page 1 page 2 page 3 page 4 page 5 page 6 page 7 page 8 page 9 page 10 page 11 page 12 page 13 page 14 page 15 page 16 page 17 page 18 page 19 page 20 page 21 page 22 page 23 page 24 page 25 page 26 page 27 page 28 page 29 page 30 page 31 page 32 page 33 page 34 page 35 page 36 page 37 page 38 page 39 page 40 page 41 page 42 page 43 page 44 page 45 page 46 page 47 page 48 page 49 page 50 page 51 page 52 page 53 page 54 page 55 page 56 page 57 page 58 page 59 page 60 page 61 page 62 page 63 page 64 page 65 page 66 page 67 page 68 page 69 page 70 page 71 page 72 page 73 page 74 page 75 page 76 page 77 page 78 page 79 page 80 page 81 page 82 page 83 page 84 page 85 page 86 page 87 page 88 page 89 page 90 page 91 page 92 page 93 page 94 page 95 page 96
|
Laing O'Rourke Annual Review 2009 Financial statements 66- 67 Middle East Europe and South Asia Australasia Total Group 2009 2009 2009 2009 £ m £ m £ m £ m Performance by geography: Total revenue 2,532.8 828.7 725.6 4,087.1 Less: Share of joint ventures' and associates revenue ( 53.0) ( 357.6) ( 150.9) ( 561.5) Revenue 2,479.8 471.1 574.7 3,525.6 Profit from operations post exceptional items 34.4 36.9 21.0 92.3 Profit for the year before tax post exceptional items 31.2 37.2 16.6 85.0 EBIT post exceptional items 36.9 40.0 21.0 97.9 EBITDA post exceptional items 78.4 48.9 34.2 161.5 Profit from operations pre exceptional items 51.5 36.9 21.0 109.4 Profit for the year pre tax and exceptional items 48.3 37.2 16.6 102.1 EBIT pre exceptional items 54.0 40.0 21.0 115.0 EBITDA pre exceptional items 95.5 48.9 34.2 178.6 Middle East E urope and South Asia Australasia Total Group 2008 2008 2008 2008 £ m £ m £ m £ m Total revenue 2,608.8 419.9 574.4 3,603.1 Less: Share of joint ventures' and associates revenue ( 43.7) ( 162.3) ( 75.0) ( 281.0) Revenue 2,565.1 257.6 499.4 3,322.1 Profit from operations 39.5 28.1 17.6 85.2 Profit for the year before tax 38.8 27.8 14.6 81.2 EBIT 41.8 29.1 16.8 87.7 EBITDA 84.1 35.0 23.5 142.6 EBIT and EBITDA reconciliation Pre exceptional Exceptional Post exceptional i tems items items 2 009 2009 2009 2008 Note £ m £ m £ m £ m Profit from operations 109.4 ( 17.1) 92.3 85.2 Less: Net non operating expense 7 ( 2.0) - ( 2.0) ( 0.5) Add back: JV net finance expense 13 1.9 - 1.9 0.5 JV tax expense 13 5.7 - 5.7 2.5 EBIT 115.0 ( 17.1) 97.9 87.7 Depreciation 5 61.0 - 61.0 52.3 Amortisation 5 2.6 - 2.6 2.6 EBITDA 178.6 ( 17.1) 161.5 142.6 There is no material difference between revenue by origin and revenue by destination. Revenue includes £ 2,814.8m on construction contracts ( 2008: £ 2,588.4m) calculated on the definition included in IAS11, Construction Contracts. 3 Trading analysis Notes to financial statements for the year ended 31 March 2009 4 Exceptional items During the year the Directors reviewed the carrying value of the Group's residential and mixed- use development assets. The valuations incorporated forecast selling prices and costs to complete as assessed at the balance sheet date. As a result of the review, the Group recognised exceptional land and work in progress impairments of £ 17.1m ( 2008: £ nil). 5 Operating profit 2009 2008 Note £ m £ m Operating profit is stated after charging/( crediting): Staff costs: 6 Staff costs excluding bonuses 824.1 771.0 Staff bonuses 28.5 3.4 Depreciation of property, plant and equipment: 14 Owned assets 27.3 23.4 Under finance leases 33.7 28.9 Operating lease rentals and short- term hires: Property, plant and equipment 88.1 73.5 Amortisation of other intangible assets 12 2.6 2.6 ( Profit)/ loss on disposal of plant and equipment ( 4.0) 0.5 Loss on disposal of intangibles - 0.3 Foreign exchange gains ( 10.9) ( 0.8) Investment property income 15 0.6 0.5 Cost of inventories recognised as an expense: Exceptional items 4 17.1 - Other 1.7 0.2 Auditors' remuneration ( see below) 1.6 2.0 Auditors' remuneration Fees payable to the Company's auditor for the audit of: The Company's annual accounts and consolidated financial statements 0.4 0.3 The Company's subsidiaries pursuant to legislation 0.5 0.5 Total audit fees 0.9 0.8 Fees payable to the Company's auditor and its associates for other services: Services relating to taxation 0.5 1.1 All other services 0.2 0.1 Total non- audit fees 0.7 1.2 Total fees 1.6 2.0 |