Final Results
31 Mai 2007 - 9:02AM
UK Regulatory
RNS Number:4807X
Bristol Water PLC
31 May 2007
BRISTOL WATER plc
Bristol Water plc is a subsidiary of Bristol Water Group Ltd, which is itself a
subsidiary of Sociedad General de Aguas de Barcelona S.A. (Agbar)
Year ended 31 March 2007 2006
#m #m
Turnover 86.3 81.9
Operating profit 25.2 24.9
Profit before tax 18.9 18.4
Profit after tax 16.4 11.6
Regulatory Capital Value (RCV) 260.4 234.5
Net debt (excluding 8.75% irredeemable cumulative
preference shares) as percentage of RCV 68% 71%
For further information contact:
Alan Parsons, Managing Director
Andy Nield, Finance Director
Bristol Water plc
Tel 0117 953 6407
Or contact: Bristol Water Corporate Affairs on 0117 953 6470 during office hours
or 07831 453924 at any time.
CHAIRMAN'S STATEMENT
Introduction
In June 2006 the acquisition of Bristol Water Group plc by Sociedad General de
Aguas de Barcelona S.A. (Agbar) was completed. In connection with the
acquisition we agreed with Ofwat a minor change to Condition P of our
licence as a water undertaker.
Agbar provides water services to approximately 23 million people worldwide and
their expertise and understanding of the water industry reinforces Bristol
Water's commitment to providing high standards of service to its customers.
Operational performance
The company continues to make good progress in the delivery of the outputs
required by Ofwat's determination of price limits for the 2005-2010 period. In
particular we have three major capital schemes in progress:
* A #24m project to improve the security of supply for a population of
almost 200,000 in the northern and eastern parts of Bristol and surrounding
areas
* An #11m project to upgrade our Banwell treatment works to improve its
effectiveness in dealing with a range of different raw water qualities
* A #7m project to construct a new treatment works to treat water from the
River Axe
In total, we invested #45.5m in capital projects during the year. We currently
anticipate a total investment programme for the 5-year regulatory period of
almost #170m (in current prices, before grants and contributions). This is
broadly in line with Ofwat's assumptions.
Bristol Water has a mix of water sources with approximately 40% from impounding
reservoirs, 40% to 50% from river sources and the balance from groundwater
sources. This mix provides considerable flexibility. We have not had any water
usage restrictions for over 15 years and do not anticipate any need for them in
the foreseeable future. We are not complacent and are continually reinforcing
the message to customers of the need to use water wisely. During 2006/07 we
continued to meet our leakage target agreed with Ofwat.
Billing and operational service levels have remained high. Our surveys show
continuing high levels of customer satisfaction.
Ofwat price review for 5 years from 2010 (PR09)
The PR09 price review, which will result in the setting of price limits for the
5-year period 2010/11 to 2014/15, is now underway. The first major milestone
will be the submission to Ofwat in December 2007 of our strategic direction
statement setting out our vision and outline plans for the next 25 years.
Financial performance
Operating profit increased by #0.3m to #25.2m. This reflects the average 5.2%
increase in charges to customers under the approved price limits, together with
the impact of our continuing efficiency initiatives offset by increased energy
costs, increased bad debt charges and additional depreciation related to the
capital investment programme.
An important element of our operating cost base is energy. In line with general
market movements we were adversely affected by the impact of a price increase of
approximately 65% effective from October 2006. We have now entered into a 3-year
flexible energy purchasing contract which will allow us to reduce our exposure
to market movements. We currently anticipate that energy costs for 2007/08 will
remain at broadly the same level as for 2006/07 with the full year effect of the
October 2006 tariff increase being offset by reduced tariffs from October 2007.
Our charge for bad debts increased to #2.3m (2006: #1.6m) and represents
approximately 2.7% of turnover. We are experiencing a continuing trend of
customer debt becoming harder and more expensive to collect. An important factor
was the Government decision to remove in 2000 the right of water companies to
disconnect supplies to domestic customers who do not pay. We have enhanced our
debt collection activity and have initiatives to assist customers facing genuine
difficulties in paying.
Net interest charges, excluding those related to retirement benefits and the
preference share dividend, increased by #0.4m to #6.7m. This reflects the
increase in net debt resulting from the financing of the capital expenditure
programme.
The tax charge of #2.5m represents an effective tax rate of 14% (2006: 37%). The
principal reasons for the change are prior year adjustments together with a
significant variation in the discount rates used to calculate the deferred tax
liability.
Net debt, excluding the irredeemable preference shares, increased to #176.3m
(2006: #166.2m) and represents approximately 68% of Regulatory Capital Value at
31 March 2007. As previously indicated we currently anticipate that this ratio
will increase to between 70% and 80% for the remainder of the 5-year regulatory
period ending in March 2010.
Dividends
The company policy is to pay an annual level of ordinary dividends comprising:
* A base level reflecting the cost of capital allowed by Ofwat in the
5-year determination of price limits, adjusted to reflect actual gearing
levels and where appropriate actual performance relative to Ofwat's
assumptions.
* An amount equal to the post-tax interest receivable from Bristol Water
Group Ltd (the ultimate UK parent company) in respect of intercompany loans.
During the year ordinary dividend payments were:
* Base level - fourth interim and final dividend in respect of the 2005/06
trading year of #3.5m.
* Interim dividends for 2006/07 in respect of the intercompany loan
interest element of #2.8m.
A final dividend of #6.0m in respect of 2006/07 is proposed.
Board structure
My thanks go to Professor David Blockley who retired on 23 May after three years
service as a director of the company and nine years service with the Bristol
Water Group.
In June 2006 three Agbar appointees joined the Board, two in executive positions.
We now welcome Ciril Rozman, a senior financial manager with Agbar, who was
appointed to the Board as a non-executive director on 23 May 2007.
Conclusion
The company is performing strongly and is well placed for the future. The
transition to become part of the Agbar group has progressed smoothly. As ever my
thanks go to all the employees of the company for their commitment to both
customer service and the continuing success of the company.
Moger Woolley
Chairman
31 May 2007
PROFIT AND LOSS ACCOUNT
for the year ended 31 March 2007
2007 2006
Note #m #m
Turnover 86.3 81.9
Operating costs 2 (61.1) (57.0)
--------------
Operating profit 25.2 24.9
Dividends on 8.75% irredeemable cumulative preference
shares (1.1) (1.1)
Interest in respect of retirement benefit scheme
surplus 1.5 0.9
Other net interest payable and similar charges (6.7) (6.3)
--------------
Profit on ordinary activities before taxation 18.9 18.4
Taxation on profit on ordinary activities 3 (2.5) (6.8)
--------------
Profit on ordinary activities after taxation 16.4 11.6
--------------
Earnings per ordinary share 4 273.0p 193.0p
--------------
Dividends per ordinary share
- declared or proposed in respect of the period 10 147.10p 139.85p
---------------
- paid during the period 10 105.09p 169.83p
---------------
All activities above relate to the continuing activities of the company.
There is no difference between the profit on ordinary activities before taxation
and the retained profit for the financial year stated above and their historical
cost equivalents.
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
for the year ended 31 March 2007
2007 2006
Note #m #m
Profit attributable to Bristol Water plc shareholders 16.4 11.6
Actuarial gains recognised in respect of retirement benefit
obligations 8 4.8 7.8
Attributable deferred taxation (1.3) (2.1)
Charged against operating profit for equity-settled
share-based payment - 0.2
Attributable deferred taxation - 0.6
Deferred tax asset reversal upon closure of equity-settled
share based payment scheme (0.6) -
------------
Total recognised gains for the year 19.3 18.1
------------
BALANCE SHEET
at 31 March 2007
2007 2006
Note #m #m
Fixed assets 5 218.7 197.0
Investments - Loans to ultimate UK holding company 68.5 68.5
Current assets
Stocks 0.8 0.7
Debtors 20.8 19.1
Other investments 6 28.0 39.5
Cash at bank 6 2.8 1.0
------------
52.4 60.3
------------
Creditors: amounts falling due within one year
Short term borrowings and derivatives 6 (2.5) (2.5)
Other creditors (24.1) (19.2)
------------
(26.6) (21.7)
------------
Net current assets 25.8 38.6
------------
Total assets less current liabilities 313.0 304.1
Creditors: amounts falling due after more than one year 6 (204.6) (204.2)
8.75% irredeemable cumulative preference shares 6 (12.5) (12.5)
Deferred income (9.4) (9.6)
Provisions for liabilities 7 (19.7) (18.8)
Retirement benefit scheme surplus, net of attributable
deferred taxation 8 8.3 3.1
------------
Net assets 75.1 62.1
------------
Capital and reserves
Called up share capital 6.0 6.0
Share premium account 4.4 4.4
Share option reserve - 0.8
Other reserves 5.8 5.8
Profit and loss account 58.9 45.1
------------
Shareholders' funds 9 75.1 62.1
------------
CASH FLOW STATEMENT
for the year ended 31 March 2007
2007 2006
Note #m #m
Net cash inflow from operating activities 11(a) 42.6 35.1
------------
Returns on investments and servicing of finance
Interest received 6.0 5.3
Interest paid on term loans and debentures (8.7) (8.4)
Interest paid on finance leases (1.0) (1.2)
Dividends paid on 8.75% irredeemable cumulative
preference shares (1.1) (1.1)
Net costs of issue of new loans - (1.1)
------------
(4.8) (6.5)
------------
Taxation
Corporation tax paid (1.0) (1.7)
------------
Capital expenditure and investing activities
Purchase of tangible fixed assets (41.2) (22.5)
Contributions received 3.5 3.1
Loan advanced to ultimate UK holding company - (21.5)
------------
(37.7) (40.9)
------------
Equity dividends paid 10 (6.3) (10.2)
------------
Cash outflow before management of liquid resources
and financing (7.2) (24.2)
Management of liquid resources
being decrease/(increase) in short term deposits 11.5 (29.1)
------------
Financing
New term loans - 57.0
Capital element of lease repayments (2.2) (1.9)
Loan repayments - (1.8)
Payments in respect of swap liability (0.3) (0.6)
------------
(2.5) 52.7
------------
Increase/(decrease) in cash 11(b) 1.8 (0.6)
Cash, beginning of year 1.0 1.6
------------
Cash, end of year 2.8 1.0
------------
NOTES TO THE ACCOUNTS
1. BASIS OF PREPARATION AND CIRCULATION
These preliminary statements do not constitute the statutory accounts for the
year ended 31 March 2007 or the year ended 31 March 2006. The statutory
accounts for 2006 have been delivered to the Registrar of Companies and those
for 2007 have been reported on by the auditors without qualification but have
not yet been delivered to the Registrar of Companies. The comparative figures
for 2006 have been extracted from the accounts of Bristol Water plc for the
year ended 31 March 2006 upon which the auditors' report was unqualified and
did not contain a statement under S.237(2) or (3) of the Companies Act
1985.
The preliminary announcement was approved by the Board of Directors on 31 May
2007.
The Annual Report and Accounts will be posted to shareholders on or before 5
July 2007. Copies will be available to the public from the registered
office at PO Box 218, Bridgwater Road, Bristol BS99 7AU. The Annual General
Meeting will be held at the Bristol Water plc Head Office, Bridgwater Road,
Bristol, on Monday 6 August 2007 at 9.00 am.
During the year the treatment of receipts under S41 of the Water Act was
amended. They are no longer credited to deferred income and released to the
profit and loss account over a three-year period, but are now deducted from
the cost of the related infrastructure assets. Amounts for the previous year
have not been restated as the adjustment is not material. The change was made
to bring the treatment of these receipts into line with generally accepted
practice in the water industry.
The effect of the change in accounting policy is:
* to decrease profit after tax by #0.6m including #0.2m in relation to
the previous year (year ended 31 March 2006: Nil)
* to decrease total recognised gains and losses for the year by #0.6m
including #0.2m in relation to the previous year (year ended 31 March
2006: Nil)
* to decrease net assets as at 31 March 2007 by #0.6m including #0.2m in
relation to the previous year (as at 31 March 2006: Nil)
As outlined in the company's Annual Report and Accounts for the year ended 31
March 2005, the company has not adopted IFRS for its financial statements for
the year ended 31 March 2006, and has no current plans to do so until UKGAAP
and IFRS are fully harmonised.
2. OPERATING COSTS
Operating costs comprise - 2007 2006
#m #m
Net payroll cost 11.2 11.5
Total other operating costs 31.0 27.6
Net depreciation 18.9 17.9
--------------
Total operating costs 61.1 57.0
--------------
3. TAXATION ON PROFIT ON ORDINARY ACTIVITIES
2007 2006
#m #m
Analysis of charge for the year, all arising in the
United Kingdom:
Current tax:
Corporation tax at 30% (2006 - 30%) 2.4 3.4
Advance Corporation Tax (ACT) previously recovered
now written off 0.5 -
Adjustment to prior periods (1.1) (0.1)
--------------
1.8 3.3
--------------
Deferred tax:
Current year movement 2.7 2.8
Adjustment to prior periods 0.7 0.1
Effect of discounting (2.7) 0.6
--------------
0.7 3.5
--------------
Tax on profit on ordinary activities 2.5 6.8
--------------
The charge for corporation tax includes amounts which may be paid in
consideration of group relief surrendered by other companies.
The ACT written off relates to a reduction in the claims made in prior
years as a result of a review of the taxation of capitalised contributions.
The ACT asset generated by the reduction in claims is written off on the
grounds that it is not expected to be recovered in the foreseeable future.
Discount rates have increased during the current year. Within the effect of
discounting #2.7m, #1.0m is in respect of the restatement of the opening
balance at the new rates.
In the 2007 Budget the Chancellor announced a number of measures that will
affect the future tax charges of the company. None of these measures have
as yet been enacted and are therefore not reflected in these financial
statements. However the effects of the main issues are disclosed below.
* Reduction in corporation tax rate to 28% with effect from 1 April 2008.
This will affect the deferred tax liability recognised at 31 March
2008, which will be based on the new rate. Based on the deferred tax
liability stated within the 2007 accounts, the restatement of the
overall liability as at 31 March 2007, will reduce the 2008 deferred
tax charge by #2.6m before discounting (discounted: #1.5m).
* The abolition of industrial buildings allowances ('IBA') from 1 April
2011 was announced in the 2007 Budget but was not incorporated in the
2007 Finance Bill. Accordingly it is not expected to be enacted until
June/July 2008 and if enacted would be reflected in the 2007/08
financial statements. However, under FRS 19, the withdrawal of the IBA
pool must be recognised on 1 April 2007. The effect of the withdrawal
of the IBA pool together with the reclassification of appropriate fixed
assets as non-qualifying is expected to reduce the deferred tax
liability stated as at 31 March 2007 by approximately #1m before
discounting (discounted #0.2m reflecting the long term nature of the
relief). However, it should be noted that the company will lose future
allowance claims totalling #6.0m in respect of industrial buildings
expenditure up to 31 March 2007.
* The capital allowance rates attributable to the plant and machinery
pools are to be revised from 25% and 6% to 20% and 10% respectively.
The withdrawal of industrial buildings allowances will be done by
reducing the claimable allowances by 1% each year from 1 April 2008.
These changes were also not incorporated in the 2007 Finance Bill and
are not expected to be enacted until June/July 2008. The 2008 current
tax charge will not be materially effected by the changes in relief,
based on the claims expected in that year on the pools held at 31 March
2007.
4. EARNINGS PER ORDINARY SHARE
2007 2006
m m
Earnings per ordinary share have been calculated
as follows -
On average number of ordinary shares in issue
during the year -
Earnings attributable to ordinary shares #16.4 #11.6
Weighted average number of ordinary shares 6.0 6.0
As the company has no obligation to issue further shares, disclosure of
earnings per share on a fully diluted basis is not required.
5. TANGIBLE FIXED ASSETS
2007 2006
#m #m
Net book value, beginning of year 197.0 195.6
Additions 45.5 22.6
Disposals - (0.2)
Grants and contributions (3.9) (2.4)
Depreciation (18.9) (18.6)
Contributions received in 2005/06 now reclassified (note 1) (1.0) -
-------------
Net book value, end of year 218.7 197.0
-------------
6. NET BORROWINGS
2007 2006
#m #m
Cash and short term deposits 30.8 40.5
Debt due within one year (2.5) (2.5)
Debt due after one year (204.6) (204.2)
--------------
Net borrowings excluding 8.75% irredeemable cumulative
preference shares (176.3) (166.2)
8.75% irredeemable cumulative preference
shares (12.5) (12.5)
--------------
Net borrowings including 8.75% irredeemable
cumulative preference shares (188.8) (178.7)
--------------
7. PROVISIONS FOR LIABILITIES
2007 2006
#m #m
Provision for deferred tax comprises -
Accelerated capital allowances and capital element of finance
leases 38.5 36.7
Deferred income (2.0) (2.5)
Short term timing differences (1.1) (1.7)
Arising on equity-settled share based payments - (0.6)
Retirement benefit obligations 3.3 1.3
------------
38.7 33.2
------------
Effect of discounting:
Retirement benefit obligations (0.3) -
Other (15.7) (13.1)
------------
(16.0) (13.1)
------------
Net provision, including deferred tax on retirement benefit
obligations 22.7 20.1
Less, attributable to retirement benefit obligations (3.0) (1.3)
------------
Net provision, excluding deferred tax on retirement benefit
obligations 19.7 18.8
------------
Deferred tax movement: 2007 2006
#m #m
Beginning of year 20.1 15.1
Charge to Profit and Loss Account (note 3) 0.7 3.5
Charge to Statement of Total Recognised Gains and Losses in
respect of pension actuarial gains in the year 1.3 2.1
Charge/(credit) to share options reserve 0.6 (0.6)
------------
Provision carried forward at 31 March 22.7 20.1
------------
8. RETIREMENT BENEFIT OBLIGATIONS
The following table sets out the key assumptions used for the valuation of
WCPS. The table also sets out as at the accounting date the fair value of the
assets, a breakdown of the assets into the main asset classes, the present
value of the section liabilities, and the resulting surplus / (deficit).
Expected long term Market values of
rate of return section assets
2007 2006 2005 2007 2006 2005
#m #m #m
Equities 7.8% 7.4% 7.7% 61.9 78.8 63.2
Bonds 4.7% 4.3% 4.7% 69.3 46.9 34.9
Cash 5.4% 4.5% 4.7% 0.1 0.1 0.1
--------------------
Market value of section assets 131.3 125.8 98.2
Present value of liabilities (120.0)(121.4)(110.1)
--------------------
Surplus/(deficit) in the section 11.3 4.4 (11.9)
Deferred taxation (3.0) (1.3) 3.3
--------------------
Net pension asset/(liability) 8.3 3.1 (8.6)
--------------------
9. MOVEMENT IN SHAREHOLDERS' FUNDS
2007 2006
#m #m
At beginning of year 62.1 54.2
Profit for year 16.4 11.6
Actuarial gains recognised in respect of retirement
benefit obligations 4.8 7.8
Attributable deferred taxation (1.3) (2.1)
Charged against operating profit for equity-settled
share based payment - 0.2
Attributable deferred taxation - 0.6
Deferred tax asset released upon closure of
equity-settled share based payment scheme (0.6) -
Dividends (6.3) (10.2)
---------------
End of year 75.1 62.1
---------------
10. DIVIDENDS ON ORDINARY SHARES
2007 2006
#m #m
* Dividend in respect of 2004/05:
Final dividend of 88.00 pence per share,
approved at the Annual General Meeting on 18 July 2005 - 5.3
* Dividend in respect of 2005/06:
First interim dividend of 19.62 pence per share,
approved by the Board on 29 September 2005 - 1.2
Second interim dividend of 38.68 pence per share,
approved by the Board on 8 December 2005 - 2.3
Third interim dividend of 23.53 pence per share,
approved by the Board on 28 March 2006 - 1.4
Fourth and final dividend of 58.02 pence per share,
approved by the Board on 16 May 2006 3.5 -
* Dividend in respect of 2006/07:
First interim dividend of 23.60 pence per share,
approved by the Board on 28 September 2006 1.4 -
Second interim dividend of 23.47 pence per share,
approved by the Board on 22 March 2007 1.4 -
---------------
6.3 10.2
---------------
On 31 May 2007 the Board proposed a final dividend of 100.03 pence per share,
totalling #6.0m in respect of the year ended 31 March 2007. In accordance
with FRS21 this dividend is not recognised in these accounts as a liability.
11. SUPPLEMENTARY CASH FLOW INFORMATION
(a) Reconciliation of operating profit to net cash inflow from operating
activities -
2007 2006
#m #m
Operating profit 25.2 24.9
Depreciation, net of amortisation of deferred income 18.9 17.9
Difference between pension charges and normal
contributions 0.5 0.6
Equity-settled share based payments non-cash
charge - 0.2
----------------
Cash flow from operations 44.6 43.6
Working capital movements -
Stocks (0.1) (0.1)
Debtors (1.8) (0.5)
Creditors and provisions 0.9 0.6
Additional contributions to pension scheme,
including payments in respect of restructuring (1.0) (8.5)
----------------
Net cash inflow from operating activities 42.6 35.1
----------------
(b) Reconciliation of net cash flow to movement in net borrowings -
2007 2006
#m #m
Increase/(decrease) in net cash in year 1.8 (0.6)
Cash used to repay borrowings 2.5 4.3
Cash from new borrowings - (57.0)
Net costs of issue of loans - 1.1
Cash from (decrease)/increase in short term deposits (11.5) 29.1
------------------
(7.2) (23.1)
New debt increase not affecting cash flow (2.9) (2.3)
Net borrowings at beginning of year including 8.75%
irredeemable cumulative preference shares (178.7) (153.3)
------------------
Net borrowings at end of year including 8.75%
irredeemable cumulative preference shares (188.8) (178.7)
------------------
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR AMMPTMMJJBPR
Bristol Wtr.8t% (LSE:BWRA)
Historical Stock Chart
Von Jun 2024 bis Jul 2024
Bristol Wtr.8t% (LSE:BWRA)
Historical Stock Chart
Von Jul 2023 bis Jul 2024
