TIDMCOST
RNS Number : 6948F
Costain Group PLC
11 March 2020
Costain Group PLC
("Costain" or "the Group" or "the Company")
Results for the year ended 31 December 2019
Costain, the smart infrastructure solutions company, announces
its results for the year ended 31 December 2019.
-- Underlying operating profit of GBP17.9 million (2018: GBP52.5
million) in line with our revised expectations as set out in the
trading update on 12 December 2019; the reduction in the year
reflecting previously announced contract delays, a contract
cancellation and the impact of the A465 contract arbitration
outcome.
-- Continued momentum in securing new work : GBP1.7 billion of
new contract awards and extensions to existing contracts secured
during the year, with the order book, as at 31 December 2019,
standing at GBP4.2 billion.
-- New Leading Edge strategy in place : accelerating the Group's
deployment of higher margin services through leveraging our strong
client relationships and reputation for complex programme
delivery.
-- Strong market opportunities: our markets have significant
long-term committed investment programmes in place, with a focus on
addressing the UK's strategic infrastructure needs and providing
the Group with an annual c GBP23 billion addressable market.
-- Strengthening balance sheet : planned equity raise of up to
GBP100 million, fully underwritten by HSBC, Investec and Liberum on
a standby basis, to strengthen the balance sheet and enable the
Group to capitalise on the growing infrastructure market
opportunities.
2019 2018
Revenue
GBP1,162.9m GBP1,489.3m
* including share of JVs and associates
GBP1,155.6m GBP1,463.7m
* reported
Operating profit/(loss)
* underlying(1) GBP17.9m GBP52.5m
GBP(3.2)m GBP43.1m
* reported(3)
Profit/(loss) before tax
* underlying(1) GBP14.6m GBP49.7m
GBP(6.6)m GBP40.2m
* reported(3)
Basic earnings per share
* underlying(1) 13.5p 38.2p
* reported(3) (2.7)p 30.9p
Net cash balance(2) GBP64.9m GBP118.8m
Dividend per share(4) 3.8p 15.15p
1. Before other items; amortisation of acquired intangible
assets, employment related deferred consideration and other one-off
costs as shown on the income statement.
2. Net cash balance is cash and cash equivalents less interest-bearing loans and borrowings.
3. 2019 reported figures include the impact of the one-off cost
of GBP9.7 million in respect of an arbitration award and a one-off
aggregate charge of GBP8.9 million for the loss on disposal and
asset impairment for the Group's non-core business assets in Spain
as shown in the income statement.
4. This represents the interim dividend of 3.8 pence per share -
the Company will pay no final dividend.
Alex Vaughan, chief executive officer, commented:
"2019 has been a year of transition for Costain as we began the
implementation of our Leading Edge strategy to reshape and focus
our business. Our underlying financial performance was impacted by
delays to certain contract start dates and new awards, together
with a contract cancellation and the loss resulting from the A465
arbitration. However, we are pleased that the Group has continued
to secure significant new work during the year.
"Our Leading Edge strategy aligns our activities to meet our
clients' changing needs, supporting a step change in our programme
delivery performance and an acceleration in the deployment of our
higher margin activities.
"The UK infrastructure markets are growing and developing
rapidly, with increasing demand for innovative solutions to
upgrade, enhance and decarbonise the nation's strategic
infrastructure. This is a significant opportunity for our business
and we are well placed, with our breadth of integrated services, to
benefit from these market dynamics.
"Strengthening our balance sheet will enable us to capitalise on
these opportunities and further enhance our capabilities."
Enquiries:
Costain Tel: 01628 842 444
Alex Vaughan, Chief Executive Officer
Tony Bickerstaff, Chief Financial Officer
Carolyn Rich, Investor Relations Director
Sara Lipscombe, Group Communications
Director
MHP Communications Tel: 020 3128 8771
Tim Rowntree
Peter Hewer
Ollie Hoare
This announcement contains inside information for the purposes
of Article 7 of Regulation (EU) no. 596/2014 (MAR).
The person who arranged the release of this announcement on
behalf of Costain was Tracey Wood, general counsel and company
secretary.
An on-demand webcast will be available on the Costain website
from 2pm today. www.costain.com
Notes to Editors
Costain helps to improve people's lives with integrated, leading
edge, smart infrastructure solutions across the UK's
transportation, water, energy and defence markets. We help our
clients improve their business performance by increasing capacity,
improving customer service, safeguarding security, enhancing
resilience, decarbonising and delivering increased efficiency. Our
vision is to be the UK's leading smart infrastructure solutions
company. We will achieve this by focusing on blue chip clients
whose major spending plans are underpinned by strategic national
needs, regulatory commitments, legislation or essential performance
requirements. We offer our clients leading edge solutions that are
digitally optimised through the following five services which cover
the whole lifecycle of their assets: future-shaping strategic
consultancy; consultancy and advisory; digital technology
solutions; asset optimisation and complex programme delivery. Our
culture and values underpin everything we do.
For more information visit www.costain.com
CHAIR'S STATEMENT
It has been a year of change for Costain as we began to
implement our Leading Edge strategy, more closely aligning our
integrated services with our clients' changing, long-term
infrastructure needs, and further position Costain as the smart
infrastructure solutions partner of choice.
From a profit perspective, 2019 was disappointing for our Group
and while much positive progress has been made, our financial
performance was impacted by certain contract delays, a contract
cancellation, and the loss resulting from the outcome of the A465
arbitration.
We have been encouraged by the level of new work which has been
secured from across our blue-chip client base, adding a further
GBP1.7 billion to our order book and demonstrating the continued
demand for our integrated offer.
The positive infrastructure market outlook has been a driving
force for our Leading Edge strategy, and we are pleased with the
progress that is being made under Alex Vaughan's leadership and
confident that it will support our ambition to achieve Group
operating margins in the range of 6 to 7 per cent over the medium
term.
A more stable political backdrop since the turn of the year
gives greater certainty for our clients to commit to significant
infrastructure investment and this is providing increasing
opportunities for the Group. The recent commitment to the
strategically important HS2 programme, for example, demonstrates
the Government's commitment to long term infrastructure investment
as part of the answer to rebalancing economic prosperity and growth
around the UK.
To ensure we capitalise on these opportunities and further
enhance our capabilities we are strengthening our balance sheet
through our proposed underwritten equity raise.
Board and People
Alex Vaughan was appointed the Group's chief executive officer
in May last year and he has since laid out the Leading Edge
strategy, aligning the Group's services to meet the changing needs
of our clients. He has set a clear vision for the business, which
will drive long term shareholder value, and has also made a number
of organisational and leadership changes to support the delivery of
the strategy.
David McManus, non-executive director, has informed the Company
that he intends to step down from the Board with effect from the
conclusion of Costain's Annual General Meeting to be held on 7 May
2020. David will therefore not be standing for re-election at this
year's AGM. We thank David for what will be six years of dedicated
service to Costain, during which time he has made a very
significant contribution to the Board.
Costain has a highly skilled and committed employee base of c
3,400 individuals who are the lifeblood of our business and
critical to our success. I would like to thank them for their hard
work and contribution during the year.
Environmental, Social Purpose and Governance
We deliver on our purpose to improve people's lives by making
positive contributions to society, helping us to build a
sustainable future. We have integrated the United Nation's
Sustainable Development Goals into our responsible business
commitment, recognising the role that Costain plays in working
together with other organisations to address the global priorities
by 2030 and to lead the decarbonisation of the UK's
infrastructure.
Operating as a socially responsible business is integral to
everything we do. To be leading edge, we need to be resilient to
change and we are committed to working with our employees, clients,
supply chain and all other stakeholders to ensure that we are
sustainable for the future. Our Group-wide policies and processes
support our responsible business matters. Our audit and training
programmes ensure that these policies establish best practice for
our employees and partners.
The Board maintains its commitments to the highest standards of
governance and has taken steps during the year to consider and
strengthen our approach to align with the UK Corporate Governance
Code 2018. Further details of our approach to the 2018 Code are set
out in the Governance Report.
Dividend
Recognising the importance to the Group of maintaining a strong
and growing capital base, following the proposed equity raise,
Costain will target a dividend cover of around three times
underlying earnings, taking into account the free cash flow
generated in the period.
Consistent with the rationale for the proposed equity raise, the
Company will pay no final dividend in respect of the year ended 31
December 2019, therefore resulting in a total dividend paid for the
year, including the interim dividend, of 3.8 pence per share (2018:
15.15 pence). The first dividend to be paid under the new policy is
expected to be an interim dividend for the six months ending 30
June 2020, payable in October 2020.
Outlook
The market for complex infrastructure continues to evolve
rapidly with increasing urgency to deliver innovative solutions as
part of upgrading or enhancing the UK's strategic infrastructure.
The long-term nature of our client relationships and the trust they
place in us to deliver for them provides us with the strongest
possible platform to accelerate the deployment of our higher margin
services alongside our complex programme delivery.
We are confident that our strategy, a stronger balance sheet and
our differentiated proposition will best meet our clients' changing
requirements and deliver significant value for our
shareholders.
Dr Paul Golby CBE
Chair
11 March 2020
CHIEF EXECUTIVE OFFICER'S REVIEW
During the year we made significant progress in the strategic
development of the Group to shape and re-focus our business and to
capitalise on the attractive opportunities in our markets.
As outlined, financial performance in the year was impacted by
several factors which resulted in a reduction in underlying
operating profit and earnings per share. In June 2019, the Group
experienced delays to the timing of a number of contract start
dates and new awards, and a significant contract was cancelled,
impacting expected profitability by c GBP16.0 million. In December
2019, the Group's profit was reduced by a further GBP20.0 million
following the assessment of the impact of an arbitration decision
on the A465 road contract.
This year we launched our new Leading Edge strategy, which
places greater emphasis on leveraging our strong blue chip client
relationships, and reputation for complex programme delivery,
through an accelerated deployment of higher margin services
including future-shaping strategic consultancy, consultancy and
advisory services, asset optimisation and digital technology
solutions. The strategy ensures the alignment of our services with
the changing investment priorities of our clients.
Through a continued effort to drive growth, our ambition is to
derive over half of our operating profit from higher margin
services, targeting a blended divisional margin range of 6 to 7 per
cent over the medium term. In 2019 the Group's business mix
reflects approximately two thirds of underlying operating profit
from complex programme delivery activities and one third derived
from higher margin services delivering, excluding the A465 impact,
a combined 3.9% underlying divisional margin (before other items,
Alcaidesa and central costs) overall. Our ambition, over the medium
term, is to increase the proportion of operating profit from higher
margin services to 55%, with divisional margins in our new target
range.
Over the course of last year, we secured GBP1.7 billion of new
work, demonstrating that our integrated services continue to be in
high demand from our clients. Our order book as at 31 December 2019
was GBP4.2 billion (including GBP1.1 billion in respect of HS2) and
we have a good level of secured revenue for 2020 at c GBP940
million (compared to c GBP900 million at HY2019), which is also
higher margin business overall.
At Costain we are committed to conducting our business
responsibly and have aligned our purpose of improving peoples'
lives to the United Nation's Sustainable Development Goals. Our
three key areas of focus are creating a greener future, working
towards being net zero carbon by 2035; ensuring Costain is a safe,
inclusive and great place to work where everyone can be at their
best; and enhancing the value that Costain contributes to
society.
Strengthening the balance sheet
The Board believes there is a significant opportunity for the
Group to capitalise on the growing infrastructure market
opportunities available to us today, in line with our strategy.
Also, having a strong balance sheet has become increasingly
important to our clients and other stakeholders. For these reasons
and to provide additional headroom in the current environment to
effectively manage working capital flows in the business, the Board
has concluded that it is in the best interests of the Group to
raise up to GBP100 million of new equity to strengthen the Group's
balance sheet.
Further details on the proposed capital raising, which has been
fully underwritten on a standby basis, are contained in a separate
announcement made today.
Trading and financial performance
Results
The term 'underlying' throughout this document excludes the
following items: amortisation of acquired intangible assets and
deferred consideration treated as an employment expense. In 2019
other items also include a one-off charge of GBP9.7 million in
respect of an arbitration award in favour of Diamond Light Source
Limited for the cost of remedial works deemed required to the roof
at the National Synchrotron facility and a one-off aggregate
non-cash charge of GBP8.9 million for the loss on disposal and fair
value adjustment for the Group's non-core business assets in
Spain.
Revenue, including the Group's share of joint ventures and
associates, for the year was GBP1,162.9 million (2018: GBP1,489.3
million). The reduction in revenue resulted from a lower level of
capital project activity, in line with the strategic change in mix
of services, and the delay in contract starts and a contract
cancellation. Underlying operating profit for the year was GBP17.9
million (2018: GBP52.5 million). As previously announced, this
reflects a reduction of c GBP16.0 million for delayed contract
starts and contract cancellation and a charge of GBP20.0 million
following the A465 arbitration decision.
Underlying profit before tax was GBP14.6 million (2018: GBP49.7
million) and underlying basic earnings per share were 13.5 pence
(2018: 38.2 pence). Reported loss before tax was GBP6.6 million
(2018: GBP40.2 million profit before tax) and reported
(loss)/earnings per share were (2.7) pence (2018: 30.9 pence).
Contract awards
The range of contracts we have secured reflects the progress
being made in the transition in Costain's market positioning, the
increasing breadth of our service offering and recognition as a
leading and valued smart infrastructure solutions provider. Ongoing
programmes and work within our order book include the following,
demonstrating the breadth of our services:
-- Formal contracts - construction delivery phase:
o M1 smart motorway programme
o A19 Testo's scheme
o Thames Tideway Tunnel - East
o Peterborough and Huntingdon (National Grid)
-- Early contractor involvement (ECI phase):
o HS2 Southern section main works
o Highways England routes to market
o M6 smart motorway
-- Framework contracts:
o Water AMP frameworks
o Sellafield DDP framework
-- Service based contracts:
o United Utilities maintenance services
o Highways England maintenance contracts, areas 4, 12 &
14
o East Sussex highway services
-- Consultancy and technology contracts:
o Smart motorway signage
o Connected vehicle technology
o EDF project controls
o National Grid hydrogen blending study
o INEOS Breagh compression feed.
During the year we secured over 150 consultancy commissions
across all sectors and in January 2020 we were for the first time
recognised by the Financial Times as one of the UK's leading
Management Consultancy companies.
Capital structure and cash position
A key element in the successful implementation of the Group's
Leading Edge strategy is the efficient allocation of capital. The
Board regularly reviews the appropriate capital structure for the
Group and capital allocation with regard to ensuring that the Group
can deliver on its ongoing obligations including addressing the
legacy pension contribution commitments and making regular returns
to shareholders, and effectively exploit available growth
opportunities.
In addition, maintaining a strong and flexible balance sheet is
a key requirement of clients in tendering large long-term
contracts, is necessary to manage the increasing move in the sector
to delivery in joint operations and use of project bank accounts,
and supports the investment needed to deliver our Leading Edge
strategy.
The Group continues to have a positive net cash position, which
as at 31 December 2019 was GBP64.9 million (2018: GBP118.8
million). Of this, c GBP35.0 million (2018: GBP30.0 million)
reflects positive timing of receipts and payments around the year
end which reversed in the early part of 2020. Included within the
Group's net cash position is GBP83.5 million of cash in joint
operations (2018: GBP84.5 million). The average month-end net cash
was GBP41.2 million for the period (2018: GBP77.1 million), of
which GBP78.3 million was average month-end net cash in joint
operations (2018: GBP83.4 million). Before taking the equity raise
into account, the Group expects to maintain a positive average
month-end net cash balance (including cash in joint operations) in
2020, increasing going forward.
The Group has total banking facilities in place of GBP187.0
million (which were GBP116.0 million drawn as at 31 December 2019
with month end average drawings during the year of GBP93.7
million), and GBP320.0 million of committed and uncommitted bonding
facilities.
In 2019, the Group's net cash position was impacted by a number
of market factors and performance on certain contracts:
-- Market dynamics:
o The Group has implemented revised processes to ensure that
suppliers are paid promptly, with the average time taken to pay
invoices reduced to 34 days, moving into line with sector best
practice, from 58 days in the same period in 2018, reducing cash
held by GBP15.0 million; and
o Structural market changes, including the level of cash held in
joint operations and project bank accounts, have increased the
Group's general working capital requirements.
-- Contract performance:
o A465 contract: GBP37.0 million cash outflow in the year
o Diamond arbitration: cash cost of GBP9.7 million in the year;
and
o Delays to the start of new contracts and a contract
cancellation, reducing the level of profit in the year by c GBP16
million.
The completion of the capital raising will reset the structural
cash position of the Group to the appropriate level to capture the
opportunities available in the market.
Market overview
Costain is one of the UK's leading smart infrastructure
solutions companies operating across the transportation, water,
energy and defence markets supporting the delivery, enhancement and
operation of the UK's critical strategic infrastructure.
These markets have significant long-term investment programmes
underwritten by government policy, regulation, legislation and
critical national need. They are evolving rapidly and positioned
for accelerated growth responding to population increases, climate
change, customers' expectations of improved service, ageing assets,
and the need for greater efficiency and performance including a
growing use of technology. All of these factors are causing our
clients to change their business strategies and investment
priorities.
The new UK Government has significantly increased its commitment
to invest in long-term UK infrastructure projects, with its 2019
manifesto plan for "national renewal" underpinned by an additional
GBP100 billion of infrastructure spend. Evidence of the scale of
this developing investment programme includes:
-- In Transportation: The UK Government is committed to
investing in a fundamental upgrade of the UK's transport
infrastructure. We expect that over the next five years more than
GBP28.8 billion will be invested on England's strategic and local
road network, GBP5.5 billion will be spent in capital investment
and renewals by Transport for London, around GBP125 billion on
other rail investment and c GBP7 billion on increasing airport
capacity in the UK.
-- In Water: The regulator, Ofwat, is driving investment to
improve water quality standards, supply resilience, decarbonisation
and efficiency of operations. Water companies have pledged to spend
more than GBP50 billion on improving services over the next five
years.
-- In Energy: It is estimated that GBP138 billion will be
invested by 2028 in new UK energy infrastructure to meet forecast
energy demands and the UK Government has now committed to the very
significant investment required to deliver a net zero carbon target
by 2050, which will transform energy generation in the UK.
-- In Defence: The UK Government has committed GBP186 billion to
a 10-year equipment and facilities upgrade programme.
We estimate that our addressable market in these sectors is c
GBP23 billion per year, creating a significant growth opportunity
for the Group. In addition, our major clients are changing the
nature of their investment to meet and address these continuing
challenges, with examples including:
-- In a joined-up approach, UK Government, regulators and
clients are demanding greater innovation to address these
challenges, collectively spending in excess of GBP1 billion in the
short and medium term with their suppliers to unlock new
solutions.
-- Investment to address the effects of the climate change crisis:
o the water industry is investing GBP13 billion to reduce carbon
emissions and improve supply resilience;
o transport networks are investing to overcome extreme weather
events including heatwaves, storms and flooding that damaged
infrastructure and halted thousands of services across the UK in
2019.
-- Enhancing asset management practices recognising that
underlying infrastructure that will be used in 30 years' time
already exists today, and it is therefore essential that these
assets are most effectively and efficiently utilised, maintained
and enhanced.
-- Digital is widely seen as an all-encompassing solution for
improved efficiency and enhanced performance and has already led to
increasing levels of investment in Highways England's 'Digital
Roads' programme, Network Rail's 'Digital Rail' programme, water
companies' 'Digital Water' programmes and use the of smart meters
within the energy sector.
In response to these changing needs, our clients are continuing
to consolidate their supply chains as they seek to derive business
improvement and transformation by working in more strategic and
collaborative relationships. We have taken the steps to be capable
of providing a broad range of services to our clients across
design, programme delivery and operational support to meet their
increasingly complex needs.
As a result, Costain is now one of a limited number of companies
with the integrated consulting, digital technology, complex
programme delivery and asset management capability that we believe
is required to meet the needs of major UK clients in the rapidly
developing multi-billion pound transportation, water, energy and
defence markets.
Leading Edge strategy
Strategically we are well-positioned to benefit from these
long-term positive market dynamics.
Our Leading Edge strategy, launched in 2019, closely aligns our
services to meet the changing needs of our markets and clients and
differentiates us through our long-term strategic client
relationships, reputation for complex programme delivery and
ability to meet their wider, evolving needs.
The ambition of our strategy is to broaden the services we
provide to clients, step change our programme delivery performance,
accelerate the deployment of higher margin activities and deliver a
blended divisional operating profit margin of 6 to 7 per cent over
the medium term.
The strategy positions our five key service offerings:
-- Future-shaping strategic consultancy: shaping new solutions
as a leading innovation partner and thought leader;
-- Consultancy and advisory: supporting clients' business
improvement as a valued advisor and consultant;
-- Digital technology solutions: investing in technology and
being an insightful digital technology integrator;
-- Asset optimisation: optimising the performance of clients' existing assets; and
-- Complex programme delivery: delivering complex capital programmes.
We have re-organised our divisional structure to create greater
client focus and align with growing market opportunities,
consolidating our activities into two core divisions of
'transportation' (rail, highways and aviation) and 'natural
resources' (water, energy and defence).
New appointments to strengthen and broaden the management team
included Nathan Marsh, who joined as chief digital officer in
October 2019, Catherine Warbrick, who was promoted to Group HR
director in August 2019 and Sue Kershaw, who will take up the
position of managing director, transportation on 23 March 2020.
We are implementing our strategy through a programme of focused
workstreams including the development of new skills and
capabilities, working increasingly as One Costain, and enhancing
the client outcomes we deliver through our services.
In addition, to improve business competitiveness and returns, we
have put in place a programme of robotic process automation,
reduction in management levels and improved operational
effectiveness. This programme is expected to deliver GBP20.0
million per year in efficiency gains within three years to underpin
investment in the business and support the implementation of our
strategy.
Recognising the increasingly important role our digital
technology capability has in meeting our clients' changing needs we
have invested in a new technology centre in Somerset, strengthened
our digital leadership and increased our involvement in leading
research programmes. We will continue to invest in the development
of solutions to help our clients improve their business performance
and grow our business returns.
Having a strong pipeline of opportunities is important for the
future of the business, but it is equally important to ensure that
we agree contracts on terms which are acceptable from a profit and
risk profile perspective for Costain and its shareholders. We have
recently reviewed and updated our policies in this area to ensure
that our new contracts reflect this. We have also improved our
contract monitoring and administration procedures to better address
scope of work changes and variations at an early stage.
People
We have a highly skilled and experienced employee base of c
3,400 people, including over 370 chartered professionals with a
diverse range of capabilities, c 110 graduates developing their
skills and 170 apprentices on a structured development programme.
Our inclusion and wellbeing strategies ensure we support our teams
to be at their best, and for the second year running we have been
listed in the Times Top 50 Employers for Women and named as one of
its 'Game Changers' for the actions we have taken on diversity.
Along with our engineering consultancy centre in Manchester
where over 350 of our team are based, our technology centre in
Somerset, houses c 150 of our technology specialists. This enables
us to work collaboratively with our clients to develop pioneering
technology solutions.
Environment, Social Purpose and Governance
In addition to providing leading edge solutions, operating
responsibly and sustainably is a business imperative for Costain,
and the safety of our people and the general public is our number
one priority. Through the implementation of our WiiSE (wellbeing,
safety and environment) strategy in 2019 we have maintained a
world-leading safety performance, with only 19 reportable accidents
occurring in over 41 million hours of work. This means our accident
frequency rate (AFR) of 0.05 continues to lead the industry, with a
16% reduction in all accidents year-on-year and a 63% reduction
over the past five years. I am also pleased to report that we had
no major environmental incidents in 2019.
In 2019, we updated our Responsible Business Commitments and set
the goals we aim to achieve. We will create a greener future and
have published a detailed climate change action plan in which we
commit to deliver low carbon whole life options for clients by 2023
and to be net zero carbon by 2035. We will also enhance the value
that Costain contributes to society and ensure that Costain is a
safe, inclusive and great place to work, where everyone can be at
their best. Underpinning our commitments to responsible business
are 10 actions that all of our people, partners and suppliers must
factor into their decision making.
We are committed to building the best team at Costain and work
hard to create a culture of inclusion where all employees are
treated and valued equally. In 2019, our gender pay gap reduced for
the third consecutive year to 23.65% (median) and we continue to
work to address this further.
Operational review
Under our 'One Costain' operating model we have re-organised our
divisional structure into two core divisions of 'transportation'
and 'natural resources'.
Transportation
The transportation division had revenue in the year (including
joint ventures and associates) of GBP722.9 million (2018:
GBP1,004.1 million) and an underlying operating profit of GBP9.7
million (2018: GBP41.4 million). The revenue reduction results from
the lower level of large capital project delivery compared to the
prior year. The profit in the division has been impacted by the
lower revenue, increased investment in work winning and technology
capability and a charge of GBP20.0 million following the assessment
of the adverse impact of an arbitration decision on the A465
contract. The underlying operating margin in the year was 1.3%
(2018: 4.1%), increasing to 4.1% excluding the impact of the A465
charge.
As at 31 December 2019, the division had a forward order book of
GBP3.1 billion (2018: GBP3.3 billion) including a GBP1.1 billion
share of the HS2 southern section main works contracts.
Highways
The Government, through Highways England, has made a substantial
investment in the highways sector during its first Road Investment
Strategy (RIS) cycle which ends in March 2020. During this period,
well over 100 new highway projects have been introduced by Highways
England to tackle the challenges of safety, congestion,
connectivity and climate change. This investment is set to continue
into RIS 2 (2020-2025) which provides good visibility of earnings
in this sector.
Our services in the highways sector cover the full range of our
integrated capabilities to achieve the outcomes of enhancing
safety, increasing capacity and reducing congestion on the UK's
roads. We deliver for both national highway infrastructure
operators such as Highways England and the Welsh Government and
sub-regional and local government organisations including Transport
for London and local authorities.
Costain is known as one of the UK's most experienced providers
of smart motorway solutions, working with Highways England to
deliver the physical infrastructure and also develop the camera,
radar and electronic signage technologies needed to enable such
schemes in a safe, reliable and sustainable way.
The highways market is expected to evolve quickly in the coming
years as the need for improved connectivity between vehicles and
infrastructure, together with the switch to greener fuels, places
new demands on the providers and operators of highway networks. We
are already responding to these challenges, playing a leading role
in the Midlands Future Mobility testbed project, and the A2/M2
Connected Corridor project, where specially-equipped vehicles can
interact directly with roadside infrastructure.
We continue to deliver large capital investment programmes on
critical sections of the road network, including the A14 Cambridge
to Huntingdon Improvement scheme, which remains on-budget and
on-time for completion in 2020. Part of the scheme opened one year
early to traffic in December 2019 and is already delivering
benefits to road users and the local community.
To support improvements in increasing local capacity and
connectivity we have commenced work on two new large schemes. In
the North East, construction work has commenced on the A19 Testo's
junction improvement work and in the North West we have commenced
the Preston Distributor Road contract.
Work is continuing to complete the A465 Heads of the Valleys
road on the fringe of the Brecon Beacons National Park, a complex
and environmentally sensitive project, that will radically improve
east-west communications and help to unlock the economic potential
of the region. As previously reported, the project has experienced
significant additional scope and we continue to look to resolve the
associated impact on the cost and schedule in accordance with the
contractual process. During the year, a specific contractual matter
was determined at arbitration, which partially reversed the
decision of a previous adjudication and was contrary to the legal
advice received by the Group concerning the relevant provisions of
the contract. As a consequence, an assessment of the implications
of this determination has been made and the appropriate allowance
included in the results for the year. The group is engaged in
discussions with the Welsh Government to reach agreement on a
financial settlement.
We are currently providing design, pre-construction and
construction delivery services to Highways England through its
Regional Delivery Partnerships in Northern England and the East of
England and have commenced work on a scheme to improve sections of
the A1 in Northumbria.
We also have four long term asset maintenance contracts working
with Highways England and East Sussex County Council, helping our
clients to optimise the life and performance of their existing
infrastructure.
Within the highways sector there is a high level of work winning
activity, and we are playing a key role in leading a number of
innovation and technology-led solutions contracts to meet the
changing needs of road-users and the country.
Rail
Network Rail, the operator of the mainline railway in the UK,
has commenced its latest five-year Control Period (CP6) and in
doing so has also been implementing a substantial change in its
operating model, moving the business to one which puts its
passengers first and is structured to complement having stronger
aligned relationships with the train operating companies. This
restructuring has had some impact on the market environment and the
timing of the procurement of some services and schemes.
In 2019, we secured the delivery contract for Gatwick Station, a
significant enhancement project in the South East of England, which
is jointly funded by Network Rail, Gatwick Airport and the
Department for Transport, and delivers improved capacity and
connectivity for Gatwick Airport.
In partnership with Jacobs Engineering, we have secured a place
on one of Network Rail's three multi-disciplinary national design
and consultancy frameworks which provides Costain the opportunity
to support Network Rail in shaping a number of its future business
solutions.
During the year we completed a number of strategically important
contracts including London Bridge Station, a flagship redevelopment
for Network Rail, which is already transforming the journeys of the
50 million passengers who travel through this station every year;
and in Scotland, the electrification project to upgrade the railway
lines between Stirling, Dunblane and Alloa is substantially
complete with the new fleet of electric trains entering service on
time and now providing both performance and environmental benefits
on this route.
Our work on High Speed 2 has continued to progress. Our enabling
works contract in joint venture with Skanska for the southern
section of the route has involved the significant preparatory works
for the new railway. Under our main works contract in joint venture
with Skanska and Strabag we have substantially completed design
services for the southern section of the route with an expectation
to commence construction in the first half of 2020.
Activities to complete Crossrail (the Elizabeth Line) have
continued throughout the year at Bond Street and Paddington
stations and on our extensive tunnel systems contract, in line with
the supplemental agreements reached with the client.
We have continued to develop the 'Meerkat' system for unguarded
level crossings in conjunction with Network Rail and expect to
begin deploying the system in 2020. Meerkat is a technology
developed by Costain that combines trackside radars, a photovoltaic
charging system, and warning lights and sirens at pedestrian
crossings. The aim of this system is to eliminate the accidental
death or injury of those using unguarded crossings and represents a
significant safety improvement for Network Rail, with potential to
bring wider benefits to other rail clients.
Aviation
Our activities in aviation are focused on working across the key
regional airport network to support improvements to enhance
capacity and efficiency of operations. We have recently secured a
number of consultancy opportunities including a technical services
framework, carbon management and programme management services.
Natural Resources
The natural resources division had revenue in the year
(including share of joint ventures and associates) of
GBP434.4million in the year (2018: GBP479.8 million), with an
underlying operating profit of GBP15.4 million (2018: GBP18.7
million), a net margin of 3.5% (2018: 3.9%). The reduction in
revenue and profit reflects the lower level of activity in energy
following the completion of our Hinkley contract and in water as we
move from AMP6 to AMP7.
As at 31 December 2019 the division had a forward order book of
GBP1.1 billion (2018: GBP0.9 billion), reflecting wins of GBP0.6
billion in 2019 including some significant contract awards within
the regulated AMP7 cycle in the water sector. This higher quality
order book will enable sustainable growth in margins.
Water
We are now in the final year of the AMP6 five-year programmes
for Thames Water, Severn Trent Water and Southern Water. We are
supporting these clients to improve water quality standards,
enhance supply resilience, meet anticipated demographic shifts and
address their Totex (capital and operational costs) efficiency
challenges. These programmes are performing well and we are using
our full range of integrated capabilities to deliver improved
customer service, innovative solutions and achieve significant
total whole life expenditure efficiency savings. Our AMP6 contract
with Thames Water includes an element of incentivisation, aligned
to the client's objectives, estimated through the life of the
contract and finalised at the end of the programme. We are in
constructive dialogue with the client to resolve this outstanding
commercial matter.
The Thames Tideway project, on which we are in joint venture to
deliver the east section, continues to progress well and will form
an integral part of the modernisation of London's Victorian
sewerage system and significantly improve water quality in the
River Thames, providing capacity to cope with the growing demands
of the city well into the 22nd century. The tunnelling elements of
the contract commenced in 2019 with overall completion scheduled
for 2024.
Tender activity for AMP7 advisory, asset delivery programmes and
capital maintenance programmes has continued through the year, with
several key opportunities now secured. The focus has been to
provide innovative solutions, exploiting our deep domain knowledge,
expertise and digital technology solutions to optimise existing
asset infrastructure. This has enabled us to secure long-term
frameworks with new clients as well as continuing our trusted
long-term relationships. As a result, the water sector has
diversified its service offering and breadth of clients in line
with our strategy:
-- We were awarded a place on the capital delivery framework for
AMP7 for Severn Trent Water and have now mobilised to undertake
design construction and consultancy expertise to undertake renewal
and refurbishment projects along with the detailed design and build
of capital projects.
-- We were also pleased to announce that we have been selected
with our joint venture partner MWH to extend our relationship with
Southern Water for the delivery of the AMP7 investment
programme.
-- Mobilisation started in June and delivery is now well
underway for the management and delivery of asset maintenance
services through our role as the sole Maintenance Service Provider
for United Utilities.
-- In line with our strategy we are delivering a broader range
of consultancy services including an ECI contract with United
Utilities to support its flagship Manchester and Pennines
resilience project and specialist, targeted assurance for Yorkshire
Water's AMP7 capital investment programme through our health and
safety assurance consultancy framework contract in joint venture
with Arup.
Energy
This year, we brought together our energy services and activity
(previously reported as power, oil and gas and nuclear) to create
an integrated energy team focused on supporting the
decentralisation and decarbonisation of energy generation and
transmission in the UK. The focus on our competitive positioning in
the market has Costain targeting services to:
-- Increasingly shape the future energy solutions, including
unlocking the future of hydrogen production and transmission,
carbon capture, and enhanced production techniques
-- Exploiting our process engineering, programme management and
digital skills in supporting our clients develop their new
solutions and deliver programmes of work
-- Supporting clients to optimise the performance of their existing infrastructure
-- Deliver programmes of work through strategic frameworks.
This focus takes advantage of attractive market opportunities to
grow our position, where we have a successful differentiated offer;
and consequentially we are continuing to not pursue future EPC
design and build contracts.
Throughout the year we continued to develop the hydrogen market
in the UK. We secured several notable consultancy and advisory
contracts, looking at carbon capture and storage as well as
hydrogen blending, which is a pivotal enabler to unlocking the
hydrogen economy.
We are working with Scottish and Southern Electricity Networks
and E.ON to improve network resilience in rural parts of the UK by
focusing on resilience as a service, in a first of its kind project
in the UK. Following a successful bid into Ofgem's Network
Innovation Competition (NIC), which provides funding of over GBP9.5
million, we are developing a leading-edge digital energy solution
to maintain and improve reliability, providing customers with a low
carbon, cost-effective and secure electricity supply.
Our contract for the upgrade of National Grid's Peterborough and
Huntingdon compressor stations has experienced significant change
and additional scope which has impacted on the forecast target cost
and schedule for the completion of the works, expected in 2021. We,
and the client, are working to an agreed project level escalation
process that includes a requirement to demonstrate our entitlement
regarding the compensation events. Costs on the project have
doubled due to additional scope and at this stage only a limited
proportion of the associated GBP90.0 million reforecast outturn
cost has been formally agreed. Supported by external advice, we
believe that we have strong entitlement to recover the costs to
date and remaining costs to be incurred over the next 18
months.
In the period, we have continued to secure new consulting
contracts for our gas process technology service offering and a
number of strategic development consultancy services, with some
GBP4.0 million of consultancy contracts for the energy market. This
will see Costain shaping the future for sustainable operations and
improved efficiencies at several UK onshore gas terminals by
providing engineering design services. The contract awards also
include topside modification projects for several subsea tie-backs
in the North Sea, both at front-end engineering design (FEED) and
pre-FEED phases as well as providing subsea engineering support to
nuclear sector projects. Other work secured involves the pre-FEED
for a carbon capture usage and storage project that includes the
onshore and offshore dimensions.
We also continue to secure and provide a range of asset
management, programme management, training, commercial, engineering
and other advisory services for strategic contracts with National
Grid and Cadent.
In the period, we have completed the marine jetty at Hinkley
Point C and agreed the final account for the project. Our contract
with EDF Energy to provide consulting and project controls services
across their portfolio continues to grow and we continue to support
the development of a programme management office in preparation for
the defueling and decommissioning of the existing EDF nuclear
reactor fleet. Our Sellafield decommissioning framework contract
continues to perform in line with expectations and provides access
to significant future revenue streams in support of the legacy
clean-up mission.
Defence
Our focus in the defence market is to drive value for money
outcomes and optimise delivery for our clients with improved ways
of working across the defence equipment and infrastructure
areas.
The development of the defence sector builds on work over recent
years as a strategic advisor to clients such as DE&S, AWE, BAE
Systems and Rolls Royce. This experience has provided us with a
solid platform to grow in this market.
We continue to support our clients through improving complex
programme management on major infrastructure schemes, project
controls and delivery as well as providing vital assurance
capability. For example, we continue to roll out programme,
portfolio and project management (P3M) leadership training to key
personnel at our clients' organisations and have introduced a
digital enterprise platform for improved project controls on a
major defence programme.
Our programme management contract for AWE continues to meet
performance expectations, allowing us to secure further
opportunities to support AWE on other projects. The recent annual
Infrastructure Projects Authority review of the AWE project
recognised the outstanding collaborative relationship between the
Costain, client and contractor teams.
Alcaidesa
Revenue in this non-core division in the period was GBP5.6
million (2018: GBP5.4 million) with a GBP0.7 million operating loss
(2018: GBP0.7 million operating loss).
In December 2019, the Group announced the sale of its ownership
of two golf courses, land and a club house in Cadiz, Spain. The
Group is also seeking a purchaser for its 624-Marina Concession.
The disposal and potential sale will complete the Group's strategy
to divest its non-core business assets in Spain.
Impact of Covid-19
We are closely monitoring the coronavirus situation, are
following Government guidelines and sharing these with colleagues.
We have robust business continuity procedures in place to cover all
aspects of our operations in a scenario such as this which are
regularly tested. We are prepared to take action to deal with this
situation as it changes.
Summary and outlook
2019 has been a year of transition for Costain as we began the
implementation of our Leading Edge strategy to reshape and focus
our business. Our underlying financial performance was impacted by
delays to certain contract start dates and new awards, together
with a contract cancellation and the loss resulting from the A465
arbitration. However, we are pleased that the Group has continued
to secure significant new work during the year.
Our Leading Edge strategy aligns our activities to meet our
clients' changing needs, supporting a step change in our programme
delivery performance and an acceleration in the deployment of our
higher margin activities.
The UK infrastructure markets are growing and developing
rapidly, with increasing demand for innovative solutions to
upgrade, enhance and decarbonise the nation's strategic
infrastructure. This is a significant opportunity for our business
and we are well placed, with our breadth of integrated services, to
benefit from these market dynamics.
Strengthening our balance sheet will enable us to capitalise on
these opportunities and further enhance our capabilities.
Alex Vaughan
Chief Executive Officer
11 March 2020
CHIEF FINANCIAL OFFICER'S REVIEW
This review brings together the financial metrics of the Group
and sets out the matters of financial significance.
Overview
In 2019, the Group's financial performance was impacted by
several factors which resulted in a reduction in underlying
operating profit and earnings per share. In June 2019, the Group
experienced delays to the timing of a number of contract start
dates and new awards and a significant contract was cancelled,
impacting expected profitability by c GBP16.0 million. In December
2019, the Group's profit was reduced by a further GBP20.0 million
following the assessment of the impact of an arbitration decision
on the A465 contract.
Revenue, including share of joint ventures and associates, was
GBP1,162.9 million for the year to 31 December 2019 (2018:
GBP1,489.3 million). Reported revenue, excluding share of joint
ventures and associates, was GBP1,155.6 million for the year (2018:
GBP1,463.7 million). The reduction in revenue results from a lower
level of capital project activity, in line with our strategic
change in mix of activities, and the delay in contract starts and a
contract cancellation.
The Group's underlying operating profit was GBP17.9 million
(2018: GBP52.5 million) with the reduction in the period due to the
factors set out in the opening paragraph. Reported operating loss
for the year was GBP(3.2) million (2018: GBP43.1 million reported
operating profit), with the significant reduction due to the lower
underlying operating profit and the adverse impact of other items
as set out below.
Underlying profit before tax for the year was GBP14.6 million
(2018: GBP49.7 million). Underlying basic earnings per share
amounted to 13.5 pence (2018: 38.2 pence).
Reported loss before tax for the year was GBP(6.6) million
(2018: GBP40.2 million reported profit before tax). Reported basic
loss per share was (2.7) pence (2018: 30.9 pence earning per
share).
The results of the Group's operating divisions are considered in
the operational review section and are shown in the segmental
analysis in the financial statements. During the year, t he Group's
divisional structure has been re-organised to create greater client
focus and align with growing market opportunities. The Group
operates with two core divisions of 'transportation' (rail,
highways and aviation) and 'natural resources' (water, energy and
defence). The Group's segmental results are being presented on this
new divisional basis, including a re-presentation of the 2018
divisional results.
Other items
To aid understanding of the underlying performance of the Group,
throughout the annual report underlying operating profit and
underlying profit before tax have been used. These measures exclude
'other items' which are considered to be one-off and unusual in
nature or related to accounting treatment of acquisitions. These
include amortisation of acquired intangible assets and deferred
consideration treated as an employment expense. In 2019 other items
also include a one-off charge of GBP9.7 million in respect of an
arbitration award in favour of Diamond Light Source Limited for the
cost of remedial works deemed required to the roof at the National
Synchrotron facility and a one-off aggregate charge of GBP8.9
million for the loss on disposal and an impairment adjustment for
the Group's non-core business assets in Spain. In 2018, other items
included an exceptional one-off pension charge in respect of a High
Court ruling on the equalisation of Guaranteed Minimum Pensions
(GMP) impacting UK companies with defined benefit schemes and a
reassessment of the accounting treatment of Research and
Development Expenditure Credits (RDEC). These 'other items' are
shown in a separate column in the consolidated income
statement.
Net finance expense
Net finance expense amounted to GBP3.7 million (2018: GBP3.2
million). The interest payable on bank overdrafts, loans and other
similar charges was GBP3.3 million (2018: GBP3.1 million) and the
interest income from bank deposits and other loans and receivables
amounted to GBP0.9 million (2018: GBP0.4 million). In addition, the
net finance expense includes the interest income on the net
assets/liabilities of the pension scheme of GBP0.1 million (2018:
GBP0.4 million cost) and an unwind of discount on deferred
consideration of GBP0.1 million (2018: GBP0.1 million). The net
finance expense in the 2019 financial statements also includes the
interest expense on lease liabilities of GBP1.3 million following
the adoption of the new accounting standard IFRS16.
Tax
The Group has a tax credit of GBP3.7 million for 2019 (2018:
GBP7.4 million charge). The tax credit arose due to the release of
a provision against overseas tax liabilities that were concluded
during 2019 (GBP1.5 million shown in Other Items) and reassessment
of provisions held against deferred tax assets which management now
consider to be recoverable, together with permanent items and other
prior year adjustments. It is anticipated that the effective tax
rate will return to a normalised basis from 2020.
In 2018, the accounting treatment of research and development
expenditure credits was changed to include the credits as grant
income in operating profit (previously these were included as a
deduction from the tax expense). Changes to estimates of prior year
research and development expenditure credits were disclosed in
operating profit as 'other items', giving rise to a credit of
GBP2.6 million in 2018.
Dividend
Recognising the importance to the Group of maintaining a strong
and growing capital base, following the proposed equity raise,
Costain will target a dividend cover of around three times
underlying earnings, taking into account the free cash flow
generated in the period.
Consistent with the rationale for the proposed equity raise, the
Company will pay no final dividend in respect of the year ended 31
December 2019, therefore resulting in a total dividend paid for the
year, including the interim dividend, of 3.8 pence per share (2018:
15.15 pence). The first dividend to be paid under the new policy is
expected to be an interim dividend for the six months ending 30
June 2020, payable in October 2020.
Shareholders' equity
Shareholders' equity decreased in the year to GBP157.7 million
(2018: GBP182.3 million). The movements are detailed in the
consolidated statements of comprehensive income and expense and
changes in equity in the financial statements. The decrease in the
year includes the re-measurement of the Group's legacy pension
scheme defined benefit obligations to reflect current market-based
assumptions and the final dividend payment for 2018.
The Board has concluded that it is in the best interests of the
Group to raise up to GBP100 million to strengthen the Group's
balance sheet. Further details on the proposed equity raise, which
has been fully underwritten on a standby basis, are contained in a
separate announcement made today.
New accounting standard - IFRS 16
The new accounting standard, IFRS 16 leases, is applicable to
Costain's financial statements in 2019 and full details of the
impact of the new standard are included in a note to the financial
statements.
Pensions
As at 31 December 2019, the Group's pension scheme surplus in
accordance with IAS 19, was GBP4.9 million (2018: GBP4.2 million
deficit). The position of the scheme has improved in the year
because the Company contributions and a liability reduction from
using more recent mortality tables more than covered increases in
net liabilities due to market movements and liabilities because of
member experience over the year. The table below sets out the key
details of the pension scheme deficit calculation:
2019 2018
GBPm GBPm
------------------------------------------------- ------- -------
Present value of defined benefit obligations (812.1) (752.7)
------------------------------------------------- ------- -------
Fair value of scheme assets 817.0 748.5
------------------------------------------------- ------- -------
Recognised asset/(liability) for defined benefit
obligations 4.9 (4.2)
------------------------------------------------- ------- -------
Principal actuarial assumptions (expressed
as weighted averages) %%
------------------------------------------------- ------- ------
Discount rate 2.05 2.80
------------------------------------------------- ------- -------
Future pension increases 2.85 3.00
------------------------------------------------- ------- -------
Inflation assumption 2.95 3.20
------------------------------------------------- ------- -------
In accordance with the pension regulations, a triennial
actuarial review of the Costain defined benefit pension scheme was
carried out as at 31 March 2019 and an updated deficit recovery
plan has been agreed with the Scheme Trustee. Under the terms of
the plan, from 1 April 2020 to 31 January 2029, the Group is
required to make: (i) cash contributions of GBP10.2 million per
annum (increasing annually with the Consumer Price Index) (the
"Shortfall Correction Contribution"); and (ii) if, in any year, the
total dividend amount paid by Costain exceeds the Shortfall
Correction Contribution, an additional contribution equal to such
excess. Any additional payments in this regard would have the
effect of reducing the recovery period in the agreed plan.
Guaranteed minimum pension (GMP) equalisation
On 26 October 2018, the High Court issued a judgement involving
Lloyds Banking Group defined benefit pension schemes. The judgement
concluded that the schemes should be amended to equalise pension
benefits for men and women in relation to GMP benefits. The
judgement has implications for the majority of defined benefit
schemes with liabilities before 1997, including the Costain Pension
Scheme. In conjunction with Costain's actuarial advisers the best
estimate of GMP equalisation to the Group was an increase of GBP8.6
million on the reported pension liabilities at 31 December 2018.
This increase in liabilities represents a past service cost and was
recorded as a pre-tax exceptional expense in the 2018 income
statement, shown within 'other items'. From 2019 any change in
relation to this additional liability is included within the
remeasurement of retired benefits within the consolidated statement
of comprehensive income and expense.
Contract estimates
A significant proportion of the Group's activities are
undertaken via long-term contracts. The majority of these contracts
are not fixed-price in nature and are based on arrangements which
allow for change which is expected during the contract term through
the award of compensation events. Management uses detailed contract
valuations and cost forecasts when formulating its estimate of
costs and revenues and its assessments of the expected outcome of
each long term contractual obligation. This includes, among other
things, consideration of the number of compensation events on the
contract, changes in the design and construction requirements, and
whether these all relate to the current obligation or create a new
obligation, the impact of any third-party factors and progress to
date on agreements with the client. Consideration is made of the
extent to which events have impacted on the cost and programme to
complete the contract and the associated level of estimation
uncertainty and appropriate accounting treatment. In reviewing the
contract estimates attention is also paid to past performance on
contracts and the success or otherwise of resolving any contractual
matters.
Project bank accounts
Several of the Group's contracts operate an arrangement with the
client and suppliers, known as project bank accounts, whereby
monies on the contract are paid into a separate bank account
covered by a trust deed and distributed directly to all suppliers,
including the Group, that join the trust deed. This is not a
financing arrangement but is a form of payment administration,
requested by the client, to provide transparency and security of
payments to suppliers. The Group does not operate any supplier
financing arrangements.
Cash flow and borrowings
The Group had a positive net cash balance of GBP64.9 million as
at 31 December 2019 (2018: GBP118.8 million); comprised of a
positive cash balance of GBP180.9 million (2018: GBP189.3 million),
including cash held by joint operations of GBP83.5 million (2018:
GBP84.5 million) and borrowings of GBP116.0 million (2018: GBP70.5
million). Approximately GBP35.0 million of the net cash balance
(2018: GBP30.0 million) reflects positive timing of receipts at the
year end which reversed in the early part of 2020.
The cash outflow in the period reflects the positive cash flow
from operations and asset sale offset by working capital movements,
dividend payments and associated pension deficit contributions. The
cash balance also reflects the impact of the one-off charge in
respect of the arbitration award in favour of Diamond Light Source
Limited for the cost of remedial works deemed required to the roof
at the National Synchrotron facility.
During the year, the Group's average month-end net cash balance
was GBP41.2 million (2018: GBP77.1 million).
The Group has implemented revised processes to ensure that
suppliers are paid promptly, with the average time taken to pay
invoices reduced to 34 days from 58 days in the same period in
2018, with the associated working capital requirement also
impacting the cash position during the period.
Order book
During the year, the Group secured several new contracts and
extensions and the Group's order book was maintained at GBP4.2
billion (31 December 2018: GBP4.2 billion).
The order book is made up of an estimate of the value remaining
on secured contracts, framework arrangements, service delivery
arrangements and purchase orders. Several of the Group's contracts
have an early contractor involvement (ECI) phase which involves
planning activities and preparation pre-construction; in this case
the order book also includes the estimated value of the associated
construction activities.
Sale of non-core asset
In December 2019, the Group announced the sale of Alcaidesa
Holding S.A.U. and its wholly owned subsidiary Alcaidesa Golf
S.L.U. which own and operate two golf courses, land and a club
house in Cadiz, Spain. The sale was made for a total consideration
of EUR15.2 million and resulted in a loss on disposal of GBP3.0
million. The Group is also seeking a purchaser for its 624-Marina
Concession and during the year has recorded an asset impairment of
GBP5.9 million to reflect the estimated sale value. The disposal
and potential sale will complete the Group's strategy to divest its
non-core business assets in Spain.
Contract bonding and banking facilities
The Group has in place banking and bonding facilities from banks
and surety bond providers to meet the current and projected usage
requirements. The Group has banking facilities of GBP187.0 million
with its relationship banks and has agreed that the maturity date
will be extended to 30 September 2023, conditional on the
completion of the proposed capital raising. These facilities are
made up of a GBP131.0 million revolving credit facility and a
GBP56.0 million term loan.
In addition, the Group has in place committed and uncommitted
bonding facilities of GBP320.0 million. Utilisation of the total
bonding facilities on 31 December 2019 was GBP122.0 million (31
December 2018: GBP102.7 million).
Treasury
The Group's treasury and funding activities are undertaken by a
centralised treasury function. Its primary activities are to manage
liquidity, funding and financial risk, principally arising from
movements in interest rates and foreign currency exchange
rates.
The Group's policy is to ensure that adequate liquidity and
financial resources are available to support the Group's growth and
development, while managing these risks and not to engage in
speculative transactions. Group Treasury operates as a service
centre within clearly defined objectives and controls and is
subject to periodic review by internal audit.
Liquidity risk
The Group finances its operations primarily by a mixture of
working capital, funds from shareholders, retained profits and
borrowings. The directors regularly monitor cash usage and forecast
usage to ensure that projected financing needs are supported by
adequate cash reserves or bank facilities.
Foreign currency exposure
Translation exposure: the results of the Group's overseas
activities, mainly non-core activities in Spain, are translated
into sterling at rates approximating to the foreign exchange rates
ruling at the dates of the transactions. The balance sheets of
overseas subsidiaries and investments are translated at foreign
exchange rates ruling at the balance sheet date. The Group holds a
currency hedge against the assets held in its Spanish
subsidiary.
Transaction exposure: the Group has transactional currency
exposures arising from overseas supply purchases for business in
the UK and from subsidiaries' commercial activities overseas. Where
appropriate, the Group requires its subsidiaries to use forward
currency contracts to minimise any currency exposure unless a
natural hedge exists elsewhere within the Group.
Interest rate risks and exposure
The Group enters into financial instruments, where necessary, to
finance its operations. Various financial instruments (for example,
trade receivables and trade payables) arise directly from the
Group's operations. The main exposure to interest rate fluctuations
within the Group's operations arises from surplus cash, which is
generally deposited with the Group's relationship banks, and bank
borrowings against part of which the Group holds the appropriate
interest rate hedging arrangements.
Anthony Bickerstaff
Chief Financial Officer
11 March 2020
PRINCIPAL RISKS AND UNCERTAINTIES
The table below sets out the principal risks faced by the
Company, examples of relevant controls and mitigating factors and
movement in the risk trend.
Principal
Risk Description and impact Controls and key mitigations Trend
Costain operates in complex Safety, health and environment Same
1 and hazardous environments. (SHE) management policies and
Prevent Failure to manage the inherent procedures.
a major risks associated with those WiiSE strategy and plans.
accident/hazard/incident complex environments may The Costain behavioural safety
result in a major accident, programme.
hazard or incident resulting Mandated accident and near
in injury or loss of life miss reporting and embedding
to employees, sub-contractors, of lessons learned.
clients' employees, members SHE governance, monitoring
of the public and/or damage and assurance.
to the environment.
==================================== ======================================= =====
Failure to deliver the new Clear strategy communicated Same
2 Leading Edge strategy could throughout the business with
Delivery affect the Group's ability an Executive Board sponsor
of the business to develop and strengthen of each workstream within the
strategy its brand in relation to implementation plan.
higher margin services to Detailed divisional three year
new and existing clients. business plans setting out
If the Group does not successfully pinpointed campaigns and actions
implement the Leading Edge to deliver the strategy.
strategy or is required Appointment of chief digital
to spend more to achieve officer to accelerate development
its strategic objectives, of technology offering 'Becoming
this could have a material digital by default' allowing
adverse effect on its business, for increased competitiveness
financial condition and and accelerating digital growth.
operating results.
==================================== ======================================= =====
Maintaining a strong balance Treasury function experienced Up
3 sheet is fundamental to in the management and oversight
Maintaining demonstrate to clients that of the bank and surety bonding
a strong the Group has the financial facilities to deliver finance
balance capacity to support any requirements.
sheet particular contract size A robust joint venture partner
and duration. In addition, selection criteria; all partnerships
the Group has a number of and alliances signed off by
facility agreements in place. the Board.
The continued availability Work winning contract sign-off
of these facilities is dependent processes and project monitoring
on the Group maintaining to manage delivery risk.
a robust balance sheet. Monitoring and management of
amounts receivable.
Effective balance sheet reconciliation
process.
Continued focus on net asset
growth, key areas for continuous
development and sustainable
pension management.
Disposal of non-core businesses.
==================================== ======================================= =====
The success and profitability Effective implementation of Up
4 of the Group is dependent the Leading Edge strategy aligning
Securing on its ability to identify our services to meet our clients'
new work and secure new work in the changing needs.
and contract energy, water, transportation Evolve our service mix to increase
renewals and defence markets. These divisional margins.
or cancellations markets are highly competitive Work as 'One Costain'.
and as a result the Group
may fail to win new contracts
in these chosen growth markets.
Even where the Group has
been successful in winning
work, there may be a risk
that such contracts are
cancelled and/or have changes
relating to the scope which
may affect the expected
revenue to be generated
from the order book.
==================================== ======================================= =====
The development and motivation People risk is monitored closely Same
5 of our people and leaders and a comprehensive workforce
Culture are critical factors in plan is in place to address
and People the successful execution the consultancy and technology
of our strategy. In addition, resource requirements from
we require the right behaviours the sectors and capabilities,
from our leaders and employees building an external brand
to deliver our business to attract these resources.
strategy in accordance with Effective succession planning
our culture and values. and competency assessments
including an annual talent
review process undertaken across
the business.
Learning and development spend
aligned to the strategy eg
consultancy, sales development
programme.
Group inclusion strategy in
place with targets to improve
diversity. Wellbeing targets
included in WiiSE strategy
and wellbeing steering group,
people strategy under review.
==================================== ======================================= =====
The Group bids for and enters Assessment of capabilities Same
6 into a variety of contracts required for delivery and performance
Delivery that span a number of years. management of project delivery
of projects Failure to deliver these resources.
effectively projects effectively could Weekly/monthly performance
adversely affect the contract review process incorporating
margins that the Group seeks standard reporting at project,
to achieve and also the sector, division and Group
Group's reputation, business, levels using PMO oversight.
results of operations and Divisional operating director
future revenue streams. accountability in addition
This may be affected by to contract leaders.
unexpected operational issues Work winning tender gate process
or difficulties resulting with set delegated authorities
in delivery failures, additional including
unbudgeted work required Investments Committee approvals.
to complete the project, Risk/commercial assessments
and failure in the performance being undertaken prior to contract
of obligations by joint start.
venture partners, sub-contractors Monitoring supply chain with
and service providers. strategic and preferred supplier
status.
Central PMO established and
used as a control process to
target key and major programmes
to improve programme delivery,
confirm financial out-turns
and identify any concerns affecting
successful delivery.
Implementation of additional
reporting systems to enhance
the management of consultancy
and technology development.
==================================== ======================================= =====
Failure to manage the legacy A third-party pensions expert Same
7 defined benefit pension provides independent advice.
Management scheme so that the liabilities Monitor the funding position
of our legacy are within a range appropriate of the scheme via quarterly
defined to its capital base. funding updates provided by
benefit scheme's investment consultant.
pension Investment performance monitored
scheme and input to the scheme's investment
strategy.
Regular monitoring in conjunction
with the trustee of asset performance,
pensions regulations, Company
covenant and liability management.
==================================== ======================================= =====
It is critical that our An information security strategy Same
8 technology is robust, our integrates information systems,
Ensure systems are secure and our personnel and physical aspects
that our data protected. Effectiveness, to prevent, detect and investigate
technology availability, integrity information security threats
is robust, and security of IT systems and incidents.
our systems and data are essential for Process in place to engage
are secure Costain's operations. with key technology partners
and our and suppliers to ensure potentially
data protected vulnerable systems are identified
and updated.
Annual penetration tests and
24-hour threat monitoring.
Combining the ISO 27001:2013
accreditation to the annually
reviewed Cyber Essentials Plus
accreditation.
Deploy information classification
model into production use,
classifying data as public,
internal communication, confidential
or highly confidential.
==================================== ======================================= =====
Failure to recognise or Monitoring of competitors and Same
9 understand clients' changing clients via Costain intelligence.
Anticipate buying behaviours and requirements, Implementation of focused marketing
and respond particularly in emerging campaigns.
to changes sectors or where we have Identification of a shaping
in client new clients. In 2019 we service offering supported
circumstances have seen an increasing by divisional strategies.
focus on climate change, Use of external market advisors
delivering to budget and to maintain our situational
digitisation. A failure awareness of changing market
to understand and respond drivers.
may result in a loss of Capture client perception and
market share or reputational net promoter score via assessment
damage. of service quality reviews.
==================================== ======================================= =====
LONG-TERM VIABILITY AND GOING CONCERN STATEMENT
Assessing Costain's prospects and viability
As part of the Group's Leading Edge strategy and ambition to
broaden our services, increasing the proportion of profit from
higher value services, the Board maintains a sharp focus on
assessing the Company's prospects and viability on a three-year
basis.
Costain is one of the UK's leading smart infrastructure
solutions companies, delivering integrated Leading Edge services to
meet national needs across the UK's energy, water, transportation
and defence markets. Our strategy is to focus on blue-chip clients
whose major spending plans are underpinned by strategic national
needs, regulatory commitments, legislation or essential performance
requirements. Our integrated services are aligned with our clients'
changing needs, driven by rapidly changing markets which offer the
potential for sustainable long-term growth. Our addressable market
is c GBP23 billion per annum, with a stronger backdrop to UK
infrastructure with the new majority government.
Costain is strategically positioned for future growth with an
established and trusted brand, long term strategic relationships
with blue-chip clients, highly focused and experienced management
team and a broadening mix of skills and diversity across our
workforce.
Costain runs a rigorous annual business planning process,
involving divisional and Group management, with Board input and
oversight. This produces divisional and Group strategic plans,
which in turn generate three-year financial plans with five-year
strategic objectives, that drive the setting of in-year budgets. At
the core of this process is the One Costain philosophy and while we
operate with two divisions, we focus our resources on identifying
and securing the most attractive opportunities across the markets
in which we operate.
This business planning process, combined with the Group's
approach to identifying, monitoring and managing risk, are a
significant contributor to the assessment of the Group's
prospects.
Factors in assessing long-term prospects
Strategy and business model
-- Responsible business, committed to the highest SHE standards
and to operating sustainably, ethically and inclusively
-- A sustainable and growing market with c GBP23 billion per
annum addressable spend and a stronger backdrop to UK
infrastructure with the new majority government.
-- Long-term strategic relationships with blue-chip clients
leading to GBP4.2 billion order book encompassing a broader range
of services and 90% repeat orders
-- Focused Leading Edge strategy which aligns our integrated
services to our clients' changing spend patterns, targeting an
increase in the proportion of higher value services to enhance
margins over the medium term.
-- Proposed new equity capital raising of up to GBP100 million
fully underwritten by HSBC, Investec and Liberum on a standby
basis, to strengthen the balance sheet and enable the Group to
capitalise on the growing infrastructure market opportunities
-- A rigorous work winning gate process where we actively manage
risk of client selection, opportunity and contract form, adopting
the 'One Costain' philosophy
-- Robust financial management; fundamental to win work, invest
and drive sustainable business growth
Principal risks related to the Group's business model
The assessment of viability has been made considering the
principal risks as detailed above and in the Annual Report.
Structured strategic and financial planning process
The Group's prospects are assessed through the annual strategic
planning process, which involves the creation of five-year
divisional business plans which are reviewed in detail by the
Executive Board. To create these plans, each division assesses
external factors - market spend and emerging trends, regulatory
environment, legislative spend, strategic national needs and our
clients' business plans, and internal factors - including
capability, skills, technology and thought leadership.
This results in a set of objectives and a clear implementation
plan, considering known and emerging risks and opportunities over a
broader horizon. This includes a three-year financial plan, with
five-year strategic objectives including targets for key accounts
and strategic campaigns, resourcing and skills planning as well as
research and development activity to support our clients to address
complex infrastructure challenges. The Board scrutinises and
monitors the strategic and financial plans.
Assessing the Group's viability
The assessment of viability has been made considering the
Group's principal risks and testing several severe but plausible
scenarios that could impact the Group. These downside scenarios
reflect a combination of circumstances, including the potential
impact of a significant decline in activity resulting from an
inability to secure new work, loss of reputation from a major
safety incident or data breach and associated fines, the impact on
working capital decline arising from a major dispute on contract
delivery, the loss of key management and inability to recruit the
right capabilities, and a change in Government sentiment impacting
investment and procurement programmes. The Board undertook this
assessment in the context of macroeconomic and political risks
affecting the UK economy, including Brexit.
The base case projections prepared for going concern and
viability show adequate headroom for the group, stress testing this
with an aggregation of severe and prolonged scenarios creates a
downside case where the headroom on the committed facilities is
adequate, but on the leverage covenant becomes limited. Therefore
in order to provide greater flexibility and headroom, and for the
Company to take advantage of market opportunity, the Board has
concluded it would be prudent to take steps to conduct a capital
raise to strengthen the balance sheet of the group.
Impact of Covid-19
We are closely monitoring the coronavirus situation, are
following Government guidelines and sharing these with colleagues.
We have robust business continuity procedures in place to cover all
aspects of our operations in a scenario such as this which are
regularly tested. We are prepared to take action to deal with this
situation as it changes. We have considered the potential impact of
Covid-19 in our scenario analysis.
Viability statement
Under the UK Corporate Governance Code, the Directors have
assessed the prospects of the Group over a longer period than the
12 months required by the 'Going Concern' provisions. Based on the
results of this analysis, the Board confirms that it has a
reasonable expectation that the Group will be able to continue in
operation and meet its liabilities as they fall due over the
three-year period to 31 December 2022, and, subject to shareholder
approval, will be conducting a capital raise to strengthen the
balance sheet of the group.
GOING CONCERN
The Group's going concern statement is detailed in note 1 of the
consolidated financial statements.
RESULTS FOR THE YEARED 31 DECEMBER 2019
CONSOLIDATED INCOME STATEMENT
Year ended 31 December 2019 2018
Other Other
Notes Underlying items Total Underlying items Total
GBPm GBPm GBPm GBPm GBPm GBPm
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Continuing operations
Revenue including share of
revenue of joint ventures
and associates 1,162.9 - 1,162.9 1,489.3 - 1,489.3
Less: Share of revenue of
joint ventures and associates (7.3) - (7.3) (25.6) - (25.6)
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Group revenue 1,155.6 - 1,155.6 1,463.7 - 1,463.7
Cost of sales before other
items (1,105.1) - (1,105.1) (1,373.8) - (1,373.8)
Arbitration award on historical
building project - (9.7) (9.7) - - -
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Cost of Sales (1,105.1) (9.7) (1,114.8) (1,373.8) - (1,373.8)
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Gross profit/(loss) 50.5 (9.7) 40.8 89.9 - 89.9
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Administrative expenses before
other items (32.6) - (32.6) (37.4) - (37.4)
Impairment of Alcaidesa marina - (5.9) (5.9) - - -
Pension GMP equalisation
charge - - - - (8.6) (8.6)
RDEC grant income - - - - 2.6 2.6
Loss on disposal of subsidiary
undertakings - (3.0) (3.0) - - -
Amortisation of acquired
intangible assets - (2.3) (2.3) - (3.0) (3.0)
Employment related and other
deferred consideration - (0.2) (0.2) - (0.4) (0.4)
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Administrative expenses (32.6) (11.4) (44.0) (37.4) (9.4) (46.8)
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Group operating profit/(loss) 17.9 (21.1) (3.2) 52.5 (9.4) 43.1
Share of results of joint
ventures and associates 0.3 - 0.3 0.3 - 0.3
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Profit/(loss) from operations 2 18.2 (21.1) (2.9) 52.8 (9.4) 43.4
Finance income 3 1.0 - 1.0 0.4 - 0.4
Finance expense 3 (4.6) (0.1) (4.7) (3.5) (0.1) (3.6)
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Net finance expense (3.6) (0.1) (3.7) (3.1) (0.1) (3.2)
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Profit/(loss) before tax 14.6 (21.2) (6.6) 49.7 (9.5) 40.2
Taxation 4 (0.1) 3.8 3.7 (9.1) 1.7 (7.4)
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Profit for the year attributable
to equity holders of the
parent 14.5 (17.4) (2.9) 40.6 (7.8) 32.8
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
Earnings/(loss) per share
Basic 5 13.5p (16.2)p (2.7)p 38.2p (7.2)p 30.9p
Diluted 5 13.5p (16.2)p (2.7)p 37.4p (7.2)p 30.2p
---------------------------------- ------ ----------- -------- ---------- ----------- ------- ----------
The impact of business disposals in either year was not material
and, therefore, all results are classified as arising from
continuing operations.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME AND EXPENSE
Year ended 31 December
2019 2018
GBPm GBPm
--------------------------------------------------------- ------- ------
(Loss)/profit for the year (2.9) 32.8
---------------------------------------------------------- ------- ------
Items that may be reclassified subsequently to profit or
loss:
Exchange differences on translation of foreign
operations (1.4) 0.2
Exchange differences on translation transferred (3.7) -
to the income statement
Net investment hedge:
Effective portion of changes in fair value
during year 1.6 0.1
Net changes in fair value transferred to 2.0 -
the income statement
Cash flow hedges :
Effective portion of changes in fair value
during year (0.4) (0.1)
Net changes in fair value transferred to the income (0.8) -
statement
Total items that may be reclassified subsequently
to profit or loss (2.7) 0.2
----------------------------------------------------------- ------- ------
Items that will not be reclassified to profit
or loss:
Remeasurement of retirement benefit asset/(obligations) (7.0) 13.3
Tax recognised on remeasurement of retirement benefit
asset/(obligations) 1.2 (2.5)
----------------------------------------------------------- ------- ------
Total items that will not be reclassified to profit
or loss (5.8) 10.8
----------------------------------------------------------- ------- ------
Other comprehensive (expense)/income for the year (8.5) 11.0
----------------------------------------------------------- ------- ------
Total comprehensive (expense)/income for
the year attributable to equity holders of
the parent (11.4) 43.8
---------------------------------------------------------- ------- ------
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 31 December
Notes 2019 2018
GBPm GBPm
------------------------------ --------- ------------ -------- ---------------- --- -----------------
Assets
Non-current assets
Intangible assets 7 59.0 58.5
Property, plant and equipment 8 44.1 40.0
Investments in equity accounted
joint ventures 0.4 0.4
Investments in equity accounted
associates 0.6 0.5
Loans to equity accounted associates 1.5 1.6
Retirement benefit asset 4.9 -
Other 2.1 3.6
Deferred tax 4.6 2.7
----------------------------------------- ------------ -------- ---------------- --- -----------------
Total non-current assets 117.2 107.3
----------------------------------------- ------------ -------- ---------------- --- -----------------
Current assets
Inventories 1.3 1.5
Trade and other receivables 247.6 276.5
Taxation 5.5 -
Cash and cash equivalents 9 180.9 189.3
----------------------------------------- ------------ -------- ---------------- --- -----------------
Total current assets 435.3 467.3
----------------------------------------- ------------ -------- ---------------- --- -----------------
Total assets 552.5 574.6
----------------------------------------- ------------ -------- ---------------- --- -----------------
Equity
Share capital 54.1 53.5
Share premium 16.4 15.0
Translation reserve 1.1 2.6
Hedging reserve (0.5) 0.7
Retained earnings 86.6 110.5
----------------------------------------- ------------ -------- ---------------- --- -----------------
Total equity 157.7 182.3
------------------------------------------------------- -------- ---------------- --- -----------------
Liabilities
Non-current liabilities
Retirement benefit obligations 10 - 4.2
Other payables 0.7 0.9
Interest bearing loans and borrowings 48.0 60.5
Lease liabilities 17.2 -
Total non-current liabilities 65.9 65.6
----------------------------------------- ------------ -------- ---------------- --- -----------------
Current liabilities
Trade and other payables 247.4 313.2
Taxation - 2.6
Interest bearing loans and
borrowings 68.0 10.0
Lease liabilities 12.8 -
Provisions for other liabilities
and charges 0.7 0.9
----------------------------------------- ------------ -------- ---------------- --- -----------------
Total current liabilities 328.9 326.7
----------------------------------------- ------------ -------- ---------------- --- -----------------
Total liabilities 394.8 392.3
----------------------------------------- ------------ -------- ---------------- --- -----------------
Total equity and liabilities 552.5 574.6
----------------------------------------- ------------ -------- ---------------- --- -----------------
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Share Share Translation Hedging Retained Total
capital premium reserve reserve earnings equity
GBPm GBPm GBPm GBPm GBPm GBPm
------------------ --------- --------- ------------ --------- --------- --------
At 1 January 2018 52.8 12.1 2.3 0.8 81.4 149.4
Profit for the
year - - - - 32.8 32.8
Other
comprehensive
income/(expense) - - 0.3 (0.1) 10.8 11.0
Issue of ordinary
shares under
employee
share option
plans 0.5 1.6 - - (0.3) 1.8
Shares purchased
to
satisfy employee
share
schemes - - - - (1.3) (1.3)
Equity-settled
share-based
payments - - - - 2.3 2.3
Dividends paid 0.2 1.3 - - (15.2) (13.7)
------------------
At 31 December
2018 53.5 15.0 2.6 0.7 110.5 182.3
------------------ --------- --------- ------------ --------- --------- --------
At 1 January 2019 53.5 15.0 2.6 0.7 110.5 182.3
Loss for the year - - - - (2.9) (2.9)
Other
comprehensive
income/(expense) - - (1.5) (1.2) (5.8) (8.5)
Issue of ordinary
shares under
employee
share option
plans 0.3 0.4 - - (0.2) 0.5
Shares purchased
to
satisfy employee
share
schemes - - - - (0.7) (0.7)
Equity-settled
share-based
payments - - - - 0.5 0.5
Dividends paid 0.3 1.0 - - (14.8) (13.5)
------------------ --------- --------- ------------ --------- --------- --------
At 31 December
2019 54.1 16.4 1.1 (0.5) 86.6 157.7
------------------ --------- --------- ------------ --------- --------- --------
CONSOLIDATED CASH FLOW STATEMENT
Year ended 31 December Notes 2019 2018
GBPm GBPm
----------------------------------------------------------------- -------- ----------- -------------
Cash flows from/(used by) operating activities
Loss/(profit) for the year (2.9) 32.8
Adjustments for:
Share of results of joint ventures and associates (0.3) (0.3)
Finance income 3 (1.0) (0.4)
Finance expense 3 4.7 3.6
Taxation 4 (3.7) 7.4
Loss on disposal of subsidiary undertakings 3.0 -
Impairment of Alcaidesa marina 5.9 -
Depreciation of property, plant and equipment 17.7 3.2
Amortisation of intangible assets 2.6 3.4
Employment related and other deferred consideration 0.2 0.4
Pension GMP equalisation charge - 8.6
Shares purchased to satisfy employee share schemes (0.7) (1.3)
Share-based payments expense 0.5 2.9
----------------------------------------------------------------- -------- ----------- -------------
Cash from operations before changes in working
capital and provisions 26.0 60.3
Decrease/(increase) in inventories 0.1 (0.1)
Decrease in receivables 30.2 8.6
Decrease in payables (63.5) (90.9)
Movement in provisions and employee benefits (16.3) (15.8)
----------------------------------------------------------------- -------- ----------- -------------
Cash used by operations (23.5) (37.9)
Interest received 1.0 0.4
Interest paid (4.6) (2.4)
Taxation paid (5.1) (8.2)
----------------------------------------------------------------- -------- -------------
Net cash used by operating activities (32.2) (48.1)
----------------------------------------------------------------- -------- ----------- -------------
Cash flows from/(used by) investing activities
Dividends received from joint ventures and associates 0.2 0.5
Additions to property, plant and equipment (3.8) (1.0)
Additions to intangible assets (3.1) (0.3)
Proceeds of disposals of property, plant and equipment
and intangible assets 0.3 2.1
Repayment of loans by joint ventures and associates 0.1 -
Acquisition related deferred consideration (1.5) -
Proceeds of sale of subsidiaries 11.8 -
Net cash from investing activities 4.0 1.3
----------------------------------------------------------------- -------- ----------- -------------
Cash flows from/(used by) financing activities
Issue of ordinary share capital 0.5 1.8
Ordinary dividends paid (13.5) (13.7)
Repayments of lease liabilities (13.6) -
Drawdown of loans 70.0 30.0
Repayment of loans (23.6) (30.5)
Net cash from/(used by) financing activities 19.8 (12.4)
----------------------------------------------------------------- -------- ----------- -------------
Net decrease in cash and cash equivalents (8.4) (59.2)
Cash and cash equivalents at beginning of the year 9 189.3 248.7
Effect of foreign exchange rate changes - (0.2)
----------------------------------------------------------------- -------- ----------- -------------
Cash and cash equivalents at end of the year 9 180.9 189.3
----------------------------------------------------------------- -------- ----------- -------------
Notes to the financial statements
1 Basis of preparation
Costain Group PLC ("the Company") is a public limited company
domiciled and incorporated in England and Wales. The consolidated
financial statements of the Company for the year ended 31 December
2019 comprise the Group and the Group's interests in associates,
joint ventures and joint operations and have been prepared and
approved by the directors in accordance with International
Financial Reporting Standards as adopted by the EU ('Adopted IFRS')
and their related interpretations and the Companies Act 2006
applicable to companies reporting under Adopted IFRS.
A duly appointed and authorised committee of the Board of
Directors approved the preliminary announcement on 11 March 2020.
The financial information set out above does not constitute the
Company's statutory accounts for the years ended 31 December 2019
and 2018 but is derived from those accounts. Statutory accounts for
2018 have been delivered to the Registrar of Companies and those
for 2019 will be delivered in due course. The auditor has reported
on those accounts. Their report for 2019 was (i) unqualified, (ii)
contains a material uncertainty in respect of going concern to
which the auditor drew attention by way of emphasis without
modifying their report and (iii) did not contain a statement under
section 498(2) or (3) of the Companies Act 2006. Their report for
the accounts of 2018 was (i) unqualified, (ii) did not include a
reference of any matters to which the auditor drew attention by way
of emphasis without qualifying their report and (iii) did not
contain a statement under section 498(2) or (3) of the Companies
Act 2006.
Whilst the financial information included in this preliminary
announcement has been prepared in accordance with International
Financial Reporting Standards (IFRS), this announcement does not
itself contain sufficient information to fully comply with
IFRS.
The accounting policies set out below have been applied
consistently by the Group and the Company to each period presented
in these financial statements, except for the adoption of IFRS 16
Leases and IFRIC 23 Uncertainty over income tax treatments. A
number of other new standards were effective from 1 January 2019
but they do not have a material effect on the Group's accounts. The
impact of adoption of IFRS 16 is set out below.
Going concern
In determining the appropriate basis of preparation of the
financial statements for the year ended 31 December 2019, the
Directors are required to consider whether the Group can continue
in operational existence for the foreseeable future. The Board has
concluded that it is appropriate to adopt the going concern basis,
having undertaken a rigorous assessment of the financial forecasts
and with consideration of the anticipated net proceeds from the
announced equity capital raise which the Board is confident will be
approved.
Equity raise
The Company has proposed a new equity capital raise of up to
GBP100 million, which has been fully underwritten on a standby
basis.
Material uncertainties
The Board considers that the Group and the Company have adequate
resources to remain in operation for the foreseeable future and
therefore have continued to adopt the going concern basis for the
preparation of the financial statements.
In assessing the going concern assumptions, the Board has
reviewed the base case plans, identified reasonable worst case
downsides and anticipated receipt of proceeds from the capital
raise. Applying these reasonable worst case downside scenarios the
Board concluded that, whilst there is liquidity headroom, absent
the anticipated net proceeds from the capital raise, in a
reasonable worst case scenario, whilst the headroom on committed
facilities is adequate, the headroom on the leverage covenant is
limited.
The Board has concluded that to provide greater flexibility and
headroom, and for the Company to take advantage of market
opportunity, it would be prudent to take steps to conduct a capital
raise to strengthen the balance sheet of the Group.
The Company has entered into a standby underwriting agreement to
support a capital raise. Whilst the Board has a reasonable
expectation that the Company and the Group will be able to operate
as a going concern for the foreseeable future, in undertaking their
assessment, the Board has considered the fact that a shareholder
vote is required in order to raise additional capital, and that the
standby underwriting agreement is subject to certain specific
conditions which, although customary in nature, are outside the
control of the Company.
Under accounting standards these events and conditions indicate
a material uncertainty on the completion of the capital raise which
may cast significant doubt about the Group's and parent company's
ability to continue as a going concern. However, in the absence of
the capital raise, there are a range of alternative actions that
would be available to the Board, including entering into
discussions in respect of an alternative financing plan with the
Group's lenders if required.
Therefore, the financial statements do not include any
adjustments which would be required if the going concern basis of
preparation is inappropriate. The Auditors' report refers to this
material uncertainty, and their opinion is not qualified or
modified in this regard.
IFRS 16 Leases
IFRS 16 Leases replaces IAS 17 Leases along with three
Interpretations (IFRIC 4 Determining whether an Arrangement
contains a Lease, SIC 15 Operating Leases-Incentives and SIC 27
Evaluating the Substance of Transactions Involving the Legal Form
of a Lease). The standard is mandatory for reporting periods
beginning on or after 1 January 2019.
Prior to the adoption of IFRS 16, leases where substantially all
of the risks and rewards of ownership were not transferred to the
Group were classified as operating leases. Rentals under operating
leases were charged to operating profit on a straight-line basis
over the term of the lease. IFRS 16 addresses the accounting for
leases and requires lessees to recognise all leases on balance
sheet with limited exemptions. This results in the recognition of a
right-of-use asset and corresponding liability on the balance
sheet, with the associated depreciation and interest expense being
recorded in the income statement over the lease period. Limited
exemptions apply for short-term leases (leases with a term of 12
months or less) and low value leases.
The Group has applied the modified retrospective approach to the
transition to IFRS 16, recognising the cumulative effect at the
date of initial application (1 January 2019). On transition, for
leases previously accounted as operating leases with a lease term
of less than 12 months and for leases of low-value assets, the
Group has applied the optional exemptions in the standard to not
recognise right-of-use assets but to account for the lease expense
on a straight-line basis over the remaining lease term.
The Group has elected not to include initial direct costs in the
measurement of the right-of-use asset for operating leases in
existence at the date of initial application of IFRS 16. The Group
also elected to measure the right-of-use assets at an amount equal
to the lease liability adjusted for any prepaid or accrued lease
payments that existed at the date of transition. Instead of
performing an impairment review on the right-of-use assets at the
date of initial application, the Group has relied on its historic
assessment as to whether leases were onerous immediately before the
date of initial application of IFRS 16 and has benefited from the
use of hindsight for determining lease term when considering
options to extend and terminate leases.
Accounting policy
Where the Group is party to a lease, except for short-term
leases or leases of low value assets, the Group recognises a
right-of-use asset and a lease liability upon lease commencement.
The right-of-use asset is initially measured at cost, which
comprises the initial amount of the lease liability adjusted for
any lease payments made at or before the commencement date, any
initial direct costs incurred and an estimate of costs to dismantle
and remove or to restore the underlying asset or the site on which
is located, less any lease incentives received.
The asset is subsequently depreciated using the straight-line
method from the commencement date to the earlier of the end of the
useful life of the asset or the end of lease term. The estimated
useful lives of right-of-use assets are determined on the same
basis as those of property, plant and equipment. In addition, the
right-of-use asset is reduced by any impairment losses and adjusted
for certain remeasurements of the lease liability associated with
changes to the lease term.
The lease liability is initially measured at the present value
of the lease payments payable over the lease term, discounted at
the incremental borrowing rate. The amount charged to the income
statement comprises the depreciation of the right-of-use asset and
the imputed interest on the lease liability.
Payments associated with short-term leases and leases of
low-value assets are recognised on a straight-line basis as an
expense in the income statement. Short-term leases are leases with
a lease term of 12 months or less.
Impact of adoption of IFRS 16
On transition to IFRS 16, the Group recognised an additional
GBP33.0 million of right-of-use assets and GBP33.0 million of lease
liabilities at the present value of the remaining lease payments,
discounted at the Group's incremental borrowing rate as at 1
January 2019. The Group's weighted average incremental borrowing
rate applied to the lease liabilities on 1 January 2019 was
3.2%.
Lease liabilities
On adoption of IFRS 16, the Group recognised liabilities in
relation to leases which had previously been classified as
operating leases and short-term cancellable leases under the
principles of IAS 17 Leases. These liabilities were measured at the
present value of the remaining lease payments, discounted using the
lessee's incremental borrowing rate as of 1 January 2019.
The following is a reconciliation of total operating lease
commitments (2018 Annual Report note 24) at 31 December 2018 to the
lease liabilities recognised at 1 January 2019:
Land and Other operating
buildings leases Total
GBPm GBPm GBPm
--------------------------------------------- ---------- --------------- -------
Total committed operating lease
commitments disclosed at 31
December 2018 18.1 9.0 27.1
Discounted using incremental
borrowing rate (1.6) (0.4) (2.0)
Recognition exemptions:
- (1.6) (1.6)
* Leases of low value assets 3.5 (0.2) 3.3
* Hindsight adjustment of lease lengths
------------------------------------------------- ---------- --------------- -------
Lease payments not recognised 1.9 (2.2) (0.3)
------------------------------------------------- ---------- --------------- -------
Non-committed operating leases
recognised - 6.2 6.2
------------------------------------------------- ---------- --------------- -------
Total lease liabilities recognised
under IFRS 16 at 1 January
2019 20.0 13.0 33.0
------------------------------------------------- ---------- --------------- -------
Comprising:
Current lease liabilities 13.4
Non-current lease liabilities 19.6
------------------------------------------------- ---------- --------------- -------
Total lease liabilities 33.0
------------------------------------------------- ---------- --------------- -------
Right-of-use assets
The associated right-of-use assets were measured at amounts
equal to the lease liability, adjusted by the amount of any prepaid
or accrued lease payments relating to the lease recognised in the
statement of financial position as at 31 December 2018.
GBPm
Land and buildings 13.0
Plant and equipment 20.0
------------------------------- ----
Total right-of-use assets 33.0
------------------------------- ----
Significant areas of judgment and estimation
The estimates and underlying assumptions used in the preparation
of these financial statements are reviewed on an ongoing basis.
Revisions to accounting estimates are recognised in the period in
which the estimate is revised if the revision affects only that
period, or in the period of the revision and future periods if the
revision affects both current and future periods.
The most critical accounting policies and significant areas of
judgement and estimation arise from the accounting for long-term
contracts under IFRS 15 'Revenue from Contracts with Customers',
the carrying value of goodwill and acquired intangible assets and
the assumptions used in the accounting for defined benefit pension
schemes under IAS 19 'Employee benefits'.
Long-term contracts
The majority of the Group's activities are undertaken via
long-term contracts and IFRS 15 requires the identification and
separation of individual, distinct performance obligations, which
are then accounted individually. The most common type of contracts
undertaken by the Group with multiple performance obligations are
framework contracts. In most cases, the obligations are satisfied
over time and estimates are made of the total contract costs and
revenues. In many cases, these obligations span more than one
financial period. Both cost and revenue forecasts may be affected
by a number of uncertainties that depend on the outcome of future
events and may need to be revised as events unfold and
uncertainties are resolved. Cost forecasts take into account the
expectations of work to be undertaken on the contract. Revenue
forecasts take into account compensation events, variations and
claims and assessments of the impact of pain/gain arrangements to
the extent that the amounts the Group expects to recover or incur
can be reliably estimated and are highly probable not to reverse
based on most likely outcome.
Management bases its estimates of costs and revenues and its
assessment of the expected outcome of each long-term contractual
obligation on the latest available information, this includes
detailed contract valuations, progress on discussions over
compensation events, variations and claims with customers, progress
against the latest programme for completing the works, forecasts of
the costs to complete and, in certain limited cases, assessments of
recoveries from insurers. Revenue is recognised to the extent that
amounts forecast from compensation events, variations and claims
are agreed or considered highly probable to be agreed.
During the course of the contract, there is often significant
change to the scope of the works and this has an impact on the
programme and costs on the contract. The amount of resulting
compensation events can be substantial and at any time these are
often not fully agreed with the customer due to the timing and
requirements of the contractual process. Also many will relate to
work yet to be undertaken or completed. Therefore, assessments are
based on an estimate of the potential cost impact of the
compensation events.
The Group's five largest compensation events positions at the
year end are summarised in aggregate below. The most significant
amounts in 2019 relate to the A465 and Peterborough and Huntingdon
contracts.
2019 2018
GBPm GBPm
---------------------------------------------- -------- --------
Overall contract value 1,334.0 1,376.6
Revenue in year 281.3 260.1
Total estimated end of contract compensation
events 472.1 372.2
Total estimated unagreed end of contract
compensation events 238.6 247.2
Total unagreed compensation events valued
at year end 45.7 39.5
---------------------------------------------- -------- --------
The financial impact of changes to the value of compensation
events finally agreed will depend on the precise terms of the
contract and the interaction with incentive arrangements, such
pain/gain mechanisms and bonus or KPI arrangements, and any
assessments made about costs disallowed under the contract. If the
estimated value of the unagreed end of contract compensation events
in relation to the currently estimated change in these contracts
was increased or decreased by 10 per cent, the impact on the
financial results over the life of the contract could be an
increase or decrease of up to GBP15.0 million (2018: up to GBP13.0
million). Additional compensation events for further change may
also arise over the remaining contract period.
Our contract for the upgrade of National Grid's Peterborough and
Huntingdon compressor stations has experienced significant change
and additional scope which has impacted on the forecast target cost
and schedule for the completion of the works, expected in 2021. We,
and the client, are working to an agreed project level escalation
process that includes a requirement to demonstrate our entitlement
regarding the compensation events. Costs on the project have
doubled due to additional scope and at this stage only a limited
proportion of the associated GBP90 million reforecast outturn cost
has been formally agreed. Supported by external advice, we believe
that we have strong entitlement to recover the costs to date and
remaining costs to be incurred over the next 18 months.
The estimates of the contract position and the profit or loss
earned to date are updated regularly and significant changes are
highlighted through established internal review procedures. The
impact of any change in the accounting estimates both positive and
negative is then reflected in the financial statements.
Management believes it is reasonably possible, on the basis of
existing knowledge, that outcomes within the next financial year
could require material adjustment. Given the pervasive impact of
judgements and estimates on revenue, cost of sales and related
balance sheet amounts, it is difficult to quantify the impact of
taking alternative assessments on each of the judgements above.
Carrying value of goodwill and intangible assets
Reviewing the carrying value of goodwill and intangible assets
recognised on acquisition requires estimation, principally, in
respect of growth rates and future cash flows of cash generating
units, the useful lives of intangible assets and the selection of
discount rates used to calculate present values are set out in note
7.
Defined benefit pension schemes
Defined benefit pension schemes require significant estimates in
relation to the assumptions for inflation, future pension
increases, investment returns and member longevity that underpin
the valuation. Each year in selecting the appropriate assumptions,
the directors take advice from an independent qualified actuary.
The assumptions and resultant sensitivities are set out in note
10.
IFRSs not applied
The following IFRSs having been endorsed, will be applicable
from 1 January 2020:
-- Definition of Material - Amendments to IAS 1 and IAS 8.
-- Certain new accounting standards and interpretations have
been published that are not mandatory for 31 December 2019
reporting periods and have not been early adopted by the Group.
The directors do not currently anticipate that the adoption of
any standard or interpretation that has been issued but is not yet
effective will have a material impact on the financial statements
of the Group in future periods.
2 Operating segments
The Group has two core business segments: Natural Resources and
Transportation plus the non-core business Alcaidesa in Spain. The
core segments are strategic business units with separate management
and have different core customers or offer different services. This
information is provided to the Chief Executive who is the chief
operating decision maker.
During the year, the Group transferred the nuclear business from
within the Infrastructure segment to Natural Resources and the
remaining Infrastructure segment has been renamed Transportation.
The segment information reflects this change as effective at 1
January 2019 and comparative segmental information has been
represented to reflect the current segments.
2019 Natural Central
Resources Transportation Alcaidesa costs Total
GBPm GBPm GBPm GBPm GBPm
Segment revenue
Group revenue 429.4 720.6 5.6 - 1,155.6
Share of revenue of joint
ventures and associates 5.0 2.3 - - 7.3
---------------------------------- ----------- ----------------- ------------ ----------- --------
Total segment revenue 434.4 722.9 5.6 - 1,162.9
---------------------------------- ----------- ----------------- ------------ ----------- --------
Segment profit/(loss)
Operating profit/(loss)
before other items 15.4 9.7 (0.7) (6.5) 17.9
Share of results of joint
ventures and associates 0.3 - - - 0.3
---------------------------------- ----------- ----------------- ------------ ----------- --------
Profit/(loss) from operations
before other items 15.7 9.7 (0.7) (6.5) 18.2
Other items:
Exceptional costs of arbitration
award on historical building
project (9.7) - - - (9.7)
Impairment of Alcaidesa
marina - - (5.9) - (5.9)
Loss on the sale or termination
of operations - - (3.0) - (3.0)
Amortisation of acquired
intangible assets (1.4) (0.9) - - (2.3)
Employment related and
other deferred consideration (0.2) - - - (0.2)
Profit/(loss) from operations 4.4 8.8 (9.6) (6.5) (2.9)
---------------------------------- ----------- ----------------- ------------ ----------- --------
Net finance expense (3.7)
---------------------------------- ----------- ----------------- ------------ ----------- --------
Loss before tax (6.6)
---------------------------------- ----------- ----------------- ------------ ----------- --------
2018 Natural Central
Resources Transportation Alcaidesa costs Total
GBPm GBPm GBPm GBPm GBPm
Segment revenue
Group revenue 472.7 985.6 5.4 - 1,463.7
Share of revenue of joint
ventures and associates 7.1 18.5 - - 25.6
---------------------------------- ----------- ----------------- ------------ ----------- --------
Total segment revenue 479.8 1,004.1 5.4 - 1,489.3
---------------------------------- ----------- ----------------- ------------ ----------- --------
Segment profit/(loss)
Operating profit/(loss)
before other items 18.7 41.4 (0.7) (6.9) 52.5
Share of results of joint
ventures and associates 0.3 - - - 0.3
---------------------------------- ----------- ----------------- ------------ ----------- --------
Profit/(loss) from operations
before other items 19.0 41.4 (0.7) (6.9) 52.8
Other items:
Pension GMP equalisation
charge - - - (8.6) (8.6)
RDEC grant income - - - 2.6 2.6
Amortisation of acquired
intangible assets (1.4) (1.6) - - (3.0)
Employment related and
other deferred consideration (0.4) - - - (0.4)
---------------------------------- ----------- ----------------- ------------ ----------- --------
Profit/(loss) from operations 17.2 39.8 (0.7) (12.9) 43.4
---------------------------------- ----------- ----------------- ------------ ----------- --------
Net finance expense (3.2)
---------------------------------- ----------- ----------------- ------------ ----------- --------
Profit before tax 40.2
---------------------------------- ----------- ----------------- ------------ ----------- --------
3 Net finance expense
2019 2018
GBPm GBPm
Interest income from bank deposits 0.7 0.3
Interest income on loans to related parties 0.2 0.1
Interest income on the net assets of the
defined benefit pension scheme 0.1 -
---------------------------------------------- ------ --------
Finance income 1.0 0.4
---------------------------------------------- ------ --------
Interest payable on interest bearing bank
loans, borrowings and other similar charges (3.3) (3.1)
Interest expense on lease liabilities (1.3) -
Unwind of discount on deferred consideration (0.1) (0.1)
Interest expense on the net liabilities
of the defined benefit pension scheme - (0.4)
---------------------------------------------- ------ --------
Finance expense (4.7) (3.6)
---------------------------------------------- ------ --------
Net finance expense (3.7) (3.2)
---------------------------------------------- ------ --------
Other similar charges includes arrangement and commitment fees
payable. Interest income on loans to related parties relates to
shareholder loan interest receivable from investments in equity
accounted joint ventures and associates.
4 Taxation
2019 2018
GBPm GBPm
-------------------------------------------- ------ -------
On profit for the year
UK corporation tax at 19.0% (2018: 19.0%) 1.1 (6.6)
Adjustment in respect of prior years 1.9 3.7
-------------------------------------------- ------ -------
Current tax credit/(expense) for the year 3.0 (2.9)
-------------------------------------------- ------ -------
Deferred tax expense for the current year (1.2) (0.8)
Adjustment in respect of prior years 1.9 (3.7)
Deferred tax credit/(expense) for the year 0.7 (4.5)
-------------------------------------------- ------ -------
Tax credit/(expense) in the consolidated
income statement 3.7 (7.4)
-------------------------------------------- ------ -------
2019 2018
GBPm GBPm
-------------------------------------------------- -------- ------
Tax reconciliation
(Loss)/profit before tax (6.6) 40.2
-------------------------------------------------- -------- ------
Taxation at 19.0% (2018: 19.0%) 1.3 (7.6)
Share of results of joint ventures and
associates - 0.1
Amounts qualifying for tax relief and disallowed
expenses (1.2) 0.1
Rate adjustment relating to deferred taxation
and overseas profits and losses (0.2) -
Adjustments in respect of prior years 3.8 -
-------------------------------------------------- -------- ------
Tax credit/(expense) in the consolidated
income statement 3.7 (7.4)
-------------------------------------------------- -------- ------
5 Earnings per share
The calculation of earnings per share is based on a loss of
GBP2.9 million (2018: profit GBP32.8 million) and the number of
shares set out below.
2019 2018
Number Number
(millions) (millions)
---------------------------------------------------------- ----------- -----------
Weighted average number of ordinary shares in issue
for basic earnings per share calculation 107.6 106.3
Dilutive potential ordinary shares arising from employee
share schemes 0.2 2.3
---------------------------------------------------------- ----------- -----------
Weighted average number of ordinary shares in issue
for diluted earnings per share calculation 107.8 108.6
---------------------------------------------------------- ----------- -----------
6 Dividends
Dividend 2019 2018
per share
pence GBPm GBPm
------------------------------------------------- ---------- ------ ------
Final dividend for the year ended 31 December
2017 9.25 - 9.8
Interim dividend for the year ended 31 December
2018 5.15 - 5.4
Final dividend for the year ended 31 December
2018 10.00 10.7 -
Interim dividend for the year ended 31 December
2019 3.80 4.1 -
------------------------------------------------- ---------- ------ ------
Amount recognised as distributions to equity
holders in the year 14.8 15.2
Dividends settled in shares (1.3) (1.5)
------------------------------------------------- ---------- ------ ------
Dividends settled in cash 13.5 13.7
------------------------------------------------- ---------- ------ ------
Consistent with the rationale for the proposed equity raise, the
Company will pay no final dividend in respect of the year ended 31
December 2019, therefore resulting in a total dividend paid for the
year, including the interim dividend, of 3.8 pence per share (2018:
15.15 pence).
7 Intangible assets
Customer Other acquired
Goodwill relationships intangibles Other intangibles Total
GBPm GBPm GBPm GBPm GBPm
-------------------------- --------- --------------- --------------- ------------------ ------
Cost
At 1 January 2018 54.1 15.4 9.7 8.4 87.6
Additions - - - 0.3 0.3
Disposals - - - (1.0) (1.0)
-------------------------- --------- --------------- --------------- ------------------ ------
At 31 December 2018 54.1 15.4 9.7 7.7 86.9
-------------------------- --------- --------------- --------------- ------------------ ------
At 1 January 2019 54.1 15.4 9.7 7.7 86.9
Additions - - - 3.1 3.1
At 31 December 2019 54.1 15.4 9.7 10.8 90.0
-------------------------- --------- --------------- --------------- ------------------ ------
Accumulated amortisation
At 1 January 2018 - 10.2 8.2 6.7 25.1
Charge in year - 2.3 0.7 0.4 3.4
Disposals - - - (0.1) (0.1)
-------------------------- --------- --------------- --------------- ------------------ ------
At 31 December 2018 - 12.5 8.9 7.0 28.4
-------------------------- --------- --------------- --------------- ------------------ ------
At 1 January 2019 - 12.5 8.9 7.0 28.4
Charge in year - 1.8 0.5 0.3 2.6
At 31 December 2019 - 14.3 9.4 7.3 31.0
-------------------------- --------- --------------- --------------- ------------------ ------
Net book value
At 31 December 2019 54.1 1.1 0.3 3.5 59.0
-------------------------- --------- --------------- --------------- ------------------ ------
At 31 December 2018 54.1 2.9 0.8 0.7 58.5
-------------------------- --------- --------------- --------------- ------------------ ------
At 1 January 2018 54.1 5.2 1.5 1.7 62.5
-------------------------- --------- --------------- --------------- ------------------ ------
8 Property, plant and equipment
Right-of-use assets
--------------------------------------
Land & Vehicles,
Buildings Plant & Equipment Land & Buildings plant & equipment Total
GBPm GBPm GBPm GBPm GBPm
--------------------------- ----------- ------------------ ----------------- ------------------- -------
Cost
At 1 January 2018 32.9 32.7 - - 65.6
Currency movements 0.4 0.1 - - 0.5
Additions - 1.0 - - 1.0
Disposals (1.2) (1.6) - - (2.8)
--------------------------- ----------- ------------------ ----------------- ------------------- -------
At 31 December 2018 32.1 32.2 - - 64.3
--------------------------- ----------- ------------------ ----------------- ------------------- -------
At 1 January 2019 32.1 32.2 - - 64.3
Adjustment on transition
to IFRS 16 - - 20.0 13.0 33.0
--------------------------- ----------- ------------------ ----------------- ------------------- -------
Restated at the beginning
of the financial year 32.1 32.2 20.0 13.0 97.3
Currency movements (1.1) (0.2) - - (1.3)
Additions 0.1 3.7 1.7 12.1 17.6
Disposal of subsidiary
undertakings (18.4) (1.0) - - (19.4)
Disposals (0.2) (2.4) (2.2) (3.9) (8.7)
At 31 December 2019 12.5 32.3 19.5 21.2 85.5
--------------------------- ----------- ------------------ ----------------- ------------------- -------
Accumulated depreciation
At 1 January 2018 2.9 19.7 - - 22.6
Currency movements 0.1 - - - 0.1
Charge in year 0.8 2.4 - - 3.2
Disposals - (1.6) - - (1.6)
--------------------------- ----------- ------------------ ----------------- ------------------- -------
At 31 December 2018 3.8 20.5 - - 24.3
--------------------------- ----------- ------------------ ----------------- ------------------- -------
At 1 January 2019 3.8 20.5 - - 24.3
Currency movements (0.3) (0.1) - - (0.4)
Charge in year 0.8 2.9 4.6 9.4 17.7
Impairment 5.9 - - - 5.9
Disposal of subsidiary
undertakings (0.5) (0.4) - - (0.9)
Disposals (0.2) (2.1) (0.3) (2.6) (5.2)
At 31 December 2019 9.5 20.8 4.3 6.8 41.4
--------------------------- ----------- ------------------ ----------------- ------------------- -------
Net book value
At 31 December 2019 3.0 11.5 15.2 14.4 44.1
--------------------------- ----------- ------------------ ----------------- ------------------- -------
At 31 December 2018 28.3 11.7 - - 40.0
--------------------------- ----------- ------------------ ----------------- ------------------- -------
At 1 January 2018 30.0 13.0 - - 43.0
--------------------------- ----------- ------------------ ----------------- ------------------- -------
9 Cash and cash equivalents
Cash and cash equivalents are analysed below and include the
Group's share of cash held by joint operations of GBP83.5 million
(2018: GBP84.5 million).
2019 2018
GBPm GBPm
--------------------------- ------- -------
Cash and cash equivalents 180.9 189.3
Borrowings - current (68.0) (10.0)
Borrowings - non-current (48.0) (60.5)
--------------------------- ------- -------
Net cash/(debt) 64.9 118.8
--------------------------- ------- -------
10 Pensions
A defined benefit pension scheme is operated in the UK and a
number of defined contribution pension schemes are in place in the
UK and overseas. Contributions are paid by subsidiary undertakings
and, to the defined contribution schemes, by employees. The total
pension charge in the income statement was GBP12.7 million
comprising GBP12.8 million included in operating costs plus GBP0.1
million included in net finance expense (2018: GBP20.8 million,
comprising GBP20.4 million in operating costs plus GBP0.4 million
in net finance expense).
Defined benefit scheme
The defined benefit scheme was closed to new members on 31 May
2005 and from 01 April 2006 future benefits were calculated on a
Career Average Revalued Earnings basis. The scheme was closed to
future accrual of benefits to members on 30 September 2009. A full
actuarial valuation of the scheme was carried out as at 31 March
2016 and this was updated to 31 December 2019 by a qualified
independent actuary. At 31 December 2019, there were 2,870 retirees
and 2,846 deferred members. The weighted average duration of the
obligations is 16.4 years.
2019 2018 2017
GBPm GBPm GBPm
---------------------------------------------- -------- -------- --------
Present value of defined benefit obligations (812.1) (752.7) (803.4)
Fair value of scheme assets 817.0 748.5 779.5
---------------------------------------------- -------- -------- --------
Recognised asset/(liability) for defined
benefit obligations 4.9 (4.2) (23.9)
---------------------------------------------- -------- -------- --------
Movements in present value of defined benefit obligations
2019 2018
GBPm GBPm
--------------------------------------------- ------- -------
At 1 January 752.7 803.4
Past service cost - GMP equalisation charge - 8.6
Interest cost 20.6 19.6
Remeasurements - demographic assumptions (7.5) (20.7)
Remeasurements - financial assumptions 74.6 (25.9)
Remeasurements - experience adjustments 9.0 3.9
Benefits paid (37.3) (36.2)
--------------------------------------------- ------- -------
At 31 December 812.1 752.7
--------------------------------------------- ------- -------
Movements in fair value of scheme assets
2019 2018
GBPm GBPm
----------------------------------- ------- -------
At 1 January 748.5 779.5
Interest income 20.7 19.2
Remeasurements - return on assets 69.1 (29.4)
Contributions by employer 16.3 15.7
Administrative expenses (0.3) (0.3)
Benefits paid (37.3) (36.2)
----------------------------------- ------- -------
At 31 December 817.0 748.5
----------------------------------- ------- -------
Expense recognised in the income statement
2019 2018
GBPm GBPm
--------------------------------------------------------- ------ -------
Administrative expenses paid by the pension scheme (0.3) (0.3)
Administrative expenses paid directly by the Group (1.7) (1.7)
GMP equalisation charge - (8.6)
Interest income/(expense) on the net assets/liabilities
of the defined benefit pension scheme 0.1 (0.4)
--------------------------------------------------------- ------ -------
(1.9) (11.0)
--------------------------------------------------------- ------ -------
Fair value of scheme assets
2019 2018
GBPm GBPm
-------------------------- ------ ------
Overseas equities - 80.7
Global equities 162.4 52.4
Multi-asset growth funds 162.2 140.7
Multi-credit fund 160.3 90.8
LDI plus collateral 251.8 276.6
PFI Investments 51.0 51.6
Property 17.7 21.2
Cash 11.6 34.5
-------------------------- ------ ------
817.0 748.5
-------------------------- ------ ------
Principal actuarial assumption (expressed as weighted
averages)
2019 2018
% %
-------------------------- ----- -----
Discount rate 2.05 2.80
Future pension increases 2.85 3.00
Inflation assumption 2.95 3.20
-------------------------- ----- -----
Weighted average life expectancy from age 65 as per mortality
tables used to determine benefits at 31 December 2019 and 31
December 2018 is:
2019 2018
Male Female Male Female
(years) (years) (years) (years)
-------------------------------- -------- -------- -------- --------
Currently aged 65 22.3 24.2 22.4 24.3
Non-retirees currently aged 45 23.6 25.7 23.8 25.9
-------------------------------- -------- -------- -------- --------
The discount rate, inflation and pension increase, and mortality
assumptions have a significant effect on the amounts reported.
Changes in these assumptions would have the following effects on
the defined benefit scheme:
Pension Pension
liability cost
GBPm GBPm
--------------------------------------------------------------- --------- --------
Increase discount rate by 0.25%, decreases pension
liability and reduces pension cost by 32.2 0.7
Decrease inflation, pension increases by 0.25%, decreases
pension liability and reduces pension cost by 27.5 0.6
Increase life expectancy by one year, increases pension
liability and increases pension cost by 34.0 0.7
----------------------------------------------------------- ------------- --------
In accordance with the pension regulations, a triennial
actuarial review of the Costain defined benefit pension scheme was
carried out as at 31 March 2019. In March 2020, the valuation and
an updated deficit recovery plan were agreed with the scheme
Trustee resulting in cash contributions of GBP10.2 million for each
year commencing 1 April 2020 (increasing annually with inflation)
until the deficit is cleared, which would be in 2029 on the basis
of the assumptions made in the valuation and agreed recovery
plan.
In addition, as previously implemented, the Group will continue
to make an additional contribution so that the total deficit
contributions match the total dividend amount paid by the Company
each year. Any additional payments in this regard would have the
effect of reducing the recovery period in the agreed plan. The
Group will also pay the expenses of administration in the next
financial year.
Any surplus of deficit contributions to The Costain Pension
Scheme would be recoverable by way of a refund, as the Group has
the unconditional right to any surplus once all the obligations of
the Scheme have been settled. Accordingly, the Group does not
expect to have to make provision for these additional contributions
arising from this agreement in future accounts.
Defined contribution schemes
Several defined contribution pensions are operated. The total
expense relating to these plans was GBP10.4 million (2018: GBP9.8
million).
11 Related party transactions
The Group has related party relationships with its major
shareholders, subsidiaries, joint ventures and associates and joint
operations, in relation to the sales of construction services and
materials and the provision of staff and with The Costain Pension
Scheme. The total value of these services in 2019 was GBP218.5
million (2018: GBP255.3 million) and transactions with The Costain
Pension Scheme are included in Note 10.
12 Forward-looking statements
The announcement contains certain forward-looking statements.
The forward-looking statements are not intended to be guarantees of
future performance but are based on current views and assumptions
and involve known and unknown risks, uncertainties and other
factors that may cause actual results to differ from any future
results or developments expressed or implied from the
forward-looking statements.
13 Responsibility statements
The responsibility statement set out below has been prepared in
connection with (and will be set out in) the Annual Report and
Accounts for the year ended 31 December 2019.
"Each of the Directors of the Company confirms that, to the best
of his or her knowledge:
-- The Group accounts, which have been prepared in accordance
with International Financial Reporting Standards as adopted by the
European Union, give a true and fair view of the assets,
liabilities, financial position and profits/losses of the Company
(and of the Group taken as a whole); and
-- The Strategic Report includes a fair review of the
development and performance of the business and the position of the
Company (and of the Group taken as a whole), together with a
description of the principal risks and uncertainties that they
face."
The directors of the Company are Paul Golby (Non-Executive
Chairman), Alex Vaughan (Chief Executive), Tony Bickerstaff (Chief
Financial Officer), Jane Lodge (Independent Non-Executive
Director), Alison Wood (Independent Non-Executive Director), David
McManus (Independent Non-Executive Director) and Jacqueline de
Rojas (Independent Non-Executive Director).
On behalf of the Board:
PAUL GOLBY
Chairman
ALEX VAUGHAN
Chief Executive
519653503
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
END
FR JMMJTMTBBTIM
(END) Dow Jones Newswires
March 11, 2020 03:00 ET (07:00 GMT)
Costain (LSE:COST)
Historical Stock Chart
From Apr 2024 to May 2024
Costain (LSE:COST)
Historical Stock Chart
From May 2023 to May 2024