-digit organic revenue growth. The pipeline continues to look strong and retention remains a key focus. The margin has increased reflecting the continued drive for efficiencies across all cost lines. The acquisition of the support service specialist Clean Mall earlier in the year continues to be integrated in to the business. This acquisition has enhanced our ability to provide a multi-service offer to clients, particularly in the Business & Industry and Healthcare sectors.
In South Africa, encouraging levels of new business have been achieved especially in the Education sector with exciting wins such as The University of Venda and the Central University of Technology. The combined number of students on site in these two institutions is over 24,000.
Our UAE based business has delivered improved margins reflecting a focus on efficiency, especially in food and logistics. Growth in support services remains strong with large contract wins contributing to double-digit organic revenue growth.
Our businesses serving the energy and extraction sectors, which have a focus on blue chip international clients, have continued to deliver solid double-digit organic revenue growth and maintained excellent retention rates.
Unallocated Overheads
Unallocated overheads for the year were £60 million (2009: £58 million), reflecting some reinvestment in the central sales and marketing teams.
Finance Costs
The underlying net finance cost was £81 million (2009: £100 million). This reflects the lower levels of debt compared to last year. At current exchange rates, we now expect the underlying net finance cost for 2011 to be around £70 million, including a charge of around £17m relating to the defined benefit pension schemes.
Other Gains and Losses
Other gains and losses include a £4 million credit (2009: £7 million cost) relating to hedge accounting ineffectiveness and £1 million credit (2009: £3 million credit) impact of revaluing investments and minority interest put options.
Profit Before Tax
Profit before tax from continuing operations was £913 million (2009: £773 million).
On an underlying basis, profit before tax from continuing operations increased by 18% to £922 million (2009: £784 million).
Income Tax Expense
Income tax expense from continuing operations was £246 million (2009: £221 million).
On an underlying basis, the tax charge on continuing operations was £248 million (2009: £224 million), equivalent to an effective tax rate of 27% (2009: 29%). This reduction reflects lower effective corporate tax rates in a number of countries and we continue to expect the tax rate to average out around the 27% level in the short- to medium-term.
Discontinued Operations
The profit after tax from discontinued operations was £13 million (2009: £40 million), principally reflecting the release of surplus provisions on the expiration of various warranty periods.
Basic Earnings per Share
Basic earnings per share, including discontinued operations, were 36.0 pence (2009: 31.7 pence).
On an underlying basis, excluding discontinued operations, the basic earnings per share from continuing operations were 35.7 pence (2009: 30.0 pence).
|
|
Attributable |
|
Basic Earnings |
|||
Profit |
Per Share |
||||||
|
|
2010 |
2009 |
|
2010 |
2009 |
Change |
|
£m |
£m |
Pence |
pence |
% |
||
|
|
|
|
|
|
|
|
Reported |
|
675 |
586 |
|
36.0 |
31.7 |
14% |
Discontinued operations |
|
(13) |
(40) |
|
(0.7) |
(2.2) |
|
Other adjustments |
|
9 |
8 |
|
0.4 |
0.5 |
|
Underlying |
|
669 |
554 |
|
35.7 |
30.0 |
19% |
Dividends
It is proposed that a final dividend of 12.5 pence per share will be paid on 28 February 2011 to shareholders on the register on 28 January 2011. This will result in a total dividend for the year of 17.5 pence per share (2009: 13.2 pence per share), a year on year increase of 32.6%. The dividend is covered just over 2 times on an underlying earnings basis and 2.9 times on a free cash basis.
Free Cash Flow
Free cash flow from continuing operations totalled £744 million (2009: £593 million). The major factors contributing to the increase were: £120 million increase in underlying operating profit before associates and £76 million higher working capital inflow offset by £51 million higher net capital expenditure.
Gross capital expenditure of £334 million (2009: £287 million), including amounts purchased by finance lease of £3 million (2009: £4 million) and capital creditors of £2 million (2009: nil), is equivalent to 2.3% of revenues (2009: 2.1% of revenues). We currently expect the ratio of gross capital expenditure for 2011 to be at a similar level. Proceeds from the sale of assets were £19 million and we expect these will be minimal in 2011.
Working capital continues to be well managed, delivering an overall £84 million working capital inflow in the year. We have again made good progress in managing all of the key components of working capital and we have had the benefit of some cut-off timing differences at the year end. We believe that there remains further scope for improvement, averaging out over time at neutral to a small inflow.
The cash tax rate for the year was 22% (2009: 21%), based on underlying profit before tax for the continuing operations, benefiting from one or two large refunds received in the year. We currently expect the cash tax rate to average out around the 27% level for the short- to medium-term.
The net interest outflow for the year was £72 million (2009: £100 million).
Overall, we are very pleased with the free cash flow performance, but given the slightly atypical reasons outlined above, we consider £670 million to be a better estimate of the underlying free cash flow for 2010.
Acquisition Payments
The spend on acquisitions in the year totalled £205 million. This includes £166 million of infill acquisitions (including £41 million on Caterine Restauration in France, £37 million on Southeast Service Corporation in the USA, £30 million on the VSG Group in the UK and £24 million on Hurley Corporation in North America), £5 million on the buyout of minority interests, £5 million acquisition transaction costs, £12 million adjustments to provisional amounts in respect of prior year acquisitions and £17 million deferred consideration and other payment relating to previous acquisitions.
Since the year end there has been a small amount of expenditure on the acquisitions of Reilimpa in Portugal (£4 million) and Sabora in Spain (£3 million).
Disposals
Payments made in respect of businesses disposed or discontinued in prior years totalled £9 million (2009: £31 million).
Proceeds from Issue of Share Capital
The Group received cash of £97 million in the year (2009: £28 million) from the issue of shares following the exercise of employee share options.
Return on Capital Employed
Return on capital employed was 20.3% (2009: 19.1%) based on continuing operations, excluding the Group's minority partners' share of total operating profit, net of tax at 26.9% and using an average capital employed for the year of £3,590 million (2009: £3,350 million) calculated from the IFRS balance sheet.
Pensions
The Group has continued to review and monitor its pension obligations throughout the year working closely with the Trustees and members of schemes around the Group to ensure proper and prudent assumptions are used and adequate provision and contributions are made.
The Group's total pension fund deficit at 30 September 2010 was £389 million (2009: £335 million). The total pensions charge for defined contribution schemes in the year was £54 million (2009: £44 million) and £37 million (2009: £34 million) for defined benefit schemes. Included in the defined benefit scheme costs was a £15 million charge to net finance cost (2009: £11 million).
Risks and Uncertainties
The Board takes a proactive approach to risk management with the aim of protecting its employees and customers and safeguarding the interests of the Company and its shareholders.
The principal risks and uncertainties facing the business and the activities the Group undertakes to mitigate these are set out in the section headed 'Managing Risk' on page 14.
Shareholder Return
The market price of the Group's ordinary shares at the close of the financial year was 530.5 pence per share (2009: 382.3 pence per share).
Related Party Transactions
Details of transactions with related parties are set out in Note 32. These transactions have not, and are not expected to have, a material effect on the financial performance or position of the Group.
Financial Position
The ratio of net debt to market capitalisation of £10,007 million as at 30 September 2010 was 6% (2009: 13%).
During the year net debt reduced to £621 million (2009: £943 million) including an increase in net debt from foreign exchange translation movements of £11 million and cash received of £97 million from the issue of share capital in the period in connection with the exercise of employee share options.
At 30 September 2010, the Group had cash reserves of £643 million. In addition, the Group had an undrawn bank facility of approximately £700 million, of which approximately £650 million is committed through to 2012. Taking account of cash required for day to day operations, the Group estimates it currently has headroom of around £1 billion.
Looking forward, £84 million of bank and Private Placements debt is due to be repaid during the 2011 financial year and it is currently envisaged that these will be repaid from surplus cash. With strong ongoing free cash flow generation, the Group believes that it is in a solid financial position.
The EBIT to net interest ratio has increased from 5.6 times in 2006 to 12.3 times in 2010 and the EBITDA to net interest has increased from 8.2 times to 15.2 times in the same period. This is adjusted where necessary for covenant definitions and includes share of profits of associates and discontinued operations, but excludes the amortisation of intangibles arising on acquisition, hedge accounting ineffectiveness and the change in fair value of minority interest put options. The Group remains committed to maintaining strong investment grade credit ratings.
Going Concern
The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Business Review, as is the financial position of the Group, its cash flows, liquidity position, and borrowing facilities. In addition, Note 19 includes the Group's objectives, policies and processes for managing its capital, its financial risk management objectives, details of its financial instruments and hedging activities and its exposures to credit risk and liquidity risk.
The Group has considerable financial resources together with longer term contracts with a number of customers and suppliers across different geographic areas and industries. As a consequence, the Directors believe that the Group is well placed to manage its business risks successfully despite the current uncertain economic outlook.
After making enquiries, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements.
Andrew D Martin
Group Finance Director
Managing Risk
The Board takes a proactive approach to risk management with the aim of protecting its employees and customers and safeguarding the interests of the Company and its shareholders. The Group has policies and procedures in place to ensure that risks are properly evaluated and managed at the appropriate level within the business.
The identification of risks and opportunities; the development of action plans to manage the risks and exploit the opportunities; and the continual monitoring of progress against agreed KPIs is an integral part of the business process, and a core activity throughout the Group.
Control is exercised at Group and business level through the Group's Management and Performance framework, monthly monitoring of performance by comparison with budgets and forecasts and through regular Business Reviews with the Group Chief Executive and the Group Finance Director.
This is underpinned by a formal major risk assessment process which is an integral part of the annual business cycle. As part of the process, each of the Group's businesses is required to identify and document major risks and appropriate mitigating activities and controls; and monitor and report to management on the effectiveness of these controls on a biannual basis. Senior managers are also required to sign biannual confirmations of compliance with key procedures and to report any breakdowns in, or exceptions to, these procedures. The results are reviewed by the Executive Committee and the Board.
The Group also has formal procedures in place, with clearly designated levels of authority, for approving acquisitions and other capital investments. This is supported by a post investment review process for selected acquisitions and major items of capital expenditure.
The table below sets out the principal risks and uncertainties facing the business at the date of this Report and the systems and processes the Group has in place to manage and mitigate these risks.
Risk |
|
|
Mitigation |
|
|
|
|
Health, safety and environment |
Food safety |
|
Compass feeds millions of consumers around the world every day, therefore setting the highest standards for food hygiene and safety is paramount. The Group has appropriate policies, processes and training procedures to ensure full compliance with legal obligations. |
|
Health and safety |
|
Health and safety remains our number one operational priority. All management meetings throughout the Group feature a Health and Safety update as one of their first agenda items. |
|
Environment |
|
Everyday, everywhere, we look to make a positive contribution to the health and wellbeing of our customers, the communities we work in and the world we live in. Our Corporate Responsibility statement in the Annual Report describes our approach in more detail. |
Clients and consumers |
Client retention |
|
We aim to build long-term relationships with our clients based on quality and value. Our business model is structured so that we are not reliant on one particular sector, geography or group of clients. |
|
Consolidation of food and support services |
|
We have developed a range of support services to complement our existing foodservice offer. These services are underpinned by the Compass Service Framework, our standard operating platform for support services, which gives us the capability to deliver to the same consistent world-class standard globally. |
|
Bidding risk |
|
The Group's operating companies bid selectively for large numbers of contracts each year and a more limited number of concession opportunities. Tenders are developed in accordance with a thorough process which identifies both the potential risks (including social and ethical risks) and rewards, and are subject to approval at an appropriate level of the organisation. |
|
Credit risk |
|
There is limited concentration of credit risk with regard to trade receivables given the diverse and unrelated nature of the Group's client base. |
|
Service delivery and compliance with contract terms and conditions |
|
The Group's operating companies contract with a large number of clients. Processes are in place to ensure that the services delivered to clients are of an appropriate standard and comply with the appropriate contract terms and conditions. |
Risk |
|
|
Mitigation |
|
|
|
|
|
Changes in consumer preferences |
|
We strive to meet consumer demand for quality, choice and value by developing innovative and nutritious food offers which suit the lifestyle and tastes of our consumers. |
People |
People retention and motivation |
|
The recruitment and retention of skilled employees is a challenge faced by the industry at large. The Group has established training and development programmes, succession planning and performance management programmes which are designed to align rewards with our corporate objectives and to retain and motivate our best people. |
Supply Chain |
Suppliers |
|
The Group constantly strives to find the right balance between building long-term supply relationships based on the compatibility of values and behaviour with the requirements of the Group as well as quality and price. The Group seeks to avoid over-reliance on any one supplier. |
|
Traceability |
|
To reduce risk we are focusing on traceability, clear specification of our requirements to nominated suppliers and the improvement of purchasing compliance by unit managers. |
Economic risk |
Economy |
|
Around 50% of our business, the Healthcare, Education and Defence, Offshore and Remote Site sectors, are less susceptible to economic downturns. Revenues in the remaining 50%, the Business & Industry and Sports & Leisure sectors, are more susceptible to the economy and employment levels. However, with the variable and flexible nature of our cost base, it is generally possible to contain the impact of like for like volume declines. |
|
Food cost inflation |
|
As part of our MAP programme we seek to manage food price inflation through: cost indexation in our contracts, giving us the contractual right to review pricing with our clients; menu management to substitute ingredients in response to any forecast shortages and cost increases; and continuing to drive greater purchasing efficiencies through supplier rationalisation and compliance. |
|
Labour cost inflation |
|
Our objective is always to deliver the right level of service in the most efficient way. As part of our MAP programme we have been deploying tools and processes to optimise labour productivity and exercise better control over other labour costs such as absenteeism, overtime and third party agency spend; and to improve our management of salary and benefit costs and control labour cost inflation. |
Regulatory, political and competitive environment |
Political stability
|
|
Compass is a global company operating in countries and regions with diverse economic and political conditions. Our operations and earnings may be adversely affected by political or economic instability. However, we remain aware of these risks and look to mitigate them wherever possible. We have also taken the strategic decision to withdraw from a number of countries (and had completed most of these withdrawals by the date of this report) where we consider the risks outweigh the rewards. |
|
Regulation |
|
Changes to laws or regulations could adversely affect our performance. We engage with governmental and non-governmental organisations directly or through trade associations to ensure that our views are represented. |
|
Competition |
|
Compass operates in a competitive market place. The level of concentration and outsource penetration varies by country. Some markets are relatively concentrated with two or three key players, others are highly fragmented and offer significant opportunities for consolidation and penetration into the self-operated market. Aggressive pricing from our competitors could cause a reduction in our revenues and margins. We aim to minimise this by building long term relationships with our clients based on quality and value. |
Acquisitions and investments |
Acquisition risk |
|
Potential acquisitions are identified by the operating companies and subject to appropriate levels of due diligence and approval by Group management. Post acquisition integration and performance is closely managed and subject to regular review. |
|
Investment risk |
|
Capital investments are subject to appropriate levels of scrutiny and approval by Group management. |
|
Joint ventures |
|
In some countries we operate through joint ventures. Procedures are in place to ensure that joint venture partners bring skills, experience and resources that complement and add to those provided from within the Group. |
Risk |
|
|
Mitigation |
|
|
|
|
Information technology and infrastructure |
|
|
The Group relies on a variety of IT systems in order to manage and deliver services and communicate with its customers, suppliers and employees. There is minimal inter-country dependence on IT systems, and all of the Group's major operating companies have appropriate disaster recovery plans in place. |
Fraud and compliance |
|
|
The Group's zero tolerance based Code of Ethics governs all aspects of our relationship with our stakeholders. All alleged breaches of the Code are investigated. The Group's procedures include regular operating reviews, underpinned by a continual focus on ensuring the effectiveness of internal controls. |
Litigation |
|
|
Though we do not operate in a litigious industry, we have in place policies and processes in all of our main operating companies to report, manage and mitigate against third-party litigation. |
Reputation risk |
|
|
Our brands are amongst the most successful and best established in our industry. They represent a key element of the Group's overall marketing and positioning. In the event that our brand or reputation is damaged this could adversely impact the Group's performance. The Group's zero tolerance based Code of Ethics is designed to safeguard the Company's assets, brands and reputation. |
Financial risk |
Overview |
|
Compass Group's financial risk management strategy is based upon sound economic objectives and good corporate practice. The main financial risks concern the availability of funds to meet our obligations (liquidity risk), movements in exchange rates (foreign currency risk), movements in interest rates (interest rate risk), and counterparty credit risk. Derivative and other financial instruments are used to manage interest rate and foreign currency risks. Further details of our financial risks and the ways in which we mitigate them are set out below. |
|
Liquidity Risk
|
|
The Group finances its borrowings from a number of sources including banks, the public markets and the private placement markets. The maturity profile of the Group's principal borrowings at 30 September 2010 shows the average period to maturity is 2.7 years. The Group's undrawn committed bank facilities at 30 September 2010 were £696 million (2009: £756 million). |
|
Financial Instruments
|
|
The Group continues to manage its foreign currency and interest rate exposure in accordance with the policies set out below. The Group's financial instruments comprise cash, borrowings, receivables and payables that are used to finance the Group's operations. The Group also uses derivatives, principally interest rate, currency swaps and forward currency contracts, to manage interest rate and currency risks arising from the Group's operations. The Group does not trade in financial instruments. The Group's treasury policies are designed to mitigate the impact of fluctuations in interest rates and exchange rates and to manage the Group's financial risks. The Board approves any changes to the policies. |
|
Foreign Currency Risk |
|
The Group's policy is to match as far as possible its principal projected cash flows by currency to actual or effective borrowings in the same currency. As currency cash flows are generated, they are used to service and repay debt in the same currency. To implement this policy, forward currency contracts or currency swaps are taken out which, when applied to the actual currency liabilities, convert these to the required currency. A reconciliation of the 30 September 2010 actual currency liabilities to the effective currency borrowed is set out in note 18 of the consolidated financial statements. The borrowings in each currency give rise to foreign exchange differences on translation into Sterling. Where the borrowings are either less than, or equate, to the net investment in overseas operations, these exchange rate movements are treated as movements on reserves and recorded in the statement of recognised income and expense rather than in the income statement. Non-Sterling earnings streams are translated at the average rate of exchange for the year. This results in differences in the Sterling value of currency earnings from year to year. The table in note 34 of the consolidated financial statements sets out the exchange rates used to translate the income statements, balance sheets and cash flows of non-Sterling denominated entities. |
|
Interest Rate Risk
|
|
As detailed above, the Group has effective borrowings in a number of currencies and its policy is to ensure that, in the short-term, it is not materially exposed to fluctuations in interest rates in its principal currencies. The Group implements this policy either by borrowing fixed rate debt or by using interest rate swaps so that at least 80% of its projected net debt is fixed for one year, reducing to 60% fixed for the second year and 40% fixed for the third year. |
Risk |
|
|
Mitigation |
|
|
|
|
Pensions risk |
|
|
The Group's defined benefit pension schemes are closed to new entrants other than for transfers under public sector contracts in the UK where the Company is obliged to provide final salary benefits to transferring employees. Steps have been taken to reduce the investment risk in these schemes. Further information is set out in note 22 of the consolidated financial statements. |
Tax risk |
|
|
As a Group, we seek to plan and manage our tax affairs efficiently in the jurisdictions in which we operate. In doing so, we aim to act in compliance with the relevant laws and disclosure requirements. In an increasingly complex international tax environment, a degree of uncertainty is inevitable in estimating our tax liabilities. We exercise our judgement, and seek appropriate professional advice, in assessing the amounts of tax to be paid and the level of provision required. The effective rate of tax may be influenced by a number of factors, including changes in laws and accounting standards, which could increase the rate. |
Consolidated Financial Statements
Directors' responsibilities
The financial information set out below does not constitute the company's statutory accounts for the years ended 30 September 2010 or 2009, but is derived from those 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 those accounts; their Reports were unqualified, 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) Companies Act 2006.
The Annual Report and Accounts complies with the Disclosure and Transparency Rules ('DTR') of the United Kingdom's Financial Services Authority in respect of the requirement to produce an annual financial report. The Annual Report and Accounts is the responsibility of, and has been approved by, the Directors. We confirm that to the best of our knowledge:
· the consolidated financial statements have been prepared in accordance with International Financial Reporting Standards('IFRS'); · the financial statements give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and the undertakings included in the consolidation taken as a whole; and · the Annual Report and Accounts includes a review of the development and performance of the business and the position of the Company and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.
On behalf of the Board
Mark J White General Counsel and Company Secretary 24 November 2010
|
|
The directors are required to prepare financial statements for the Group in accordance with International Financial Reporting Standards ('IFRS'). Company law requires the directors to prepare such financial statements in accordance with IFRS, the Companies Act 2006 and Article 4 of the IAS Regulation.
International Accounting Standard 1 requires that financial statements present fairly for each financial year the Group's financial position, financial performance and cash flows. This requires the faithful representation of the effects of transactions, other events and conditions in accordance with the definitions and recognition criteria for assets, liabilities, income and expense set out in the International Accounting Standards Board's 'Framework for the Preparation and Presentation of Financial Statements'. In virtually all circumstances, a fair presentation will be achieved by compliance with all applicable International Financial Reporting Standards.
Directors are also required to:
· properly select and apply accounting policies; · present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information; · provide additional disclosures when compliance with the specific requirements in IFRS is insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance.
The Directors are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the Company, for safeguarding the assets, for taking reasonable steps for the prevention and detection of fraud and other irregularities and for the preparation of a directors' report and directors' remuneration report which comply with the requirements of the Companies Act 2006. The directors, having prepared the financial statements, have permitted the auditors to take whatever steps and undertake whatever inspections they consider to be appropriate for the purpose of enabling them to give their audit opinion.
The Directors are also responsible for the maintenance and integrity of the Compass Group PLC website.
Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
|
Consolidated income statement |
|
|
|
|
|
|
for the year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
|
Notes |
|
£m |
|
£m |
|
|
|
|
|
|
|
Continuing operations |
|
|
|
|
|
|
Revenue |
|
1 |
|
14,468 |
|
13,444 |
Operating costs |
|
2 |
|
(13,485) |
|
(12,574) |
Operating profit |
|
1 |
|
983 |
|
870 |
Share of profit of associates |
|
1, 12 |
|
6 |
|
7 |
Total operating profit |
|
1 |
|
989 |
|
877 |
Finance income |
|
4 |
|
5 |
|
14 |
Finance costs |
|
4 |
|
(86) |
|
(114) |
Hedge accounting ineffectiveness |
|
4 |
|
4 |
|
(7) |
Change in the fair value of investments and minority interest put options |
|
4 |
|
1 |
|
3 |
Profit before tax |
|
|
|
913 |
|
773 |
Income tax expense |
|
5 |
|
(246) |
|
(221) |
Profit for the year from continuing operations |
|
1 |
|
667 |
|
552 |
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
Profit for the year from discontinued operations |
|
6 |
|
13 |
|
40 |
|
|
|
|
|
|
|
Continuing and discontinued operations |
|
|
|
|
|
|
Profit for the year |
|
|
|
680 |
|
592 |
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
Equity shareholders of the Company |
|
|
|
675 |
|
586 |
Minority interests |
|
|
|
5 |
|
6 |
Profit for the year |
|
|
|
680 |
|
592 |
|
|
|
|
|
|
|
Basic earnings per share (pence) |
|
|
|
|
|
|
From continuing operations |
|
7 |
|
35.3p |
|
29.5p |
From discontinued operations |
|
7 |
|
0.7p |
|
2.2p |
From continuing and discontinued operations |
|
7 |
|
36.0p |
|
31.7p |
|
|
|
|
|
|
|
Diluted earnings per share (pence) |
|
|
|
|
|
|
From continuing operations |
|
7 |
|
35.1p |
|
29.4p |
From discontinued operations |
|
7 |
|
0.7p |
|
2.2p |
From continuing and discontinued operations |
|
7 |
|
35.8p |
|
31.6p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis of operating profit |
|
|
|
|
|
|
for the year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
Continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating profit before share of profits of associates |
|
|
|
997 |
|
877 |
Share of profit of associates |
|
|
|
6 |
|
7 |
Underlying operating profit before costs relating to acquisitions and disposals |
|
|
|
1,003 |
|
884 |
Amortisation of intangibles arising on acquisition |
|
|
|
(7) |
|
(7) |
Acquisition transaction costs |
|
|
|
(5) |
|
- |
Share based payments expense - minority interest call option |
|
|
|
(2) |
|
- |
Total operating profit |
|
|
|
989 |
|
877 |
Consolidated statement of comprehensive income |
|||||||||||
for the year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Movements in equity |
|
|
|
|
|||
|
|
|
|
Retained |
Revaluation |
Translation |
Minority |
|
Total |
|
Total |
|
|
|
|
earnings |
reserve |
reserve |
interest |
|
2010 |
|
2009 |
|
|
Notes |
|
£m |
£m |
£m |
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
675 |
- |
- |
5 |
|
680 |
|
592 |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
Currency translation differences |
|
|
|
- |
- |
34 |
- |
|
34 |
|
89 |
Actuarial gains/(losses) on post-retirement employee benefits |
|
22 |
|
(57) |
- |
- |
- |
|
(57) |
|
(206) |
Tax on items relating to the components of other comprehensive income |
|
5 |
|
18 |
- |
(6) |
- |
|
12 |
|
70 |
Other |
|
|
|
- |
- |
- |
- |
|
- |
|
(1) |
Total other comprehensive income/(loss) for the period |
|
|
|
(39) |
- |
28 |
- |
|
(11) |
|
(48) |
Total comprehensive income for the period |
|
|
|
636 |
- |
28 |
5 |
|
669 |
|
544 |
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to |
|
|
|
|
|
|
|
|
|
|
|
Equity shareholders of the Company |
|
|
|
636 |
- |
28 |
- |
|
664 |
|
534 |
Minority interests |
|
|
|
- |
- |
- |
5 |
|
5 |
|
10 |
|
|
|
|
636 |
- |
28 |
5 |
|
669 |
|
544 |
Consolidated statement of changes in equity |
|||||||||||||||||||||||
for the year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Attributable to equity shareholders of the Company |
|
|
|
|
|
||||||||||||||||
|
|
|
Share |
|
Capital |
|
|
|
|
|
|
|
|
||||||||||
|
|
Share |
premium |
|
redemption |
Own |
Other |
Retained |
|
Minority |
|
|
|
||||||||||
|
|
capital |
account |
|
reserve |
shares |
reserves |
earnings |
|
interests |
|
Total |
|
||||||||||
Reconciliation of movements in equity |
|
£m |
£m |
|
£m |
£m |
£m |
£m |
|
£m |
|
£m |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
At 1 October 2009 |
|
185 |
215 |
|
44 |
(2) |
4,489 |
(2,395) |
|
9 |
|
2,545 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Profit for the period |
|
- |
- |
|
- |
- |
- |
675 |
|
5 |
|
680 |
|
||||||||||
Other comprehensive income |
|
- |
- |
|
- |
- |
28 |
(39) |
|
- |
|
(11) |
|
||||||||||
Total comprehensive income for the year |
|
- |
- |
|
- |
- |
28 |
636 |
|
5 |
|
669 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Issue of shares (for cash) |
|
4 |
93 |
|
- |
- |
- |
- |
|
- |
|
97 |
|
||||||||||
Fair value of share-based payments |
|
- |
- |
|
- |
- |
9 |
- |
|
- |
|
9 |
|
||||||||||
Tax on items taken directly to equity (note 5) |
|
- |
- |
|
- |
- |
- |
17 |
|
- |
|
17 |
|
||||||||||
Share based payments expense - minority interest call option |
|
- |
- |
|
- |
- |
- |
2 |
|
- |
|
2 |
|
||||||||||
Settled in new shares (issued by the Company) |
|
- |
9 |
|
- |
- |
(9) |
- |
|
- |
|
- |
|
||||||||||
Settled in cash or existing shares (purchased in market) |
- |
- |
|
- |
- |
(1) |
- |
|
- |
|
(1) |
|
|||||||||||
Transfer on exercise of put options |
|
- |
- |
|
- |
- |
5 |
2 |
|
- |
|
7 |
|
||||||||||
Buy-out of minority interests |
|
- |
- |
|
- |
- |
- |
(6) |
|
(5) |
|
(11) |
|
||||||||||
|
|
189 |
317 |
|
44 |
(2) |
4,521 |
(1,744) |
|
9 |
|
3,334 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends paid to Compass shareholders (note 8) |
|
- |
- |
|
- |
- |
- |
(258) |
|
- |
|
(258) |
|
||||||||||
Dividends paid to minority interests |
|
- |
- |
|
- |
- |
- |
- |
|
(4) |
|
(4) |
|
||||||||||
(Increase)/decrease in own shares held for staff compensation schemes(1) |
|
- |
- |
|
- |
1 |
- |
- |
|
- |
|
1 |
|
||||||||||
At 30 September 2010 |
|
189 |
317 |
|
44 |
(1) |
4,521 |
(2,002) |
|
5 |
|
3,073 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) These shares are held in trust and are used to satisfy some of the Group's liabilities to employees for share options, share bonus and long-term incentive plans. |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
||
|
|
|
|
|
Share-based |
|
|
|
|
adjustment |
|
|
||
|
|
|
|
|
payment |
Merger |
Revaluation |
Translation |
|
for put |
|
Total other |
||
Other reserves |
|
|
|
|
reserve |
reserve |
reserve |
reserve |
|
options |
|
reserves |
||
|
|
|
|
£m |
£m |
£m |
£m |
|
£m |
|
£m |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
At 1 October 2009 |
|
|
|
|
146 |
4,170 |
7 |
172 |
|
(6) |
|
4,489 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Profit for the period |
|
|
|
|
- |
- |
- |
- |
|
- |
|
- |
||
Other comprehensive income |
|
|
|
|
- |
- |
- |
28 |
|
- |
|
28 |
||
Total comprehensive income for the year |
|
|
|
|
- |
- |
- |
28 |
|
- |
|
28 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Fair value of share-based payments |
|
|
|
|
9 |
- |
- |
- |
|
- |
|
9 |
||
Settled in new shares (issued by the Company) |
|
|
|
|
(9) |
- |
- |
- |
|
- |
|
(9) |
||
Settled in cash or existing shares (purchased in market) |
|
|
|
|
(1) |
- |
- |
- |
|
- |
|
(1) |
||
Transfer on exercise of put options |
|
|
|
|
- |
- |
- |
- |
|
5 |
|
5 |
||
Equity adjustment for grant of put option |
|
|
|
|
- |
- |
- |
- |
|
- |
|
- |
||
At 30 September 2010 |
|
|
|
|
145 |
4,170 |
7 |
200 |
|
(1) |
|
4,521 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Own shares held by the Group represent 361,864 shares in Compass Group PLC (2009: 691,822 shares). 344,655 shares are held by the Compass Group Employee Share Trust ('ESOP') and 17,209 shares by the Compass Group Long Term Incentive Plan Trust ('LTIPT'). These shares are listed on a recognised stock exchange and their market value at 30 September 2010 was £1.9 million (2009: £2.6 million). The nominal value held at 30 September 2010 was £36,186 (2009: £69,182).
ESOP and LTIPT are discretionary trusts for the benefit of employees and the shares held are used to satisfy some of the Group's liabilities to employees for share options, share bonus and long-term incentive plans. All of the shares held by the ESOP and LTIPT are required to be made available in this way.
The merger reserve arose in 2000 following the demerger from Granada Compass plc. The equity adjustment for put options arose in 2005 on the accounting for the options held by the Group's minority partners requiring the Group to purchase those minority interests. |
|
|
Attributable to equity shareholders of the Company |
|
|
|
|
|
|||||||||||||||||
|
|
|
Share |
|
Capital |
|
|
|
|
|
|
|
|
|||||||||||
|
|
Share |
premium |
|
redemption |
Own |
Other |
Retained |
|
Minority |
|
|
|
|||||||||||
|
|
capital |
account |
|
reserve |
shares |
reserves |
earnings |
|
interests |
|
Total |
|
|||||||||||
|
|
£m |
£m |
|
£m |
£m |
£m |
£m |
|
£m |
|
£m |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
At 1 October 2008 |
|
184 |
178 |
|
44 |
(4) |
4,401 |
(2,616) |
|
19 |
|
2,206 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Profit for the period |
|
- |
- |
|
- |
- |
93 |
586 |
|
6 |
|
685 |
||||||||||||
Other comprehensive income |
|
- |
- |
|
- |
- |
- |
(145) |
|
4 |
|
(141) |
||||||||||||
Total comprehensive income for the year |
|
- |
- |
|
- |
- |
93 |
441 |
|
10 |
|
544 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Issue of shares (for cash) |
|
1 |
27 |
|
- |
- |
- |
- |
|
- |
|
28 |
||||||||||||
Fair value of share-based payments |
|
- |
- |
|
- |
- |
4 |
- |
|
- |
|
4 |
||||||||||||
Settled in new shares (issued by the Company) |
|
- |
10 |
|
- |
- |
(10) |
- |
|
- |
|
- |
||||||||||||
Settled in cash or existing shares (purchased in market) |
|
- |
- |
|
- |
- |
(1) |
- |
|
- |
|
(1) |
||||||||||||
Share buy-back |
|
- |
- |
|
- |
- |
- |
(13) |
|
- |
|
(13) |
||||||||||||
Transfer on exercise of put options |
|
- |
- |
|
- |
- |
3 |
20 |
|
- |
|
23 |
||||||||||||
Equity adjustment for grant of put option |
|
- |
- |
|
- |
- |
(1) |
- |
|
- |
|
(1) |
||||||||||||
Buy-out of minority interests |
|
- |
- |
|
- |
- |
- |
- |
|
(17) |
|
(17) |
||||||||||||
Other changes |
|
- |
- |
|
- |
- |
- |
2 |
|
- |
|
2 |
||||||||||||
|
|
185 |
215 |
|
44 |
(4) |
4,489 |
(2,166) |
|
12 |
|
2,775 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Dividends paid to Compass shareholders (note 8) |
- |
- |
|
- |
- |
- |
(229) |
|
- |
|
(229) |
|||||||||||||
Dividends paid to minority interests |
|
- |
- |
|
- |
- |
- |
- |
|
(3) |
|
(3) |
||||||||||||
(Increase)/decrease in own shares held for staff compensation schemes(1) |
|
- |
- |
|
- |
2 |
- |
- |
|
- |
|
2 |
||||||||||||
At 30 September 2010 |
|
185 |
215 |
|
44 |
(2) |
4,489 |
(2,395) |
|
9 |
|
2,545 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) These shares are held in trust and are used to satisfy some of the Group's liabilities to employees for share options, share bonus and long-term incentive plans. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
||||||||||||
|
|
|
|
|
Share-based |
|
|
|
|
adjustment |
|
|
||||||||||||
|
|
|
|
|
payment |
Merger |
Revaluation |
Translation |
|
for put |
|
Total other |
||||||||||||
Other reserves |
|
|
|
|
reserve |
reserve |
reserve |
reserve |
|
options |
|
reserves |
||||||||||||
|
|
|
|
£m |
£m |
£m |
£m |
|
£m |
|
£m |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
At 1 October 2008 |
|
|
|
|
153 |
4,170 |
8 |
78 |
|
(8) |
|
4,401 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Profit for the period |
|
|
|
|
- |
- |
- |
- |
|
- |
|
- |
||||||||||||
Other comprehensive income |
|
|
|
|
- |
- |
(1) |
94 |
|
- |
|
93 |
||||||||||||
Total comprehensive income for the year |
|
|
|
|
- |
- |
(1) |
94 |
|
- |
|
93 |
||||||||||||
Fair value of share-based payments |
|
|
|
|
4 |
- |
- |
- |
|
- |
|
4 |
||||||||||||
Settled in new shares (issued by the Company) |
|
|
|
|
(10) |
- |
- |
- |
|
- |
|
(10) |
||||||||||||
Settled in cash or existing shares (purchased in market) |
|
|
|
|
(1) |
- |
- |
- |
|
- |
|
(1) |
||||||||||||
Transfer on exercise of put options |
|
|
|
|
- |
- |
- |
- |
|
3 |
|
3 |
||||||||||||
Equity adjustment for grant of put option |
|
|
|
|
- |
- |
- |
- |
|
(1) |
|
(1) |
||||||||||||
At 30 September 2009 |
|
|
|
|
146 |
4,170 |
7 |
172 |
|
(6) |
|
4,489 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Consolidated balance sheet |
|
|
|
|
|
|
as at 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
|
Notes |
|
£m |
|
£m |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Goodwill |
|
9 |
|
3,833 |
|
3,580 |
Other intangible assets |
|
10 |
|
570 |
|
493 |
Property, plant and equipment |
|
11 |
|
581 |
|
530 |
Interests in associates |
|
12 |
|
32 |
|
32 |
Other investments |
|
13 |
|
37 |
|
32 |
Trade and other receivables |
|
15 |
|
72 |
|
64 |
Deferred tax assets* |
|
5 |
|
296 |
|
300 |
Derivative financial instruments** |
|
19 |
|
81 |
|
60 |
Non-current assets |
|
|
|
5,502 |
|
5,091 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Inventories |
|
16 |
|
238 |
|
230 |
Trade and other receivables |
|
15 |
|
1,830 |
|
1,680 |
Tax recoverable* |
|
|
|
31 |
|
25 |
Cash and cash equivalents** |
|
17 |
|
643 |
|
588 |
Derivative financial instruments** |
|
19 |
|
10 |
|
27 |
Current assets |
|
|
|
2,752 |
|
2,550 |
|
|
|
|
|
|
|
Total assets |
|
|
|
8,254 |
|
7,641 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Short-term borrowings** |
|
18 |
|
(148) |
|
(323) |
Derivative financial instruments** |
|
19 |
|
(5) |
|
(15) |
Provisions |
|
21 |
|
(130) |
|
(123) |
Current tax liabilities* |
|
|
|
(273) |
|
(260) |
Trade and other payables |
|
20 |
|
(2,683) |
|
(2,378) |
Current liabilities |
|
|
|
(3,239) |
|
(3,099) |
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Long-term borrowings** |
|
18 |
|
(1,200) |
|
(1,277) |
Derivative financial instruments** |
|
19 |
|
(2) |
|
(3) |
Post-employment benefit obligations |
|
22 |
|
(389) |
|
(335) |
Provisions |
|
21 |
|
(302) |
|
(342) |
Deferred tax liabilities* |
|
5 |
|
(15) |
|
(11) |
Trade and other payables |
|
20 |
|
(34) |
|
(29) |
Non-current liabilities |
|
|
|
(1,942) |
|
(1,997) |
|
|
|
|
|
|
|
Total liabilities |
|
|
|
(5,181) |
|
(5,096) |
|
|
|
|
|
|
|
Net assets |
|
|
|
3,073 |
|
2,545 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Share capital |
|
23 |
|
189 |
|
185 |
Share premium account |
|
|
|
317 |
|
215 |
Capital redemption reserve |
|
|
|
44 |
|
44 |
Less: Own shares |
|
|
|
(1) |
|
(2) |
Other reserves |
|
|
|
4,521 |
|
4,489 |
Retained earnings |
|
|
|
(2,002) |
|
(2,395) |
Total equity shareholders' funds |
|
|
|
3,068 |
|
2,536 |
|
|
|
|
|
|
|
Minority interests |
|
|
|
5 |
|
9 |
|
|
|
|
|
|
|
Total equity |
|
|
|
3,073 |
|
2,545 |
|
|
|
|
|
|
|
* Component of current and deferred taxes ** Component of net debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
Approved by the Board of Directors on 24 November 2010 and signed on their behalf by |
||||||
|
|
|
|
|
|
|
Richard J Cousins, Director |
|
|
|
|
|
|
Andrew D Martin, Director |
|
|
|
|
|
|
Consolidated cash flow statement |
|
|
|
|
|
|
for the year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
|
Notes |
|
£m |
|
£m |
|
|
|
|
|
|
|
Cash flow from operating activities |
|
|
|
|
|
|
Cash generated from operations |
|
26 |
|
1,330 |
|
1,114 |
Interest paid |
|
|
|
(75) |
|
(111) |
Interest element of finance lease rentals |
|
|
|
(2) |
|
(3) |
Tax received |
|
|
|
24 |
|
22 |
Tax paid |
|
|
|
(227) |
|
(188) |
Net cash from/(used in) operating activities of continuing operations |
|
|
|
1,050 |
|
834 |
Net cash from/(used in) operating activities of discontinued operations |
|
27 |
|
3 |
|
(1) |
Net cash from/(used in) operating activities |
|
|
|
1,053 |
|
833 |
|
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
|
|
Purchase of subsidiary companies and investments in associated undertakings(1) |
|
25 |
|
(205) |
|
(165) |
Proceeds from sale of subsidiary companies and associated undertakings - discontinued activities(1) |
|
6 |
|
(9) |
|
(34) |
Tax on profits from sale of subsidiary companies and associated undertakings |
|
|
|
- |
|
3 |
Purchase of intangible assets |
|
10 |
|
(122) |
|
(117) |
Purchase of property, plant and equipment |
|
11 |
|
(207) |
|
(166) |
Proceeds from sale of property, plant and equipment/intangible assets |
|
|
|
19 |
|
24 |
Purchase of other investments |
|
13 |
|
(3) |
|
(3) |
Proceeds from sale of other investments |
|
|
|
- |
|
5 |
Dividends received from associated undertakings |
|
12 |
|
6 |
|
4 |
Interest received |
|
|
|
5 |
|
14 |
Net cash from/(used in) investing activities by continuing operations |
|
|
|
(516) |
|
(435) |
Net cash from/(used in) investing activities by discontinued operations |
|
27 |
|
- |
|
- |
Net cash from/(used in) investing activities |
|
|
|
(516) |
|
(435) |
|
|
|
|
|
|
|
Cash flow from financing activities |
|
|
|
|
|
|
Proceeds from issue of ordinary share capital |
|
|
|
97 |
|
28 |
Purchase of own shares(2) |
|
|
|
- |
|
(12) |
Net increase/(decrease) in borrowings |
|
28 |
|
(306) |
|
(178) |
Repayment of obligations under finance leases |
|
28 |
|
(15) |
|
(15) |
Equity dividends paid |
|
8 |
|
(258) |
|
(229) |
Dividends paid to minority interests |
|
|
|
(4) |
|
(3) |
Net cash from/(used in) financing activities by continuing operations |
|
|
|
(486) |
|
(409) |
Net cash from/(used in) financing activities by discontinued operations |
|
27 |
|
- |
|
- |
Net cash from/(used in) financing activities |
|
|
|
(486) |
|
(409) |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents |
|
28 |
|
51 |
|
(11) |
Cash and cash equivalents at beginning of the year |
|
28 |
|
588 |
|
579 |
Currency translation gains/(losses) on cash and cash equivalents |
|
28 |
|
4 |
|
20 |
Cash and cash equivalents at end of the year |
|
28 |
|
643 |
|
588 |
(1) Net of cash acquired or disposed and payments received or made under warranties and indemnities. |
|
|
|
|
|
|
(2) Share buy-back and increase/(decrease) in own shares held to satisfy employee share-based payments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of free cash flow from continuing operations
|
|
|
|
|
|
|
for the year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
Net cash from operating activities of continuing operations |
|
|
|
1,050 |
|
834 |
Purchase of intangible assets |
|
|
|
(122) |
|
(117) |
Purchase of property, plant and equipment |
|
|
|
(207) |
|
(166) |
Proceeds from sale of property, plant and equipment/intangible assets |
|
|
|
19 |
|
24 |
Purchase of other investments |
|
|
|
(3) |
|
(3) |
Proceeds from sale of other investments |
|
|
|
- |
|
5 |
Dividends received from associated undertakings |
|
|
|
6 |
|
4 |
Interest received |
|
|
|
5 |
|
14 |
Dividends paid to minority interests |
|
|
|
(4) |
|
(3) |
Other |
|
|
|
- |
|
1 |
Free cash flow from continuing operations |
|
|
|
744 |
|
593 |
Notes to the consolidated financial statements |
|||||||||||
for the year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Segmental reporting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geographical segments |
|
|
|
|||||
|
|
|
North |
Continental |
UK & |
|
Rest of |
Intra- |
|
|
|
|
|
|
America |
Europe |
Ireland |
|
the World |
Group |
|
Total |
|
|
Revenues |
|
£m |
£m |
£m |
|
£m |
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
External revenue |
|
6,369 |
3,506 |
1,782 |
|
2,811 |
- |
|
14,468 |
|
|
Less: Discontinued operations |
|
- |
- |
- |
|
- |
- |
|
- |
|
|
External revenue - continuing |
|
6,369 |
3,506 |
1,782 |
|
2,811 |
- |
|
14,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 September 2009 |
|
|
|
|
|
|
|
|
|
|
|
External revenue |
|
5,806 |
3,429 |
1,829 |
|
2,383 |
- |
|
13,447 |
|
|
Less: Discontinued operations |
|
- |
- |
- |
|
(3) |
- |
|
(3) |
|
|
External revenue - continuing |
|
5,806 |
3,429 |
1,829 |
|
2,380 |
- |
|
13,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products and services: Sectors |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business |
|
Healthcare |
|
Sports |
Defence, Offshore |
|
|
|
|
Revenues |
|
& Industry |
Education |
& Seniors |
|
& Leisure |
& Remote |
|
Total |
|
|
|
|
£m |
£m |
£m |
|
£m |
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
External revenue |
|
5,949 |
2,308 |
2,739 |
|
1,639 |
1,833 |
|
14,468 |
|
|
Less: Discontinued operations |
|
- |
- |
- |
|
- |
- |
|
- |
|
|
External revenue - continuing |
|
5,949 |
2,308 |
2,739 |
|
1,639 |
1,833 |
|
14,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 September 2009 |
|
|
|
|
|
|
|
|
|
|
|
External revenue |
|
5,837 |
2,043 |
2,510 |
|
1,473 |
1,584 |
|
13,447 |
|
|
Less: Discontinued operations |
|
- |
- |
- |
|
- |
(3) |
|
(3) |
|
|
External revenue - continuing |
|
5,837 |
2,043 |
2,510 |
|
1,473 |
1,581 |
|
13,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) There is no inter-segmental trading.
(2) Continuing revenues from external customers arising in the UK, the Group's country of domicile, were £1,709 million (2009:£1,749 million). Continuing revenues from external customers arising in all foreign countries from which the Group derives revenues were £12,759 million (2009:£11,695 million).
(3) Mexico was transferred from North America to the Rest of the World during the year. The comparatives have been restated accordingly.
(4) The correctional business was transferred from the Business & Industry sector to the Defence, Offshore & Remote sector during the year. The comparatives have been restated accordingly.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geographical segments |
|
|
|
|||||
|
|
|
North |
Continental |
UK & |
|
Rest of |
Central |
|
|
|
|
|
|
America |
Europe |
Ireland |
|
the World |
activities |
|
Total |
|
|
Result |
|
£m |
£m |
£m |
|
£m |
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
Total operating profit before associates and costs relating to acquisitions |
|
491 |
248 |
114 |
|
204 |
(60) |
|
997 |
|
|
Less: Discontinued operations |
|
- |
- |
- |
|
- |
- |
|
- |
|
|
Operating profit before associates and costs relating to acquisitions |
|
491 |
248 |
114 |
|
204 |
(60) |
|
997 |
|
|
Less: Amortisation of intangibles arising on acquisition |
|
(1) |
- |
(1) |
|
(4) |
(1) |
|
(7) |
|
|
Less: Acquisition transaction costs |
|
(1) |
(2) |
(1) |
|
- |
(1) |
|
(5) |
|
|
Less: Share based payments expense - minority interest call option |
|
- |
- |
- |
|
(2) |
- |
|
(2) |
|
|
Operating profit before associates - continuing |
|
489 |
246 |
112 |
|
198 |
(62) |
|
983 |
|
|
Add: Share of profit of associates |
|
4 |
- |
2 |
|
- |
- |
|
6 |
|
|
Total operating profit - continuing |
|
493 |
246 |
114 |
|
198 |
(62) |
|
989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income |
|
|
|
|
|
|
|
|
5 |
|
|
Finance costs |
|
|
|
|
|
|
|
|
(86) |
|
|
Hedge accounting ineffectiveness |
|
|
|
|
|
|
|
|
4 |
|
|
Change in the fair value of investments and minority interest put options |
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
|
|
|
|
|
|
|
913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
|
|
|
|
|
|
(246) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year from continuing operations |
|
|
|
|
|
|
|
|
667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 September 2009 |
|
|
|
|
|
|
|
|
|
|
|
Total operating profit before associates and costs relating to acquisitions |
438 |
232 |
114 |
|
150 |
(58) |
|
876 |
|
|
|
Less: Discontinued operations |
|
- |
- |
- |
|
1 |
- |
|
1 |
|
|
Operating profit before associates and costs relating to acquisitions |
438 |
232 |
114 |
|
151 |
(58) |
|
877 |
|
|
|
Less: Amortisation of intangibles arising on acquisition |
|
- |
- |
(1) |
|
(5) |
(1) |
|
(7) |
|
|
Operating profit before associates - continuing |
|
438 |
232 |
113 |
|
146 |
(59) |
|
870 |
|
|
Add: Share of profit of associates |
|
3 |
- |
4 |
|
- |
- |
|
7 |
|
|
Total operating profit - continuing |
|
441 |
232 |
117 |
|
146 |
(59) |
|
877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income |
|
|
|
|
|
|
|
|
14 |
|
|
Finance costs |
|
|
|
|
|
|
|
|
(114) |
|
|
Hedge accounting ineffectiveness |
|
|
|
|
|
|
|
|
(7) |
|
|
Change in the fair value of investments and minority interest put options |
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
|
|
|
|
|
|
|
773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
|
|
|
|
|
|
(221) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year from continuing operations |
|
|
|
|
|
|
|
|
552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 Operating costs |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Operating costs |
|
£m |
|
£m |
|
|
|
|
|
Cost of food and materials: |
|
|
|
|
|
|
|
|
|
Cost of inventories consumed |
|
4,654 |
|
4,415 |
|
|
|
|
|
Labour costs: |
|
|
|
|
|
|
|
|
|
Employee remuneration (note 3) |
|
6,444 |
|
5,968 |
|
|
|
|
|
Overheads: |
|
|
|
|
|
|
|
|
|
Depreciation - owned property, plant and equipment |
|
138 |
|
125 |
Depreciation -leased property, plant and equipment |
|
10 |
|
11 |
Amortisation - owned intangible assets |
|
90 |
|
89 |
|
|
|
|
|
Property lease rentals |
|
74 |
|
61 |
Other occupancy rentals - minimum guaranteed rent |
|
57 |
|
56 |
Other occupancy rentals - rent in excess of minimum guaranteed rent |
|
16 |
|
12 |
Other asset rentals |
|
81 |
|
77 |
|
|
|
|
|
Audit and non-audit services |
|
5 |
|
5 |
|
|
|
|
|
Other expenses |
|
1,902 |
|
1,748 |
|
|
|
|
|
|
|
|
|
|
Operating costs before costs relating to acquisitions |
|
13,471 |
|
12,567 |
|
|
|
|
|
Amortisation - intangible assets arising on acquisition |
|
7 |
|
7 |
Acquisition transaction costs |
|
5 |
|
- |
Share based payments expense - minority interest call option |
|
2 |
|
- |
|
|
|
|
|
Total continuing operations |
|
13,485 |
|
12,574 |
|
|
|
|
|
(1) Impairment of goodwill and inventories and net foreign exchange gains/losses recorded in income statement £nil (2009: £nil). |
|
|
|
|
3 Employees |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Average number of employees, including Directors and part-time employees |
|
Number |
|
Number (restated) |
|
|
|
|
|
North America |
|
174,734 |
|
164,491 |
Continental Europe |
|
86,633 |
|
84,537 |
UK & Ireland |
|
59,380 |
|
62,809 |
Rest of the World |
|
107,455 |
|
97,205 |
Total continuing operations |
|
428,202 |
|
409,042 |
Discontinued operations |
|
- |
|
2 |
Total continuing and discontinued operations |
|
428,202 |
|
409,044 |
|
|
|
|
|
|
|
2010 |
|
2009 |
Aggregate remuneration of all employees including Directors |
|
£m |
|
£m (restated) |
|
|
|
|
|
Wages and salaries |
|
5,345 |
|
4,972 |
Social security costs |
|
1,014 |
|
925 |
Share-based payments |
|
9 |
|
4 |
Pension costs - defined contribution plans |
|
54 |
|
44 |
Pension costs - defined benefit plans |
|
22 |
|
23 |
Total continuing operations |
|
6,444 |
|
5,968 |
Discontinued operations |
|
- |
|
- |
Total continuing and discontinued operations |
|
6,444 |
|
5,968 |
|
|
|
|
|
In addition to the pension cost shown in operating costs above, there is a pensions-related net charge within finance costs of £15 million (2009: net charge of £11 million). |
4 Financing income, costs and other related gains/losses |
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
Finance income and costs are recognised in the income statement in the period in which they are earned or incurred. |
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||
|
|
2010 |
|
2009 |
|
|||||||||||||
Finance income and costs |
|
£m |
|
£m |
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
Finance income |
|
|
|
|
|
|||||||||||||
Bank interest |
|
5 |
|
14 |
|
|||||||||||||
Total finance income |
|
5 |
|
14 |
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
Finance costs |
|
|
|
|
|
|||||||||||||
Interest on bank loans and overdrafts |
|
4 |
|
8 |
|
|||||||||||||
Interest on other loans |
|
64 |
|
90 |
|
|||||||||||||
Finance lease interest |
|
2 |
|
3 |
|
|||||||||||||
Interest on bank loans, overdrafts, other loans and finance leases |
|
70 |
|
101 |
|
|||||||||||||
Unwinding of discount on put options held by minority shareholders |
|
- |
|
1 |
|
|||||||||||||
Unwinding of discount on provisions |
|
1 |
|
1 |
|
|||||||||||||
Amount charged to pension scheme liabilities net of expected return on scheme assets (note 22) |
|
15 |
|
11 |
|
|||||||||||||
Total finance costs |
|
86 |
|
114 |
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
Analysis of finance costs by defined IAS 39(1) category |
|
|
|
|
|
|||||||||||||
Fair value through profit or loss (unhedged derivatives) |
|
10 |
|
13 |
|
|||||||||||||
Derivatives in a fair value hedge relationship |
|
(36) |
|
(22) |
|
|||||||||||||
Derivatives in a net investment hedge relationship |
|
4 |
|
- |
|
|||||||||||||
Other financial liabilities |
|
92 |
|
110 |
|
|||||||||||||
Interest on bank loans, overdrafts, other loans and finance leases |
|
70 |
|
101 |
|
|||||||||||||
Fair value through profit or loss (put options held by minority interests) |
|
1 |
|
2 |
|
|||||||||||||
Outside of the scope of IAS 39 (net pension scheme charge) |
|
15 |
|
11 |
|
|||||||||||||
Total finance costs |
|
86 |
|
114 |
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
(1) IAS 39 'Financial Instruments: Recognition and Measurement'. |
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
The Group uses derivative financial instruments such as foreign currency contracts and interest rate swaps to hedge the risks associated with changes in foreign currency exchange rates and interest rates. As explained in section Q of the Group's accounting policies, such derivative financial instruments are initially measured at fair value on the contract date, and are re-measured to fair value at subsequent reporting dates. For derivative financial instruments that do not qualify for hedge accounting, any gains or losses arising from changes in fair value are taken directly to the income statement in the period.
The Group has a small number of outstanding put options which enable certain minority shareholders to require the Group to purchase the minority interest shareholding at an agreed multiple of earnings. These options are treated as derivatives over equity instruments and are recorded in the balance sheet at fair value which is re-evaluated at each period end. Fair value is based on the present value of expected cash outflows. The movement in fair value is included in the profit for the year. |
|
|||||||||||||||||
|
|
|
|
|
|
|||||||||||||
|
|
2010 |
|
2009 |
|
|||||||||||||
Financing related (gains)/losses |
|
£m |
|
£m |
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
Hedge accounting ineffectiveness |
|
|
|
|
|
|||||||||||||
Unrealised net (gains)/losses on unhedged derivative financial instruments (1) |
|
(2) |
|
6 |
|
|||||||||||||
Unrealised net (gains)/losses on derivative financial instruments in a designated fair value hedge (2) |
|
(10) |
|
(59) |
|
|||||||||||||
Unrealised net (gains)/losses on the hedged item in a designated fair value hedge |
|
8 |
|
60 |
|
|||||||||||||
Total hedge accounting ineffectiveness (gains)/losses |
|
(4) |
|
7 |
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
Change in the fair value of investments and minority interest put options |
|
|
|
|
|
|||||||||||||
Change in the fair value of investments (1), (3) |
|
(1) |
|
- |
|
|||||||||||||
Change in the fair value of minority interest put options (credit)/charge (1) |
|
- |
|
(3) |
|
|||||||||||||
Total |
|
(1) |
|
(3) |
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
(1) Categorised as 'fair value through profit or loss' (IAS 39). |
|
|
|
|
|
|||||||||||||
(2) Categorised as derivatives that are designated and effective as hedging instruments carried at fair value (IAS 39). |
|
|
|
|
|
|||||||||||||
(3) Life insurance policies used by overseas companies to meet the cost of unfunded post-employment benefit obligations included in note 22. |
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
5 Tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Recognised in the income statement: |
|
|
|
|
|
|
2010 |
|
2009 |
|
||||||||
Income tax expense on continuing operations |
|
|
|
|
|
|
£m |
|
£m |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Current tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Current year |
|
|
|
|
|
|
|
|
|
229 |
|
202 |
|
|||||
Adjustment in respect of prior years |
|
|
|
|
|
|
|
|
|
(14) |
|
(9) |
|
|||||
Current tax expense/(credit) |
|
|
|
|
|
|
|
|
|
215 |
|
193 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deferred tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Current year |
|
|
|
|
|
|
|
|
|
37 |
|
24 |
|
|||||
Impact of changes in statutory tax rates |
|
|
|
|
|
|
|
|
|
3 |
|
- |
|
|||||
Adjustment in respect of prior years |
|
|
|
|
|
|
|
|
|
(9) |
|
4 |
|
|||||
Deferred tax expense/(credit) |
|
|
|
|
|
|
|
|
|
31 |
|
28 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income tax expense/(credit) on continuing operations |
|
|
|
|
|
|
|
246 |
|
221 |
|
221 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
The income tax expense for the year is based on the United Kingdom statutory rate of corporation tax for the period of 28% (2009: 28%). Overseas tax is calculated at the rates prevailing in the respective jurisdictions. The impact of the changes in statutory rates relates principally to the reduction of the UK corporation tax rate from 28% to 27% from 1 April 2011. This change has resulted in a deferred tax charge arising from the reduction in the balance sheet carrying value of deferred tax assets to reflect the anticipated rate of tax at which those assets are expected to reverse. |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
|||||
Reconciliation of the income tax expense on continuing operations |
|
|
|
|
£m |
|
£m |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Profit before tax from continuing operations |
|
|
|
|
|
913 |
|
773 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Notional income tax expense at the UK statutory rate of 28% (2009: 28%) on profit before tax |
|
|
256 |
|
216 |
|
||||||||||||
Effect of different tax rates of subsidiaries operating in other jurisdictions |
|
|
|
50 |
|
39 |
|
|||||||||||
Impact of changes in statutory tax rates |
|
|
|
|
|
|
|
|
|
3 |
|
- |
|
|||||
Permanent differences |
|
|
|
|
|
|
|
|
|
(17) |
|
(4) |
|
|||||
Impact of share-based payments |
|
|
|
|
|
|
|
|
|
- |
|
(1) |
|
|||||
Tax on profit of associates |
|
|
|
|
|
|
|
|
|
(1) |
|
(1) |
|
|||||
Losses and other temporary differences not previously recognised |
|
|
|
|
(24) |
|
(29) |
|
||||||||||
Unrelieved current year tax losses |
|
|
|
|
|
|
|
|
|
2 |
|
6 |
|
|||||
Prior year items |
|
|
|
|
|
|
|
|
|
(23) |
|
(5) |
|
|||||
Income tax expense on continuing operations |
|
|
|
|
|
|
|
|
|
246 |
|
221 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|||
Tax credited/(charged) to other comprehensive income |
|
|
|
|
|
£m |
|
£m |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Deferred tax credit on actuarial movements on post-employment benefits |
|
|
|
18 |
|
61 |
|||||||||
Current and deferred tax (charges)/credits on foreign exchange movements |
|
|
|
(6) |
|
9 |
|||||||||
Tax credit/(charge) on items recognised in other comprehensive income |
|
|
|
12 |
|
70 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|||
Tax credited to equity |
|
|
|
|
|
|
|
|
|
£m |
|
£m |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Current and deferred tax credits in respect of share-based payments |
|
|
|
|
17 |
|
- |
||||||||
Tax credit/(charge) on items recognised in equity |
|
|
|
|
|
|
|
|
|
17 |
|
- |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
Pensions |
|
|
Self- |
|
Net |
|
|
|||
|
|
|
|
|
and post- |
|
|
funded |
|
short-term |
|
|
|||
|
|
Tax |
|
|
employment |
|
|
insurance |
|
temporary |
|
|
|||
Movement in net deferred tax |
|
depreciation |
|
Intangibles |
benefits |
Tax losses |
|
provisions |
|
differences |
|
Total |
|||
asset/(liability) |
|
£m |
|
£m |
£m |
£m |
|
£m |
|
£m |
|
£m |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
At 1 October 2008 |
|
43 |
|
(64) |
74 |
7 |
|
42 |
|
130 |
|
232 |
|||
(Charge)/credit to income |
|
(7) |
|
(21) |
(19) |
(5) |
|
5 |
|
11 |
|
(36) |
|||
(Charge)/credit to equity/other comprehensive income |
|
- |
|
(8) |
61 |
4 |
|
- |
|
3 |
|
60 |
|||
Transfer from/(to) current tax |
|
- |
|
- |
- |
- |
|
- |
|
3 |
|
3 |
|||
Business acquisitions |
|
- |
|
16 |
- |
- |
|
- |
|
- |
|
16 |
|||
Business disposals |
|
- |
|
- |
- |
- |
|
- |
|
(1) |
|
(1) |
|||
Other movements |
|
1 |
|
(5) |
2 |
(1) |
|
(1) |
|
4 |
|
- |
|||
Exchange adjustment |
|
(2) |
|
(9) |
7 |
- |
|
5 |
|
14 |
|
15 |
|||
At 30 September 2009 |
|
35 |
|
(91) |
125 |
5 |
|
51 |
|
164 |
|
289 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
At 1 October 2009 |
|
35 |
|
(91) |
125 |
5 |
|
51 |
|
164 |
|
289 |
|||
(Charge)/credit to income |
|
(7) |
|
(16) |
5 |
8 |
|
3 |
|
(24) |
|
(31) |
|||
(Charge)/credit to equity/other comprehensive income |
|
- |
|
(2) |
18 |
(1) |
|
- |
|
7 |
|
22 |
|||
Transfer from/(to) current tax |
|
- |
|
- |
- |
- |
|
- |
|
- |
|
- |
|||
Business acquisitions |
|
(1) |
|
(5) |
- |
- |
|
- |
|
3 |
|
(3) |
|||
Business disposals |
|
- |
|
- |
- |
- |
|
- |
|
- |
|
- |
|||
Other movements |
|
1 |
|
(3) |
1 |
- |
|
- |
|
1 |
|
- |
|||
Exchange adjustment |
|
- |
|
(2) |
1 |
- |
|
1 |
|
4 |
|
4 |
|||
At 30 September 2010 |
|
28 |
|
(119) |
150 |
12 |
|
55 |
|
155 |
|
281 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net short-term temporary differences relate principally to provisions and other liabilities of overseas subsidiaries.
After netting off balances within countries, the following are the deferred tax assets and liabilities recognised in the consolidated balance sheet: |
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Net deferred tax balance |
|
|
|
|
|
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax assets |
|
|
|
|
|
|
|
|
|
296 |
|
300 |
Deferred tax liabilities |
|
|
|
|
|
|
|
|
|
(15) |
|
(11) |
Net deferred tax asset/(liability) |
|
|
|
|
|
|
|
|
|
281 |
|
289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrecognised deferred tax assets in respect of tax losses and other temporary differences amount to £94 million (2009: £67 million). Of the total, tax losses of £58 million will expire at various dates between 2011 and 2018. These deferred tax assets have not been recognised as the timing of recovery is uncertain.
As a result of changes to tax legislation, overseas dividends received on or after 1 July 2009 are largely exempt from UK tax but may be subject to foreign withholding taxes. The unremitted earnings of those overseas subsidiaries affected by such taxes is £128 million (2009: £174 million). No deferred tax liability is recognised on these temporary differences as the Group is able to control the timing of reversal and it is probable that this will not take place in the foreseeable future. |
6 Discontinued operations |
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
Year ended 30 September 2010
The profit for the year from discontinued operations of £13 million which arose on the release of surplus provisions relating to prior period disposals and a £1 million loss from discontinued operations.
|
|||||||||||||
|
|
|
|
|
|
|
|||||||
Year ended 30 September 2009
The profit for the year from discontinued operations comprises the release of surplus provisions of £23 million and accruals of £20 million relating to prior period disposals, additional proceeds of £2 million and a loss after tax from trading activities of £1 million.
|
|||||||||||||
|
|
|
|
2010 |
2009 |
|
|||||||
Financial performance of discontinued operations |
|
|
|
£m |
£m |
|
|||||||
|
|
|
|
|
|
|
|||||||
External revenue |
|
|
|
- |
3 |
|
|||||||
Operating costs |
|
|
|
(1) |
(4) |
|
|||||||
Loss before tax |
|
|
|
(1) |
(1) |
|
|||||||
Income tax (expense)/credit |
|
|
|
- |
- |
|
|||||||
Loss after tax |
|
|
|
(1) |
(1) |
|
|||||||
|
|
|
|
|
|
|
|||||||
Disposal of net assets and other |
|
|
|
|
|
|
|||||||
Profit on disposal of net assets of discontinued operations |
|
|
|
- |
2 |
|
|||||||
Release of surplus provisions and accruals related to discontinued operations (2), (3) |
|
|
|
16 |
43 |
|
|||||||
Profit before tax |
|
|
|
16 |
45 |
|
|||||||
Income tax (expense)/credit (see below) |
|
|
|
(2) |
(4) |
|
|||||||
Total profit after tax |
|
|
|
14 |
41 |
|
|||||||
|
|
|
|
|
|
|
|||||||
Profit for the year from discontinued operations |
|
|
|
|
|
|
|||||||
Profit/(loss) for the year from discontinued operations |
|
|
|
13 |
40 |
|
|||||||
|
|
|
|
|
|
|
|||||||
(1) The trading activity in the years ended 30 September 2009 and 30 September 2010 relates to the final run-off of activity in businesses earmarked for closure. |
|
||||||||||||
(2) Released surplus provisions of £16 million in the year ended 30 September 2010. |
|
||||||||||||
(3) Released surplus provisions of £23 million and the release of surplus accruals of £20 million, total £43 million, in the year ended 30 September 2009. |
|
||||||||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
2010 |
2009 |
|
|||||||
Income tax from discontinued operations |
|
|
|
£m |
£m |
|
|||||||
|
|
|
|
|
|
|
|||||||
Income tax on disposal of net assets and |
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
Current tax |
|
|
|
- |
4 |
|
|||||||
Deferred tax |
|
|
|
(2) |
(8) |
|
|||||||
Income tax (expense)/credit on disposal of net assets of discontinued operations |
|
|
|
(2) |
(4) |
|
|||||||
|
|
|
|
|
|
|
|||||||
Total income tax from discontinued operations |
|
|
|
|
|
|
|||||||
Total income tax (expense)/credit from discontinued operations |
|
|
|
(2) |
(4) |
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
2010 |
2009 |
|
|||||||
|
|
|
|
£m |
£m |
|
|||||||
|
|
|
|
|
|
|
|||||||
Increase/(decrease) in retained liabilities (1), (2) |
|
|
|
(23) |
(79) |
|
|||||||
Profit/(loss) on disposal before tax |
|
|
|
16 |
45 |
|
|||||||
|
|
|
|
|
|
|
|||||||
Consideration, net of costs |
|
|
|
(7) |
(34) |
|
|||||||
|
|
|
|
|
|
|
|||||||
Consideration deferred to future periods |
|
|
|
(2) |
- |
|
|||||||
Cash disposed of |
|
|
|
- |
- |
|
|||||||
|
|
|
|
|
|
|
|||||||
Cash inflow/(outflow) from current year disposals |
|
|
|
(9) |
(34) |
|
|||||||
|
|
|
|
|
|
|
|||||||
(1) Including the release of surplus provisions of £16 million and the utilisation of accruals/provisions in respect of purchase price adjustments, warranty claims and other indemnities of £7 million in the year ended 30 September 2010. Total £23 million |
|
||||||||||||
(2) Including the release of surplus provisions of £23 million and surplus accruals of £20 million, and the utilisation of accruals/provisions in respect of purchase price adjustments, warranty claims and other indemnities of £36 million in the year ended 30 September 2009. Total £79 million |
|
||||||||||||
7 Earnings per share |
|
|
|
|
||||
|
|
|
|
|
||||
The calculation of earnings per share is based on earnings after tax and the weighted average number of shares in issue during the year. The adjusted earnings per share figures have been calculated based on earnings excluding the effect of discontinued operations, the amortisation of intangible assets arising on acquisition, acquisition transaction costs, hedge accounting ineffectiveness, and the change in the fair value of investments and minority interest put options and the tax attributable to these amounts. These items are excluded in order to show the underlying trading performance of the Group. |
||||||||
|
|
|
|
|
||||
|
|
2010 |
|
2009 |
||||
|
|
Attributable |
|
Attributable |
||||
|
|
profit |
|
profit |
||||
Attributable profit |
|
£m |
|
£m |
||||
|
|
|
|
|
||||
Profit for the year attributable to equity shareholders of the Company |
|
675 |
|
586 |
||||
Less: Profit for the year from discontinued operations |
|
(13) |
|
(40) |
||||
Attributable profit for the year from continuing operations |
|
662 |
|
546 |
||||
Add back: Amortisation of intangible assets arising on acquisition (net of tax) |
|
5 |
|
6 |
||||
Add back: Acquisition transaction costs (net of tax) |
|
4 |
|
- |
||||
Add back: Share based payments expense - minority interest call option (net of tax) |
|
2 |
|
- |
||||
Add back: Loss/(profit) from hedge accounting ineffectiveness (net of tax) |
|
(3) |
|
5 |
||||
Add back: Change in the fair value of investments and minority interest put options (net of tax) |
|
(1) |
|
(3) |
||||
Underlying attributable profit for the year from continuing operations |
|
669 |
|
554 |
||||
|
|
|
|
|
||||
|
|
2010 |
|
2009 |
||||
|
|
Ordinary shares |
|
Ordinary shares |
||||
|
|
of 10p each |
|
of 10p each |
||||
Average number of shares (millions of ordinary shares of 10p each) |
|
millions |
|
millions |
||||
|
|
|
|
|
||||
Average number of shares for basic earnings per share |
|
1,873 |
|
1,848 |
||||
Dilutive share options |
|
15 |
|
7 |
||||
Average number of shares for diluted earnings per share |
|
1,888 |
|
1,855 |
||||
|
|
|
|
|
||||
|
|
2010 |
|
2009 |
||||
|
|
Earnings |
|
Earnings |
||||
|
|
per share |
|
per share |
||||
|
|
pence |
|
pence |
||||
|
|
|
|
|
||||
Basic earnings per share (pence) |
|
|
|
|
||||
From continuing and discontinued operations |
|
36.0 |
|
31.7 |
||||
From discontinued operations |
|
(0.7) |
|
(2.2) |
||||
From continuing operations |
|
35.3 |
|
29.5 |
||||
Amortisation of intangible assets arising on acquisition (net of tax) |
|
0.3 |
|
0.3 |
||||
Acquisition transaction costs (net of tax) |
|
0.2 |
|
- |
||||
Share based payments expense - minority interest call option (net of tax) |
|
0.1 |
|
- |
||||
Hedge accounting ineffectiveness (net of tax) |
|
(0.2) |
|
0.3 |
||||
Change in the fair value of investments and minority interest put options (net of tax) |
|
- |
|
(0.1) |
||||
From underlying continuing operations |
|
35.7 |
|
30.0 |
||||
|
|
|
|
|
||||
Diluted earnings per share (pence) |
|
|
|
|
||||
From continuing and discontinued operations |
|
35.8 |
|
31.6 |
||||
From discontinued operations |
|
(0.7) |
|
(2.2) |
||||
From continuing operations |
|
35.1 |
|
29.4 |
||||
Amortisation of intangible assets arising on acquisition (net of tax) |
|
0.3 |
|
0.3 |
||||
Acquisition transaction costs (net of tax) |
|
0.2 |
|
- |
||||
Share based payments expense - minority interest call option (net of tax) |
|
0.1 |
|
- |
||||
Hedge accounting ineffectiveness (net of tax) |
|
(0.2) |
|
0.3 |
||||
Change in the fair value of investments and minority interest put options (net of tax) |
|
(0.1) |
|
(0.1) |
||||
From underlying continuing operations |
|
35.4 |
|
29.9 |
||||
8 Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
A final dividend in respect of 2010 of 12.5 pence per share, £236 million in aggregate(1), has been proposed giving a total dividend in respect of 2010 of 17.5 pence per share (2009: 13.2 pence per share). The proposed final dividend is subject to approval by shareholders at the Annual General Meeting on 3 February 2011 and has not been included as a liability in these financial statements. |
||||||
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
||
|
|
Dividends |
|
|
Dividends |
|
|
|
per share |
|
|
per share |
|
Dividends on ordinary shares of 10p each |
|
pence |
£m |
|
pence |
£m |
|
|
|
|
|
|
|
Amounts recognised as distributions to equity shareholders during the year: |
|
|
|
|
|
|
Final dividend for the prior year |
|
8.8p |
164 |
|
8.0p |
148 |
Interim dividend for the current year |
|
5.0p |
94 |
|
4.4p |
81 |
Total dividends |
|
13.8p |
258 |
|
12.4p |
229 |
(1) Based on the number of shares in issue at 30 September 2010 (1,886 million shares)
9 Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the year the Group made a number of acquisitions. See note 25 for more details. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
At 1 October 2008 |
|
|
|
|
|
|
|
|
|
|
|
3,397 |
Additions |
|
|
|
|
|
|
|
|
|
|
|
104 |
Business disposals - other activities |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Currency adjustment |
|
|
|
|
|
|
|
|
|
|
|
187 |
At 30 September 2009 |
|
|
|
|
|
|
|
|
|
|
|
3,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 October 2009 |
|
|
|
|
|
|
|
|
|
|
|
3,687 |
Additions |
|
|
|
|
|
|
|
|
|
|
|
217 |
Business disposals - other activities |
|
|
|
|
|
|
|
|
|
|
|
- |
Currency adjustment |
|
|
|
|
|
|
|
|
|
|
|
36 |
At 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
3,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment |
|
|
|
|
|
|
|
|
|
|
|
|
At 1 October 2008 |
|
|
|
|
|
|
|
|
|
|
|
107 |
Impairment charge recognised in the year |
|
|
|
|
|
|
|
|
|
|
|
- |
At 30 September 2009 |
|
|
|
|
|
|
|
|
|
|
|
107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 October 2009 |
|
|
|
|
|
|
|
|
|
|
|
107 |
Impairment charge recognised in the year |
|
|
|
|
|
|
|
|
|
|
|
- |
At 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
At 30 September 2009 |
|
|
|
|
|
|
|
|
|
|
|
3,580 |
At 30 September 2010 |
|
|
|
|
|
|
|
|
|
|
|
3,833 |
|
Goodwill acquired in a business combination is allocated at acquisition to the cash-generating units ('CGUs') that are expected to benefit from that business combination. A summary of goodwill allocation by business segment is shown below. |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
||||||
Goodwill by business segment |
|
|
|
|
|
|
|
|
|
£m |
|
£m |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
USA |
|
|
|
|
|
|
|
|
|
1,191 |
|
1,124 |
||||||
Rest of North America |
|
|
|
|
|
|
|
|
|
131 |
|
102 |
||||||
Total North America |
|
|
|
|
|
|
|
|
|
1,322 |
|
1,226 |
||||||
Continental Europe |
|
|
|
|
|
|
|
|
|
272 |
|
214 |
||||||
UK & Ireland |
|
|
|
|
|
|
|
|
|
1,792 |
|
1,739 |
||||||
Rest of the World |
|
|
|
|
|
|
|
|
|
447 |
|
401 |
||||||
Total |
|
|
|
|
|
|
|
|
|
3,833 |
|
3,580 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
The Group tests goodwill annually for impairment, or more frequently if there are indications that goodwill might be impaired. The recoverable amount of a CGU is determined from value in use calculations. The key assumptions for these calculations are long-term growth rates and pre-tax discount rates and use cash flow forecasts derived from the most recent financial budgets and forecasts approved by management covering a five-year period. Cash flows beyond the five-year period are extrapolated using estimated growth rates based on local expected economic conditions and do not exceed the long-term average growth rate for that country. The pre-tax discount rates are based on the Group's weighted average cost of capital adjusted for specific risks relating to the country in which the CGU operates. |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
2010 |
|
2009 |
||||||||||
|
|
|
|
|
|
Residual |
|
Pre-tax |
|
Residual |
|
Pre-tax |
||||||
Growth and discount rates |
|
|
|
|
|
growth rates |
|
discount rates |
|
growth rates |
|
discount rates |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
USA |
|
|
|
|
|
2.5% |
|
7.4% |
|
2.5% |
|
7.9% |
||||||
Rest of North America |
|
|
|
|
|
2.5% |
|
7.4% |
|
2.5% |
|
8.4% |
||||||
Continental Europe |
|
|
|
|
|
2.5 - 6.0% |
|
6.6 -13.8% |
|
2.5 - 7.3% |
|
6.8 - 10.6% |
||||||
UK & Ireland |
|
|
|
|
|
3.0% |
|
10.3% |
|
2.5% |
|
10.1% |
||||||
Rest of the World |
|
|
|
|
|
2.5 - 6.5% |
|
6.0 - 14.0% |
|
2.5 - 7.1% |
|
7.7 - 23.3% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Given the current economic climate, a sensitivity analysis has been performed in assessing recoverable amounts of goodwill. This has been based on changes in key assumptions considered to be possible by management. For the United Kingdom, to which goodwill of £1,787 million is allocated, an increase in the discount rate of 0.4% or a decrease in the long-term growth rate of 0.6% would eliminate the headroom of approximately of £100 million under each scenario. There are no other CGUs that are sensitive to possible changes in key assumptions.
10 Other intangible assets |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
Contract and other intangibles |
|
|||||
|
|
Computer |
|
Arising on |
|
|
|
|||
|
|
software |
|
acquisition |
Other |
|
Total |
|||
Other intangible assets |
|
£m |
|
£m |
£m |
|
£m |
|||
|
|
|
|
|
|
|
|
|||
Cost |
|
|
|
|
|
|
|
|||
At 1 October 2008 |
|
160 |
|
65 |
428 |
|
653 |
|||
Additions |
|
15 |
|
- |
102 |
|
117 |
|||
Disposals |
|
(5) |
|
(1) |
(38) |
|
(44) |
|||
Business acquisitions |
|
- |
|
28 |
- |
|
28 |
|||
Reclassified |
|
27 |
|
- |
3 |
|
30 |
|||
Currency adjustment |
|
18 |
|
10 |
49 |
|
77 |
|||
At 30 September 2009 |
|
215 |
|
102 |
544 |
|
861 |
|||
|
|
|
|
|
|
|
|
|||
At 1 October 2009 |
|
215 |
|
102 |
544 |
|
861 |
|||
Additions |
|
19 |
|
- |
103 |
|
122 |
|||
Disposals |
|
(3) |
|
- |
(33) |
|
(36) |
|||
Business acquisitions |
|
1 |
|
21 |
4 |
|
26 |
|||
Reclassified |
|
7 |
|
- |
26 |
|
33 |
|||
Currency adjustment |
|
1 |
|
4 |
6 |
|
11 |
|||
At 30 September 2010 |
|
240 |
|
127 |
650 |
|
1,017 |
|||
|
|
|
|
|
|
|
|
|||
Amortisation |
|
|
|
|
|
|
|
|||
At 1 October 2008 |
|
80 |
|
3 |
177 |
|
260 |
|||
Charge for the year |
|
21 |
|
7 |
68 |
|
96 |
|||
Disposals |
|
(3) |
|
(1) |
(32) |
|
(36) |
|||
Business acquisitions |
|
- |
|
- |
- |
|
- |
|||
Reclassified |
|
18 |
|
- |
- |
|
18 |
|||
Currency adjustment |
|
10 |
|
- |
20 |
|
30 |
|||
At 30 September 2009 |
|
126 |
|
9 |
233 |
|
368 |
|||
|
|
|
|
|
|
|
|
|||
At 1 October 2009 |
|
126 |
|
9 |
233 |
|
368 |
|||
Charge for the year |
|
25 |
|
7 |
65 |
|
97 |
|||
Disposals |
|
(2) |
|
- |
(31) |
|
(33) |
|||
Business acquisitions |
|
- |
|
- |
- |
|
- |
|||
Reclassified |
|
3 |
|
- |
8 |
|
11 |
|||
Currency adjustment |
|
- |
|
- |
4 |
|
4 |
|||
At 30 September 2010 |
|
152 |
|
16 |
279 |
|
447 |
|||
|
|
|
|
|
|
|
|
|||
Net book value |
|
|
|
|
|
|
|
|||
At 30 September 2009 |
|
89 |
|
93 |
311 |
|
493 |
|||
At 30 September 2010 |
|
88 |
|
111 |
371 |
|
570 |
|||
|
|
|
|
|
|
|
|
|||
Contract-related intangible assets, other than those arising on acquisition, result from payments made by the Group in respect of client contracts and generally arise where it is economically more efficient for a client to purchase assets used in the performance of the contract and the Group fund these purchases. |
||||||||||
11 Property, plant and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land and |
Plant and |
Fixtures and |
|
|
|
|
buildings |
machinery |
fittings |
|
Total |
Property, plant and equipment |
|
£m |
£m |
£m |
|
£m |
|
|
|
|
|
|
|
Cost |
|
|
|
|
|
|
At 1 October 2008 |
|
235 |
614 |
433 |
|
1,282 |
Additions (1) |
|
12 |
93 |
65 |
|
170 |
Disposals |
|
(14) |
(59) |
(41) |
|
(114) |
Business acquisitions |
|
4 |
6 |
1 |
|
11 |
Business disposals - other activities |
|
(2) |
(1) |
- |
|
(3) |
Reclassified |
|
5 |
14 |
(19) |
|
- |
Currency adjustment |
|
34 |
76 |
47 |
|
157 |
At 30 September 2009 |
|
274 |
743 |
486 |
|
1,503 |
|
|
|
|
|
|
|
At 1 October 2009 |
|
274 |
743 |
486 |
|
1,503 |
Additions (1) |
|
25 |
124 |
63 |
|
212 |
Disposals |
|
(10) |
(58) |
(31) |
|
(99) |
Business acquisitions |
|
6 |
13 |
2 |
|
21 |
Business disposals - other activities |
|
- |
- |
- |
|
- |
Reclassified |
|
(40) |
47 |
(46) |
|
(39) |
Currency adjustment |
|
6 |
2 |
2 |
|
10 |
At 30 September 2010 |
|
261 |
871 |
476 |
|
1,608 |
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
At 1 October 2008 |
|
130 |
405 |
284 |
|
819 |
Charge for the year |
|
19 |
67 |
50 |
|
136 |
Disposals |
|
(11) |
(52) |
(32) |
|
(95) |
Business disposals - other activities |
|
(1) |
(1) |
- |
|
(2) |
Reclassified |
|
4 |
19 |
(10) |
|
13 |
Currency adjustment |
|
21 |
49 |
32 |
|
102 |
At 30 September 2009 |
|
162 |
487 |
324 |
|
973 |
|
|
|
|
|
|
|
At 1 October 2009 |
|
162 |
487 |
324 |
|
973 |
Charge for the year |
|
13 |
84 |
51 |
|
148 |
Disposals |
|
(9) |
(48) |
(26) |
|
(83) |
Business disposals - other activities |
|
- |
- |
- |
|
- |
Reclassified |
|
(27) |
37 |
(27) |
|
(17) |
Currency adjustment |
|
4 |
1 |
1 |
|
6 |
At 30 September 2010 |
|
143 |
561 |
323 |
|
1,027 |
|
|
|
|
|
|
|
(1) Includes leased assets of £3 million (2009: £4 million).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
At 30 September 2009 |
|
112 |
256 |
162 |
|
530 |
At 30 September 2010 |
|
118 |
310 |
153 |
|
581 |
The net book amount of the Group's property, plant and equipment includes assets held under finance leases as follows: |
||||||
|
|
|
|
|
|
|
|
|
Land and |
Plant and |
Fixtures and |
|
|
|
|
buildings |
machinery |
fittings |
|
Total |
Property, plant and equipment held under finance leases |
|
£m |
£m |
£m |
|
£m |
|
|
|
|
|
|
|
At 30 September 2009 |
|
5 |
26 |
4 |
|
35 |
At 30 September 2010 |
|
9 |
20 |
2 |
|
31 |
|
|
|
|
|
|
|
12 Interests in associates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Principal associates |
|
Country of incorporation |
|
% ownership |
|
% ownership |
||
|
|
|
|
|
|
|
|
|
Twickenham Experience Ltd |
|
England & Wales |
|
40% |
|
40% |
||
Oval Events Limited |
|
England & Wales |
|
25% |
|
25% |
||
Thompson Hospitality Services LLC |
|
USA |
|
49% |
|
49% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Interests in associates |
|
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
At 1 October |
|
|
|
|
|
32 |
|
28 |
Additions |
|
|
|
|
|
- |
|
- |
Share of profits less losses (net of tax) |
|
|
|
|
|
6 |
|
7 |
Dividends received |
|
|
|
|
|
(6) |
|
(4) |
Currency and other adjustments |
|
|
|
|
|
- |
|
1 |
At 30 September |
|
|
|
|
|
32 |
|
32 |
|
|
|
|
|
|
|
|
|
The Group's share of revenues and profits is included below: |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Associates |
|
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
Share of revenue and profits |
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
28 |
|
27 |
Expenses / taxation (1) |
|
|
|
|
|
(22) |
|
(20) |
Profit after tax for the year |
|
|
|
|
|
6 |
|
7 |
|
|
|
|
|
|
|
|
|
Share of net assets |
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
23 |
|
25 |
Other |
|
|
|
|
|
9 |
|
7 |
Net assets |
|
|
|
|
|
32 |
|
32 |
|
|
|
|
|
|
|
|
|
Share of contingent liabilities |
|
|
|
|
|
|
|
|
Contingent liabilities |
|
|
|
|
|
- |
|
- |
|
|
|
|
|
|
|
|
|
(1) Expenses include the relevant portion of income tax recorded by associates. |
|
|
|
|
|
|
13 Other investments |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Other investments |
|
£m |
|
£m |
|
|
|
|
|
Net book value |
|
|
|
|
At 1 October |
|
32 |
|
17 |
Additions |
|
3 |
|
3 |
Disposals |
|
- |
|
(3) |
Business acquisitions |
|
1 |
|
- |
Reclassified from trade and other receivables |
|
- |
|
17 |
Currency and other adjustments |
|
1 |
|
(2) |
At 30 September |
|
37 |
|
32 |
|
|
|
|
|
Comprised of |
|
|
|
|
Investment in Au Bon Pain (1), (3) |
|
7 |
|
7 |
Other investments (1), (3) |
|
9 |
|
6 |
Life insurance policies (1), (2), (3) |
|
21 |
|
19 |
Total |
|
37 |
|
32 |
|
|
|
|
|
(1) Categorised as 'available for sale' financial assets (IAS 39). |
|
|
|
|
(2) Life insurance policies used by overseas companies to meet the cost of unfunded post-employment benefit obligations included in note 22. |
|
|
|
|
(3) As per the fair value hierarchies explained in Note 19 in the Annual Report, the investment in Au Bon Pain is level 3, other investments are level 1 and the life insurance policies are level 2. |
14 Joint ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal joint ventures |
|
|
|
|
2010 |
|
2009 |
|
|
|
Country of incorporation |
|
% ownership |
|
% ownership |
||
|
|
|
|
|
|
|
|
|
Quadrant Catering Ltd |
|
|
England & Wales |
|
49% |
|
49% |
|
Sofra Yemek Üretim Ve Hizmet AS |
|
|
Turkey |
|
50% |
|
50% |
|
ADNH-Compass Middle East LLC |
|
|
United Arab Emirates |
|
50% |
|
50% |
|
Express Support Services Limitada |
|
|
Angola |
|
50% |
|
50% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
None of these investments is held directly by the ultimate parent company. All joint ventures provide foodservice and/or support services in their respective countries of incorporation and make their accounts up to 30 September. |
||||||||
The share of the revenue, profits, assets and liabilities of the joint ventures included in the consolidated financial statements are as follows: |
|
|
|
|
|
|
|
|
Joint ventures |
|
|
|
|
2010 |
|
2009 |
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
Share of revenue and profits |
|
|
|
|
|
|
|
Revenue |
|
|
|
|
291 |
|
264 |
Expenses |
|
|
|
|
(264) |
|
(241) |
Profit after tax for the year |
|
|
|
|
27 |
|
23 |
|
|
|
|
|
|
|
|
Share of net assets |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
18 |
|
14 |
Current assets |
|
|
|
|
103 |
|
90 |
Non-current liabilities |
|
|
|
|
(15) |
|
(10) |
Current liabilities |
|
|
|
|
(72) |
|
(64) |
Net assets |
|
|
|
|
34 |
|
30 |
|
|
|
|
|
|
|
|
Share of contingent liabilities |
|
|
|
|
|
|
|
Contingent liabilities |
|
|
|
|
22 |
|
18 |
15 Trade and other receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
2010 |
|
2009 |
||||||||||
|
|
|
Current |
Non-current |
|
Total |
|
Current |
|
Non-current |
|
Total |
|||
Trade and other receivables |
|
|
£m |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|||
At 1 October |
|
|
1,680 |
64 |
|
1,744 |
|
1,577 |
|
66 |
|
1,643 |
|||
Net movement |
|
|
141 |
6 |
|
147 |
|
(82) |
|
(12) |
|
(94) |
|||
Currency adjustment |
|
|
9 |
2 |
|
11 |
|
185 |
|
10 |
|
195 |
|||
At 30 September |
|
|
1,830 |
72 |
|
1,902 |
|
1,680 |
|
64 |
|
1,744 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Comprised of |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Trade receivables |
|
|
1,643 |
5 |
|
1,648 |
|
1,515 |
|
4 |
|
1,519 |
|||
Less: Provision for impairment of trade receivables |
|
|
(78) |
(1) |
|
(79) |
|
(66) |
|
- |
|
(66) |
|||
Net trade receivables (1) |
|
|
1,565 |
4 |
|
1,569 |
|
1,449 |
|
4 |
|
1,453 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Other receivables |
|
|
70 |
41 |
|
111 |
|
50 |
|
41 |
|
91 |
|||
Less: Provision for impairment of other receivables |
|
|
(8) |
- |
|
(8) |
|
(8) |
|
- |
|
(8) |
|||
Net other receivables |
|
|
62 |
41 |
|
103 |
|
42 |
|
41 |
|
83 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Accrued income |
|
|
109 |
- |
|
109 |
|
90 |
|
- |
|
90 |
|||
Prepayments |
|
|
90 |
27 |
|
117 |
|
93 |
|
17 |
|
110 |
|||
Amounts owed by associates (1) |
|
|
4 |
- |
|
4 |
|
6 |
|
2 |
|
8 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Trade and other receivables |
|
|
1,830 |
72 |
|
1,902 |
|
1,680 |
|
64 |
|
1,744 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
(1) Categorised as 'loans and receivables' financial assets (IAS 39). |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|||||||||||||||
Trade receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The book value of trade and other receivables approximates to their fair value due to the short-term nature of the majority of the receivables. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit sales are only made after credit approval procedures have been satisfactorily completed. The policy for making provisions for bad and doubtful debts varies from country to country as different countries and markets have different payment practices, but various factors are considered including how overdue the debt is, the type of debtor and its past history, and current market and trading conditions. Full provision is made for debts that are not considered to be recoverable. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
There is limited concentration of credit risk with respect to trade receivables due to the diverse and unrelated nature of the Group's client base. Accordingly the directors believe that there is no further credit provision required in excess of the provision for the impairment of receivables. The book value of trade and other receivables represents the Group's maximum exposure to credit risk. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivable days for the continuing business at 30 September 2010 were 48 days (2009: 47 days). |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
The ageing of gross trade receivables and of the provision for impairment is as follows: |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|||||||||
|
|
|
Not |
0-3 |
|
3-6 |
|
6-12 |
|
Over 12 |
|
|
|
|
|
yet |
months |
|
months |
|
months |
|
months |
|
|
Trade receivables |
|
|
due |
overdue |
|
overdue |
|
overdue |
|
overdue |
|
Total |
|
|
£m |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross trade receivables |
|
|
1,291 |
282 |
|
35 |
|
18 |
|
22 |
|
1,648 |
Less: Provision for impairment of trade receivables |
|
|
(8) |
(10) |
|
(21) |
|
(18) |
|
(22) |
|
(79) |
Net trade receivables |
|
|
1,283 |
272 |
|
14 |
|
- |
|
- |
|
1,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|||||||||
|
|
|
Not |
0-3 |
|
3-6 |
|
6-12 |
|
Over 12 |
|
|
|
|
|
yet |
months |
|
months |
|
months |
|
months |
|
Total |
|
|
|
due |
overdue |
|
overdue |
|
overdue |
|
overdue |
|
|
Trade receivables |
|
|
£m |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross trade receivables |
|
|
1,169 |
272 |
|
41 |
|
17 |
|
20 |
|
1,519 |
Less: Provision for impairment of trade receivables |
|
|
(5) |
(6) |
|
(21) |
|
(14) |
|
(20) |
|
(66) |
Net trade receivables |
|
|
1,164 |
266 |
|
20 |
|
3 |
|
- |
|
1,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Movements in the provision for impairment of trade and other receivables are as follows: |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|||||||
|
|
Trade |
Other |
|
Total |
|
Trade |
|
Other |
|
Total |
|
Provision for impairment of trade and other receivables |
|
£m |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 October |
|
|
66 |
8 |
|
74 |
|
54 |
|
5 |
|
59 |
Charged to income statement |
|
|
27 |
- |
|
27 |
|
36 |
|
3 |
|
39 |
Credited to income statement |
|
|
(3) |
- |
|
(3) |
|
(1) |
|
- |
|
(1) |
Utilised |
|
|
(11) |
- |
|
(11) |
|
(13) |
|
- |
|
(13) |
Reclassified |
|
|
- |
- |
|
- |
|
(14) |
|
- |
|
(14) |
Currency adjustment |
|
|
- |
- |
|
- |
|
4 |
|
- |
|
4 |
At 30 September |
|
|
79 |
8 |
|
87 |
|
66 |
|
8 |
|
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 September 2010, trade receivables of £286 million (2009: £289 million) were past due but not impaired. The Group has made a provision based on a number of factors, including past history of the debtor, and all un-provided for amounts are considered to be recoverable. |
16 Inventories |
|
|
|
|
|
|
2010 |
|
2009 |
Inventories |
|
£m |
|
£m |
|
|
|
|
|
Net book value |
|
|
|
|
At 1 October |
|
230 |
|
213 |
Net movement |
|
5 |
|
(6) |
Currency adjustment |
|
3 |
|
23 |
At 30 September |
|
238 |
|
230 |
|
|
|
|
|
17 Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Cash and cash equivalents |
|
£m |
|
£m |
|
|
|
|
|
Cash at bank and in hand |
|
193 |
|
181 |
Short-term bank deposits |
|
450 |
|
407 |
Cash and cash equivalents (1) |
|
643 |
|
588 |
(1) Categorised as 'loans and receivables' financial assets (IAS 39). |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Cash and cash equivalents by currency |
|
£m |
|
£m |
|
|
|
|
|
Sterling |
|
462 |
|
427 |
US Dollar |
|
25 |
|
17 |
Euro |
|
43 |
|
21 |
Japanese Yen |
|
6 |
|
4 |
Other |
|
107 |
|
119 |
Cash and cash equivalents |
|
643 |
|
588 |
|
|
|
|
|
The Group's policy to manage the credit risk associated with cash and cash equivalents is set out in note 19. The book value of cash and cash equivalents represents the maximum credit exposure. |
18 Short-term and long-term borrowings |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2010 |
|
2009 |
||||||||||||
Short-term and long-term borrowings |
|
Current |
Non-current |
|
Total |
|
Current |
|
Non-current |
|
Total |
|||||
|
£m |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Bank overdrafts |
|
39 |
- |
|
39 |
|
71 |
|
- |
|
71 |
|||||
Bank loans |
|
21 |
11 |
|
32 |
|
11 |
|
14 |
|
25 |
|||||
Loan notes |
|
77 |
521 |
|
598 |
|
23 |
|
588 |
|
611 |
|||||
Bonds |
|
- |
637 |
|
637 |
|
204 |
|
636 |
|
840 |
|||||
Borrowings (excluding finance leases) |
|
137 |
1,169 |
|
1,306 |
|
309 |
|
1,238 |
|
1,547 |
|||||
Finance leases |
|
11 |
31 |
|
42 |
|
14 |
|
39 |
|
53 |
|||||
Borrowings (including finance leases) (1) |
|
148 |
1,200 |
|
1,348 |
|
323 |
|
1,277 |
|
1,600 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(1) Categorised as 'other financial liabilities' (IAS 39). |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Bank overdrafts principally arise as a result of uncleared transactions. Interest on bank overdrafts is at the relevant money market rates. |
|
|
||||||||||||||
All amounts due under bonds, loan notes and bank facilities are shown net of unamortised issue costs.
|
||||||||||||||||
The Group has fixed term, fixed interest private placements totalling US$853 million (£541 million) at interest rates between 5.11% and 7.955%. The carrying value of these loan notes is £562 million. It also has a Sterling denominated private placement of £35 million with a carrying value of £36 million.
|
||||||||||||||||
Loan notes |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
Nominal value |
|
Redeemable |
|
Interest |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
US$ private placement |
|
|
|
|
|
|
$35m |
|
Nov 2010 |
|
5.11% |
|||||
US$ private placement |
|
|
|
|
|
|
$62m |
|
May 2011 |
|
6.67% |
|||||
US$ private placement |
|
|
|
|
|
|
$24m |
|
Sep 2011 |
|
7.955% |
|||||
US$ private placement |
|
|
|
|
|
|
$450m |
|
May 2012 |
|
6.81% |
|||||
US$ private placement |
|
|
|
|
|
|
$15m |
|
Nov 2013 |
|
5.67% |
|||||
US$ private placement |
|
|
|
|
|
|
$105m |
|
Oct 2013 |
|
6.45% |
|||||
US$ private placement |
|
|
|
|
|
|
$162m |
|
Oct 2015 |
|
6.72% |
|||||
Sterling private placement |
|
|
|
|
|
|
£35m |
|
Oct 2016 |
|
7.55% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
The Group also has Sterling denominated Eurobonds totalling £575 million at interest rates of between 6.375% and 7.0%. The carrying value of these bonds is £637 million. The bond redeemable in December 2014 is recorded at its fair value to the Group on acquisition. The £200 million Sterling Eurobond was redeemed in January 2010. |
||||||||||||||||
Bonds |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
Nominal value |
|
Redeemable |
|
Interest |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Sterling Eurobond |
|
|
|
|
|
|
£325m |
|
May 2012 |
|
6.375% |
|||||
Sterling Eurobond |
|
|
|
|
|
|
£250m |
|
Dec 2014 |
|
7.0% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
The maturity profile of borrowings (excluding finance leases) is as follows: |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Maturity profile of borrowings (excluding finance leases) |
|
|
|
|
|
|
2010 |
|
2009 |
|||||||
|
|
|
|
|
|
£m |
|
£m |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Within 1 year, or on demand |
|
|
|
|
|
|
|
|
137 |
|
309 |
|||||
Between 1 and 2 years |
|
|
|
|
|
|
|
|
650 |
|
95 |
|||||
Between 2 and 3 years |
|
|
|
|
|
|
|
|
2 |
|
649 |
|||||
Between 3 and 4 years |
|
|
|
|
|
|
|
|
81 |
|
- |
|||||
Between 4 and 5 years |
|
|
|
|
|
|
|
|
289 |
|
78 |
|||||
In more than 5 years |
|
|
|
|
|
|
|
|
147 |
|
416 |
|||||
Borrowings (excluding finance leases) |
|
|
|
|
|
|
|
|
1,306 |
|
1,547 |
|||||
The fair value of the Group's borrowings is calculated by discounting future cash flows to net present values at current market rates for similar financial instruments. The table below shows the fair value of borrowings excluding accrued interest: |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
2010 |
|
2009 |
|||||||
|
|
|
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|||
Carrying value and /fair value of borrowings (excluding finance leases) |
|
|
|
|
value |
|
value |
|
value |
|
value |
|||
|
|
|
|
£m |
|
£m |
|
£m |
|
£m |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Bank overdrafts |
|
|
|
|
39 |
|
39 |
|
71 |
|
71 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Bank loans |
|
|
|
|
32 |
|
32 |
|
25 |
|
25 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Loan notes |
|
|
|
|
598 |
|
641 |
|
611 |
|
644 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
£200m Eurobond Jan 2010 |
|
|
|
|
- |
|
- |
|
202 |
|
203 |
|||
£325m Eurobond May 2012 |
|
|
|
|
350 |
|
347 |
|
355 |
|
349 |
|||
£250m Eurobond Dec 2014 |
|
|
|
|
287 |
|
290 |
|
283 |
|
279 |
|||
Bonds |
|
|
|
|
637 |
|
637 |
|
840 |
|
831 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Borrowings (excluding finance leases) |
|
|
|
|
1,306 |
|
1,349 |
|
1,547 |
|
1,571 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
2010 |
|
2009 |
|||||||
|
|
|
|
|
|
|
Present |
|
|
|
Present |
|||
|
|
|
|
|
Gross |
|
value |
|
Gross |
|
value |
|||
|
|
|
|
£m |
|
£m |
|
£m |
|
£m |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Finance lease payments falling due: |
|
|
|
|
|
|
|
|
|
|
|
|||
Within 1 year |
|
|
|
|
12 |
|
11 |
|
16 |
|
14 |
|||
In 2 to 5 years |
|
|
|
|
23 |
|
22 |
|
28 |
|
25 |
|||
In more than 5 years |
|
|
|
|
9 |
|
9 |
|
15 |
|
14 |
|||
|
|
|
|
|
44 |
|
42 |
|
59 |
|
53 |
|||
Less: future finance charges |
|
|
|
|
(2) |
|
- |
|
(6) |
|
- |
|||
Gross and present value of finance lease liabilities |
|
|
|
|
42 |
|
42 |
|
53 |
|
53 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
2010 |
|
2009 |
||||||||||
|
|
|
Finance |
|
|
|
|
|
Finance |
|
|
|||
|
|
Borrowings |
leases |
|
Total |
|
Borrowings |
|
leases |
|
Total |
|||
Borrowings by currency |
|
£m |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Sterling |
|
687 |
- |
|
687 |
|
894 |
|
- |
|
894 |
|||
US Dollar |
|
568 |
14 |
|
582 |
|
618 |
|
19 |
|
637 |
|||
Euro |
|
17 |
21 |
|
38 |
|
8 |
|
25 |
|
33 |
|||
Japanese Yen |
|
7 |
- |
|
7 |
|
13 |
|
1 |
|
14 |
|||
Other |
|
27 |
7 |
|
34 |
|
14 |
|
8 |
|
22 |
|||
Total |
|
1,306 |
42 |
|
1,348 |
|
1,547 |
|
53 |
|
1,600 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
The Group had the following undrawn committed facilities available at 30 September, in respect of which all conditions precedent had then been met: |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|||
Undrawn committed facilities |
|
|
|
|
|
|
|
|
£m |
|
£m |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Expiring between 1 and 5 years |
|
|
|
|
|
|
|
|
696 |
|
756 |
19 Derivative financial instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Capital risk management |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
The Group manages its capital structure to ensure that it will be able to continue as a going concern. The capital structure of the Group consists of cash and cash equivalents as disclosed in note 17; debt, which includes the borrowings disclosed in note 18; and equity attributable to equity holders of the parent, comprising issued share capital, reserves and retained earnings as disclosed in the consolidated statement of changes in equity. |
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Financial management |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
The Group continues to manage its interest rate and foreign currency exposure in accordance with the policies set out below. The Group's financial instruments comprise of cash, borrowings, receivables and payables that are used to finance the Group's operations. The Group also uses derivatives, principally interest rate swaps and forward currency contracts, to manage interest rate and currency risks arising from the Group's operations. The Group does not trade in financial instruments. The Group's treasury policies are designed to mitigate the impact of fluctuations in interest rates and exchange rates and to manage the Group's financial risks. The Board approves any changes to the policies. |
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Credit risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
The Group's policy is to minimise its exposure to credit risk from the failure of any single financial counterparty by spreading its risk across a portfolio of financial counterparties and managing the aggregate exposure to each against certain pre-agreed limits. Exposure to counterparty credit risk arising from deposits, derivative and forward foreign currency contracts is concentrated at the Group centre where possible. Financial counterparty limits are derived from the long and short-term credit ratings, and the balance sheet strength of the financial counterparty . All financial counterparties are required to have a minimum short-term credit rating from Moodys of P-1 or equivalent from another recognised agency. |
||||||||||||||||||||||||||||||||
|
|
2010 |
|
2009 |
||||||||||||
|
|
Current |
|
Non-current |
|
Current |
|
Non-current |
|
Current |
|
Non-current |
|
Current |
|
Non-current |
Derivative financial |
|
assets |
|
assets |
|
liabilities |
|
liabilities |
|
assets |
|
assets |
|
liabilities |
|
liabilities |
instruments |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value hedges (1) |
|
9 |
|
80 |
|
- |
|
- |
|
25 |
|
60 |
|
- |
|
- |
Not in a hedging relationship (2) |
|
- |
|
- |
|
(1) |
|
(2) |
|
- |
|
- |
|
(7) |
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward currency contracts |
|
1 |
|
- |
|
(4) |
|
- |
|
1 |
|
- |
|
(8) |
|
- |
Others |
|
- |
|
1 |
|
- |
|
- |
|
1 |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
10 |
|
81 |
|
(5) |
|
(2) |
|
27 |
|
60 |
|
(15) |
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Derivatives that are designated and effective as hedging instruments carried at fair value (IAS 39). |
|
|
|
|
|
|
||||||||||
(2) Derivatives carried at 'fair value through profit or loss' (IAS 39). |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
||||
|
|
|
|
|
|
|
|
Fair value |
|
Cash flow |
|
Fair value |
|
Cash flow |
||
Notional amount of derivative financial |
|
|
|
|
|
|
|
swaps |
|
swaps |
|
swaps |
|
swaps |
||
instruments by currency |
|
|
|
|
|
|
|
|
|
£m |
|
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sterling |
|
|
|
|
|
|
|
|
|
695 |
|
- |
|
1,025 |
|
- |
US Dollar |
|
|
|
|
|
|
|
|
|
254 |
|
105 |
|
252 |
|
110 |
Euro |
|
|
|
|
|
|
|
|
|
- |
|
113 |
|
- |
|
155 |
Japanese Yen |
|
|
|
|
|
|
|
|
|
7 |
|
103 |
|
13 |
|
105 |
Other |
|
|
|
|
|
|
|
|
|
- |
|
68 |
|
- |
|
113 |
Total |
|
|
|
|
|
|
|
|
|
956 |
|
389 |
|
1,290 |
|
483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
||||||||
|
|
|
|
|
|
|
|
|
|
Effective |
|
|
|
|
|
Effective |
|
|
Gross |
|
Forward |
|
currency of |
|
Gross |
|
Forward |
|
currency of |
||||
Effective currency denomination of borrowings |
|
borrowings |
|
contracts |
|
borrowings |
|
borrowings |
|
contracts |
|
borrowings |
||||
after the effect of derivatives |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sterling |
|
|
|
|
|
687 |
|
(156) |
|
531 |
|
894 |
|
(383) |
|
511 |
US Dollar |
|
|
|
|
|
582 |
|
(103) |
|
479 |
|
637 |
|
48 |
|
685 |
Euro |
|
|
|
|
|
38 |
|
130 |
|
168 |
|
33 |
|
138 |
|
171 |
Japanese Yen |
|
|
|
|
|
7 |
|
50 |
|
57 |
|
14 |
|
75 |
|
89 |
Other |
|
|
|
|
|
34 |
|
82 |
|
116 |
|
22 |
|
129 |
|
151 |
Total |
|
|
|
|
|
1,348 |
|
3 |
|
1,351 |
|
1,600 |
|
7 |
|
1,607 |
20 Trade and other payables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
||||
|
|
Current |
Non-current |
Total |
|
Current |
Non-current |
Total |
Trade and other payables |
|
£m |
£m |
£m |
|
£m |
£m |
£m |
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
At 1 October |
|
2,378 |
29 |
2,407 |
|
2,235 |
33 |
2,268 |
Net movement |
|
288 |
4 |
292 |
|
(105) |
(8) |
(113) |
Currency adjustment |
|
17 |
1 |
18 |
|
248 |
4 |
252 |
At 30 September |
|
2,683 |
34 |
2,717 |
|
2,378 |
29 |
2,407 |
|
|
|
|
|
|
|
|
|
Comprised of |
|
|
|
|
|
|
|
|
Trade payables (1) |
|
1,107 |
5 |
1,112 |
|
967 |
4 |
971 |
Amounts owed to associates (1) |
|
- |
- |
- |
|
1 |
- |
1 |
Social security and other taxes |
|
265 |
- |
265 |
|
213 |
- |
213 |
Other payables |
|
156 |
17 |
173 |
|
133 |
16 |
149 |
Deferred consideration on acquisitions (1) |
|
17 |
10 |
27 |
|
14 |
7 |
21 |
Liability on put options held by minority equity partners (2) |
|
- |
1 |
1 |
|
6 |
2 |
8 |
Accruals (3) |
|
942 |
1 |
943 |
|
871 |
- |
871 |
Deferred income |
|
196 |
- |
196 |
|
173 |
- |
173 |
Trade and other payables |
|
2,683 |
34 |
2,717 |
|
2,378 |
29 |
2,407 |
|
|
|
|
|
|
|
|
|
(1) Categorised as 'other financial liabilities' (IAS 39). |
|
|
|
|
|
|
|
|
(2) Categorised as 'fair value through profit or loss' (IAS 39). |
|
|
|
|
|
|
||
(3) Of this balance £299 million (2009: £288 million) is categorised as 'other financial liabilities' (IAS 39). |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
The Directors consider that the carrying amount of trade and other payables approximates to their fair value. The current trade and other payables are payable on demand.
Trade payable days for the continuing business at 30 September 2010 were 63 days (2009: 58 days (restated to a comparable basis)). |
21 Provisions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions in |
|
|
|
|
|
|
|
|
|
respect of |
|
|
|
|
|
|
|
|
|
discontinued |
|
|
|
|
|
|
|
|
|
and disposed |
Onerous |
Legal and |
Environmental |
|
|
|
Provisions |
|
Insurance |
businesses |
contracts |
other claims |
and other |
|
Total |
|
|
£m |
£m |
£m |
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
At 1 October 2008 |
|
143 |
142 |
50 |
108 |
|
11 |
|
454 |
Reclassified (1) |
|
- |
(1) |
- |
24 |
|
- |
|
23 |
Expenditure in the year |
|
(7) |
(29) |
(4) |
(20) |
|
(3) |
|
(63) |
Charged to income statement |
|
16 |
- |
9 |
21 |
|
30 |
|
76 |
Credited to income statement |
|
(3) |
(23) |
(10) |
(14) |
|
(3) |
|
(53) |
Fair value adjustments arising on acquisitions |
|
- |
- |
1 |
- |
|
- |
|
1 |
Business disposals - other activities |
|
- |
- |
- |
- |
|
- |
|
- |
Unwinding of discount on provisions |
|
- |
- |
1 |
- |
|
- |
|
1 |
Currency adjustment |
|
14 |
- |
2 |
8 |
|
2 |
|
26 |
At 30 September 2009 |
|
163 |
89 |
49 |
127 |
|
37 |
|
465 |
|
|
|
|
|
|
|
|
|
|
At 1 October 2009 |
|
163 |
89 |
49 |
127 |
|
37 |
|
465 |
Reclassified (1) |
|
- |
- |
1 |
4 |
|
3 |
|
8 |
Expenditure in the year |
|
(6) |
(6) |
(7) |
(19) |
|
(30) |
|
(68) |
Charged to income statement |
|
17 |
- |
11 |
21 |
|
12 |
|
61 |
Credited to income statement |
|
- |
(17) |
(12) |
(10) |
|
(5) |
|
(44) |
Fair value adjustments arising on acquisitions (note 25) |
|
- |
- |
1 |
(1) |
|
- |
|
- |
Business disposals - other activities |
|
1 |
- |
- |
4 |
|
2 |
|
7 |
Unwinding of discount on provisions |
|
- |
- |
- |
- |
|
- |
|
- |
Currency adjustment |
|
2 |
- |
1 |
3 |
|
(3) |
|
3 |
At 30 September 2010 |
|
177 |
66 |
44 |
129 |
|
16 |
|
432 |
|
|
|
|
|
|
|
|
|
|
(1) Including items reclassified from accrued liabilities and other balance sheet captions. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provisions |
|
|
|
|
|
|
2010 |
|
2009 |
|
|
|
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
130 |
|
123 |
Non-current |
|
|
|
|
|
|
302 |
|
342 |
Total provisions |
|
|
|
|
|
|
432 |
|
465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The provision for insurance relates to the costs of self-funded insurance schemes and is essentially long-term in nature. |
22 Post-employment benefit obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pension schemes operated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Group operates a number of pension arrangements throughout the world which have been developed in accordance with statutory requirements and local customs and practices. The majority of schemes are self-administered and the schemes' assets are held independently of the Group's assets. Pension costs are assessed in accordance with the advice of independent, professionally qualified actuaries. The Group makes employer contributions to the various schemes in existence within the range of 3% - 35% of pensionable salaries. |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosures showing the assets and liabilities of the schemes are set out below. These have been calculated on the following assumptions:
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
2010 |
|
2009 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
UK |
|
USA |
|
Other |
|
Total |
|
UK |
|
USA |
|
Other |
|
Total |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value of plan assets |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
At 1 October |
|
|
|
1,263 |
|
156 |
|
106 |
|
1,525 |
|
1,204 |
|
127 |
|
88 |
|
1,419 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Currency adjustment |
|
|
|
- |
|
2 |
|
5 |
|
7 |
|
- |
|
15 |
|
15 |
|
30 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Expected return on plan assets |
|
|
|
68 |
|
13 |
|
6 |
|
87 |
|
73 |
|
11 |
|
5 |
|
89 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial gain/(loss) |
|
|
|
47 |
|
(2) |
|
1 |
|
46 |
|
6 |
|
(7) |
|
(6) |
|
(7) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Employee contributions |
|
|
|
2 |
|
12 |
|
3 |
|
17 |
|
3 |
|
10 |
|
3 |
|
16 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Employer contributions |
|
|
|
19 |
|
8 |
|
16 |
|
43 |
|
21 |
|
14 |
|
22 |
|
57 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Benefits paid |
|
|
|
(51) |
|
(15) |
|
(14) |
|
(80) |
|
(45) |
|
(14) |
|
(19) |
|
(78) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disposals and plan settlements |
- |
|
- |
|
(6) |
|
(6) |
|
- |
|
- |
|
(2) |
|
(2) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions |
|
- |
|
- |
|
- |
|
- |
|
1 |
|
- |
|
- |
|
1 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
At 30 September |
|
1,348 |
|
174 |
|
117 |
|
1,639 |
|
1,263 |
|
156 |
|
106 |
|
1,525 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2010 |
|
2009 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Present value of defined |
UK |
|
USA |
|
Other |
|
Total |
|
UK |
|
USA |
|
Other |
|
Total |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit obligations |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
At 1 October |
|
|
|
1,405 |
|
259 |
|
197 |
|
1,861 |
|
1,187 |
|
196 |
|
169 |
|
1,552 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Currency adjustment |
|
|
|
- |
|
2 |
|
6 |
|
8 |
|
- |
|
22 |
|
28 |
|
50 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current service cost |
|
|
|
6 |
|
6 |
|
10 |
|
22 |
|
8 |
|
6 |
|
9 |
|
23 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Past service cost |
|
|
|
- |
|
- |
|
- |
|
- |
|
1 |
|
- |
|
- |
|
1 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Curtailment credit |
|
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(1) |
|
(1) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amount charged to plan liabilities |
|
|
75 |
|
17 |
|
10 |
|
102 |
|
75 |
|
16 |
|
9 |
|
100 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial (gain)/loss |
|
|
|
69 |
|
14 |
|
21 |
|
104 |
|
175 |
|
23 |
|
- |
|
198 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Employee contributions |
|
|
|
2 |
|
12 |
|
3 |
|
17 |
|
3 |
|
10 |
|
3 |
|
16 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Benefits paid |
|
|
|
(51) |
|
(15) |
|
(14) |
|
(80) |
|
(45) |
|
(14) |
|
(19) |
|
(78) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disposals and plan settlements |
|
- |
|
- |
|
(6) |
|
(6) |
|
- |
|
- |
|
(2) |
|
(2) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions |
|
- |
|
- |
|
1 |
|
1 |
|
1 |
|
- |
|
1 |
|
2 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
At 30 September |
|
|
|
1,506 |
|
295 |
|
228 |
|
2,029 |
|
1,405 |
|
259 |
|
197 |
|
1,861 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2010 |
|
2009 |
||||||||||||||||||||||||||||||
Present value of defined |
|
UK |
|
USA |
|
Other |
|
Total |
|
UK |
|
USA |
|
Other |
|
Total |
|||||||||||||||||
benefit obligations |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Funded obligations |
|
|
|
1,473 |
|
218 |
|
164 |
|
1,855 |
|
1,372 |
|
190 |
|
139 |
|
1,701 |
|||||||||||||||
Unfunded obligations |
|
33 |
|
77 |
|
64 |
|
174 |
|
33 |
|
69 |
|
58 |
|
160 |
|||||||||||||||||
Total obligations |
|
|
|
1,506 |
|
295 |
|
228 |
|
2,029 |
|
1,405 |
|
259 |
|
197 |
|
1,861 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
2010 |
|
2009 |
|
2008 |
|
2007 |
|
2006 |
|||||||||||||||||||||||
Post-employment benefit obligations recognised in the balance sheet |
|
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Present value of defined benefit obligations |
|
2,029 |
|
1,861 |
|
1,552 |
|
1,512 |
|
1,690 |
|||||||||||||||||||||||
Fair value of plan assets |
|
|
|
|
|
|
|
|
|
(1,639) |
|
(1,525) |
|
(1,419) |
|
(1,442) |
|
(1,408) |
|||||||||||||||
Total deficit of defined benefit pension plans per above |
|
390 |
|
336 |
|
133 |
|
70 |
|
282 |
|||||||||||||||||||||||
Surplus not recognised |
|
|
|
|
|
|
|
|
|
- |
|
1 |
|
- |
|
92 |
|
- |
|||||||||||||||
Past service cost not recognised (1) |
|
(1) |
|
(2) |
|
(2) |
|
- |
|
- |
|||||||||||||||||||||||
Post-employment benefit obligations per the balance sheet |
|
389 |
|
335 |
|
131 |
|
162 |
|
282 |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(1) To be recognised over the remaining service life in accordance with IAS 19. |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Certain group companies have taken out life insurance policies which will be used to meet unfunded pension obligations. The current value of these policies, £21 million (2009: £19 million), may not be offset against pension obligations under IAS 19 and is reported within note 13. |
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total pension costs/(credits) recognised in the income statement |
|
2010 |
|
2009 |
|||||||||||||||||||||||||||||
UK |
|
USA |
|
Other |
|
Total |
|
UK |
|
USA |
|
Other |
|
Total |
|||||||||||||||||||
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Current service cost |
|
|
|
6 |
|
6 |
|
10 |
|
22 |
|
8 |
|
6 |
|
9 |
|
23 |
|||||||||||||||
Past service credit |
|
|
|
- |
|
- |
|
- |
|
- |
|
1 |
|
- |
|
- |
|
1 |
|||||||||||||||
Curtailment credit |
|
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(1) |
|
(1) |
|||||||||||||||
Charged/(credited) to operating expenses |
|
6 |
|
6 |
|
10 |
|
22 |
|
9 |
|
6 |
|
8 |
|
23 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Amount charged to pension liability |
|
75 |
|
17 |
|
10 |
|
102 |
|
75 |
|
16 |
|
9 |
|
100 |
|||||||||||||||||
Expected return on plan assets |
|
|
|
(68) |
|
(13) |
|
(6) |
|
(87) |
|
(73) |
|
(11) |
|
(5) |
|
(89) |
|||||||||||||||
Charged/(credited) to finance costs |
|
7 |
|
4 |
|
4 |
|
15 |
|
2 |
|
5 |
|
4 |
|
11 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total pension costs/(credits) |
|
13 |
|
10 |
|
14 |
|
37 |
|
11 |
|
11 |
|
12 |
|
34 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
The history of experience adjustments is as follows. In accordance with the transitional provisions for the amendments to IAS 19 issued on 16 December 2004, the disclosures below are determined prospectively from the 2005 reporting period. |
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
2008 |
|
2007 |
|
2006 |
Experience adjustments |
|
|
|
|
|
|
|
£m |
|
£m |
|
£m |
|
£m |
|
£m |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Experience adjustments on plan liabilities - gain/(loss) |
|
19 |
|
(3) |
|
5 |
|
(15) |
|
(14) |
||||||||
Experience adjustments on plan assets - (loss)/gain |
|
46 |
|
(7) |
|
(189) |
|
22 |
|
39 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The actuarial gain/loss reported in the statement of recognised income and expense can be reconciled as follows: |
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Actuarial adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial (gains)/losses on fair value of plan assets |
|
|
|
|
|
|
|
|
|
(46) |
|
7 |
||||||
Actuarial (gains)/losses on defined benefit obligations |
|
|
|
|
|
|
|
|
|
104 |
|
198 |
||||||
Actuarial (gains)/losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58 |
|
205 |
Increase/(decrease) in surplus not recognised |
|
|
|
|
|
|
|
(1) |
|
1 |
||||||||
Actuarial (gains)/losses per the consolidated statement of comprehensive income |
|
|
|
|
|
57 |
|
206 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Group made total contributions to defined benefit schemes of £43 million in the year (2009: £57 million) and expects to make regular ongoing contributions to these schemes of £64 million in 2011.
The expected return on plan assets is based on market expectations at the beginning of the period. The actual return on assets was a gain of £133 million (2009: gain of £82 million).
The cumulative actuarial loss recognised in the statement of recognised income and expense was £404 million (2009: £347 million). An actuarial loss of £57 million (2009: loss of £206 million) was recognised during the year.
Measurement of the Group's defined benefit retirement obligations are particularly sensitive to changes in certain key assumptions, including the discount rate and life expectancy. An increase or decrease of 0.5% in the UK discount rate would result in a £142 million decrease or £158 million increase in the UK defined benefit obligations, respectively. An increase or decrease of one year in the life expectancy of all UK members from age 65, would result in a £45 million increase or £44 million decrease in the UK defined benefit obligations, respectively. |
23 Called up share capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the year 4,102,900 options were granted under The Compass Group Share Option Plan 2010. All options were granted over the Company's ordinary shares and the grant price was equivalent to the market value of the Company's shares at the date of grant. No options were granted under any of the company's other share option plans.
|
|||||||||||||
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
||||||
Authorised and allotted share capital |
|
|
|
|
Number of shares |
£m |
|
Number of shares |
£m |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Authorised: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares of 10p each |
|
|
|
|
3,000,010,000 |
300 |
|
3,000,010,000 |
300 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allotted and fully paid: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares of 10p each |
|
|
|
|
1,886,343,012 |
189 |
|
1,853,813,959 |
185 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
2009 |
|||
Allotted share capital |
|
|
|
|
|
|
Number of shares |
|
|
Number of shares |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares of 10p each allotted as at 1 October |
|
|
|
|
1,853,813,959 |
|
|
1,841,932,734 |
|||||
Ordinary shares allotted during the year on exercise of share options |
|
|
|
30,487,113 |
|
|
12,666,765 |
||||||
Ordinary shares allotted during the year on exercise of Long-Term Incentive Plan awards |
|
|
|
2,041,940 |
|
|
3,189,460 |
||||||
Repurchase of ordinary share capital |
|
|
|
|
|
|
- |
|
|
(3,975,000) |
|||
Ordinary shares of 10p each allotted as at 30 September |
|
|
|
|
1,886,343,012 |
|
|
1,853,813,959 |
|||||
24 Share-based payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full details of The Compass Group Share Option Plan 2010 ('Option Plan 2010'), the Compass Group Share Option Plan ('Option Plan'), the Management Share Option Plan ('Management Plan') (collectively the 'Executive and Management Option Plans') and the UK and International Sharesave Plans are set out in the Directors' Remuneration report part of the Annual Report. |
25 Business combinations |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Group acquired 100% of Hurley Corporation, a provider of soft support services to the Canadian Business & Industry sector, on 4 February 2010 for a total consideration of £31 million, of which £6 million is deferred. 100% of Southeast Service Corporation, a provider of soft support services to the USA B&I and Education sectors, was acquired on 7 July 2010 for £47million, £8 million of which is deferred. In addition small infill acquisitions in the USA vending business were completed for a total consideration of £9 million.
In France the Group strengthened its position by acquiring 100% of Caterine Restauration, for £45 million on 30 April, a provider of food service in the Education and Healthcare sector.
In the UK, 100% of Vision Security Group was acquired on 10 September 2010 for £42 million.
In addition to the acquisitions set out above, there have been other minor acquisitions in several countries for the total consideration of £52 million.
|
||||||||||||||||||||||||
|
|
|
|
Acquisitions |
|
|
|
Adjustments (1) |
Total |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
Book |
Fair |
|
|
|
Fair |
|
Fair |
|||||||||||
|
|
|
|
|
|
value |
value |
|
|
|
value |
|
value |
|||||||||||
|
|
|
|
|
|
£m |
£m |
|
|
|
£m |
|
£m |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net assets acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Contract-related and other intangibles arising on acquisition |
|
|
|
|
|
9 |
25 |
|
|
|
1 |
|
26 |
|||||||||||
Property, plant and equipment |
|
|
|
|
|
19 |
19 |
|
|
|
2 |
|
21 |
|||||||||||
Inventories |
|
|
|
|
|
3 |
3 |
|
|
|
- |
|
3 |
|||||||||||
Trade and other receivables |
|
|
|
|
|
53 |
53 |
|
|
|
- |
|
53 |
|||||||||||
Cash and cash equivalents |
|
|
|
|
|
20 |
20 |
|
|
|
- |
|
20 |
|||||||||||
Deferred tax asset |
|
|
|
|
|
3 |
3 |
|
|
|
- |
|
3 |
|||||||||||
Other assets |
|
|
|
|
|
1 |
1 |
|
|
|
- |
|
1 |
|||||||||||
Trade and other payables |
|
|
|
|
|
(66) |
(66) |
|
|
|
(2) |
|
(68) |
|||||||||||
Deferred tax liabilities |
|
|
|
|
|
(6) |
(6) |
|
|
|
- |
|
(6) |
|||||||||||
Minority interest |
|
|
|
|
|
5 |
5 |
|
|
|
- |
|
5 |
|||||||||||
Other liabilities |
|
|
|
|
|
(48) |
(48) |
|
|
|
(1) |
|
(49) |
|||||||||||
Fair value of net assets acquired |
|
|
|
|
|
(7) |
9 |
|
|
|
- |
|
9 |
|||||||||||
Goodwill arising on acquisition |
|
|
|
|
|
|
205 |
|
|
|
12 |
|
217 |
|||||||||||
Total consideration |
|
|
|
|
|
|
214 |
|
|
|
12 |
|
226 |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Satisfied by |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash consideration |
|
|
|
|
|
|
191 |
|
|
|
12 |
|
203 |
|||||||||||
Deferred consideration |
|
|
|
|
|
|
23 |
|
|
|
- |
|
23 |
|||||||||||
|
|
|
|
|
|
|
214 |
|
|
|
12 |
|
226 |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash consideration |
|
|
|
|
|
|
191 |
|
|
|
12 |
|
203 |
|||||||||||
Cash acquired |
|
|
|
|
|
|
(20) |
|
|
|
- |
|
(20) |
|||||||||||
Acquisitions transaction costs |
|
|
|
|
|
|
5 |
|
|
|
- |
|
5 |
|||||||||||
Net cash outflow arising on acquisition |
|
|
176 |
|
|
|
12 |
|
188 |
|||||||||||||||
Deferred consideration and other payments relating to previous acquisitions |
|
|
|
|
|
|
|
|
17 |
|||||||||||||||
Total cash outflow arising from the purchase of subsidiary companies and investments in associated undertakings |
|
|
|
205 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
(1) Adjustments to provisional amounts in respect of prior year acquisitions within the measurement period in accordance with International Financial Reporting Standard 3 'Business Combinations 2003'.
|
||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
Adjustments made to the fair value of assets acquired include the value of intangible assets, provisions and other adjustments recognised on acquisition in accordance with International Financial Reporting Standard 3 'Business Combinations' (revised 2008). The adjustments made in respect of acquisitions in the year to 30 September 2010 are provisional and will be finalised within 12 months of the acquisition date. |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The goodwill arising on the acquisition of the businesses represents the premium the Group paid to acquire companies which complement the existing business and create significant opportunities for cross selling and other synergies. Of the goodwill arising, an amount of £8m is expected to be deductible for tax purposes. |
||||||||||||||||||||||||
Acquisition transaction costs expensed in the year to 30 September 2010 were £5 million (2009:£nil).
In the period from acquisition to 30 September 2010 the acquisitions contributed revenue of £122 million and operating profit of £5 million to the Group's results. |
||||||||||||||||||||||||
26 Reconciliation of operating profit to cash generated by operations |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Reconciliation of operating profit to cash generated by continuing operations |
|
£m |
|
£m |
|
|
|
|
|
Operating profit from continuing operations |
|
983 |
|
870 |
|
|
|
|
|
Adjustments for: |
|
|
|
|
|
|
|
|
|
Acquisition transaction costs |
|
5 |
|
- |
Amortisation of intangible assets |
|
90 |
|
89 |
Amortisation of intangible assets arising on acquisition |
|
7 |
|
7 |
Depreciation of property, plant and equipment |
|
148 |
|
136 |
(Gain)/loss on disposal of property, plant and equipment / intangible assets |
|
- |
|
2 |
(Gain)/loss on disposal of investments |
|
- |
|
(1) |
Impairment of other investments |
|
1 |
|
- |
Increase/(decrease) in provisions |
|
(25) |
|
8 |
Increase/(decrease) in post-employment benefit obligations |
|
(19) |
|
(33) |
Share based payments expense - minority interest call option |
|
2 |
|
- |
Share-based payments - charged to profits |
|
9 |
|
4 |
Share-based payments - settled in cash or existing shares (1) |
|
1 |
|
(1) |
|
|
|
|
|
Operating cash flows before movement in working capital |
|
1,202 |
|
1,081 |
|
|
|
|
|
(Increase)/decrease in inventories |
|
- |
|
8 |
(Increase)/decrease in receivables |
|
(87) |
|
96 |
Increase/(decrease) in payables |
|
215 |
|
(71) |
|
|
|
|
|
Cash generated by continuing operations |
|
1,330 |
|
1,114 |
|
|
|
|
|
(1) It was originally anticipated these payments would be satisfied by the issue of new shares. |
|
|
|
|
27 Cash flow from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Cash flow from discontinued operations |
|
£m |
|
£m |
|
|
|
|
|
Net cash from/(used in) operating activities of discontinued operations |
|
|
|
|
Cash generated from discontinued operations |
|
3 |
|
(1) |
Tax paid |
|
- |
|
- |
Net cash from/(used in) operating activities of discontinued operations |
|
3 |
|
(1) |
|
|
|
|
|
Net cash from/(used in) investing activities by discontinued operations |
|
|
|
|
Purchase of property, plant and equipment |
|
- |
|
- |
Proceeds from sale of property, plant and equipment |
|
- |
|
- |
Net cash from/(used in) investing activities by discontinued operations |
|
- |
|
- |
|
|
|
|
|
Net cash from/(used in) financing activities by discontinued operations |
|
|
|
|
Dividends paid to minority interests |
|
- |
|
- |
Net cash from/(used in) financing activities by discontinued operations |
|
- |
|
- |
28 Reconciliation of net cash flow to movement in net debt |
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
Gross debt |
|
|
||||||||||||||||||||||
|
|
|
|
|
|
Total |
|
|
|
Derivative |
|
|
|
|
||||||||||||||
|
|
Cash and cash |
|
Bank |
Bank and other |
overdrafts and |
|
Finance |
|
financial |
|
Gross |
|
Net |
||||||||||||||
|
|
equivalents |
|
overdrafts |
borrowings |
borrowings |
|
leases |
|
instruments |
|
debt |
|
debt |
||||||||||||||
Net debt |
|
£m |
|
£m |
£m |
£m |
|
£m |
|
£m |
|
£m |
|
£m |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
At 1 October 2008 |
|
579 |
|
(29) |
(1,512) |
(1,541) |
|
(53) |
|
10 |
|
(1,584) |
|
(1,005) |
||||||||||||||
Net increase/(decrease) in cash and cash equivalents |
|
(11) |
|
- |
- |
- |
|
- |
|
- |
|
- |
|
(11) |
||||||||||||||
Cash outflow from repayment of bonds |
|
|
|
|
356 |
356 |
|
- |
|
- |
|
356 |
|
356 |
||||||||||||||
Cash (inflow) from private placement |
|
- |
|
- |
(187) |
(187) |
|
- |
|
- |
|
(187) |
|
(187) |
||||||||||||||
Cash (inflow)/outflow from other changes in gross debt |
|
- |
|
(36) |
45 |
9 |
|
- |
|
- |
|
9 |
|
9 |
||||||||||||||
Cash (inflow)/outflow from repayment of obligations under finance leases |
- |
|
- |
- |
- |
|
15 |
|
- |
|
15 |
|
15 |
|||||||||||||||
(Increase)/decrease in net debt as a result of new finance leases taken out |
- |
|
- |
- |
- |
|
(4) |
|
- |
|
(4) |
|
(4) |
|||||||||||||||
Currency translation gains/(losses) |
|
20 |
|
(4) |
(130) |
(134) |
|
(4) |
|
- |
|
(138) |
|
(118) |
||||||||||||||
Acquisitions and disposals (excluding cash) |
- |
|
(2) |
(6) |
(8) |
|
(7) |
|
- |
|
(15) |
|
(15) |
|||||||||||||||
Reclassification of forward contracts |
|
- |
|
- |
7 |
7 |
|
- |
|
(7) |
|
- |
|
- |
||||||||||||||
Other non-cash movements |
|
- |
|
- |
(49) |
(49) |
|
- |
|
66 |
|
17 |
|
17 |
||||||||||||||
At 30 September 2009 |
|
588 |
|
(71) |
(1,476) |
(1,547) |
|
(53) |
|
69 |
|
(1,531) |
|
(943) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
At 1 October 2009 |
|
588 |
|
(71) |
(1,476) |
(1,547) |
|
(53) |
|
69 |
|
(1,531) |
|
(943) |
||||||||||||||
Net increase/(decrease) in cash and cash equivalents |
|
51 |
|
- |
- |
- |
|
- |
|
- |
|
- |
|
51 |
||||||||||||||
Cash outflow from repayment of bonds |
|
- |
|
- |
200 |
200 |
|
- |
|
- |
|
200 |
|
200 |
||||||||||||||
Cash (inflow)/outflow from other changes in gross debt |
|
- |
|
34 |
54 |
88 |
|
- |
|
18 |
|
106 |
|
106 |
||||||||||||||
Cash (inflow)/outflow from repayment of obligations under finance leases |
|
- |
|
- |
- |
- |
|
15 |
|
- |
|
15 |
|
15 |
||||||||||||||
(Increase)/decrease in net debt as a result of new finance leases taken out |
- |
|
- |
- |
- |
|
(3) |
|
- |
|
(3) |
|
(3) |
|||||||||||||||
Currency translation gains/(losses) |
4 |
|
(2) |
(5) |
(7) |
|
- |
|
(8) |
|
(15) |
|
(11) |
|||||||||||||||
Acquisitions and disposals (excluding cash) |
|
- |
|
- |
(40) |
(40) |
|
(1) |
|
- |
|
(41) |
|
(41) |
||||||||||||||
Other non-cash movements |
|
- |
|
- |
- |
- |
|
- |
|
5 |
|
5 |
|
5 |
||||||||||||||
At 30 September 2010 |
|
643 |
|
(39) |
(1,267) |
(1,306) |
|
(42) |
|
84 |
|
(1,264) |
|
(621) |
||||||||||||||
Other non-cash movements are comprised as follows: |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
||||||||||||||
Other non-cash movements in net debt |
|
|
|
|
|
|
|
|
£m |
|
£m |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Bank overdrafts |
|
- |
|
- |
||||||||||||||||||||||||
Amortisation of the fair value adjustment in respect of the £250 million sterling Eurobond redeemable in 2014 |
|
4 |
|
4 |
||||||||||||||||||||||||
Swap monetisation credit |
|
|
|
|
|
|
|
|
|
|
|
4 |
|
7 |
||||||||||||||
Unrealised net gains/(losses) on bank and other borrowings in a designated fair value hedge |
|
(8) |
|
(60) |
||||||||||||||||||||||||
Bank and other borrowings |
|
|
|
|
|
|
|
|
|
|
|
- |
|
(49) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Changes in the value of derivative financial instruments |
|
5 |
|
66 |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other non-cash movements |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
17 |
||||||||||||||
29 Contingent liabilities |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Contingent liabilities |
|
£m |
|
£m |
|
|
|
|
|
Performance bonds and guarantees and indemnities (including those of associated undertakings) (1) |
|
354 |
|
330 |
|
|
|
|
|
(1) Excludes bonds, guarantees and indemnities in respect of self-insurance liabilities, post-employment obligations and borrowings (including finance and operating leases) recorded on the balance sheet or disclosed in note 31. |
||||
Performance bonds, guarantees and indemnities |
||||
The Company and certain subsidiary undertakings have, in the normal course of business, given guarantees and entered into counter-indemnities in respect of such guarantees relating to the Group's own contracts and / or the Group's share of certain contractual obligations of joint ventures and associates. Where the Group enters into such arrangements, it does so in order to provide assurance to the beneficiary that it will fulfil its existing contractual obligations. The issue of such guarantees and indemnities does not therefore increase the Group's overall exposure and the disclosure of such performance bonds, guarantees and indemnities is given for information purposes only. |
||||
Eurest Support Services |
||||
On 21 October 2005, the Company announced that it had instructed Freshfields Bruckhaus Deringer to conduct an investigation into the relationships between Eurest Support Services ('ESS') (a member of the Group), IHC Services Inc. ('IHC') and the United Nations ('UN'). Ernst & Young assisted Freshfields Bruckhaus Deringer in this investigation. On 1 February 2006, it was announced that the investigation had concluded.
IHC's relationship with the UN and ESS was part of a wider investigation into UN procurement activity being conducted by the United States Attorney's Office for the Southern District of New York, and with which the Group co-operated fully. The current status of that investigation is uncertain and a matter for the US authorities. Those investigators could have had access to sources unavailable to the Group, Freshfields Bruckhaus Deringer or Ernst & Young, and further information may yet emerge which is inconsistent with, or additional to, the findings of the Freshfields Bruckhaus Deringer investigation, which could have an adverse impact on the Group. The Group has, however, not been contacted by, or received further requests for information from, the United States Attorney's Office for the Southern District of New York in connection with these matters since January 2006. The Group has co-operated fully with the UN throughout.
|
||||
Other litigation |
||||
The Group is also involved in various other legal proceedings incidental to the nature of its business and maintains insurance cover to reduce financial risk associated with claims related to these proceedings. Where appropriate, provisions are made to cover any potential uninsured losses. |
||||
Outcome |
||||
Although it is not possible to predict the outcome of these proceedings, or any claim against the Group related thereto, in the opinion of the Directors, any uninsured losses resulting from the ultimate resolution of these matters will not have a material effect on the financial position of the Group. |
||||
Minimum profits guarantee |
||||
The Group has provided a guarantee to one of its joint venture partners over the level of profits which will accrue to them in future periods. The maximum amount payable under this guarantee is £35 million, which would be payable in respect of the period from 1 July 2007 to 31 December 2010. Based on the latest management projections, no overall liability is expected to arise in relation to this guarantee; however, the phasing of profits over the period covered by this guarantee is expected to give rise to a number of annual payments / repayments between the parties. |
30 Capital commitments |
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
Capital commitments |
|
£m |
|
£m |
|
|
|
|
|
Contracted for but not provided for |
|
70 |
|
61 |
The majority of capital commitments are for intangible assets.
31 Operating lease and concessions commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Group leases offices and other premises under non-cancellable operating leases. The leases have varying terms, purchase options, escalation clauses and renewal rights. The Group has some leases that include revenue-related rental payments that are contingent on future levels of revenue. |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|||||
|
|
Operating leases |
|
|
Operating leases |
|
|||
|
|
Land and |
Other |
Other occupancy |
|
Land and |
Other |
Other occupancy |
|
|
|
buildings |
assets |
rentals |
|
buildings |
assets |
rentals |
|
Operating lease and concessions commitments |
|
£m |
£m |
£m |
|
£m |
£m |
£m |
|
|
|
|
|
|
|
|
|
|
|
Falling due within 1 year |
|
50 |
52 |
43 |
|
53 |
47 |
42 |
|
Falling due between 2 and 5 years |
|
118 |
90 |
53 |
|
123 |
68 |
64 |
|
Falling due in more than 5 years |
|
62 |
7 |
36 |
|
74 |
9 |
34 |
|
Total |
|
230 |
149 |
132 |
|
250 |
124 |
140 |
|
32 Related party transactions |
|
The following transactions were carried out with related parties of Compass Group PLC: |
|
Subsidiaries |
Transactions between the ultimate parent company and its subsidiaries, and between subsidiaries, have been eliminated on consolidation. |
|
Joint ventures |
There were no significant transactions between joint ventures or joint venture partners and the rest of the Group during the period save for a receipt of £1 million (which is part payment for the £3 million payment made in 2009, the remainder of which is expected to be recovered in subsequent years) under the terms of the minimum profits guarantee referred to in note 29. |
|
Associates |
The balances with associated undertakings are shown in notes 15 and 20. There were no significant transactions with associated undertakings during the year. |
|
Key management personnel |
The remuneration of directors and key management personnel is set out in the Annual Report. During the year there were no other material transactions or balances between the Group and its key management personnel or members of their close family. |
33 Post balance sheet events |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
On 28 October 2010, the Group acquired Reilimpa Limpezas e Servicos, SA. ("Reilimpa") from Inbright, S.A for a consideration of €4.4 million (£3.8 million). The acquisition is subject to approval by the Portuguese Competition Authority. The revenue of Reilimpa in the year to 30 December 2009 was €8.7 million (£7.4 million). Reilimpa is a well established support services business in Portugal.
On 2 November 2010, the Group acquired Siete Cero Dos Limpiezas Gestionadas, S.L., Actividades y Servicios Catering, S.A. and Lluna Cangurs, S.L. ( together "Sabora") from Catalina Arias Cánovas and Jose Manuel Foncillas Alvirs for consideration of €3.2 million (£2.7 million). The revenue of Sabora in the year to 30 December 2009 was €4.1 million (£3.5 million). Sabora is a Spanish foodservice company operating in the Education sector. |
|
|||||||||||||||||
34 Exchange rates |
|
|
|
|
|
|
|
|
|
|
|
Exchange rates |
|
2010 |
|
2009 |
|
|
|
|
|
|
|
Average exchange rate for year |
|
|
|
|
|
Australian Dollar |
|
1.74 |
|
2.12 |
|
Brazilian Real |
|
2.77 |
|
3.26 |
|
Canadian Dollar |
|
1.64 |
|
1.82 |
|
Euro |
|
1.15 |
|
1.15 |
|
Japanese Yen |
|
139.19 |
|
149.65 |
|
Norwegian Krone |
|
9.34 |
|
10.12 |
|
South African Rand |
|
11.64 |
|
13.69 |
|
Swedish Krona |
|
11.28 |
|
12.08 |
|
Swiss Franc |
|
1.63 |
|
1.74 |
|
UAE Dirham |
|
5.73 |
|
5.73 |
|
US Dollar |
|
1.56 |
|
1.56 |
|
|
|
|
|
|
|
Closing exchange rate as at 30 September |
|
|
|
|
|
Australian Dollar |
|
1.63 |
|
1.83 |
|
Brazilian Real |
|
2.67 |
|
2.85 |
|
Canadian Dollar |
|
1.62 |
|
1.73 |
|
Euro |
|
1.15 |
|
1.10 |
|
Japanese Yen |
|
131.64 |
|
143.86 |
|
Norwegian Krone |
|
9.23 |
|
9.34 |
|
South African Rand |
|
10.99 |
|
11.84 |
|
Swedish Krona |
|
10.61 |
|
11.21 |
|
Swiss Franc |
|
1.54 |
|
1.66 |
|
UAE Dirham |
|
5.79 |
|
5.85 |
|
US Dollar |
|
1.58 |
|
1.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Average rates are used to translate the income statement and cash flow. Closing rates are used to translate the balance sheet. Only the most significant currencies are shown. |
|||||
35 Details of principal subsidiary companies |
|
|
|
|
|
|
|
|
|
All companies listed below are wholly owned by the Group, except where otherwise indicated. All interests are in the ordinary share capital. All companies operate principally in their country of incorporation. A full list of the Group's operating subsidiary undertakings will be annexed to the next annual return. |
||||
|
|
|
|
|
|
|
Country of |
|
|
Company |
|
incorporation |
|
Principal activities |
|
|
|
|
|
North America |
|
|
|
|
Compass Group Canada Ltd |
|
Canada |
|
Foodservice and support services |
Bon Appétit Management Co |
|
USA |
|
Foodservice |
Compass Group USA Investments, Inc |
|
USA |
|
Holding company |
Compass Group USA, Inc |
|
USA |
|
Foodservice and support services |
Crothall Services Group |
|
USA |
|
Support services to the healthcare market |
Flik International Corp |
|
USA |
|
Fine dining facilities |
Foodbuy LLC |
|
USA |
|
Purchasing services in North America |
Levy Restaurants LP |
|
USA
|
|
Fine dining and foodservice at sports and entertainment facilities |
Morrison Management Specialists, Inc |
|
USA |
|
Foodservice to the healthcare and senior living market |
Restaurant Associates Corp |
|
USA |
|
Fine dining facilities |
Wolfgang Puck Catering & Events, LLC (90%) |
|
USA |
|
Fine dining facilities |
|
|
|
|
|
|
|
|
|
|
Continental Europe |
|
|
|
|
Compass Group France Holdings SAS |
|
France |
|
Holding company |
Compass Group France |
|
France |
|
Foodservice and support services |
Compass Group Deutschland GmbH |
|
Germany |
|
Holding company |
Medirest GmbH & Co OHG |
|
Germany |
|
Foodservice to the healthcare and senior living market |
Eurest Deutschland GmbH |
|
Germany |
|
Foodservice to business and industry |
Eurest Services GmbH |
|
Germany |
|
Support services to business and industry |
Eurest Sports & Food GmbH |
|
Germany |
|
Foodservice to the sports and leisure market |
Compass Group Italia S.P.A |
|
Italy
|
|
Foodservice, support services and prepaid meal vouchers |
Compass Group International BV |
|
Netherlands |
|
Holding company |
Compass Group Nederland BV |
|
Netherlands |
|
Foodservice and support services |
Compass Group Nederland Holding BV |
|
Netherlands |
|
Holding company |
Eurest Services BV |
|
Netherlands |
|
Foodservice and support services |
Compass Group Holdings Spain, S.L. |
|
Spain |
|
Holding company |
Eurest Colectividades S.L. |
|
Spain |
|
Foodservice and support services |
Compass Group (Schweiz) AG |
|
Switzerland |
|
Foodservice and support services |
Restorama AG |
|
Switzerland |
|
Foodservice |
|
|
|
|
|
|
|
|
|
|
United Kingdom |
|
|
|
|
Compass Contract Services (UK) Ltd |
|
England & Wales |
|
Foodservice and support services |
Compass Group Holdings PLC |
|
England & Wales |
|
Holding company and corporate activities |
Compass Group, UK & Ireland Ltd |
|
England & Wales |
|
Holding company |
Compass International Purchasing Ltd |
|
England & Wales |
|
Purchasing services throughout the world |
Compass Purchasing Ltd |
|
England & Wales |
|
Purchasing services in the UK and Ireland |
Compass Services UK Ltd |
|
England & Wales |
|
Foodservice and support services |
Hospitality Holdings Ltd (1) |
|
England & Wales |
|
Intermediate holding company |
Letheby & Christopher Ltd |
|
England & Wales |
|
Foodservice for the UK sports and events market |
Scolarest Ltd |
|
England & Wales |
|
Foodservice for the UK education market |
VSG Group limited |
|
England & Wales |
|
Security and support services |
|
|
|
|
|
|
|
|
|
|
Rest of the World |
|
|
|
|
Compass Group (Australia) Pty Ltd |
|
Australia |
|
Foodservice and support services |
GR SA |
|
Brazil |
|
Foodservice and support services |
Seiyo Food - Compass Group, Inc |
|
Japan |
|
Foodservice and support services |
Compass Group Southern Africa (Pty) Ltd 97.5%) |
|
South Africa |
|
Foodservice and support services |
|
|
|
|
|
|
|
|
|
|
(1) Held directly by the parent company. |
|
|
|
|
|
||||
|
Notes:
(a) Compass Group is the world's leading foodservice and support services company with annual revenue of over £14 billion operating in 50 countries.
(b) MAP is a simple, but clearly defined Group operating framework. MAP focuses on five key value drivers, enabling the businesses to deliver disciplined, profitable growth with the focus more on organic growth and like for like growth.
The five key value drivers are:
MAP 1: Client sales and marketing |
MAP 2: Consumer sales and marketing |
MAP 3: Cost of food |
MAP 4: Unit costs |
MAP 5: Above unit overheads |
(c) Definitions used throughout this press release include:
· Constant currency restates the prior year results to 2010's average exchange rates. |
· Organic growth is calculated by adjusting for acquisitions (excluding current year acquisitions and including a full year in respect of prior year acquisitions), disposals (excluded from both periods) and exchange rate movements (translating the prior year at current year exchange rates) and compares the current year results against the prior year. |
· Total operating profit includes share of profit of associates. |
· Underlying operating profit includes share of profit of associates but excludes the amortisation of intangibles arising on acquisition, acquisition transaction costs and share based payments expense - minority interest call option. |
· Operating margin is based on revenue and operating profit excluding share of profit of associates. |
· Underlying net finance cost excludes hedge accounting ineffectiveness and the change in fair value of minority interest put options. |
· Underlying profit before tax and income tax expense excludes the amortisation of intangibles arising on acquisition, acquisition transaction costs, share based payments expense - minority interest call option, hedge accounting ineffectiveness and the change in fair value of minority interest put options. |
· Underlying basic earnings per share excludes the amortisation of intangibles arising on acquisition, acquisition transaction costs, share based payments expense - minority interest call option, hedge accounting ineffectiveness, the change in fair value of minority interest put options and the tax attributable to these amounts. |
(d) The timetable for payment of the final dividend of 12.5p per share is as follows:
Ex dividend date: |
26 January 2011 |
Record date: |
28 January 2011 |
Payment date: |
28 February 2011 |
(e) The Annual Results Announcement was approved by the Directors on 24 November 2010 and has been derived from the Company's Annual Report and Accounts for the year ended 30 September 2010. The Auditors' Report on these accounts was unqualified and did not contain statements under section 237(2) or 237(3) of the Companies Act 1985.
The 2010 Annual Report and Accounts will be published on 22 December 2010. Confirmation will be sent to the London Stock Exchange Regulatory News Service (RNS) and a copy of the report will be published on the Group's website (www.compass-group.com). Printed copies of the report will be mailed to shareholders and other interested parties who have not opted-in to the Company's electronic communication programme. A copy will also be submitted to the National Storage Mechanism and will be available for inspection at www.hemscott.com/nsm.do
The Annual Results Announcement does not comprise statutory accounts within the meaning of section 240 of the Companies Act 1985 or Section 434 of the Companies Act 2006.
(f) Forward looking statements
This Annual Results Announcement contains forward looking statements within the meaning of Section 27A of the Securities Act 1933, as amended, and Section 21E of the Securities Exchange Act 1934, as amended. These statements are subject to a number of risks and uncertainties and actual results and events could differ materially from those currently being anticipated as reflected in such forward looking statements. The terms 'expect', 'should be', 'will be', 'is likely to' and similar expressions identify forward looking statements. Factors which may cause future outcomes to differ from those foreseen in forward looking statements include, but are not limited to: general economic conditions and business conditions in Compass Group's markets; exchange rate fluctuations; customers' and clients' acceptance of its products and services; the actions of competitors; and legislative, fiscal and regulatory developments.
The live presentation can also be accessed via both a teleconference and webcast:
· To listen to the live presentation via teleconference, dial +44 (0) 20 3140 0722.
· To view the presentation slides and/or listen to a live webcast of the presentation, go to www.compass-group.com or www.cantos.com.
· Please note that remote listeners will not be able to ask questions during the Q&A session.
A replay recording of the presentation will also be available via teleconference and webcast:
· A teleconference replay of the presentation will be available from 12:00 p.m. (GMT/London) on Wednesday 24 November 2010 for seven days. To hear the replay, dial +44 (0) 20 3140 0698, passcode 374780#.
· A webcast replay of the presentation will be available for six months, at www.compass-group.com and www.cantos.com
Enquiries: |
|
|
Investors/Analysts |
Andrew Martin / Sarah John |
+44 (0) 1932 573000 |
Media |
Chris King |
+44 (0) 1932 573116 |
Website: |