We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Mobico Group Plc | LSE:MCG | London | Ordinary Share | GB0006215205 | ORD 5P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 1.00 | 1.42% | 71.60 | 71.50 | 71.85 | 71.75 | 70.00 | 70.00 | 71,720 | 09:28:09 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Intercity,rural Bus Transprt | 3.15B | -163.8M | -0.2667 | -2.65 | 433.54M |
From Feb 2022 to Feb 2025
TIDMNEX
RNS Number : 2729E
National Express Group PLC
10 March 2022
10 March 2022
National Express Group PLC: Full Year Results for the year ended 31 December 2021
Evolve strategy and demand recovery delivering significantly improved results
Financial summary
Hot Features
Premium
Change in
Constant
2021 2020 Change FX
Group Revenue GBP2.17bn GBP1.96bn 11.0% 15.5%
---------- ----------- --------- ---------
Group EBITDA GBP300.0m GBP186.6m 60.8%
---------- ----------- ---------
Group Underlying(1) Operating GBP87.0m (GBP50.8m) GBP137.8m
Profit/(Loss)
---------- ----------- ---------
Group Underlying(1) PBT GBP39.7m (GBP106.1m) GBP145.8m
---------- ----------- ---------
Underlying basic(1) EPS 0.1p (14.6p) 14.7p
---------- ----------- ---------
Statutory
Group Operating Loss (GBP36.2m) (GBP381.4m) GBP345.2m
---------
Group PBT (GBP84.9m) (GBP444.7m) GBP359.8m
---------- ----------- ---------
Group PAT (GBP77.9m) (GBP326.7m) GBP248.8m
---------- ----------- ---------
Basic EPS (16.8p) (57.9p) 41.1p
---------- ----------- ---------
Free cash flow(2) GBP123.4m (GBP196.0m) GBP319.4m
---------
Covenant Net Debt GBP866.6m GBP782.0m GBP84.6m
---------- ----------- ---------
Strategic, financial and operating highlights
Renewed Strategic Focus
-- Launched Evolve, targeting an incremental GBP1billion of revenue and at least GBP100 million of EBIT from 2022 to 2027
-- Purpose-driven with significant benefits for the environment and the business from modal shift to shared mobility.
Improving Financial Results
-- Constant currency revenue growth of 15.5% benefitting from the lifting of mobility restrictions, with passenger journeys up 37% year on year
-- EBITDA increased by 60.8% to GBP300.0 million -- Full year Group Underlying PBT of GBP39.7 million, up GBP146 million year on year
-- Significant rebound in Underlying Operating Margins in North America (9%), ALSA (8%) and German Rail (3%)
-- Underlying operating costs up just 3.8% despite strong revenue growth and inflation, reflecting the benefits of the cost reduction programmes announced last year, removing around GBP100 million of annualised costs
-- Statutory loss before tax of GBP84.9 million; an improvement of GBP360 million year on year
-- Fuel fully hedged at rates lower than 2021 and major input costs subject to long term price agreements, e.g. during the year we fixed UK energy prices for three years
-- Generated GBP123.4 million of free cash flow in the year, an improvement of GBP319 million over the prior year
-- Significant improvement in Gearing to 3.6x from 6.6x
Environmental Leadership
-- Ambitious Group-wide zero emission fleet plans agreed, with a Group scope 1 & 2 net zero target of 2040
-- Maximising return on investment, signing our first 'availability contract' with Zenobe, for around 200 electric buses in the UK, reducing capital expenditure and defraying technology risk
Positioned for Growth
-- Current pipeline of growth opportunities amounting to GBP1.5 billion of revenue across our territories, prinicipally organic
-- Intention to reinstate a dividend in respect of the full year 2022 results, at least 2 times covered, if the positive outlook ahead for profit, cash flow and deleveraging holds
Update on Stagecoach combination
-- National Express notes the announcement of a counter-offer for Stagecoach. The Board of National Express is considering its options and will update the market in due course.
Ignacio Garat, National Express Group Chief Executive said:
"Mobility restrictions are lifting across our markets and people are travelling again. But we cannot return to 'travel as usual' if we are going to meet the pressing needs of COP 26. In 2021 we launched our Evolve Strategy with a clear vision and purpose, to be the world's premier shared mobility operator, leading modal shift from cars to public transport. Modal shift is a necessity for the planet (pre-pandemic, cars generated 70% of surface transport emissions in the EU) and good for our business (a 1% modal shift from cars to buses would increase bus passenger journeys by 23%). We have translated Evolve into detailed action plans in each of our businesses and we are already seeing the benefits.
I am proud of the fact that we have set ambitious environmental targets for each of our businesses and the Group overall, underpinned by solid action plans. National Express has a major role to play not only in tackling the challenge of climate change, but in driving improvements in social mobility by providing safe, reliable, affordable and accessible mobility solutions across the globe.
I am immensely proud of how the Group has responded to the continuing challenges of the pandemic and the improving performance that has resulted. I particulary want to thank our 44,500 employees who have played a critical role in helping to drive our business forward, as we continued to navigate our way through another stop-start year. I am also grateful for the ongoing support from governments and customers, which is testament to the strength of the relationships that we have built over many years. It was very encouraging to see that as restrictions lifted, we saw a rapid recovery in demand for our services and I am delighted to report a return to positive Underlying Operating Profit and free cash flow.
I anticipate further strong recovery in demand over the coming year, and I am excited about what lies ahead, with Evolve providing greater clarity of both the significant growth opportunities and the path towards it. Based on current projections, it is our intention to reinstate consistent dividend payments starting with a dividend for full year 2022."
Enquiries
National Express Group PLC
Chris Davies, Group Chief Financial Officer 0121 460 8655 Louise Richardson, Head of Investor Relations 07827 807766
Maitland
Neil Bennett 020 7379 5151 James McFarlane 07584 142665
There will be a webcast presentation for investors and analysts at 9.00am on 10 March 2022. Details are available from Audrey Da Costa at Maitland.
Website
The full release and supplementary data will be available on our website from 7:00am (London time) on 10 March 2022. The web address is www.nationalexpressgroup.com/investors/results
Notes:
1. To supplement IFRS reporting, we also present our results on an Underlying basis to show the performance of the business before separately disclosed items. These are detailed on page 14 and principally comprise intangible amortisation for acquired businesses, directly attributable gains and losses arising from the Covid-19 pandemic, restructuring costs and the re-measurement of the RRX onerous contract provision. In addition to alternative performance measures in respect of the income statement, free cash flow, Gearing and Covenant Net Debt are also alternative performance measures. Further explanation in relation to all alternative performance measures can be found on pages 20-21.
2. 2020 free cash flow is restated for the reclassification from payables to Net Debt of amounts due under advance subsidy factoring arrangements. For further details see page 32.
Notes
Legal Entity Identifier: 213800A8IQEMY8PA5X34
Classification: 1.1 (with reference to DTR6 Annex 1R)
Forward looking statements and other important information
This document contains forward-looking statements with respect to the financial condition, results and business of National Express Group PLC. By their nature, forward-looking statements involve risk and uncertainty and there may be subsequent variations to estimates. National Express Group PLC's actual future results may differ materially from the results expressed or implied in these forward-looking statements. Unless otherwise required by applicable law, regulation or accounting standard, National Express does not undertake to update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise. Forward-looking statements can be made in writing but also may be made verbally by members of the management of the Group (including without limitation, during management presentations to financial analysts) in connection with this document.
Group Chief Executive's Statement
I am delighted to report our full year results for 2021 which demonstrated continued sequential improvement, and delivered financial results at the top end of expectations. Indeed, we have delivered a steadily improving performance in revenue, EBITDA, operating profit and cash over the year, with the result that:
-- Revenue rose by 15.5% in constant currency to GBP2.17 billion; -- EBITDA rose by 60.8% to GBP300.0 million, an improvement of GBP113.4 million over 2020; -- Underlying Operating Profit improved by GBP137.8 million to GBP87.0 million; -- Underlying PBT improved by GBP145.8 million to GBP39.7 million; -- Statutory loss before tax improved by GBP359.8 million to GBP84.9 million; and
-- We delivered GBP123.4 million of free cash flow in the year, an improvement of nearly GBP320 million year on year, fuelling the rapid reduction in Gearing from 6.6 times at the end of 2020 to 3.6 times.
This performance has been driven by a number of factors. We have seen strong recovery in demand for our services as economies emerged from lockdown restrictions, with vaccination programmes allowing economies to reopen further and mobility increasing. We have benefitted from the management actions taken in 2020, with around GBP100 million of annualised structural costs permanently removed across the business. The ongoing support of customers and authorities has also contributed towards the improved performance in the year.
I am extremely proud of our colleagues across the Group who have continued to navigate through what has been another complex stop-start year, always ready to adjust to the varying restrictions in place in each of the territories in which we operate. I am also proud of the strong relationships with our customers across every Division and how we have worked together to provide service as far as possible, allowing for the restrictions in place.
Evolve Strategy
During the pandemic we saw a short-term shift in transport use back to the private car. If this were to continue as growth normalises, we would see over 400 billion more passenger km per year in North America and the UK alone. Over and above this, demand for transport is expected to increase by up to 30% by 2030 putting more pressure on roads, and increasing congestion and air pollution. At the same time, the world needs to cut carbon emissions to achieve our shared climate goals. Private cars are the primary driver of carbon emissions: pre-pandemic, cars generated 70% of surface transport emissions in the EU. Modern diesel cars each produce more Nitrogen Dioxide than a modern diesel bus full of passengers. More importantly, as we transition to a Zero Emission Vehicle future, a passenger taking a journey on an electric bus rather than an electric car can save well over 10 times total lifetime carbon emissions, and that bus can take 70 cars off the road, significantly reducing congestion and freeing up liveable spaces.
Modal shift from private cars to public transport therefore remains the single most important driver of reduced emissions and congestion. Governments around the world are increasingly aware of this and are adjusting policy towards greater use of public transport to meet their decarbonisation and clean air targets.
In 2021 we launched our Evolve strategy, rooted in our vision to be the world's premier shared mobility operator with leading levels of safety, reliability and environmental standards that customers trust and value. This, in turn, is embedded in our purpose, to lead the modal shift from cars to shared mobility. A 1% modal shift from cars to buses would increase bus passenger journeys by 23% and Evolve provides clarity in terms of both the significant potential growth ahead and the path towards it. At our Capital Markets Day in October we set ambitious targets for the years ahead:
-- A further GBP1 billion of revenue growth by 2027 compared to 2022;
-- Operating profit margin averaging around 9% over the coming years, with more than GBP100 million of additional profit in 2027 compared to 2022; and
-- Cash conversion averaging over 80% a year, with a target to generate at least GBP1.25 billion of free cash between 2022 and 2027 inclusive.
Core to Evolve are five compelling customer propositions, each enabled by our focused application of technology, delivering superior outcomes for all our stakeholders. We have already made progress in 2021 in each of the five customer propositions as the examples below demonstrate.
Reinvigorating public transport : R ebuilding confidence in the public transport system by offering high-quality operations that passengers want to use.
In ALSA, we have substantially completed the mobilisation of Casablanca, our largest contract in Morocco, with the delivery of new fleet, transforming quality and the safety of our customers, as well as significantly improving social mobility in the city. At the same time, we have been able to cascade fleet to other cities to support growth in services, which in some cities, such as Tangier, are now running ahead of pre-pandemic levels. We have also started the mobilisation of our contracts in Portugal, where we expect services to commence in Lisbon in the second quarter of this year. In the UK, our partnership model with Travel for West Midlands is widely recognised at both central and local government levels for delivering for all stakeholders. In 2021, our UK Bus operations have delivered the lowest fares in England, with innovative and flexible ticketing options such as contactless capping, helping to boost growth in passenger demand and revenue.
Multi-modal expansion : Expanding the breadth of our product offering, based on global know-how and local relationships.
In the UK, we expanded our transport solutions business, launching services in the West Midlands, leveraging the existing infrastructure, thereby extending our offer to private hire, contract coach work and a full range of transport solutions in the region. In Spain, we have connected passengers in Leon to last-mile services, with the introduction of bike rental services.
Operational transformation : Driving growth by delivering more efficient transport solutions.
In 2021, we rolled out the first phase of our quality management process through the 'Driving Excellence' programme in our North American School Bus business, standardising and improving a number of operational processes and locking them in with a new technology platform ensuring automated flow-through to billing. By focusing on small and detailed improvements, we are not only delivering improved performance for the customer, but are also eliminating waste and reducing costs. Once fully implemented we expect our 'Driving Excellence' programme to deliver annualised benefits of $40 million. In the UK we have commenced the roll-out of an engineering transformation programme, which has already delivered a 12% reduction in breakdowns versus 2019 and permanent cost savings of over GBP1 million a year, through measures such as more efficient use of parts and data to identify and address repeat defects.
Fill the transit gap : Helping businesses and cities transition from the private car in places that are not well served by existing mass public transit.
We continued to win new contracts in our North American Shuttle business in the year, worth around $20 million of annualised revenue. We successfully mobilised operations for two new customers and also extended a large existing account, which is now providing the opportunity for us to grow with one of our largest customers in other cities and regions across the US. In the UK, our Transport Solutions business has won new shuttle contracts including with Next and the Ministry of Defence, as well as providing team transport for the inaugural Cricket Hundred tournament.
Consolidate and compound fragmented markets to bring the benefits of scale and consistent service.
In 2021, ALSA acquired an urban bus business in Granada, building on our existing urban business in Almeria and regional services, consolidating our leadership position in Andalusia. We have also consolidated our existing business; for example the business review in our North American Transit business driving the exit from, or significant price increases on, low margin and loss making contracts and delivering a significant improvement in profitability in the year.
All of this has driven significant progress across each of the Evolve outcomes in 2021.
The Safest
Safety remains a top priority across the business. In Casablanca, we have delivered a 48% reduction in at-fault road accidents versus 2019, the year in which we first started operating services in the city. Across ALSA, driver behaviour and the risk score, as measured by Lytx through deployment of DriveCam technology, have improved by 50% versus 2019, and by 24% versus 2020. Similarly, in North America, we have seen a 42% improvement in driver behaviour/risk score versus 2019 and a 12% improvement in preventable accidents over the same period. In the UK, both our Bus and Coach businesses have been re-awarded a five-star British Safety Council audit.
The most reliable
By being the most reliable, we give ourselves a competitive edge, driving customer retention and powering growth. A prime example of this, is the largest emergency award ever in the German Rail market, where two rail contracts were awarded to our German rail operations after the incumbent operator handed back the services to the Passenger Transport Authorities (PTAs). This award is a direct result of the reputation as a trusted partner and reliable operator we have built up over the last few years with the PTAs.
The environmental leader
Following our previously announced zero emission fleet targets for our UK Bus and Coach businesses (2030 and 2035 respectively), we announced ambitious targets for a completely zero emission fleet across the Group: Spain Bus by 2035; Spain Coach, Morocco and North America by 2040. The plans supporting these targets underpin the firm commitment that Group as a whole will achieve a net zero target for Scope 1 and 2 emissions by 2040.
We have made good progress in 2021, most notably in our UK Bus operations, where we have started operating 20 hydrogen buses, in partnership with Birmingham City Council, with the ambition to scale up to over 200 buses next year. As lead operator in the UK's first all-electric city, Coventry, have placed orders for the first tranche of 174 electric vehicles, with services starting in early 2023. In addition, we have also signed our first 'availability' contract in the UK with Zenobe. This e ffectively provides the Group with "ZEVs as a service" providing buses and charging infrastructure without the requirement for up-front capital expenditure and with the availability provider accepting risk transfer for issues such as battery performance and changing technology. This will enable us to transition our fleet faster than we could otherwise do and we are aiming to replicate similar structures in North America and ALSA.
The most satisfied customers
Satisfied customers are less likely to put contracts out to tender. In 2021, our North American business recorded its highest ever customer satisfaction score, with 66% of customers rating our services as five-star (highly satisfied), a significant increase from 55% in 2019. This record rating is a direct result of the improvements our teams have delivered through the 'Driving Excellence' programme. Our best in class rating in Morocco was key to us winning the contract in Casablanca.
The employer of choice
We remain committed to paying the real living wage or 10% above the national minimum wage, but our ambition goes beyond this, to becoming the employer of choice across all our markets. Building on strong foundations, our refreshed people strategy will focus on sector leading employee engagement; and creating a diverse and inclusive workplace. In 2022 we will undertake our first consistent global employee engagement survey that will allow us to track our improvement across all of our markets. In 2021 we have focused on our diversity, inclusion and well-being agenda, through our D&I Council that was established in 2019. Initiatives include unconscious bias training to promote an inclusive workforce, for example, in the UK we launched our Stronger Together Campaign.
Strong financial returns
National Express has always been focused on cash generation and return on investment. I am pleased to see the return to strong free cash generation in 2021 and, as we said at our recent Capital Markets day, we expect free cash flow conversion averaging over 80% a year over the coming years. Over time, our business will become more asset-light, and we have made an important move towards that in 2021 through signing the first of potentially many "availability arrangements" which reduce the capital burden on the Group's balance sheet as well as removing the residual value and technology change risk. Our capital allocation discipline remains unchanged: we will utilise the Group's strong free cash flow generation to invest for growth, targeting investments that deliver 15% returns; to pay a dividend, with targeted cover of at least 2 times; and to maintain Gearing in a range of 1.5 to 2 times. Gearing improved significantly in the year to 3.6 times, towards our range of 1.5 to 2 times which we expect to reach within the next two years. The Board intends to reinstate payment of a dividend in respect of full year 2022, based on our current expectations for the year.
Outlook
National Express had a track record of delivering strong and sustainable financial outcomes in the years before the pandemic and we expect to continue to deliver strongly over the coming years. We have seen consistently that as restrictions are lifted, demand recovers. The majority of our businesses rapidly returned to 80% or more of pre-pandemic patronage at peak last year. We will inevitably see some unevenness over the year ahead, but we now have six quarters of increasingly positive demand trajectory to build from. Whilst the impact on the Group is expected to be limited, we note the tragic events unfolding in Ukraine and our sympathies go to those affected. Fuel prices have risen significantly in recent days, but we had already fully hedged our fuel requirements for 2022 and the increased cost of operating a private car has the potential to drive modal shift into public transport.
We expect to continue to rebuild our revenue base during 2022 as we position the business for accelerated growth going forwards, and anticipate delivering revenue close to 2019 levels in 2022.
As set out at the launch of Evolve at our Capital Markets Day, we expect an average profit margin of 9% in the period 2022 to 2027, and having fully recovered to pre-pandemic margin levels of around 10% in the later stages of that period. However, in the short term we expect the recovery in profitability to lag our revenue recovery, and hence for margins initially to be below our target 2022-2027 average, due to the additional investment required to rebuild patronage; the current shortage of drivers we are experiencing in our North America School Bus operations; and an elevated level of cost inflation that has partially offset the structural cost reductions we have made.
We remain focused on return on investment and cash generation and anticipate free cash flow conversion in 2022 at around the pre-pandemic average of at least 60%, with ongoing actions to minimise maintenance capex and utilise availability arrangements to source vehicles. Over the medium term we are targeting an average free cash flow conversion of at least 80% for 2022 to 2027, as set out at our Capital Markets Day.
Ignacio Garat
Group CEO
9 March 2022
ALSA
2021 2020
Year ended 31 December m m
Revenue GBP718.4 GBP559.3
---------------------------------- -------- ----------
Underlying Operating Profit GBP56.6 GBP6.7
Statutory Operating Profit/(Loss) GBP30.2 GBP(93.5)
Revenue EUR835.8 EUR629.3
Underlying Operating Profit EUR65.9 EUR7.5
Statutory Operating Profit/(Loss) EUR35.2 EUR(105.2)
Underlying Operating Margin 7.9% 1.2%
Overview
ALSA has delivered strong growth in revenue, Underlying Operating Profit and cash in the year, driven by an improving trajectory in trading throughout the year, coupled with the benefit of actions taken in 2020 to reduce structural costs. ALSA continues to reap the benefits from the ongoing diversification strategy, with nearly 50% of its contracts being revenue protected, providing both balance and a stable base to support the growth areas of the business. Revenue grew by 32.8% to EUR835.8 million with strong recovery in demand in our Long Haul and Regional services in Spain, and in Morocco, driven by both new and existing contracts. Underlying Operating Profit of EUR65.9 million represents a EUR58.4 million improvement versus last year, with Underlying Operating Margin recovering to 7.9% . After separately disclosed items, the statutory operating profit was EUR35.2 million (2020: EUR105.2m loss); an improvement of EUR140.4 million.
We have seen sequential improvement across all business lines. In Urban bus, by the year-end passenger numbers recovered back to nearly 90% of pre-pandemic levels. Long-Haul passenger demand increased steadily over the summer and into the autumn, peaking at 70% of pre-pandemic levels (despite increased rail competition), before the arrival of the Omicron variant - with passenger demand bouncing back strongly in recent weeks to around 70%. Morocco traded ahead of pre-pandemic levels, with nearly 290 million passengers carried in 2021, an increase of 50% versus 2019, in part driven by the new contracts in Casablanca and Rabat, but also through growth in existing contracts with, for example, the addition of new routes in Tangier.
Progressing Evolve
ALSA has developed a reputation for reinvigorating public transport. A prime example of this is Casablanca, where we are transforming the lives of the people who live there. Nearly 600 new buses are now operating in this city, transforming the quality and safety of services, significantly improving social mobility and further strengthening our strong customer relationships with the local authorities. At the same time, we have been able to cascade fleet to other cities to support growth in services, where, for example, Tangier is now seeing passenger journeys ahead of pre-pandemic levels. This is resulting in tangible improvements in safety, with Casablanca seeing a 48% reduction in at-fault road accidents year on year. It is not just the new contracts where we are seeing such improvements; we have also driven a significant improvement in safety standards in other cities, finishing the year with a 17% reduction in at fault road accidents in our existing contracts versus 2019.
We continued to consolidate our position in the Regional and Urban bus market in Spain, with the acquisition of Rober, an Urban bus business in Granada. This acquisition builds on ALSA's existing Urban bus business in Almeria and in Regional services, consolidating our leadership position in the region. Having subsequently won a small Urban bus contract in Jaen, we have since integrated this into our Rober business, further consolidating our leadership position in Andalusia.
ALSA is an established multi-modal operator and, in 2021, we have continued to add to our diverse offering of mobility services. In Leon, we added further services to our multi-modal offering, with the launch of bike rental services. This adds to our existing services in the city, where we also provide Urban, Regional and Long-Haul, as well as dedicated school bus services.
A key aspect of the ALSA transformational plan is the increasing digitalisation of the business both operationally and commercially. A number of projects are underway including the launch of Mobi4U, a Mobility as a service (MaaS) app. This single app can be used for travel on all types of mobility services in the local area, making it more convenient for our customers to plan their journeys with real-time information on services, journey times and intermodal connections. Making public transport convenient and easier for our customers will help drive modal shift away from cars and help our cities to achieve their environmental targets, whilst also building our relationships with the local authorities. Already the app has been launched in five areas, four in Spain and one in Morocco - and we will look to roll it out further in more towns and cities in 2022.
We have also developed other digital applications for operational projects, including the optimisation of driver scheduling in our Madrid Consortium Urban bus contracts, covering 1,500 drivers and are looking to extend this to further contracts across Spain in 2022.
It's pleasing to see that our customers appreciate our efforts, with customer satisfaction scores back very close to the all-time record set in 2019 despite ongoing mobility restrictions this year. Indeed, our customers love our services and the innovations we introduce, with a clear case in point being our Long-Haul services, where the introduction of night services and new pick-up and destination stops is helping to offset the impact of new lower-cost high speed rail competition.
We continue to make progress with our decarbonisation agenda, launching the following targets in the year for transitioning to fully zero emission fleet targets; Urban bus in Spain by 2035; Long-Haul & Regional Coach in Spain by 2040; and Morocco by 2040. Significantly, we are the first public transport operator in Spain to launch regular services using hydrogen buses, where, working alongside the Madrid Consortium, we are now operating hydrogen buses in Madrid, building on our commitment to sustainable mobility.
Our reputation as a trusted partner and for delivering superior outcomes helps to win and retain contracts. We have successfully extended our contract in Khouribga, Morocco, for a further five years, and in Spain we retained a number of Regional contracts and won new contracts, including the government holiday scheme for elderly people, in partnership with IMSERSO.
Looking ahead
We are excited by the many opportunities that lie ahead of us, starting with our entry into an entirely new market, with the first of our two Urban bus contracts in Portugal mobilising and operating services in 2022. Together these contracts are worth EUR 43 million of revenue on an annualised basis and open up further opportunities in the country.
In addition, we have an attractive pipeline of both organic and inorganic opportunities in the next 12 months, worth nearly EUR 200 million in revenue. We see opportunities both in our existing markets, particularly in the Urban and Regional segments, as well as adjacent markets such as France and Italy, and we are actively working on bids.
The Long-Haul concession renewal process remains on hold as the authorities continue to absorb the impact of the pandemic on transport and the need to finalise the network remapping, with no stated intention to restart the process in the near term. As a result, industry expectations are for no impact from the Long-Haul concession renewal process until late in 2023 at the earliest.
North America
2021 2020
Year ended 31 December m m
---------------------------------- ---------- -----------
Revenue GBP872.0 GBP869.2
Underlying Operating Profit GBP74.4 GBP12.4
Statutory Operating Profit/(Loss) GBP46.5 GBP(176.0)
Revenue US$1,199.7 US$1,121.5*
Underlying Operating Profit US$102.3 US$16.3*
Statutory Operating Profit/(Loss) US$63.8 US$(226.1)
Underlying Operating Margin 8.5% 1.5%
---------------------------------- ---------- -----------
* Revenue and Underlying Operating Profit at constant currency in respect of the Canadian Dollar to US Dollar foreign exchange rate movement in the year
Overview
North America has delivered growth in revenue, Underlying Operating Profit and cash in the year, with an improving trajectory in trading throughout the year. Revenue grew by 7.0% to $1,199.7 million led by a strong return to school for the 2021/2022 year. Underlying Operating Profit of $102.3 million represents an $86.0 million improvement versus last year, with a significant improvement in the Underlying Operating Margin, to 8.5% . After separately disclosed items, the statutory operating profit was $63.8 million (2020: $226.1m loss); an improvement of $289.9 million.
Our School Bus operations saw an improving trajectory throughout the year, with the first half impacted by school closures and a mix of full in-school learning and a 'hybrid' of in-school and at-home learning. Encouragingly, the start of the new school year saw all schools returning to full-in school learning, although a few have closed sporadically in response to Omicron. As schools opened back up, this was accompanied by driver shortages, which are likely to persist for the rest of the 2021/2022 school year. These driver shortages have inevitably impacted wage demands, with wage inflation rising to 5.4% in the current school year. School Bus operators are supported by grant funding through the Coronavirus Economic Relief for Transportation Services (CERTS) programme, which has offset the increase in driver wages and the other costs associated with a more complex start-up to the new school year. We have taken decisive action to mitigate the impact of driver shortages including implementing new standardised recruitment procedures, supported by an enlarged centralised driver recruitment team. At the same time we introduced various incentives such as referral and retention bonus schemes, while also engaging more regularly with employees throughout the year, with a particular focus on well-being.
In our Transit business, service volumes recovered to 76% of pre-pandemic levels. We have benefitted from our review of the portfolio of Transit contracts conducted in the previous year, where we exited loss making contracts and achieved significant price increases on a number of other contracts which were previously earmarked as potential exits. In addition, the implementation of 'Driving Excellence' measures and tight cost control has delivered improved profitability for some previously poor performing contracts.
Our Shuttle business has also seen an improving trajectory throughout the year, with increased demand for services to restart. Earlier in the year only a quarter of services were operating; however, the second saw a strong recovery, with the majority of our customers returning to their workplaces. Encouragingly, 87% of services were operating by the year end with more customers indicating their intention to return more employees to the office in the first half of this year .
Progressing Evolve
We have made significant progress in the year in operational transformation, spearheaded by our 'Driving Excellence' programme. The first phase of our quality management processes has been rolled out in our School Bus depots, both standardising and improving operational processes and locking them in with the roll-out of enabling technology to automate the flow-through to billing. This relentless focus on small improvements is delivering improved performance for the customer, while at the same time eliminating waste and reducing costs. One example being a 27% improvement in yard departure performance, resulting in improved on-time performance for our customers, and an 18% reduction in service penalties year on year.
Once fully implemented we expect our 'Driving Excellence' programme to deliver annualised benefits of $40 million.
One of the five customer propositions set out in Evolve is 'filling the transit gap' and this is best exemplified by our Shuttle business, where we have won multiple new contracts in the year, worth around $20 million of annualised revenue and also retained a number of key contracts, worth around $30 million of annualised revenue. Whilst we expect the pandemic will bring some long-term changes in working arrangements, our customers view face-to-face collaboration as critical for innovation and long-term success and continue to buy up commercial real estate. In addition, with employees likely to adopt a hybrid way of working, there will be growth opportunities for operating more hours of service or more vehicles to accommodate the flexibility the companies are offering. Reflecting new business wins and confidence in the recovery of the existing business, we have raised our expectations for growth in WeDriveU over the next couple of years.
A relentless focus on driving safety improvements has helped to deliver a 64% improvement in our overall safety performance, as measured by FWI. Particularly pleasing is the improvement in our driver behaviour/risk score, which has resulted in a 42% improvement in performance over that recorded in 2019. This in turn has resulted in a 12% improvement in preventable accidents and a 42% improvement in speeding performance over the same period. We had no at-fault major injuries in North America in 2021, an accomplishment we believe is unparalleled in a transport company of our scale.
It is gratifying to see that our School Bus operations recorded its highest ever customer satisfaction score in 2021: 66% of customers gave the highest possible score, a significant increase from the score of 55% in 2019. This record rating is a direct result of the improvements our teams have delivered through the 'Driving Excellence' programme, particularly in terms of on-time performance and accurate invoicing, together with regular Covid-related communications and updates with each of our customers.
This year we set a formal target for a net zero emission fleet by 2040 and have made further progress with our decarbonisation agenda. We are already running a number of electric School Bus pilots and are developing proposals to scale these to hundreds of buses, building on the 'avalability contract' pioneered in the UK. Pleasingly we are seeing increased demand from a number of Shuttle customers for zero emission vehicles (ZEV), where we currently operate nearly 100 ZEVs.
Looking ahead
We remain confident about the prospects for each of our businesses and anticipate further sequential improvements in performance in the coming year.
With the additional operational complexities presented by the current driver shortages being felt across all of the US School Bus market, we expect the current year to be one of consolidation, with a focus on retention of contracts rather than seeking to gain market share. Encouragingly, customers are recognising the challenges we face, and while very early in the bid season, we are seeing above-average price increases on contract renewals.
In Transit, we will continue to focus our bidding activity in paratransit opportunities, which are typically both asset light and higher margin: we are actively exploring a number of tenders that will come up for bid in the next 12-18 months, worth around $200 million of revenue.
As noted above, we believe the growth prospects are very strong for our Shuttle operations. Indeed, we have a strong pipeline of bidding opportunities in 2022, approaching $150 million of annualised revenue, both in the corporate and university Shuttle markets, with potential to further expand our geographical footprint across the US.
UK
2021 2020
Year ended 31 December GBPm GBPm
---------------------------- ------ -------
Revenue 397.8 388.2
Underlying Operating Loss (22.6) (49.0)
Statutory Operating Loss (46.4) (99.4)
Underlying Operating Margin (5.7)% (12.6)%
---------------------------- ------ -------
Overview
While the UK had a tough year with mixed fortunes in our Bus and Coach operations, the performance trajectory continued to improve in terms of revenue and operating profit, particularly so in the second half of the year. Revenue grew by 2.5% to GBP397.8 million (and up nearly 14% in the second half). The Underlying Operating Loss of GBP22.6 million represents a GBP26.4 million improvement versus last year, with all of the loss associated with our Coach business. Despite these challenges, the UK delivered a significantly reduced loss in the year. After separately disclosed items, the statutory operating loss was GBP46.4 million (2020: GBP99.4m); an improvement of GBP53.0 million.
Over the year, Bus has seen a sequential improvement in passenger demand, recovering to around 80% of pre pandemic levels in November, before the arrival of the Omicron variant, where the imposition of "Plan B" restrictions contributed to a short term reduction in demand for our services. However, we observed a rapid bounce back in passenger demand in the weeks following the lifting of all restrictions in England in late January with passenger demand now back to 80% and rising. Our Bus operations continued to receive government support throughout the year, initially through the Covid Bus Service Support Grant (CBSSG), and then latterly through the Bus Recovery Grant (BRG), which runs through to the end of March 2022. With passenger demand still recovering, we welcome the recent announcement of a new bus funding package, worth over GBP150 million, from April through to October 2022.
Meanwhile, Coach had a tough start to the year, with operations temporarily mothballed in the first quarter as re-imposed lockdown restrictions were in place in the UK. The second quarter saw significantly reduced service levels relative to pre-pandemic levels, with restrictions on long distance travel and social distancing in place for much of that period. The second half saw a significant recovery in passenger demand, peaking at 55% of pre-pandemic levels in November with an occupancy rate of 66%. With the arrival of Omicron, there was a temporary slowing, but we have already seen passenger demand and revenue bouncing back in the last few weeks to nearly 60% of pre-pandemic levels. The recovery has been driven by higher demand on our core intercity routes, while our airport routes have inevitably seen extremely low passenger volumes, in line with reduced levels of international travel. As we rebuild occupancy, bringing service back ahead of full patronage, this is impacting profit recovery in the short-term - however we believe this is the right strategy to drive higher medium-term returns. We expect to return to profit in our Coach business in 2022.
Our Transport Solutions business has also had a difficult year, with private hire and holidays particularly affected by the changing messaging around travel restrictions. Notwithstanding these challenges, Transport Solutions recovered to 60% of 2019 revenue, with some significant contract wins in the year.
Progressing Evolve
Our UK Bus operations have a great reputation for re-invigorating public transport, with our partnership model with Transport for West Midlands (TfWM) widely recognised at both central and local government levels for delivering for all stakeholders. Working in partnership with TfWM, we have submitted the West Midlands region's bid for Bus Service Improvement Plan funding (BSIP) with key features including bus priority measures, sustaining low fares and ticketing innovations such as contactless capping, together with additional ZEVs - all aimed at driving modal shift from cars onto our buses. We already have the lowest fares in England, which has helped to drive the strong recovery in passenger demand to around 80% of pre-pandemic levels; we have also developed our industry-leading 'tap and go, never overpay' contactless capping ticketing further, with the launch of 3-day and 7-day options, which are both attractive and convenient for customers.
We have continued to invest and improve our businesses through the rollout of new technology and processes in the year. One such example is CitySwift, a timetable optimisation platform which uses AI and machine learning to predict journey times. This has enabled our bus operations to match service provision to prevailing traffic conditions, driving both efficiency improvements and enhanced customer service.
Filling the transit gap is best exemplified by our Transport Solutions business, which has won a number of new Shuttle contracts including the provision of employee Shuttle services for NEXT and the Ministry of Defence, as well as providing team bussing for the inaugural Cricket Hundred tournament. And significantly, Transport Solutions won its first ZEV Shuttle contract, providing Shuttle services to the Harry Potter World studio tour.
Our relentless focus on safety has been recognised with both our Bus and Coach operations re-awarded a five-star British Safety Council audit.
Our customers are recognising our efforts with the Net Promoter Score for our core coach brand standing at 42.3 versus a score of 38 in 2019, while our Trust Pilot rating is 'Excellent' with a score of 4.4.
We have the most ambitious net zero emission fleet targets for a [large] public transport operator in the UK. We have made further progress towards those targets in the year, where, in partnership with Birmingham City Council, we are now operating 20 hydrogen buses around Birmingham, the first city in England to do so outside of London, with the ambition to scale up to over 200 buses from 2023. In addition, as lead operator in the UK's first all-electric city, Coventry, we have also placed orders for 130 electric vehicles, to enter operation in early 2023, t hrough our first 'availability' contract in the UK with Zenobe, This e ffectively provides the group with "ZEVs as a service"; providing buses and charging infrastructure without the requirement for up-front capital expenditure and with the availability provider accepting risk transfer for issues such as battery performance and changing technology.
Looking ahead
Looking ahead, we expect to see a continuing recovery in demand for our bus and coach services with the combination of low fares against a backdrop of rising costs for car owners, coupled with the arrival of the Commonwealth Games in Birmingham this summer, all helping to drive further growth in passenger demand. We anticipate passenger journeys approaching 2019 levels by the end of 2022.
With countries around the world lifting travel restrictions for tourists, we anticipate significant pent-up demand for overseas holidays this year, which, in turn, should drive a strong recovery in our services to airports this summer. Crucially, we have the contracts with the airports to access this demand, providing a significant competitive advantage over other operators.
Germany
2021 2020
Year ended 31 December m m
----------------------------------- --------- ---------
Revenue GBP182.1 GBP139.2
Underlying Operating Profit/(Loss) GBP5.0 GBP(4.9)
Statutory Operating Loss GBP(24.1) GBP(24.0)
Revenue EUR211.8 EUR156.6
Underlying Operating Profit/(Loss) EUR5.8 EUR(5.5)
Statutory Operating Loss EUR(28.0) EUR(27.0)
Underlying Operating Margin 2.7% (3.5)%
----------------------------------- --------- ---------
Overview
Revenue was up 35.2% to EUR211.8 million, refelecting a full year of operations following the the start-up of our third service for the Rhine-Ruhr Express (RRX) services in December 2020. The Underlying Operating Profit of EUR5.8 million in the year, represents an improvement of EUR11.3 million over the prior year, reflecting good operational control plus receipt of additional subsidies from the local passenger transport authorities (PTAs) to compensate for the reduced levels of patronage compared to pre-pandemic levels. The prior year also included contract accounting adjustments that reduced the in-year profit, without which the business would have generated a small Underlying Operating Profit in 2020. After separately disclosed items, the statutory operating loss was EUR28.0 million (2020: EUR27.0m).
In 2020 and subsequently also in 2021, we conducted a review of the profitability of the RRX contract, which has been impacted not only by the pandemic but also by rising costs, particularly rising energy prices and personnel costs. This has resulted in an increased onerous contract provision being recognised in the year, the cost of which has been recorded as a separately disclosed item; full details can be found in note 5 to the Financial Statements.
With another successful mobilisation of services, National Express is increasingly seen by the local PTAs as an operator with a reputation for high performance and reliability. It is this reputation that has enabled us to not only adjust terms on some existing contracts, thereby improving their lifetime profitability, but also to pick up new contracts through the largest ever emergency award in the rail industry, with the incumbent operator handing back services to the PTA. This new contract award will see us running further services for RRX for the next two years, and with a good margin.
The net impact of all of these developments is clear line of sight to sustained profitability and cashflow from German Rail going forward.
Progressing Evolve
The new emergency contract award demonstrates the importance and value of building a reputation as a trusted and reliable partner with customers, be they fare paying passengers or local PTAs. Our success and capability in mobilising new contracts is a key differentiator, and with a much shorter mobilisation period than is normal, we have the opportunity to deepen our customer relationships yet further. One of the major determinants for success in rail contract mobilisation, is the recruitment and training of train drivers, something which some of our competitors have struggled with. Our approach to this key area has not only resulted in successful start-up to services, but also ensured that we retain our drivers as we build our reputation as the employer of choice.
Looking ahead
As we look ahead, we see revenue significantly higher than the level seen in 2019, reflecting the new services mobilised in 2021 and the emergency contract award. We also see further growth opportunities through selective bidding for rail franchises which allow us to consolidate and coupled with a smoother profile of profit delivery, compound our existing contracts.
Group Chief Financial Officer's review
Summary Income Statement
Separately Total Separately Total
Underlying disclosed Underlying disclosed
result(1) items(1) result(1) items(1)
2021 2021 2021 2020 2020 2020
GBPm GBPm GBPm GBPm GBPm GBPm
------------------------- ---------- ---------- --------- ---------- ---------- ---------
Revenue 2,170.3 - 2,170.3 1,955.9 - 1,955.9
Operating costs (2,083.3) (123.2) (2,206.5) (2,006.7) (330.6) (2,337.3)
------------------------- ---------- ---------- --------- ---------- ---------- ---------
Operating profit/(loss) 87.0 (123.2) (36.2) (50.8) (330.6) (381.4)
Share of results from
associates (1.0) - (1.0) (2.1) - (2.1)
Net finance costs (46.3) (1.4) (47.7) (53.2) (8.0) (61.2)
------------------------- ---------- ---------- --------- ---------- ---------- ---------
Profit/(loss) before tax 39.7 (124.6) (84.9) (106.1) (338.6) (444.7)
Tax (12.8) 19.8 7.0 29.3 88.7 118.0
------------------------- ---------- ---------- --------- ---------- ---------- ---------
Profit/(loss) for the
year 26.9 (104.8) (77.9) (76.8) (249.9) (326.7)
------------------------- ---------- ---------- --------- ---------- ---------- ---------
1: To supplement IFRS reporting, we also present our results on an Underlying basis which shows the performance of the business before separately disclosed items, principally comprising amortisation of intangibles for acquired businesses, certain costs arising as a direct consequence of the pandemic, restructuring costs and the re-measurement of the RRX onerous contract provision . Treatment as a separately disclosed item provides users of the accounts with additional useful information to assess the year-on-year trading performance of the Group. Further explanation in relation to these measures, together with cross-references to reconciliations to statutory equivalents where relevant, can be found on pages 20-22.
2021 began with further mobiity restrictions imposed by governments around the world. However, as these were lifted the recovery in revenue was encouraging; revenue for the first half of the year increased to 77% of 2019 levels (on a constant currency basis) compared to the second half of 2020 being 66%. This improved further to 87% of 2019 in the second half of 2021. This resulted in full year Group revenue of GBP2,170.3 million (2020: GBP1,955.9m), an increase of 11.0% (15.5% on a constant currency basis) year-on-year.
Public transport, by its nature, relies on a combination of commercial and concessionary revenue and during the year, the Group received GBP162.9 million in Covid-related revenue support (2020: GBP115.5m) representing 7.5% of total Group revenue. In the UK, the Group recognised GBP80.6 million (2020: GBP83.2m) from the Covid-19 Bus Services Support Grant (CBSSG) in return for maintaining bus services at around 100% of pre-pandemic levels with social distancing provisions in place. This scheme ended in August 2021 and was replaced by the Bus Recovery Grant (BRG) for which the Group recognised GBP12.2m revenue in the year. In addition, the Group recognised GBP54.2 million (2020: GBP15.3m) and GBP15.9 million (2020: GBP15.6m) for Covid-19 government compensation in ALSA and German Rail respectively. Had these various revenue-related grants not been available the Group would have operated a significantly lower level of service in order to further reduce costs. There was no revenue support provided by the Government for UK coach operations.
The Group recorded an Underlying Operating Profit for the year of GBP87.0 million (2020: GBP50.8m loss). The year-on-year improvement of GBP137.8 million reflected the increase in revenue, combined with continued cost control and support from customers, governments and transport authorities. Despite variable cost increases as service levels increased to support the 11.0% revenue growth and the impact of inflation, the increase in Underlying operating costs was contained at 3.8%; this reflected the cost saving programmes implemented in late 2020 and early 2021 to remove around GBP100 million of cost from the Group, as well as increasing occupancy.
After GBP123.2 million (2020: GBP330.6m) of separately disclosed items, the statutory operating loss was GBP36.2 million (2020: GBP381.4m loss).
At the start of the year a significant number of employees were temporarily laid off or furloughed utilising government income protection schemes, but the vast majority returned to work during the year with only minimal numbers remaining on such schemes by the end of the year. In total, the cost support received in respect of job retention or wage subsidy schemes was GBP18.3 million (2020: GBP45.6m), comprising GBP8.9 million in the UK and GBP9.4 million in North America. In addition GBP45.7 million of cost support was recognised in respect of the Coronavirus Economic Relief for Transportation Services (CERTS) grant in North America.
Underlying net finance costs decreased by GBP6.9 million to GBP46.3 million (2020: GBP53.2m) reflecting the impact in the prior year of the partial double-carry of Sterling bonds, as well as the impact of lower average Net Debt.
After finance costs and a loss of GBP1.0 million from the share of results from associates (2020: GBP2.1m loss), the Group recorded an Underlying Profit Before Tax of GBP39.7 million (2020: GBP106.1m loss).
The Underlying tax charge was GBP12.8 million (2020: GBP29.3m credit) representing an Underlying effective tax rate of 32.2% (2020: 27.6%) broadly in line with the weighted average tax rates in the countries in which the Group operates, the increase being driven by generating profits in higher taxation jurisdictions and a loss in the UK. The statutory tax credit was GBP7.0 million (2020: GBP118.0m credit). Tax losses in most jurisdictions have been recognised as deferred tax assets with forecasts of future profits supporting their utilisation.
The statutory loss for the year, after the separately disclosed items explained below, was GBP77.9 million (2020: GBP326.7m loss).
Separately disclosed items
GBP124.6 million (2020: GBP338.6m) of separately disclosed items were recorded as a net cost before tax in the Income Statement, of which GBP44.4 million (2020: GBP126.9m) represented cash outflows in the year.
Income Statement Income Statement Cash Cash
2021 2020 2021 2020
Separately disclosed items GBPm GBPm GBPm GBPm
------------------------------------------------- ---------------- ---------------- ------ -------
Intangible amortisation for acquired businesses (38.8) (52.6) - -
Directly attributable gains and losses resulting
from the Covid-19 pandemic (41.0) (245.7) (31.5) (109.6)
Restructuring costs (12.3) (14.0) (9.4) (10.8)
Re-measurement of the Rhine-Ruhr onerous
contract provision (27.9) (16.8) (1.5) -
Other separately disclosed items (3.2) (1.5) (0.9) -
Separately disclosed operating items (123.2) (330.6) (43.3) (120.4)
Interest charges directly resulting from
the Covid-19 pandemic (1.4) (8.0) (1.1) (6.5)
------------------------------------------------- ---------------- ---------------- ------ -------
Total (before tax) (124.6) (338.6) (44.4) (126.9)
------------------------------------------------- ---------------- ---------------- ------ -------
Consistent with previous periods the Group classifies the GBP38.8 million (2020: GBP52.6m) amortisation for acquired intangibles as a separately disclosed item.
GBP41.0 million (2020: GBP245.7m) of directly attributable gains and losses due to Covid-19 were incurred in the year. These principally comprised: GBP10.3 million (2020 : GBP116.6m) in respect of onerous contracts; GBP17.0 million (2020: GBP99.3m) impairments of customer contracts and property, plant and equipment; and GBP11.5 million expense (2020: GBP33.9m gain) in respect of the re-measurement of the WeDriveU put liability. Going forward, we do not expect further Covid-related charges in separately disclosed items other than re-measurements of items previously recorded.
Costs of GBP12.3 million (2020: GBP14.0m) were incurred in respect of group-wide restructuring and long-term cost saving initiatives, as part of the Group's mitigations against the adverse impact of the pandemic on profit and cash.
A GBP27.9 million (2020: GBP16.8m) expense was incurred following the re-assessment of the Rhine-Ruhr Express (RRX) onerous contract in Germany. Whilst the outlook for the German Rail business overall is positive, with good profitability anticipated over the remaining life of the contracts in aggregate, the original RRX contract in isolation is anticipated to be onerous, driven by cost inflation for personnel and energy costs .
Further detail is set out in note 4 to the Financial Statements.
Segmental performance
Separately Segment Separately Segment
Underlying Underlying
Operating disclosed Operating disclosed
Profit/(Loss) items result (Loss)/Profit items result
2021 2021 2021 2020 2020 2020
GBPm GBPm GBPm GBPm GBPm GBPm
------------------------ -------------- ---------- -------- -------------- ---------- --------
ALSA 56.6 (26.4) 30.2 6.7 (100.2) (93.5)
North America 74.4 (27.9) 46.5 12.4 (188.4) (176.0)
UK (22.6) (23.8) (46.4) (49.0) (50.4) (99.4)
German Rail 5.0 (29.1) (24.1) (4.9) (19.1) (24.0)
Central functions (26.4) (16.0) (42.4) (16.0) 27.5 11.5
------------------------ -------------- ---------- -------- -------------- ---------- --------
Operating profit/(loss) 87.0 (123.2) (36.2) (50.8) (330.6) (381.4)
------------------------ -------------- ---------- -------- -------------- ---------- --------
ALSA revenue increased by 33% resulting in a EUR58m increase in Underlying Operating Profit to EUR66m. The Urban bus businesses in Spain as well as in Casablanca are largely revenue-protected, which has provided a stable underpin to performance whilst patronage is rebuilt. Discretionary and tourist businesses have continued to be severely impacted by the pandemic but Long Haul has recovered well, with revenues in the second half of the year improving to within 20% of pre-pandemic levels despite ongoing restrictions. Morocco revenues grew by 36% to EUR134m, principally driven by Rabat and Casablanca but with other cities also recovering strongly.
North America revenue increased by 7% resulting in an increase in Underlying Operating Profit of $86m to $102m. School Bus service levels built back throughout the first half of the year with 96% of Schools back by the end of the School year in June. The second half of the year for School Bus has been impacted by driver shortages which have driven a large number of lost routes, although the financial impact of this has been partially mitigated by CERTS grant funding. Transit continues to benefit from the 2020 portfolio review as well as some key contract extensions,with revenue peaking at nearly 80% of 2019 levels. Shuttle customers mostly continued to pay in full such that WeDriveU continues to deliver close to pre-pandemic levels of profit.
UK revenue increased by 3% resulting in an increase in profit of GBP26m although still producing an Underlying Operating Loss of GBP23m. Within this, the Bus and Coach businesses fared very differently. UK Bus revenue for the year was 1% up on pre-pandemic levels, with patronage growing sequentially and peaking at over 80% of pre-pandemic levels before dropping again as restrictions were reapplied. Coach revenue finished the year 48% down on 2019 having peaked at 36% down. The continued mobility restrictions coupled with building occupancy, bringing back service ahead of passenger demand, drove an operating loss.
Cash management
2020
2021 Restated*
Funds flow GBPm GBPm
----------------------------------------------------------- --------- ----------
Underlying Operating Profit/(Loss) 87.0 (50.8)
Depreciation and other non-cash items 213.0 237.4
----------------------------------------------------------- --------- ----------
EBITDA 300.0 186.6
Net maintenance capital expenditure** (142.1) (215.9)
Working capital movement 33.0 (95.6)
Pension contributions above normal charge (7.2) (7.4)
----------------------------------------------------------- --------- ----------
Operating cash flow 183.7 (132.3)
Net interest paid (41.1) (56.0)
Tax paid (19.2) (7.7)
----------------------------------------------------------- --------- ----------
Free cash flow 123.4 (196.0)
Growth capital expenditure** (134.4) (35.3)
Acquisitions and disposals (net of cash acquired/disposed) (54.3) (48.0)
Separately disclosed items (44.4) (126.9)
Proceeds from equity instruments - 725.6
Payment on hybrid instrument (5.3) -
Other, including foreign exchange 65.1 (57.2)
----------------------------------------------------------- --------- ----------
Net funds flow (49.9) 262.2
----------------------------------------------------------- --------- ----------
Net Debt (1,069.8) (1,019.9)
----------------------------------------------------------- --------- ----------
* 2020 Net Debt is restated for the reclassification from payables to Net Debt of GBP78.3m amounts due under advance factoring arrangements. See below for further explanation.
** Net maintenance capital expenditure and growth capital expenditure are defined in the glossary of Alternative Performance Measures on page 20.
The Group generated EBITDA of GBP300.0 million in the year (2020: GBP186.6m).
The net maintenance capital expenditure of GBP142.1 million (2020: GBP215.9m) represented a significant reduction on recent years, reflecting actions taken to reduce capital expenditure in response to the pandemic. The majority of spend in the year was in respect of fleet replacement in ALSA and North America. At the year end there was GBP104.3 million (2020: GBP289.6m) owing to vehicle suppliers in respect of either maintenance or growth capex, with the year-on-year decrease reflecting the payment of growth capex in the year, combined with tight control of capital additions.
The Group recorded a working capital inflow of GBP33.0 million for the year (2020: GBP95.6m outflow), reflecting a partial unwind of the outflow observed in the previous year, as receivables and payables both increased as a result of the continued recovery in activity levels.
Consistent with previous periods, the Group makes use of non-recourse factoring arrangements. These take two forms: a) typical factoring of receivables existing at the balance sheet date (principally utilised for School Bus in North America), and b) advance payments for factoring of divisional subsidies. The latter occurs principally in Germany where the cash flow profile of the RME contract is such that it creates a working capital requirement over the first half of the 15 year contract, and we factor certain of the subsidies due in order to ensure that the contract has a cash neutral impact on the Group. During the year the Group amended its accounting policy in respect of this form of factoring such that any amounts drawn down are now classified as borrowings rather than as a working capital item - see note 2 to the Financial Statements for further information. At 31 December 2021 there was GBP77.9 million (2020: GBP78.3m) drawn down on these arrangements, which is now classified as borrowings rather than payables in both 2021 and 2020. The prior year comparatives in the table above have been restated accordingly. In addition to the advance subsidy factoring, at 31 December 2021 there was GBP48.5 million (2020: GBP33.3m) drawn down on receivables factoring. This increase reflected the growth in revenues; however, the amounts drawn down on such factoring remained below pre pandemic levels.
Net interest paid decreased by GBP14.9 million to GBP41.1 million (2020: GBP56.0m). There are two components to this reduction. Firstly, 2020 was a "double carry" year whereby the final interest payment on the 2020 bond maturing in June 2020 (payable annually in arrears) was made whilst at the same time making interest payments on new borrowings. Secondly, average Net Debt has decreased, resulting in lower interest charges. Given the double carry impact in the prior year, 2019 is a more comparable year. Net interest paid in that year was GBP45.4 million, compared to GBP41.1 million in 2021; the reduction being broadly in line with decrease in Net Debt.
The net impact of the factors outlined above was a free cash inflow of GBP123.4 million in the year (2020: GBP196.0m outflow), comprising an inflow of GBP40.6 million in the first half and an inflow of GBP82.8 million in the second half.
Growth capital expenditure of GBP134.4 million (2020: GBP35.3m) principally comprised vehicles to service new contracts in ALSA and North America. The year-on-year increase reflected payments in respect of the Rabat and Casablanca fleets, which had been delivered in the prior year. A GBP54.3 million outflow for acquisitions and disposals includes GBP22.8 million for the acquisition of Transportes Rober in Spain in June and GBP17.7 million for the purchase of a further 10% of the share capital of WeDriveU (upon exercise of put options by the vendor), with the remainder being deferred consideration in respect of acquisitions in previous years. The amounts outstanding in respect of deferred consideration at the end of the year had reduced to GBP13.4 million (2020: GBP28.8m; 2019: GBP49.0m).
A cash outflow of GBP44.4 million was recorded in respect of the items excluded from Underlying results as explained above.
In the previous year the Group received GBP725.6 million from a combination of the share placing in May 2020, delivering GBP230.1 million, and the hybrid instrument issue in November 2020, which raised GBP495.5 million net of costs. The hybrid instrument is accounted for as 100% equity under IFRS and is subject to a 4.25% coupon, paid annually in February, which is effectively treated as an equity dividend. GBP5.3 million of coupon payments on the hybrid instrument were made in the year, in respect of the first part-year.
Other movements of GBP65.1 million (reduction to Net Debt) principally reflect the movement in exchange rates and settlement of foreign exchange derivatives. The strengthening in the value of the pound decreased the value of debt denominated in foreign currenc y.
Net funds outflow for the period of GBP49.9 million (2020 restated: GBP262.2m inflow) resulted in Net Debt of GBP1,069.8 million (2020 restated: GBP1,019.9m).
Please see page 21 for a reconciliation to the statutory cash flow statement.
Dividend
The Group's capital allocation policy aims to achieve a balance between reinvesting in the business for future growth and returns, reducing gearing to within our revised target range of 1.5x to 2.0x and paying a growing dividend to shareholders. As previously guided, in light of the exceptional economic circumstances and conditions attaching to our amended covenants, the Group will not be paying a dividend in respect of 2021. Looking ahead, reflecting the improving financial performance of the Group and the outlook for profit and cash for the year ahead, the Board intends to reinstate a dividend in respect of the full year 2022, at least 2 times covered. We anticipate paying the entire dividend in respect of FY 2022 based on, and following delivery of, the full year results; reverting to a customary split between interim and final dividends for subsequent years.
Treasury management
The Group maintains a disciplined approach to its financing and is committed to an investment grade credit rating. Both Moody's and Fitch reaffirmed their investment grade ratings during the year with Fitch revising outlook upwards.
In light of the impact of the pandemic on EBITDA generation, the Group has renegotiated its covenants. The Gearing covenant has been waived by the lenders throughout 2020 and 2021, and will next apply at 31 December 2022, after which it reverts to the pre-amended level of 3.5x. The interest cover covenant had been amended to 1.5x and 2.5x for the 30 June 2021 and 31 December 2021 test periods respectively, and returns to its pre-amended level of 3.5x for 30 June 2022 onwards. In return for these waivers and amendments to the covenants the Group has agreed to a quarterly GBP250 million minimum liquidity test and a bi-annual GBP1.6 billion maximum Net Debt test during the amendment period. In addition the Group has agreed to pay no dividend during the period of the amendments if gearing exceeds 3.5x or interest cover is below 3.5x. At 31 December 2021, Gearing was 3.6x (31 December 2020: 6.6x); almost back within the pre-amended level. Interest cover at the end of the year was 6.3x (31 December 2020: 2.7x); this compares to an amended covenant of 2.5x. All covenants are on a pre-IFRS 16 basis.
At 31 December 2021, the Group had GBP1.9 billion (31 December 2020: GBP2.8bn) of debt capital and committed facilities, with an average maturity of 4.7 years. The decrease from 2020 reflects the planned maturity of the short-term financing facilities secured following the emergence of Covid-19, including the GBP0.6 billion available under the Bank of England Covid Corporate Financing Facility. At 31 December 2021, the Group's RCFs were undrawn and the Group had available a total of GBP0.9 billion (31 December 2020: GBP1.9bn) in net cash and undrawn committed facilities. The table below sets out the composition of these facilities.
Facility Utilised at Headroom at Maturity year
31 December 31 December
GBPm 2021 2021
Funding facilities GBPm GBPm
------------------------------ -------- ------------ ------------ -------------
Core RCFs 495 - 495 2024-2025
2023 bond 400 400 - 2023
2028 bond 241 241 - 2028
Private placement 394 394 - 2027-2032
Divisional bank loans 112 112 - various
Leases 219 219 - various
-------- ------------ ------------
Funding facilities excluding
cash 1,861 1,366 495
Net cash and cash equivalents (376) 376
------------ ------------
Total 990 871
------------------------------ -------- ------------ ------------ -------------
To ensure sufficient availability of liquidity, the Group maintains a minimum of GBP300 million in cash and undrawn committed facilities at all times. This does not include factoring facilities which allow the without-recourse sale of receivables. These arrangements provide the Group with more economic alternatives to early payment discounts for the management of working capital, and as such are not included in (or required for) liquidity forecasts.
At 31 December 2021, the Group had foreign currency debt and swaps held as net investment hedges. These help mitigate volatility in the foreign currency translation of our overseas net assets. The Group also hedges its exposure to interest rate movements to maintain an appropriate balance between fixed and floating interest rates on borrowings. It has therefore entered into a series of swaps that have the effect of converting fixed rate debt to floating rate debt or vice versa. The net effect of these transactions was that, at 31 December 2021, the proportion of Group debt at floating rates was 18% (2020: 7%).
Group tax policy
We adopt a prudent approach to our tax affairs, aligned to business transactions and economic activity. We have a constructive and good working relationship with the tax authorities in the countries in which we operate and there are no outstanding tax audits in any of our main three markets of the UK, Spain and the USA. The Group's tax strategy is published on the Group website in accordance with UK tax law.
Pensions
The Group's principal defined benefit pension schemes are all in the UK. The combined deficit under IAS 19 at 31 December 2021 was GBP 95.4 million (2020: GBP135.1m), with the decrease being principally driven by an increase in discount rates.
The two principal plans are the UK Group scheme, which is closed to new accrual, and the West Midlands Bus plan, which remains open to accrual for existing active members only. The deficit repayments on the West Midlands Bus plan will be around GBP7 million per annum, rising with inflation, until 2026.
On 23 September 2021, a full buy-out of the UK Group scheme was completed, following which Rothesay Life has become fully and directly responsible for the pension obligations. On completion of the buy-out, the defined benefit assets and matching defined benefit liabilities were derecognised from the Group's Balance Sheet. The buy-out transaction also triggered the return of surplus assets to the Company totalling GBP7.5 million, with the remaining GBP3.8 million assets retained in the scheme to cover final expenses in completing its wind up.
The IAS 19 valuation for the West Midlands Bus scheme at 31 December 2021 was a GBP96.1 million deficit (2020: GBP141.6m deficit).
Fuel costs
Fuel cost represents approximately 7% of revenue. Whilst it remains complex to forecast volume at the current time, based on current projections and as of February 2022, the Group is fully hedged for 2022 at an average price of 34.0p per litre; around 65% hedged for 2023 at an average price of 34.4p; and around 25% hedged for 2024 at an average price of 38.5p. This compares to an average hedged price in 2020 and 2021 of 37.2p and 37.8p respectively.
TCFD reporting
The Group had previously provided disclosures consistent with many of the recommendations of the Task Force on Climate-related Financial Disclosures (TCFD) and has now fully adopted the recommendations for the 2021 annual report. This is the culmination of a project undertaken during the year by an internal working group, with selected input from external experts. The most significant new activity was the completion of a detailed climate risk assessment. Our overall conclusion from this work is that neither an extreme physical scenario risk nor an extreme transition scenario would be likely to have a material adverse impact on the Group's profitability, cash flow, gearing or liquidity. On the contrary, we forecast that any downside impact would be dwarfed by the opportunities from modal shift likely to unfold in either scenario.
Going concern
The Board continues to believe that the Group's prospects are positive. We are diversified geographically, by mode of transport and by contract type and no single contract contributes more than 4% to revenue. Furthermore, a large proportion of the Group's contracts have some form of protection from volatility in passenger numbers. The Group is well positioned to benefit from the future trends in transportation. Public transport is key to increasing social mobility as well as being fundamental to addressing the challenges of congestion and poor air quality.
The Financial Statements have been prepared on a going concern basis as the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for a period of 12 months from the date of approval of the financial statements. Details of the Board's assessment of the Group's 'base case', 'reasonable worse case', and 'reverse stress tests' are detailed in note 1 to the Financial Statements.
Chris Davies
Group Chief Financial Officer
9 March 2022
Group wide risks
Principal risks and uncertainties
The Group's principal risks and uncertainties summarised here are in line with those that are detailed in the 2021 Annual Report and Accounts:
1. Extended Covid-19 impact: Once restrictions are lifted and mobility recovers, there may be lasting implications such as residual fear of travelling on public transport; significantly less travel for shopping; or a material change in working patterns with more of our passengers working from home
2. Economic conditions: parts of the business may be adversely affected by economic conditions as discretionary travel in some areas of the business is historically correlated to GDP and employment.
3. Political, geopolitical and regulatory changes: changes in political and regulatory environments can impact a regulated transport business through the operation of concessions; safety procedures; equipment specifications; employment requirements, and environmental procedures.
4. Climate change (physical): Loss of a key location to either a man-made hazard such as fire, or natural catastrophe such as a hurricane, can result in asset loss and lost revenue. Widespread events such as extreme weather can also interrupt operations and cause revenue loss even if the Group's assets are undamaged
5. Changing customer expectations: failure to adapt to changing customer expectations especially in the digital environment could affect customer satisfaction and the business's ability to capitalise on valuable customer data and commercial initiatives.
6. Climate change (transition): rapidly increased demand for alternative fuel vehicles (electric, hydrogen etc.) could require a significant change to infrastructure.
7. Competition and market dynamics : increased competition from other modes of transport and/or in terms of increased price competition.
8. HR risks: poor labour relations leading to operational disruption, reputational damage and increased costs; lack of available management talent/leaderships skills which could inhibit growth; shortages in drivers and other key staff.
9. Cyber security, IT failure and General Data Protection Regulations: loss of confidential data causing damage to brand reputation and incurring penalties; major IT failure causing severe or sustained disruption to the business.
10. Safety, litigation and claims: a major safety-related incident could impact the Group both financially and reputationally.
11. Credit/financing risk: Group liquidity could be impacted by a material increase in borrowing costs; and a material tightening of credit markets.
Cautionary statement
This Review is intended to focus on matters which are relevant to the interests of shareholders in the Company. The purpose of the Review is to assist shareholders in assessing the strategies adopted and performance delivered by the Company and the potential for those strategies to succeed. It should not be relied upon by any other party or for any other purpose.
Forward looking statements are made in good faith, based on a number of assumptions concerning future events and information available to Directors at the time of their approval of this report. These forward looking statements should be treated with caution due to the inherent uncertainties underlying any such forward looking information. The user of these accounts should not rely unduly on these forward looking statements, which are not a guarantee of performance and which are subject to a number of uncertainties and other events, many of which are outside of the Company's control and could cause actual events to differ materially from those in these statements. No guarantee can be given of future results, levels of activity, performance or achievements.
Chris Davies
Group Chief Financial Officer
9 March 2022
Alternative performance measures
In the reporting of financial information, the Group has adopted various Alternative Performance Measures ("APMs"). APMs should be considered in addition to IFRS measurements. The Directors believe that these APMs assist in providing useful information on the underlying performance of the Group, enhance the comparability of information between reporting periods, and are used internally by the Directors to measure the Group's performance. The key APMs that the Group focuses on are as follows:
Measure Closest IFRS Definition and reconciliation Purpose
measure
--------------- --------------- ------------------------------------ ----------------------------------
EBITDA Operating Earnings Before Interest EBITDA is used as a key
profit(1) and Tax plus Depreciation measure to understand
and Amortisation. It is profit and cash generation
calculated by taking Underlying before the impact of investments
Operating Profit and adding (such as capital expenditure
back depreciation, fixed and working capital).
asset grant amortisation, It is also used to derive
and share-based payments. the Group's gearing ratio.
This is illustrated in the
Group Chief Financial Officer's
Report on page 15.
--------------- --------------- ------------------------------------ ----------------------------------
Gearing No direct The ratio of Covenant Net The gearing ratio is considered
equivalent Debt to EBITDA over the a key measure of balance
last 12 months, after making sheet strength and financial
the following adjustments stability by which the
to EBITDA: including any Group and interested stakeholders
pre-acquisition EBITDA generated assesses its financial
in that 12-month period position.
by businesses acquired by
the Group during that period;
the reversal of IFRS 16
accounting; the exclusion
of the profit or loss from
associates; the exclusion
of the profit or loss attributable
to minority interest; and
the add back of interest
costs arising from the unwind
of the discount on provisions.
--------------- --------------- ------------------------------------ ----------------------------------
Free cash Net cash The cash flow equivalent Free cash flow allows
flow generated of Underlying Profit After us and external parties
from operating Tax. to evaluate the cash generated
activities A reconciliation of Underlying by the Group's operations
Operating Profit and net and is also a key performance
cash flow from operating measure for the Executive
activities to free cash Directors' annual bonus
flow is set out in the supporting structure and management
tables below. remuneration.
--------------- --------------- ------------------------------------ ----------------------------------
Net maintenance No direct Comprises the purchase of Net maintenance capital
capital equivalent property, plant and equipment expenditure is a measure
expenditure and intangible assets, other by which the Group and
than growth capital expenditure, interested stakeholders
less proceeds from their assesses the level of
disposal. It excludes capital investment in new/existing
expenditure arising from capital assets to maintain
discontinued operations. the Group's profit.
It includes the capitalisation
of leases initiated in the
year in respect of existing
business.
A reconciliation of capital
expenditure in the statutory
cash flow statement to net
maintenance capital expenditure
(as presented in the Group
Chief Financial Officer's
Report) is set out in the
supporting tables below.
--------------- --------------- ------------------------------------ ----------------------------------
Growth capital No direct Growth capital expenditure Growth capital expenditure
expenditure equivalent represents the cash investment is a measure by which
in new or nascent parts the Group and interested
of the business, including stakeholders assesses
new contracts and concessions, the level of capital investment
which drive enhanced profit in new capital assets
growth. It includes the to drive profit growth.
capitalisation of leases
initiated in the year in
respect of new business.
--------------- --------------- ------------------------------------ ----------------------------------
Net Debt Borrowings Cash and cash equivalents Net Debt is the measure
less cash (cash overnight deposits, by which the Group and
and related other short-term deposits) interested stakeholders
hedges and other debt receivables, assesses its level of
offset by borrowings (loan overall indebtedness.
notes, bank loans and finance
lease obligations) and other
debt payable (excluding
accrued interest).
The components of Net Debt
as they reconcile to the
primary financial statements
and notes to the accounts
is disclosed in note 13.
--------------- --------------- ------------------------------------ ----------------------------------
Covenant Borrowings Net Debt adjusted for certain Covenant Net Debt is the
Net Debt less cash items agreed with the Group's measure that is applicable
and related lenders as being excluded in the covenant gearing
hedges for the purposes of calculating test.
Net Debt for covenant assessment.
The adjustments principally
comprise the exclusion of
IFRS 16 liabilities, the
exclusion of amounts owing
under arrangements to factor
advance subsidy payments,
the add back of trapped
cash, and an adjustment
to retranslate any borrowing
denominated in foreign currency
to the average foreign currency
exchange rates over the
preceding 12 months.
--------------- --------------- ------------------------------------ ----------------------------------
Underlying Profit after Is the Underlying Profit Underlying earnings is
earnings tax attributable to equity shareholders a key measure used in
for the period, and can the calculation of Underlying
be found on the face of earnings per share.
the Group Income Statement
in the first column.
--------------- --------------- ------------------------------------ ----------------------------------
Underlying Basic earnings Is Underlying earnings divided Underlying earnings per
earnings per share by the weighted average share is widely used by
per share number of shares in issue, external stakeholders,
excluding those held in particularly in the investment
the Employee Benefit Trust community.
which are treated as cancelled.
A reconciliation of statutory
profit to Underlying profit
for the purpose of this
calculation is provided
within note 8 of the financial
statements.
--------------- --------------- ------------------------------------ ----------------------------------
Underlying Operating Statutory operating profit Underlying Operating Profit
Operating profit(1) excluding separately disclosed is a key performance measure
Profit items, and can be found for the Executive Directors'
on the face of the Group annual bonus structure
Income Statement in the and management remuneration.
first column. It also allows for ongoing
trends and performance
of the Group to be measured
by the Directors, management
and interested stakeholders.
--------------- --------------- ------------------------------------ ----------------------------------
Underlying Operating Underlying Operating Profit/(Loss) Underlying Operating Margin
Operating profit (1) divided by revenue is a measure used to assess
Margin divided by and compare profitability.
revenue It also allows for ongoing
trends and performance
of the Group to be measured
by the Directors, management
and interested stakeholders
--------------- --------------- ------------------------------------ ----------------------------------
Return on Operating Underlying Operating Profit ROCE gives an indication
capital profit(1) divided by average capital of the Group's capital
employed and net assets employed. Capital employed efficiency and is a key
(ROCE) is net assets excluding performance measure for
Net Debt and derivative the Executive Directors'
financial instruments, and remuneration.
for the purposes of this
calculation is translated
using average exchange rates.
The calculation of ROCE
is set out in the reconciliation
tables below.
--------------- --------------- ------------------------------------ ----------------------------------
(1) Operating profit is presented on the Group income statement. It is not defined per IFRS, however is a generally accepted profit measure.
Supporting reconciliations
2020
Reconciliation of net cash flow from operating 2021 restated
activities to free cash flow GBPm GBPm
-------------------------------------------------- ------- ---------
Net cash flow from operating activities 170.9 (114.0)
-------------------------------------------------- ------- ---------
Remove: Cash payments in respect of IFRIC 12
asset purchases treated as working capital for
statutory cash flow* 42.9 -
Remove: Cash expenditure in respect of separately
disclosed items 44.4 126.9
Add: Net maintenance capital expenditure (142.1) (215.9)
Add: Other non-cash movements (1.3) (4.0)
Profit on disposal of fixed assets 8.6 11.0
-------------------------------------------------- ------- ---------
Free cash flow 123.4 (196.0)
-------------------------------------------------- ------- ---------
* During the year the Group made payments in respect of assets (principally vehicles) acquired to fulfil a contract in Morocco that is accounted for under the IFRIC12 financial asset model and for which the statutory cash flow for these purchases is accordingly presented as a movement in working capital, with the assets being recorded as contract assets on the balance sheet rather than in property, plant and equipment or intangible assets. In order to be consistent with the treatment of asset purchases on other contracts, these asset purchases are reclassified to capital expenditure for the purposes of the "funds flow" presented in the CFO report. The asset purchases in 2021 were in respect of a new contract and therefore have been reclassified to growth capital expenditure, consistent with other asset purchases for new business and consistent with previous years.
Reconciliation of capital expenditure in statutory 2021 2020 cash flow to funds flow GBPm GBPm ----------------------------------------------------- ------- ------- Purchase of property, plant and equipment (168.5) (215.3) Proceeds from disposal of property, plant and equipment 13.7 17.7 Payments to acquire intangible assets (44.4) (22.7) Proceeds from disposal of intangible assets 0.7 2.3 ----------------------------------------------------- ------- ------- Net capital expenditure in statutory cash flow statement (198.5) (218.0) ----------------------------------------------------- ------- ------- Add: Profit on disposal of fixed assets (8.6) (11.0) Add: capitalisation of leases initiated in the year, less disposals (26.5) (22.2) ----------------------------------------------------- ------- ------- Add: cash payments in respect of IFRIC 12 asset purchases* (42.9) - ----------------------------------------------------- ------- ------- Net capital expenditure in the funds flow (presented in the Group Chief Financial Officer's Report) (276.5) (251.2) ----------------------------------------------------- ------- ------- Split as: Net maintenance capital expenditure** (142.1) (215.9) Growth capital expenditure** (134.4) (35.3)
* See explanation above
* * These terms are defined in the glossary of APMs
2020
2021 restated
Reconciliation of ROCE GBPm GBPm
----------------------------------------------- ------- ---------
Statutory operating profit (36.2) (381.4)
----------------------------------------------- ------- ---------
Add back: separately disclosed items 123.2 330.6
----------------------------------------------- ------- ---------
Return - Underlying Operating (Loss)/Profit 87.0 (50.8)
----------------------------------------------- ------- ---------
Average net assets 1,462.1 1,294.3
Remove: Average Net Debt 1,044.9 1,161.1
Remove: Average derivatives, excluding amounts
within Net Debt (13.4) 5.1
Foreign exchange adjustment 33.1 63.9
----------------------------------------------- ------- ---------
Average capital employed 2,526.7 2,524.4
=============================================== ======= =========
Return on capital employed 3.4% (2.0)%
----------------------------------------------- ------- ---------
2021 2020
Depreciation and other non-cash items GBPm GBPm
---------------------------------------------------- ----- -----
Depreciation charge 199.7 223.6
Underlying amortisation charge 15.5 16.5
Share-based payments 1.0 0.2
Amortisation of fixed asset grants (3.2) (2.9)
Depreciation and other non-cash items (as disclosed
in the "funds flow" in the CFO report) 213.0 237.4
---------------------------------------------------- ----- -----
2021 2020
Covenant Net Debt GBPm GBPm
---------------------------------------------------- --------- ---------
Net Debt (see note 13b to the financial statements) (1,069.8) (1,019.9)
Remove: IFRS 16 liabilities 155.3 190.5
Remove: amounts drawn down in respect of advance
subsidy factoring 77.9 78.3
Other adjustments (30.0) (30.9)
Covenant Net Debt 866.6 782.0
---------------------------------------------------- --------- ---------
Financial Statements
Group Income Statement
For the year ended 31 December 2021
Separately Separately
disclosed disclosed
Underlying items Underlying items
result (note 4) Total result (note 4) Total
2021 2021 2021 2020 2020 2020
Note GBPm GBPm GBPm GBPm GBPm GBPm
------------------------------------------ ---- ---------- ---------- --------- ---------- ---------- ---------
Revenue 3 2,170.3 - 2,170.3 1,955.9 - 1,955.9
Operating costs (2,083.3) (123.2) (2,206.5) (2,006.7) (330.6) (2,337.3)
------------------------------------------ ---- ---------- ---------- --------- ---------- ---------- ---------
Group operating profit/(loss) 87.0 (123.2) (36.2) (50.8) (330.6) (381.4)
Share of results from associates and joint
ventures (1.0) - (1.0) (2.1) - (2.1)
Finance income 5 3.2 - 3.2 3.3 - 3.3
Finance costs 5 (49.5) (1.4) (50.9) (56.5) (8.0) (64.5)
------------------------------------------ ---- ---------- ---------- --------- ---------- ---------- ---------
Profit/(loss) before tax 39.7 (124.6) (84.9) (106.1) (338.6) (444.7)
Tax (charge)/credit 6 (12.8) 19.8 7.0 29.3 88.7 118.0
------------------------------------------ ---- ---------- ---------- --------- ---------- ---------- ---------
Profit/(loss) for the year 26.9 (104.8) (77.9) (76.8) (249.9) (326.7)
---------- ---------- --------- ---------- ---------- ---------
Profit/(loss) attributable to equity
shareholders 21.6 (103.2) (81.6) (82.1) (249.6) (331.7)
Profit/(loss) attributable to
non-controlling interests 5.3 (1.6) 3.7 5.3 (0.3) 5.0
---------- ---------- --------- ---------- ---------- ---------
26.9 (104.8) (77.9) (76.8) (249.9) (326.7)
------------------------------------------ ---- ---------- ---------- --------- ---------- ---------- ---------
Earnings per share: 8
- basic earnings per share (16.8)p (57.9)p
- diluted earnings per share (16.8)p (57.9)p
------------------------------------------ ---- ---------- ---------- --------- ---------- ---------- ---------
Details relating to separately disclosed items are provided in note 4 .
Financial Statements
Group Statement of Comprehensive Income
For the year ended 31 December 2021
2021 2020
GBPm GBPm
------------------------------------------------------------------------------------------- ------- --------
Loss for the year (77.9) (326.7)
Items that will not be reclassified subsequently to profit or loss:
Actuarial gains/(losses) on defined benefit pension plans 41.9 (48.4)
Deferred tax (charge)/credit on actuarial movements (2.7) 10.8
Gains/(losses) on equity instruments classified as fair value through Other Comprehensive
Income 1.2 (1.6)
-------------------------------------------------------------------------------------------- ------- --------
40.4 (39.2)
------------------------------------------------------------------------------------------- ------- --------
Items that may be reclassified subsequently to profit or loss:
Exchange differences on retranslation of foreign operations (55.7) 34.5
Exchange differences on retranslation of non-controlling interests (1.3) 0.7
Gains/(losses) on net investment hedges 26.5 (10.0)
Gains/(losses) on cash flow hedges 52.5 (50.3)
Cost of hedging 0.1 0.2
Hedging (gains)/losses reclassified to Income Statement (3.3) 34.8
Tax on exchange differences 0.5 1.6
Deferred tax on cash flow hedges (9.5) 3.8
-------------------------------------------------------------------------------------------- ------- --------
9.8 15.3
------------------------------------------------------------------------------------------- ------- --------
Comprehensive income/(expenditure) for the year 50.2 (23.9)
-------------------------------------------------------------------------------------------- ------- --------
Total comprehensive expenditure for the year (27.7) (350.6)
-------------------------------------------------------------------------------------------- ------- --------
Total comprehensive (expenditure)/income attributable to:
------- --------
Equity shareholders (30.1) (356.3)
Non-controlling interests 2.4 5.7
------- --------
(27.7) (350.6)
------------------------------------------------------------------------------------------- ------- --------
Financial Statements
Group Balance Sheet
At 31 December 2021
(Restated) (Restated)
2021 2020(1, 2) 2019(1, 2)
Note GBPm GBPm GBPm
--------------------------------------------------- ----- ---------- ------------ ------------
Non-current assets
Intangible assets 1,778.5 1,851.8 1,901.8
Property, plant and equipment 1,129.6 1,233.2 1,348.2
Non-current financial assets 32.6 14.3 24.9
Investments accounted for using the equity method 13.7 15.6 17.9
Trade and other receivables 147.1 91.7 9.6
Finance lease receivable 12.7 10.6 3.6
Deferred tax assets 150.6 140.5 31.8
Defined benefit pension assets 12 3.8 12.3 14.2
--------------------------------------------------- ----- ---------- ------------ ------------
Total non-current assets 3,268.6 3,370.0 3,352.0
--------------------------------------------------- ----- ---------- ------------ ------------
Current assets
Inventories 28.8 27.0 29.4
Trade and other receivables 428.3 391.7 496.8
Finance lease receivable 4.1 4.3 1.4
Derivative financial instruments 31.0 44.9 44.5
Current tax assets 3.3 2.6 1.6
Cash and cash equivalents 11 508.4 629.8 715.8
--------------------------------------------------- ----- ---------- ------------ ------------
Total current assets 1,003.9 1,100.3 1,289.5
--------------------------------------------------- ----- ---------- ------------ ------------
Assets classified as held for sale 18.6 18.8 4.3
--------------------------------------------------- ----- ---------- ------------ ------------ Total assets 4,291.1 4,489.1 4,645.8 --------------------------------------------------- ----- ---------- ------------ ------------ Non-current liabilities Borrowings (1,294.3) (1,313.0) (1,091.0) Derivative financial instruments (11.1) (10.6) (9.6) Deferred tax liability (39.2) (40.7) (56.4) Other non-current liabilities (123.8) (202.7) (178.2) Defined benefit pension liabilities 12 (99.2) (147.4) (104.2) Provisions (68.8) (54.8) (43.1) --------------------------------------------------- ----- ---------- ------------ ------------ Total non-current liabilities (1,636.4) (1,769.2) (1,482.5) --------------------------------------------------- ----- ---------- ------------ ------------ Current liabilities Trade and other payables (787.7) (783.0) (998.4) Borrowings (302.3) (354.6) (944.8) Derivative financial instruments (24.5) (23.0) (37.8) Current tax liabilities (3.0) (2.2) (8.8) Provisions (89.0) (81.1) (61.0) --------------------------------------------------- ----- ---------- ------------ ------------ Total current liabilities (1,206.5) (1,243.9) (2,050.8) --------------------------------------------------- ----- ---------- ------------ ------------ Total liabilities (2,842.9) (3,013.1) (3,533.3) --------------------------------------------------- ----- ---------- ------------ ------------ Net assets 1,448.2 1,476.0 1,112.5 --------------------------------------------------- ----- ---------- ------------ ------------ Shareholders' equity Called-up share capital 30.7 30.7 25.6 Share premium account 533.6 533.6 532.7 Own shares (4.5) (3.5) (6.0) Hybrid reserve 513.0 497.6 - Other reserves 380.1 367.8 130.7 Retained earnings (45.8) 9.6 391.4 --------------------------------------------------- ----- ---------- ------------ ------------ Total shareholders' equity 1,407.1 1,435.8 1,074.4 Non-controlling interests in equity 41.1 40.2 38.1 --------------------------------------------------- ----- ---------- ------------ ------------ Total equity 1,448.2 1,476.0 1,112.5 --------------------------------------------------- ----- ---------- ------------ ------------
1 Restated for a change in accounting policy where amounts outstanding in relation to advance subsidy factoring arrangements have been reclassified from trade and other payables to borrowings. See note 1 for further information
2 Restated to reflect a change in the presentation of cash and cash equivalents and bank overdrafts. See note 1 for further information.
I Garat C Davies
Group Chief Financial
Group Chief Executive Officer
9 March 2022
Financial Statements
Group Statement of Changes in Equity
For the year ended 31 December 2021
Share Non-
Share premium Own Hybrid Other Retained controlling Total
capital account shares reserve reserves earnings Total interests equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
------------------ --------- --------- -------- --------- --------- ---------- -------- ------------ --------
At 1 January
2021 30.7 533.6 (3.5) 497.6 367.8 9.6 1,435.8 40.2 1,476.0
--------- --------- -------- --------- --------- ---------- -------- ------------ --------
(Loss)/profit
for the year - - - - - (81.6) (81.6) 3.7 (77.9)
Comprehensive
income/(expense)
for the year - - - - 12.3 39.2 51.5 (1.3) 50.2
--------- --------- -------- --------- --------- ---------- -------- ------------ --------
Total
comprehensive
income/(expense) - - - - 12.3 (42.4) (30.1) 2.4 (27.7)
Shares purchased - - (2.5) - - - (2.5) - (2.5)
Own shares
released
to satisfy
employee
share schemes - - 1.5 - - (1.5) - - -
Share-based
payments - - - - - 1.0 1.0 - 1.0
Tax on
share-based
payments - - - - - 0.3 0.3 - 0.3
Transaction costs
on issuance of
hybrid
instrument - - - (0.5) - - (0.5) - (0.5)
Accrued payments
on hybrid
instrument - - - 21.2 - (21.2) - - -
Payments on
hybrid
instrument - - - (5.3) - - (5.3) - (5.3)
Deferred tax
on hybrid bond
payments - - - - - 4.4 4.4 - 4.4
Purchase of
subsidiary
shares from
non-controlling
interest - - - - - 4.0 4.0 (4.6) (0.6)
Other movements
with
non-controlling
interests - - - - - - - 3.1 3.1
At 31 December
2021 30.7 533.6 (4.5) 513.0 380.1 (45.8) 1,407.1 41.1 1,448.2
------------------ --------- --------- -------- --------- --------- ---------- -------- ------------ --------
Financial Statements
Group Statement of Changes in Equity
For the year ended 31 December 2021
Share Non-
Share premium Own Hybrid Other Retained controlling Total
capital account shares reserve reserves earnings Total interests equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
------------------------- -------- -------- ------- -------- --------- --------- ------- ------------ -------
At 1 January 2020 25.6 532.7 (6.0) - 130.7 391.4 1,074.4 38.1 1,112.5
-------- -------- ------- -------- --------- --------- ------- ------------ -------
Loss for the year - - - - - (331.7) (331.7) 5.0 (326.7)
Comprehensive expense for
the year - - - - 13.0 (37.6) (24.6) 0.7 (23.9)
-------- -------- ------- -------- --------- --------- ------- ------------ -------
Total comprehensive
expense - - - - 13.0 (369.3) (356.3) 5.7 (350.6)
Shares issued during the
year (net of transaction
costs) 5.1 0.9 - - 224.1 - 230.1 - 230.1
Shares purchased - - (3.9) - - - (3.9) - (3.9)
Own shares released to
satisfy employee share
schemes - - 6.4 - - (6.4) - - -
Share-based payments - - - - - (0.3) (0.3) - (0.3)
Tax on share-based
payments - - - - - (1.6) (1.6) - (1.6)
Issuance of hybrid
instrument (net of
transaction costs) - - - 495.5 - - 495.5 - 495.5
Accrued payments on
hybrid instrument - - - 2.1 - (2.1) - - -
Deferred tax on hybrid
bond payments - - - - - 0.4 0.4 - 0.4
Dividends paid to
non-controlling
interests - - - - - - - (1.6) (1.6) Other movements with non-controlling interests - - - - - (2.5) (2.5) (2.0) (4.5) ------------------------- -------- -------- ------- -------- --------- --------- ------- ------------ ------- At 31 December 2020 30.7 533.6 (3.5) 497.6 367.8 9.6 1,435.8 40.2 1,476.0 ------------------------- -------- -------- ------- -------- --------- --------- ------- ------------ -------
In May 2020, the Group issued 101,918,947 ordinary shares of 230p each. The net proceeds were GBP229.1m and as the share issue qualified for merger relief under Section 612 of the Companies Act 2006, the excess of the net proceeds over the nominal value of the shares issued was credited to a merger reserve rather than the share premium account. At the same time, the Group directly issued 428,782 ordinary shares of 230p each to members of the Board and executive management team. The net proceeds were GBP1.0m and the excess proceeds over the nominal value of the shares were recorded in share premium.
In November 2020, the Group issued a Sterling denominated hybrid instrument of GBP500m, with an annual coupon rate of 4.25%. The contractual terms of the instrument allow the Group to defer coupon payments and the repayment of the principal indefinitely. However any deferred payments must be made in the event of a dividend distribution. The terms also allow for the instrument to be redeemed at the option of the Group at five years after issue (first call date) and 10 years (second call date), and subsequently at each coupon date or in the event of highly specific circumstances (such as a change in IFRS or change of control). As the Group has the unconditional right to avoid transferring cash or another financial asset in relation to this instrument, it is classified within equity. The annual coupon rate is fixed for the first five years, and thereafter reset according to the specific terms of the issuance. The net proceeds were GBP495.5m.
Financial Statements
Group Statement of Cash Flows
For the year ended 31 December 2021
(Restated)
2021 2020(1)
Note GBPm GBPm
---------------------------------------------------------------------- ----- -------- -----------
Cash generated from operations 13 231.1 (48.3)
Tax paid (19.2) (8.1)
Interest paid (45.0) (64.7)
Interest received 4.0 7.1
---------------------------------------------------------------------- ----- -------- -----------
Net cash flow from operating activities 170.9 (114.0)
---------------------------------------------------------------------- ----- -------- -----------
Cash flows from investing activities
Payments to acquire businesses, net of cash acquired 10 (20.8) (9.6)
Deferred consideration for businesses acquired 10 (13.0) (27.3)
(Costs)/Proceeds from the disposal of business, net of cash disposed 10 (0.9) 4.4
Purchase of property, plant and equipment (168.5) (215.3)
Proceeds from disposal of property, plant and equipment 13.7 17.7
Payments to acquire intangible assets (44.4) (22.7)
Proceeds from disposal of intangible assets 0.7 2.3
Payments to settle net investment hedge derivative contracts - (15.7)
Receipts on settlement of net investment hedge derivative contracts 35.1 10.9
Receipts/(payments) relating to associates and investments 0.9 (0.1)
---------------------------------------------------------------------- ----- -------- -----------
Net cash flow from investing activities (197.2) (255.4)
---------------------------------------------------------------------- ----- -------- -----------
Cash flows from financing activities
Share issue proceeds(2) - 230.1
Issuance of hybrid instrument(3) (0.5) 495.5
Dividends paid to holders of hybrid instrument (5.3) -
Principal lease payments (118.2) (97.7)
Increase in borrowings 243.0 858.3
Repayment of borrowings (220.1) (1,049.2)
Payments to settle foreign exchange forward contracts (11.9) (39.8)
Receipts on settlement of foreign exchange forward contracts 20.7 18.8
Purchase of own shares (2.5) (3.9)
Acquisition of non-controlling interests(4) (18.3) (4.0)
Dividends paid to non-controlling interests (0.4) (2.2)
Dividends paid to shareholders of the Company 7 - -
---------------------------------------------------------------------- ----- -------- -----------
Net cash flow from financing activities (113.5) 405.9
---------------------------------------------------------------------- ----- -------- -----------
Increase in net cash and cash equivalents (139.8) 36.5
---------------------------------------------------------------------- ----- -------- -----------
Opening net cash and cash equivalents 520.5 478.3
(Decrease)/Increase in net cash and cash equivalents (139.8) 36.5
Foreign exchange (4.5) 5.7
---------------------------------------------------------------------- ----- -------- -----------
Closing net cash and cash equivalents 11 376.2 520.5
---------------------------------------------------------------------- ----- -------- -----------
(1) Prior year amounts have been restated with respect to advance subsidy factoring receipts and payments - see note 1 for further information
(2) Prior year amounts are net of transaction fees totalling GBP5.3m
(3) Net of transaction fees totalling GBP4.5m incurred during 2020. A further GBP0.5m of transaction costs were paid in 2021
(4) Amounts in 2021 include GBP17.7m paid on exercise of 10% of the WeDriveU put liability
Financial Statements
Notes to the Consolidated Accounts
For the year ended 31 December 2021
1 Basis of preparation
The results are based on the Group Financial Statements, which have been prepared in accordance with International Financial Reporting Standards ('IFRS') and interpretations of the International Financial Reporting Interpretations Committee ('IFRIC') as issued by the International Accounting Standards Board (IASB), and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.
These results are presented in pounds Sterling and all values are rounded to the nearest one hundred thousand pounds (GBP0.1m) except where otherwise indicated.
Going concern
The Financial Statements have been prepared on a going concern basis under the historical cost convention, except for the recognition of derivative financial instruments, financial assets at fair value through Other Comprehensive Income and contingent consideration.
In adopting the going concern basis, the Directors have considered the Group's:
- business activities; - principal risks and uncertainties;
- exposure to the range of potential impacts of Covid-19 and also the depth and length of support provided by customers and governments; and,
- financial position, liquidity position and borrowing facilities as set out in the Chief Financial Officer's review within these Financial Statements.
The Group has maintained its strong liquidity position throughout the Covid-19 pandemic. As at 31 December 2021, and also as of the date of publishing these financial statements, the Group had GBP1.9bn of debt capital and committed facilities, with none of these due to expire until November 2023 at the earliest. At 31 December 2021, the Group had GBP0.9bn in net cash and undrawn committed facilities available to it.
The Group has positive relationships and regular dialogue with its lenders. Certain of the Group's borrowings are subject to covenant tests on gearing and interest cover on a bi-annual basis. While amendments have previously been made to the interest cover covenants, these have reverted to original levels (a minimum of 3.5x EBITDA) for the 30 June 2022 and 31 December 2022 tests. The gearing covenants at 30 June 2022 and 31 December 2022 have been amended to a maximum of 5.0x. In return for these waivers and amendments to the covenants the Group has agreed to a quarterly GBP250m minimum liquidity test (up to and including Q1 2023), a GBP1.6bn maximum net debt test as at 30 June 2022 and 31 December 2022 and a restriction on dividend payments until covenant amendments have expired (or until the Group has voluntarily relinquished them). All covenants are assessed on a pre IFRS 16 basis. At 31 December 2021, the gearing ratio was 3.6x (31 December 2020: 6.6x), although both covenants were waived. The interest cover ratio at 31 December 2021 was 6.3x (31 December 2020: 2.7x); this compares with an amended covenant of at least 2.5x (2020: at least 1.5x).
Since the onset of the pandemic, the Group has, along with the rest of the travel industry, been significantly impacted by the wide ranging mobility restrictions and social distancing guidance used by governments to contain and curtail the impact of the virus. Thanks to the success of vaccination programmes which, progressively, were rolled out to all adults in the Group's key markets over the course of 2021, new variants of the virus were able to be countered by much less severe restrictions than those utilised when the pandemic first emerged. As a result, 2021 has seen a marked decrease in the level of restrictions imposed, and a strong recovery in the Group's revenue, increasing by 15% relative to 2020 (on a constant currency basis). Encouragingly, Group revenue has rebounded quickly when restrictions have been rolled back, including in the UK following the easing, in late January 2022, of restrictions imposed in late 2021 in response to the emergence of the Omicron variant.
Additionally, the Directors continue to have a high degree of confidence in the Group's long-term prospects. New contracts continue to be won, with a strong pipeline of opportunities in multiple markets. Climate change is rising exponentially in the public conscience and on government agendas. In 2021 this was further demonstrated by the commitments made by world leaders at the COP26 conference to decelerate the pace of global warming, as well as making available up to GBP100tn of private capital to speed up progress towards net zero emissions. Clean, safe and efficient public transport is clearly part of the solution to reducing global emissions, and the Group is well placed to benefit from this; leading the modal shift from private car to public transport is the Group's defined purpose as set out in the launch of the Evolve strategy in 2021.
Notwithstanding the positive long-term outlook, the pandemic has clearly had an unprecedented impact on the Group and on the transport sector in general. Throughout 2021 there have been a range of mobility and distancing restrictions imposed and then rolled back at various points in the year. These have slowed, but not undone, the Group's progress in
revenue recovery towards pre-pandemic levels. Over the course of the year, revenue has recovered from 32% below 2019 levels in Q4 2020 to around 10% below 2019 levels in Q4 2021 at constant currency.
Overall, financial performance in 2021 tracked broadly in line with base case projections set out at the time of publishing the 2020 Financial Statements in March 2021. Revenue was lower than base case primarily due to lower passenger demand in the UK as a result of ongoing travel restrictions and in North America due to driver shortages. However, careful cost control, success in procuring additional government funding and the benefits of structural cost saving actions taken in 2020 delivered a favourable profit outcome compared with our base case.
Our observations of, and responses to, the impact of the pandemic over recent months, along with our latest expectations of its continued impact over the going concern assessment period, have been carefully considered in arriving at an updated base case and reasonable worst case. We have then corroborated our own assumptions with external references, such as the predictions published by the IMF and OECD. The Directors have reviewed the base case and reasonable worst case projections, which cover the period up to March 2023, along with reverse stress tests. These scenarios and stress tests were used to evaluate liquidity headroom and compliance with revised covenants.
The key assumptions in the base case scenario are as follows:
- Throughout 2022 Group revenue steadily recovers towards, and then beyond, pre-pandemic levels as Covid-19 related restrictions are rolled back and confidence in public transport returns.
- In the UK, commercial passenger revenues recover steadily during the year and reach pre-pandemic levels by December 2022. No further lockdowns or mobility restrictions are assumed.
- In North America, all schools are assumed to be open for in-person teaching. Driver shortages impact the first half of the year, but full service levels are resumed in time for the new school year commencing in August 2022.
- In ALSA, there is a steady recovery in patronage on long haul franchises and the regional contracts on which we are exposed to demand risk, but long haul revenue is still expected to remain below 2019 by the end of 2022. Urban revenues are expected to grow strongly due to the impact of the now fully mobilised Casablanca contract which commenced in Morocco in late 2019 and the acquisition of Transportes Rober in Spain in June 2021.
- Covid-19 related government support continues to be available as follows:
- The CERTS funding from the US Government was received in 2021 and is being recognised in the Income Statement over the 2021/22 school year. Further support is possible, but none is assumed in our base case.
- Subsidies are received from local government authorities to compensate for revenues lost as a result of ongoing Covid-19 impacts on demand in ALSA. However the level of subsidies assumed in the base case is materially lower than those received in 2021.
- UK Bus continues to benefit from government funding, specifically the Bus Recovery Grant in H1 of 2022 and then Bus Service Improvement Plan funding in the latter part of the year. This funding is for bus operators to continue to operate all, or substantially all, services whilst passenger levels recover.
- There is an ongoing benefit from substantial cost saving initiatives implemented during 2020 and 2021, including group-wide reductions in administrative and managerial headcount, as well as the benefit of process efficiency improvements.
- A working capital outflow results from the unwind of deferred income in relation to grant funding received in cash in 2021 but for which the Income Statement recognition is spread over 2021 and 2022.
- Projections for the latter part of the assessment period in Q1 2023 are based on the Group's strategic plan which assumes a continuation in revenue recovery across the underlying pre-pandemic business to surpass 2019 levels, as well as incremental growth from acquisitions and new contract wins that have taken place over 2020 and 2021.
The reasonable worst case scenario assumes significant reductions in revenue across the Group, compared with the base case, due to a combination of: a prolonged impact from mobility restrictions similar to those seen in recent weeks following emergence of the Omicron variant; customer reticence to travel; driver shortages; increased competition; and lower government support. This results in a slower recovery trajectory.
In particular, this scenario assumes that Q1 of 2022 is severely impacted by driver shortages and that customers in each of our main markets remain reticent to travel in the wake of the Omicron variant. Furthermore, we assume in the reasonable worst case that another variant of concern emerges in Q4 2022, resulting in a similar reaction from governments and passengers as seen in the response to the Omicron variant.
Against this reasonable worst case the Group has applied mitigations in the form of further reductions in expenditure, over and above those reflected in the base case. The majority of these further cost savings have already been identified and could be swiftly implemented should the reasonable worst case scenario occur. Whilst the cost savings in the base case and reasonable worst case would involve restructuring activity, they do not involve significant structural changes
to the Group. Additionally, cash flow mitigations in the form of reducing or deferring capital expenditure have also been considered in the reasonable worst case.
In the base case and reasonable worst case scenarios the Group maintains significant headroom against each of its revised covenant tests, as well as a strong liquidity position. In the reasonable worst case, the monthly cash outflow for the next 12 months averages less than GBP10m, compared with the GBP0.9bn of liquidity as at 31 December 2021.
In addition to the base case and reasonable worst case scenarios, the Directors have reviewed reverse stress tests, in which the Group has assessed the set of circumstances that would be necessary for the Group to either breach the limits of its borrowing facilities or breach any of the covenant tests.
In applying a reverse stress test to liquidity the Directors have concluded that the set of circumstances required to exhaust it are so extreme as to be considered remote in likelihood.
Covenants that include EBITDA as a component are more sensitive to reverse stress testing, because of the material impact that events or actions outside of the control of the Group, such as government-imposed travel restrictions, can have on short-term revenue. The Directors have therefore conducted in-depth stress testing on interest cover and gearing covenants at both June and December 2022, these being the only covenant tests during the going concern period that contain an EBITDA component. In doing so, the Directors have considered all cost mitigations that would be within their control, and indeed would have no alternative but to pursue, if faced with a short-term material EBITDA reduction and no lender support to amend or waive EBITDA-related covenants. Calculations indicate that in order to trigger a breach of any of these covenants, the revenue loss relative to 2019 levels on a like-for-like basis (at constant currency, excluding acquisitions and new contract wins over 2020 and 2021), would need to be greater than that experienced during both 2020 and 2021, whereby the Group's businesses were subject to significant restrictions imposed by governments to contain the impact of Covid-19.
Taking this into account the Directors concluded that the circumstances that would be necessary for covenants to be breached were remote in likelihood.
In any case, should there be a more severe set of circumstances than those assumed in the reasonable worst case, the Group could also have a number of further mitigations available to it including: deeper and broader cost cutting measures; seeking further amendments or waivers of covenants; raising further equity; sale and leaseback of vehicles; disposal of properties; and disposal of investments or other assets. Furthermore, during the pandemic, customers, local authorities and governments have demonstrated a willingness to provide financial support to enable the provision of good quality, reliable transport services in the face of short-term reductions in demand.
In the event that a further, more severe downside akin to that seen in 2020 were to materialise, it is probable that similar support would be made available.
In conclusion, the Directors have a reasonable expectation that the Group as a whole has adequate resources to continue in operational existence for a period of 12 months from the date of approval of the Financial Statements. For this reason, they continue to adopt the going concern basis in preparing the Financial Statements for the year ended 31 December 2021.
Accounting policies
The accounting policies adopted are consistent with those of the previous financial year except for changes arising from new standards and amendments to existing standards that have been adopted in the current year. The following amendments and interpretations have been applied for the first time with effect from 1 January 2021:
-- Interest Rate Benchmark Reform - Phase 2 (Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16)
The amendments provide temporary reliefs which address the financial reporting effects when an interbank offered rate (IBOR) is replaced by an alternative nearly risk-free interest rate (RFR). The amendments include the following practical expedients:
- A practical expedient to require contractual changes, or changes to cash flows that are directly required by the reform, to be treated as changes to a floating interest rate, equivalent to a movement in a market rate of interest.
- Permit changes required by IBOR reform to be made to hedge designations and hedge documentation without the hedging relationship being discontinued.
- Provide temporary relief to entities from having to meet the separately identifiable requirement when an RFR instrument is designated as a hedge of a risk component.
These amendments had no impact on the Consolidated Financial Statements of the Group. The Group intends to use the practical expedients in future periods if they become applicable, but none were needed to be applied during the year ended 31 December 2021.
From a hedge accounting perspective, the Group no longer holds any derivative financial instruments linked to IBOR rates such as LIBOR and EURIBOR, therefore no existing hedge relationships were affected as a result of adopting this amendment.
Finally the Group has amended its revolving credit facility ("RCF") and bilateral facilities to replace GBP LIBOR with SONIA and USD LIBOR with SOFR, effective from 30 November 2021. Interest will be calculated based on a daily, non-cumulative compounded rate with
a five banking day look back. Similarly intercompany loan agreements have also been amended as above effective from 1 January 2022.
-- Covid-19-Related Rent Concessions beyond 30 June 2021 (Amendment to IFRS 16)
This amendment did not have any impact on amounts recognised in prior periods and is not expected to significantly affect the current or future periods.
-- Presentation of advance subsidy factoring liabilities
The Group has a number of contracts with public bodies where the future cash flows are contracted. For some of these contracts, where the cash flows are back ended, the Group entered into factoring arrangements with a bank to factor certain future subsidy cash flows in advance of invoicing the relevant transport authority. Given the factoring is in advance of the contractual trigger to invoice the customer, there was no receivable asset to de-recognise on receipt of cash from the bank and so a liability was recorded in trade payables. This reflected the fact that the factoring arrangement was on a non-recourse basis i.e. all risks and rewards of default by the customer were transferred to the bank and the short term nature of amounts outstanding, with the majority of cash repaid to the banks within three months. Reference to this liability was provided in the Group Financial Statements in all years impacted. On subsequent receipt of the cash from the customer this was then immediately repaid to the bank, and debited against the liability recorded.
The presentation of the cash flows within the Statement of Cash Flows mirrored the Balance Sheet treatment, with the receipt of proceeds from the bank recorded within operating cash, just as if it had been directly received from the customer.
During the year we received an enquiry from the Financial Reporting Council (FRC) regarding these arrangements. Following this enquiry and recent clarifications regarding the presentation of financial liabilities within trade payables, the Group concluded, in consultation with the Group's auditors, that it is more appropriate that the resultant liability with the bank is recorded within borrowings rather than trade payables. The rationale is that the liability does not relate to goods or services and does not represent amounts invoiced or formally agreed with a supplier. The Group has therefore changed its accounting policy accordingly. The presentation of the associated cash flows has also been adjusted. The initial receipt from the bank will be treated as a financing inflow. As the customer continues to pay the Group, this will be recorded as an operating cash inflow, with the subsequent repayment to the bank as a financing cash outflow.
This has been applied by restating the earliest comparative period within this report, with the Financial Statement line items impacted as follows:
31 December 31 December 31 December 1 January
2020 2020 2019 2019
31 December 1 January
Balance Sheet (Reported) (Restated) 2019 (Reported) (Restated) (Reported) 2019 (Restated)
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Trade and other payables
(current) (861.3) (783.0) (1,056.5) (998.4) (870.5) (826.8)
Borrowings (current) (167.0) (245.3) (649.2) (707.3) (59.3) (103.0)
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Net assets - - - - - -
Net debt (941.6) (1,019.9) (1,224.0) (1,282.2) (1,165.2) (1,208.9)
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Statement of Cash Flows
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
(Decrease)/increase
in payables (122.7) (140.0) 53.4 36.2 - -
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Net cash flow from
operating activities (96.7) (114.0) 356.2 339.0 - -
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Increase in borrowings 732.3 858.3 414.1 513.7 - -
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Repayment of borrowings (940.5) (1,049.2) - (82.4) - -
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Net cash flow from
financing activities 388.6 405.9 259.9 277.1 - -
------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
Increase in cash and
cash equivalents - - - - - - ------------------------- ----------- ----------- ---------------- ----------- ----------- ----------------
As this was a Balance Sheet reclassification, there is no impact to operating profit or earnings per share. Equally, the change has no impact on the Group's compliance with covenants as net debt for covenant purposes excludes non-recourse factoring arrangements.
-- Presentation of cash and cash equivalents and bank overdrafts
After the Consolidated Financial Statements for the year ended 31 December 2020 were issued it was determined that presentation of cash and cash equivalents and bank overdrafts did not meet the requirements for offsetting in accordance with 'IAS 32 Financial Instruments: Presentation'. This resulted in the incorrect presentation of the cash pooling arrangement on the balance sheet. The impact of this change is to increase both cash and cash equivalents and current borrowings as at 31 December 2020 by GBP109.3m (2019: GBP237.5m) on the Consolidated Balance Sheet. This has no impact on net assets, net debt or the Group's profit in any of the years impacted. Equally there is no change to the Statement of Cash Flows.
Use of judgements and estimates
The preparation of Financial Statements requires the Group to make estimates and judgements that affect the application of the Group's accounting policies and reported amounts.
Critical accounting judgements represent key decisions made by management in the application of the Group accounting policies. Where a significant risk of materially different outcomes exists due to management assumptions or sources of estimation uncertainty, this will represent a key source of estimation uncertainty. Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
Management considered, throughout the year, the financial reporting impact associated with our identified principal risks, which include the effects of Covid-19 and climate change.
The critical judgements and key estimates are the same as those applied in the previous financial year, together with the following updates:
- In the prior year, going concern was considered to be a critical judgement due to the level of uncertainty as to the future impact on the financial performance and cash flows of the Group as a result of Covid-19. This year, going concern is not considered to be a critical judgement reflecting the Group's improved financial performance, strong financial position and business prospects.
- Also in the prior year, the valuation of the WeDriveU put liability (over 40% of the equity) was considered to be a significant estimate. During 2021, the first tranche of put options, for 10% of the equity of WeDriveU was settled. The second tranche, for a further 10% of the equity has been exercised during 2021, and will be settled during 2022. The final tranche for 20%, will be exercised at the final opportunity on 31 December 2022 and therefore there is no longer any uncertainty over the timing of exercise. The Group has determined the sensitivity of the valuation to a reasonable change in the future forecasts and discount rate, however given the range was not considered material, the Directors no longer consider the valuation to be a significant estimate.
- Additionally, onerous contracts were considered to be a significant estimate in the prior year. This reflected the uncertainty over future forecasts, in particular the extent to which Covid-19 had a lasting impact on the Group's performance. The Group has updated its forecasts, including an estimate of the recovery from Covid-19 and together with the short term remaining on the majority contracts and/or the mitigating actions available to the Group to minimise losses, the Directors no longer consider a reasonable possible change in the assumptions could result in material change to their carrying value in the next 12 months.
- Finally, in the prior year the impairment of goodwill in ALSA was considered to be a significant estimate. Following an increase in the level of headroom and the projected recovery from Covid-19, we no longer consider a reasonable possible change in assumptions could result in an impairment of goodwill in the next 12 months, and accordingly no longer consider this to be a significant estimate.
Consideration of climate change
In preparing the Financial Statements we have considered the impact of climate change. There has not been a material impact on the financial reporting judgements and estimates arising from our considerations, consistent with our assessment that climate change is not expected to have a meaningful financial impact on the Group in the medium term, and in the longer term is expected to be a net opportunity to the Group. This conclusion has been arrived at with reference to the climate risk assessment exercise carried out during the year. We have specifically considered the impact of climate change on the carrying value of fixed assets and in our goodwill impairment assessment.
2 Exchange rates
The most significant exchange rates to UK Sterling for the Group are as follows:
2021 2021 2020 2020
Closing rate Average rate Closing rate Average rate
----------------- -------------- -------------- -------------- --------------
US Dollar 1.35 1.38 1.37 1.28
Canadian Dollar 1.71 1.72 1.74 1.72
Euro 1.19 1.16 1.12 1.13
----------------- -------------- -------------- -------------- --------------
If the results for the year to 31 December 2020 had been retranslated at the average exchange rates for the year to 31 December 2021, North America would have achieved underlying operating profit of GBP11.8m on revenue of GBP815.2m, compared with underlying operating profit of GBP12.4m on revenue of GBP869.2m as reported, and ALSA would have achieved a underlying operating profit of GBP6.4m on revenue of GBP540.9m, compared with underlying operating profit of GBP6.7m on revenue of GBP559.3m as reported.
3 Revenue and segmental analysis
The Group's reportable segments have been determined based on reports issued to and reviewed by the Group Executive Committee, and are organised in accordance with the geographical regions in which they operate and the nature of services that they provide. Management considers the Group Executive Committee to be the chief decision-making body for deciding how to allocate resources and for assessing operating performance.
Segmental performance is evaluated based on operating profit or loss and is measured consistently with operating profit or loss in the Consolidated Financial Statements. Group financing activities and income taxes are managed on a Group basis and are not allocated to reportable segments.
The principal services from which each reportable segment derives its revenues are as follows:
- UK - bus and coach operations - German Rail - rail operations - ALSA (predominantly Spain and Morocco) - bus and coach operations - North America (USA and Canada) - school bus, transit bus and shuttle operations
Central functions is not a reportable segment but has been included in the segmental analysis for transparency and to enable a reconciliation to the consolidated Group.
(a) Revenue
Revenue is disaggregated by reportable segment, class and type of service as follows:
2021
------------------------------------------------------------------
Contract Passenger Grants and Other
revenues revenues subsidies Private hire revenues Total
Analysis by class and reportable segment: GBPm GBPm GBPm GBPm GBPm GBPm
------------------------------------------ --------- --------- ---------- ------------ --------- -------
UK 49.3 195.3 136.5 7.0 9.7 397.8
German Rail - 45.2 136.7 - 0.2 182.1
ALSA 159.5 323.6 175.1 30.4 29.8 718.4
North America 831.3 - - 33.4 7.3 872.0
Central functions - - - - - -
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Total revenue 1,040.1 564.1 448.3 70.8 47.0 2,170.3
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Analysis by major service type:
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Passenger transport 1,040.1 564.1 448.3 70.8 18.7 2,142.0
Other products and services - - - - 28.3 28.3
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Total revenue 1,040.1 564.1 448.3 70.8 47.0 2,170.3
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Included in grants and subsidies is GBP92.8m (2020: GBP84.7m) of grant income recognised in the UK in response to Covid-19. Up to 31 August 2021, GBP80.6m (2020: GBP83.2m) of revenue was recognised under the Covid Bus Services Support Grant (CBSSG) in England, in respect of the shortfall of revenue earned due to Covid-19 and the costs incurred whilst maintaining 100% of pre-Covid-19 service levels. Effective from 1 September 2021, CBSSG was replaced by the Bus Recovery Grant (BRG). The BRG is intended to compensate UK bus operators for continuing bus services during the Covid-19 recovery period, and whereby funding has been allocated to the operators according to revenue and mileage operated. Up to 31 December 2021, a total of GBP12.2m (2020: GBPnil) has been recognised in respect of the BRG. Following the disposal of our Dundee operations in the prior year, no amounts have been recognised under the Covid Support Grant (CSG) in Scotland during the year (2020: GBP1.5m). The grant income has been recognised in the Income Statement in the same period that the related revenue shortfall occurred and to the extent that there is reasonable certainty that Group will comply with the conditions of the grant and that it will be received and retained (taking account of the potential adjustments to grant payments as a result of the review process).
Also included in grants and subsidies is GBP15.9m (2020: GBP15.6m) additional subsidies in Germany in respect of the Federal Framework Regulation on Aid to Public Transport. Under this arrangement, additional subsidies may be claimed by public transport operators in Germany to compensate for the loss of passenger revenue due to Covid-19. Similarly, a further GBP54.2m (2020: GBP15.3m) was recognised in ALSA from Public Transport Authorities to compensate for revenue shortfalls due to Covid-19. In both cases, subsidy income has been recognised in the same period in the Income Statement to match the period in which the related shortfall of revenue occurred and to the extent there is reasonable certainty that the Group has complied with the conditions.
In ALSA, revenue of GBP10.8m (2020: GBPnil) has been recognised for additional services provided to a customer between 2015 and 2020. In previous years it was considered uncertain as to whether such amounts could be recovered, and therefore such amounts were constrained. Following an agreement with the customer during the year, the uncertainty has been resolved and the revenue recognised in full.
In German Rail, at the commencement of the Rhine-Münster Express (RME) contract in 2015 a fixed amount of subsidy was agreed with the PTA for the life of the contract and the amount recognised each year was measured by considering the proportion of contract costs incurred at each balance sheet date. As it does every year, the Group has re-forecast the contract out-turn and re-assessed its estimate of the stage of completion. As a result of additional Covid-19 related subsidies and updates in the contract profitability the re-assessment resulted in the re-phasing of revenue from later years to the current year of GBP3.8m, whereas in 2020 GBP5.2m was reversed.
There have been no other material amounts of revenue recognised in the year that relate to performance obligations satisfied or partially satisfied in previous years. Revenue received where the performance obligation will be fulfilled in the future is classified as deferred income or contract liabilities.
2020
------------------------------------------------------------------
Contract Passenger Grants and Other
revenues revenues subsidies Private hire revenues Total
Analysis by class and reportable segment: GBPm GBPm GBPm GBPm GBPm GBPm
------------------------------------------ --------- --------- ---------- ------------ --------- -------
UK 24.1 194.1 135.7 26.1 8.2 388.2
German Rail - 38.5 94.5 - 6.2 139.2
ALSA 134.1 276.3 106.7 27.9 14.3 559.3
North America 826.4 - - 24.6 18.2 869.2
Central functions - - - - - -
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Total revenue 984.6 508.9 336.9 78.6 46.9 1,955.9
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Analysis by major service type:
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Passenger transport 984.6 508.9 336.9 78.6 24.9 1,933.9
Other products and services - - - - 22.0 22.0
------------------------------------------ --------- --------- ---------- ------------ --------- -------
Total revenue 984.6 508.9 336.9 78.6 46.9 1,955.9
------------------------------------------ --------- --------- ---------- ------------ --------- -------
There are no material inter-segment sales between reportable segments.
(b) Operating profit/(loss)
Operating profit/(loss) is analysed by reportable segment as follows:
Underlying Separately Underlying Separately
operating disclosed Segment operating disclosed Segment
profit/(loss) items result (loss)/profit items result
2021 2021 2021 2020 2020 2020
GBPm GBPm GBPm GBPm GBPm GBPm
-------------------------------------- --------------- ----------- -------- --------------- ----------- --------
UK (22.6) (23.8) (46.4) (49.0) (50.4) (99.4)
German Rail 5.0 (29.1) (24.1) (4.9) (19.1) (24.0)
ALSA 56.6 (26.4) 30.2 6.7 (100.2) (93.5)
North America 74.4 (27.9) 46.5 12.4 (188.4) (176.0)
Central functions (26.4) (16.0) (42.4) (16.0) 27.5 11.5
-------------------------------------- --------------- ----------- -------- --------------- ----------- --------
Operating profit/(loss) 87.0 (123.2) (36.2) (50.8) (330.6) (381.4)
Share of results from associates and
joint ventures (1.0) - (1.0) (2.1) - (2.1)
Net finance costs (46.3) (1.4) (47.7) (53.2) (8.0) (61.2)
-------------------------------------- --------------- ----------- -------- --------------- ----------- --------
Profit/(loss) before tax 39.7 (124.6) (84.9) (106.1) (338.6) (444.7)
Tax credit 7.0 118.0
-------------------------------------- --------------- ----------- -------- --------------- ----------- --------
Loss for the year (77.9) (326.7)
-------------------------------------- --------------- ----------- -------- --------------- ----------- --------
Further information on separately disclosed items is provided in note 4.
4 Separately disclosed items
The Group reports underlying measures because we believe they provide both management and stakeholders with useful additional information about the financial performance of the Group's businesses.
The total separately disclosed items before tax for the year ended 31 December is a net charge of GBP124.6m (2020: GBP338.6m). The items excluded from the underlying result are:
2021 2020(1)
GBPm GBPm
------------------------------------------------------------------------------------ ------ --------
Intangible amortisation for acquired businesses (a) 38.8 52.6
Directly attributable gains and losses resulting from the Covid-19 pandemic (b)(1) 41.0 245.7
Restructuring costs (c) 12.3 14.0
Re-measurement of the Rhine-Ruhr onerous contract provision (d)(1) 27.9 16.8
Other separately disclosed items (e) 3.2 1.5
------------------------------------------------------------------------------------ ------ --------
Separately disclosed operating cost items 123.2 330.6
Interest charges directly resulting from the Covid-19 pandemic (f) 1.4 8.0
------------------------------------------------------------------------------------ ------ -------- Total separately disclosed items 124.6 338.6 ------------------------------------------------------------------------------------ ------ --------
(1) Amounts in 2020 have been represented for consistency with the current year presentation of separately disclosed items
(a) Intangible amortisation for acquired businesses
Consistent with previous periods, the Group classifies the amortisation for acquired intangibles as a separately disclosed item by virtue of its size and nature. Its exclusion enables comparison and monitoring of divisional performance by the Group Executive Committee regardless of whether through acquisition or organic growth. Equally, it improves comparability of the Group's results with those of peer companies.
(b) Directly attributable gains and losses resulting from the Covid-19 pandemic
The pandemic continued to impact the Group throughout 2021 and therefore directly attributable gains and losses due to Covid-19 continue to be separately identified. The Group has identified a net expense of GBP41.0m (2020: GBP245.7m) relating to directly attributable gains and losses resulting from the pandemic. The net result relates to five separately identifiable areas of accounting judgement and estimates as follows:
2021 2020
GBPm GBPm
------------------------------------------------------------------- ------ -------
One-off costs, cancellation charges and compensation payments (i) 2.2 46.4
Discontinuation of fuel trades (ii) - 17.3
Onerous contract provisions and associated impairment (iii) 10.3 116.6
Impairments and associated charges (iv) 17.0 99.3
Re-measurement of the WeDriveU put liability (v) 11.5 (33.9)
------------------------------------------------------------------- ------ -------
41.0 245.7
------------------------------------------------------------------- ------ -------
These items are considered to be separately disclosed items as they meet the Group's definition, being significant in both nature and value to the results of the Group in the current period or reflect the finalisation of actions initiated during 2020, but completed in 2021. The impact that Covid-19 has had on underlying trading, such as the impact of lost revenue, is not recognised within separately disclosed items.
Further charges are not anticipated during 2022, other than changes to estimates that have been previously recorded in separately disclosed items.
(i) One-off costs, cancellation charges and compensation payments - GBP2.2m expense (2020: GBP46.4m expense)
Given the re-imposition of lockdowns at the beginning of the year and the scale back of our service offering, the Group continued to make a number of compensatory payments totalling GBP4.8m (2020: GBP12.7m) to third party operators in order to maintain and secure the Group's supply base for when demand picks up.
In addition, the Group incurred a further GBP1.4m (2020: GBP24.7m) of one-off charges relating to incremental health and safety costs and penalties whereby the pandemic prevented it from fulfilling certain contractual obligations.
A gain of GBP4.0m (2020: GBP9.0m expense) also arose following the re-measurement of the provision for employee compensation claims as a consequence of Covid-19.
(ii) Discontinuation of fuel trades - GBPnil (2020: GBP17.3m expense)
During the period, hedge accounting was discontinued for a small number of fuel derivatives where volumes were in excess of actual or expected consumption. The majority arose in the UK, ALSA and North America following more stringent lockdown measures being implemented in early 2021 and slower recovery. Overall expenses and gains recycled to the Income Statement from Other Comprehensive Income netted to GBPnil (2020: GBP17.3m expense).
For the remaining effective hedges, gains or losses on the derivatives continue to be recognised in equity and on settlement are recycled to the Income Statement against the respective operating expense, and are not included in separately disclosed items.
(iii) Onerous contract provisions and associated impairment - GBP10.3m net expense (2020: GBP116.6m expense)
As a result of the pandemic, the Group undertook a review of its contracts with customers to firstly establish the re-measurement of previously recognised onerous contract provisions and secondly to identify any new ones. This resulted in a net exceptional expense of GBP8.9m reflecting some contracts performing better than anticipated at December 2020, mainly due to a quicker recovery in response to Covid-19 or additional government support, and some less well, where the recovery from the pandemic has been slower. In addition, some new onerous contracts were identified, typically where the contract length has been shortened (less time to recover contract losses due to the pandemic) or where recovery was slower than expected. In conjunction with the review, customer contract intangibles of GBP0.2m and property, plant and equipment totalling GBP1.2m were impaired.
(iv) Impairments and associated charges - GBP17.0m expense (2020: GBP99.3m expense)
In addition to the Group's goodwill impairment test and the identification of assets relating to onerous contracts, the Group reviewed its non-current assets. During the period the Group has continued to exit certain contracts or lines of business that were anticipated to be low margin over the medium term and/or that were now considered less strategically relevant. Accordingly, any dedicated assets associated with these contracts or lines of business were identified and assessed for impairment, after first considering if they could be re-used or repurposed.
The overall result of this review was the impairment of GBP10.6m of customer contracts and property, plant and equipment of GBP6.4m.
(v) Remeasurement of the WeDriveU put liability - GBP11.5m expense (2020: GBP33.9m gain)
The put liability, resulting from the acquisition of WeDriveU, is required to be re-measured at each reporting date. During 2020 the put liability was reduced by GBP33.9m reflecting the lower short to medium term projections for WeDriveU, principally driven by the impact of Covid-19. At December 2021, the liability was reassessed resulting in a net expense of GBP11.5m principally reflecting improved profitability for both 2021 and 2022. The expense has been recorded in separately disclosed items due to its size and nature and consistent with the treatment in the prior year.
The most significant driver for the current year expense is the adjustment to the in-year and future earnings as a result of better customer support and a more optimistic view of new growth opportunities in response to the pandemic. Consequently the expense has been categorised as part of the overall impact due to Covid-19.
(c) Restructuring costs
During the period, the Group incurred GBP12.3m of costs in respect of Group-wide restructuring initiatives and redundancies, as part of the Group's mitigations against the adverse impact of the pandemic on profit and cash.
(d) Rhine-Ruhr Express onerous contract provision
During 2020, profitability of the Rhine-Ruhr Express contract was assessed in light of the launch of the third and final line, the impact of the pandemic over the short to medium term and an updated outlook on costs. This assessment resulted in the impairment of contract costs recorded within intangibles of GBP16.8m. During 2021 a reassessment of the contracts profitability was performed. This identified a further reduction in profitability, resulting in all remaining contract costs of GBP4.8m being impaired and an onerous contract of GBP23.1m being recognised. The reduction in profitability is driven by an increase in overhead costs, principally energy costs in response to the recent surge in energy prices and personnel costs following the first full year of operation of all lines. These amounts have been included as separately disclosed items given their material size and by virtue of impairment of non-current assets and provision for future operating losses.
(e) Other separately disclosed items
Other separately disclosed items relate primarily to transaction fees in respect of the Group's potential combination with Stagecoach, totalling GBP3.5m at December 2021, with further costs expected in 2022. These one-off charges are not considered to be part of the day-to-day operational costs of the Group and therefore have been treated as separately disclosable on this basis.
Also included in other is a GBP0.3m credit for the finalisation of the Dundee disposal transaction that took place in December 2020 consistent with the treatment in the prior year.
(f) Interest charges
Interest charges of GBP1.4m primarily relate to fees associated with the gearing covenant waivers on the Group's US private placement and banking facilities. These costs are not considered to be a normal finance cost of the Group.
5 Net finance costs
2021 2020
GBPm GBPm
---------------------------------------------------------- ------ ------
Bond and bank interest payable 32.0 36.3
Lease interest payable 10.5 12.6
Other interest payable 2.7 4.3
Unwind of discounting 2.5 1.6
Net interest cost on defined benefit pension obligations 1.8 1.7
---------------------------------------------------------- ------ ------
Finance costs before separately disclosed items 49.5 56.5
Separately disclosed finance costs 1.4 8.0
---------------------------------------------------------- ------ ------
Total finance costs 50.9 64.5
Lease interest income (0.7) (0.6)
Other financial income (2.5) (2.7)
---------------------------------------------------------- ------ ------
Net finance costs 47.7 61.2
---------------------------------------------------------- ------ ------
Of which, from financial instruments:
Financial assets measured at amortised cost (1.5) (0.7)
Financial liabilities measured at amortised cost 44.0 51.3
Derivatives (1.8) (2.0)
Loan fee amortisation 1.2 1.7
---------------------------------------------------------- ------ ------
6 Taxation
(a) Analysis of taxation credit in the year
2021 2020
GBPm GBPm
----------------------------------------------------------------- ------- --------
Current taxation:
UK corporation tax 2.8 (8.4)
Overseas taxation 16.3 10.1
----------------------------------------------------------------- ------- --------
Current income tax charge 19.1 1.7
Adjustments with respect to prior years - UK and overseas 0.2 (1.8)
----------------------------------------------------------------- ------- --------
Total current income tax charge/(credit) 19.3 (0.1)
----------------------------------------------------------------- ------- --------
Deferred taxation:
Origination and reversal of temporary differences (22.7) (119.6)
Adjustments with respect to prior years - UK and overseas (3.6) 1.7
----------------------------------------------------------------- ------- --------
Deferred tax credit (26.3) (117.9)
----------------------------------------------------------------- ------- --------
Total tax credit for the Group (7.0) (118.0)
----------------------------------------------------------------- ------- --------
The tax credit for the Group comprises:
Tax charge/(credit) on profit before separately disclosed items 12.8 (29.3)
Tax credit on separately disclosed items (19.8) (88.7)
----------------------------------------------------------------- ------- --------
(7.0) (118.0)
----------------------------------------------------------------- ------- --------
In the current year, the tax credit on separately disclosed items of GBP19.8m (2020: GBP88.7m) comprises a GBP10.3m tax credit (2020: GBP11.5m) on intangibles, GBP14.9m (2020: GBP77.2m) tax credit on tax deductible expenditure on exceptional costs and a GBP5.4m charge (2020: GBPnil) of exceptional tax items.
The tax relief relating to intangible amortisation is determined by reference to the tax rates in the jurisdiction to which the intangible amortisation relates. The effective tax rate relating to intangible amortisation is significantly higher than the UK tax rate of 19% due to the weighting of intangibles in jurisdictions with higher tax rates than the UK, specifically the USA (26%) and Spain (25%).
(b) Tax on items recognised in Other Comprehensive Income or Equity
2021 2020
GBPm GBPm
----------------------------------------------------------- ------ -------
Deferred taxation:
Deferred tax charge/(credit) on actuarial (gains)/losses 2.7 (10.8)
Deferred tax charge/(credit) on cash flow hedges 9.5 (3.8)
Deferred tax credit on foreign exchange differences (0.5) (1.6)
Deferred tax credit on accrued hybrid instrument payments (4.4) (0.4)
Deferred tax (credit)/charge on share-based payments (0.3) 1.6
----------------------------------------------------------- ------ -------
7.0 (15.0)
----------------------------------------------------------- ------ -------
7 Dividends paid and proposed
No interim or final dividend has been proposed for the current period (2020: GBPnil).
8 Earnings per share
2021 2020
--------------------------------------- -------- --------
Basic earnings per share (16.8)p (57.9)p
Underlying basic earnings per share 0.1p (14.6)p
Diluted earnings per share (16.8)p (57.9)p
Underlying diluted earnings per share 0.1p (14.6)p
--------------------------------------- -------- --------
8 Earnings per share continued
Basic EPS is calculated by dividing the earnings attributable to equity shareholders, a loss of GBP102.8m (2020: GBP333.8m loss), by the weighted average number of ordinary shares in issue during the year, excluding those held by the Group's Employee Benefit Trust which are treated as cancelled. Earnings attributable to equity shareholders is inclusive of amounts accruing to the holders of the hybrid instrument and are calculated as follows:
2021 2020
GBPm GBPm
---------------------------------------------- -------- --------
Loss attributable to equity shareholders (81.6) (331.7)
Accrued payments on hybrid instrument (21.2) (2.1)
---------------------------------------------- -------- --------
Earnings attributable to equity shareholders (102.8) (333.8)
---------------------------------------------- -------- --------
For diluted EPS, the weighted average number of ordinary shares in issue during the year is adjusted to include the weighted average number of ordinary shares that would be issued on the conversion of all the dilutive potential ordinary shares into ordinary shares.
The reconciliation of basic and diluted weighted average number of ordinary shares is as follows:
2021 2020
------------------------------------------------------ ------------ ------------
Basic weighted average shares 613,117,132 576,031,523
Adjustment for dilutive potential ordinary shares(1) 345,497 -
------------------------------------------------------ ------------ ------------
Diluted weighted average shares 613,462,629 576,031,523
------------------------------------------------------ ------------ ------------
(1) Potential ordinary shares have the effect of being anti-dilutive in 2021 and have been excluded from the calculation of diluted earnings per share. Whereas in 2020, both diluted earnings per share and underlying diluted earnings per share measures excluded potential ordinary shares as they had the effect of being anti-dilutive.
The underlying basic and underlying diluted earnings per share have been calculated in addition to the basic and diluted earnings per share required by IAS 33 since, in the opinion of the Directors, they reflect the underlying performance of the business' operations.
The reconciliation of the earnings and earnings per share to their underlying equivalent is as follows:
2021 2020
-------------------------------------------- --------------------------------------
Basic EPS Diluted EPS Basic EPS Diluted EPS
GBPm P P GBPm P p
-------------------------------------------- -------- ---------- -------------- -------- ---------- ------------
Earnings attributable to equity
shareholders (102.8) (16.8) (16.8) (333.8) (57.9) (57.9)
Separately disclosed items 124.6 20.3 20.3 338.6 58.8 58.8
Separately disclosed tax (19.8) (3.2) (3.2) (88.7) (15.4) (15.4)
Separately disclosed non-controlling
interests (1.6) (0.2) (0.2) (0.3) (0.1) (0.1)
-------------------------------------------- -------- ---------- -------------- -------- ---------- ------------
Underlying profit/(loss) attributable to equity shareholders(1) 0.4 0.1 0.1 (84.2) (14.6) (14.6) -------------------------------------------- -------- ---------- -------------- -------- ---------- ------------
(1) Includes amounts accruing to the holders of the hybrid instrument
9 Goodwill and impairment
Goodwill has been allocated to individual cash-generating units for annual impairment testing on the basis of the Group's business operations. The carrying value by cash-generating unit is as follows:
2021 2020
GBPm GBPm
--------------- -------- --------
UK 52.4 52.6
North America 669.5 652.7
ALSA 784.8 820.1
--------------- -------- --------
1,506.7 1,525.4
--------------- -------- --------
The calculation of value in use for each group of cash-generating units is most sensitive to the assumptions over discount rates and the growth rate used to extrapolate cash flows into perpetuity beyond the five-year period of the management plan.
The key assumptions used for the cash-generating units are as follows:
Pre-tax discount Growth rate used to
rate applied to extrapolate cash flows
cash flow projections into perpetuity
------------------------- --------------------------
2021 2020 2021 2020
--------------- ------------ ----------- ------------ ------------
UK 7.9% 7.7% 2.4% 2.5%
North America 7.2% 7.6% 2.9% 3.1%
ALSA 7.8% 8.3% 2.9% 3.0%
--------------- ------------ ----------- ------------ ------------
Discount rates in North America and ALSA have fallen during the year, but are higher than they were in 2019.
The key estimates applied in the impairment review are the forecast level of revenue, operating margins and the proportion of operating profit converted to cash in each year. Forecast revenue and operating margins are based on past performance and management's expectations for the future, including an estimate of the recovery from the Covid-19 pandemic. A growth rate for each division has been consistently applied in the impairment review for all cash-generating units based on current forecasts and long-term country-specific GDP growth rates. The cash flows are discounted using pre-tax rates that are calculated from country-specific WACC, principally derived from external sources. Capital expenditure is projected over the first three years using a detailed, contract-by-contract level forecast of the capital requirements of the Group for new and replacement vehicles and other assets. In the extrapolation of cash flows into perpetuity (the terminal value), capital expenditure is assumed to be a 1:1 ratio to depreciation.
The value in use of the North America division exceeds its carrying amount by GBP812.0m (2020: GBP633.6m).
The value in use of the ALSA division exceeds its carrying amount by GBP425.9m (2020: GBP266.8m).
The assumptions used to derive the cash flow projections over the first three years of the impairment assessment are consistent with those used for the going concern and viability assessments. In summary, the base case projections assume Group revenue recovers to pre-pandemic levels in 2022 whereas the downside scenario assumes this is a year later, in 2023. Whilst the pace of recovery from the pandemic in the next year could differ from that modelled, the vast majority of the value in use is in the terminal value, which is derived by applying the growth rate to the terminal year cash flow projection. Beyond the uncertainty over the medium term recovery, the Directors continue to assume there will not be any long-term net adverse impact from the pandemic based on the rapid recovery in demand for our services as restrictions have been lifted, the strength of our customer relationships and the revenue protections inherent in a significant proportion of the Group's contracts where we are not exposed to demand risk. Applying the downside scenarios used for going concern or viability assessments does not materially alter the headroom above the carrying value.
The assumptions behind the cash flow projections also take account of the climate change risk assessment exercise carried out during the year. The principal conclusions relevant for the impairment assessment are as follows:
- Whilst the global temperature rise above pre-industrial levels increases the likelihood of extreme weather events, the geographical diversity of the Group means that the risk to the Group as a whole is unlikely to be material.
- The Group's planning assumption is that input costs will not rise significantly above inflation on the basis that, for electric vehicles for example, supply will increase to match demand, and technological advances will also help decrease manufacture costs. Furthermore the Group assumes, based on its detailed modelling of electric vs diesel buses in the UK that the total cost of ownership of zero emission vehicles will be no worse than their diesel equivalents. This assessment is inclusive of the cost of new electric vehicle infrastructure and assumes no government funding. The Group expects to utilise hydrogen vehicles in the transition to zero emission fleet in long haul coach services and, whilst hydrogen vehicle technology is not currently as well developed as electric, the Group assumes that total cost of ownership for these vehicles will also be no worse than at parity with their diesel equivalents.
- The Group already has ambitious targets for the transition to zero emission fleets. These targets are expected to result in the Group having a zero emission fleet before any potential ban on diesel vehicles is imposed by governments. The Group has assessed as very low the risk of the current fleet having a net book value higher than their residual value at the Group's targeted transition dates and therefore no changes to the useful economic lives of the Group's current fleet are required.
- The opportunity from modal shift from private cars to public transport is potentially very material as central governments, transport authorities and city councils introduce measures to tackle congestion, pollution and emissions. This opportunity has not currently been factored into the projections.
Sensitivities to key and other assumptions
The sensitivity analysis below has been presented in the interests of transparency only. It is not believed that any reasonably possible movement in key and other assumptions will lead to an impairment.
(i) North America
For North America, sensitivity analysis has been completed on each key assumption in isolation. This indicates that the value in use of the North America division will be equal to its carrying value, with an increase in the pre-tax discount rate of 250 basis points (2020: 210 basis points) or a reduction in the growth rates used to extrapolate cash flows into perpetuity of 270 basis points (2020: 220 basis points).
In addition, for North America, a reduction in operating profit margin of 360 basis points (2020: 280 basis points) will result in the value in use of the division being equal to its carrying amount.
(ii) ALSA
For ALSA, sensitivity analysis on each key assumption indicates that the value in use will be equal to its carrying amount following an increase in the pre-tax discount rate of 170 basis points (2020: 110 basis points) or a reduction in growth rates used to extrapolate cash flows into perpetuity of 170 basis points (2020: 110 basis points).
A reduction in ALSA's operating profit margin of 250 basis points (2020: 160 basis points) will result in the value in use of the division being equal to its carrying amount.
The Directors have concluded that there is no risk of impairment for the UK and have not provided sensitivity disclosure required by IAS 36.
The Directors consider the assumptions used to be consistent with the historical performance of each cash-generating unit and to be realistically achievable in light of economic and industry measures and forecasts, and therefore that goodwill is not impaired.
10 Business combinations, disposals and assets held for sale
(a) Acquisitions - ALSA
During the period, the ALSA division acquired 100% control of Transportes Rober Group, a provider of urban bus services in Granada, Spain.
The provisional fair values of the assets and liabilities acquired were as follows:
GBPm
----------------------------------- -------
Intangibles 7.1
Property, plant and equipment 0.5
Inventory 0.4
Trade and other receivables 24.6
Cash and cash equivalents 0.2
Borrowings (2.0)
Trade and other payables (16.6)
Deferred tax liability (1.0)
Provisions (0.6)
----------------------------------- -------
Net assets acquired 12.6
Goodwill 14.0
----------------------------------- -------
Total consideration 26.6
----------------------------------- -------
Represented by:
----------------------------------- -------
Cash consideration 21.0
Deferred contingent consideration 5.6
----------------------------------- -------
26.6
----------------------------------- -------
As permitted by IFRS 3 'Business Combinations', the fair value of acquired identifiable assets and liabilities have been presented on a provisional basis. The fair value adjustments will be finalised within 12 months of the acquisition date, principally in relation to the valuation of intangible assets.
Trade and other receivables had a fair value and a gross contracted value of GBP24.7m. The best estimate at acquisition date of the contractual cash flows not to be collected was GBP0.1m.
Goodwill of GBP14.0m arising from the acquisition consists of certain intangibles that cannot be separately identified and measured due to their nature. This includes control over the acquired business and increased scale in our operations in ALSA, along with synergy and growth benefits expected to be achieved in consolidating the regional and urban bus market in Granada. None of the goodwill recognised is expected to be deductible for income tax purposes.
Included in the consideration shown above is deferred contingent consideration of GBP5.6m. The Group is required to pay contingent consideration on renewal of contracts and other post-closing conditions, with a minimum expected undiscounted payment of GBPnil and maximum expected undiscounted payment of GBP5.6m. Based on projections, the Group expects the maximum amount to be paid. The amount recognised is undiscounted as the effect of discounting is not material.
The acquired business contributed GBP18.4m of revenue and a GBP1.5m profit to the Group's result for the period between the date of acquisition and the balance sheet date. Had the acquisition been completed on the first day of the financial year, the Group's revenue for the year would have been GBP2,183.8m and the Group's operating loss would have been GBP37.9m.
(b) Acquisitions - further information
Deferred consideration of GBP0.6m was paid in the period relating to acquisitions in ALSA in earlier years. Total cash outflow in the period from acquisitions in ALSA was GBP21.4m, comprising consideration for current year acquisitions of GBP21.0m and deferred consideration of GBP0.6m, less cash acquired in the businesses of GBP0.2m.
In North America and the UK deferred consideration of GBP10.1m and GBP2.3m respectively was paid in the period relating to acquisitions in earlier years.
Total acquisition transaction costs of GBP0.1m were incurred in the year to 31 December 2021 (2020: GBP0.4m).
The Group measures deferred contingent consideration at fair value through profit and loss and by reference to significant unobservable inputs i.e. classified as Level 3 in the fair value hierarchy. The significant unobservable inputs used to determine the fair value of the contingent purchase consideration are typically forecast earnings or estimating the likelihood that contracts will be renewed over a fixed period. The fair value movement in deferred contingent consideration in the year is as follows:
2021 2020
GBPm GBPm
--------------------------------- ------- -------
Fair value:
At 1 January 28.8 49.0
Additions in the year 5.6 7.5
Payments during the year (13.0) (27.3)
Fair value movement in the year (7.9) (1.2)
Foreign exchange (0.1) 0.8
--------------------------------- ------- -------
At 31 December 13.4 28.8
--------------------------------- ------- -------
(c) Disposals
On 31 December 2020, the Group disposed of its 100% interest in Tayside Public Transport Co Limited, a provider of bus transportation services in Dundee, Scotland, in exchange for cash. A loss of GBP0.1m was recognised and comprised gross cash consideration of GBP11.8m less transaction costs of GBP1.3m, working capital adjustment of GBP0.4m and net assets of GBP10.2m. During 2020, total cash inflow from the disposal was GBP7.2m, comprising consideration of GBP11.8m, less transaction costs settled of GBP0.1m and cash disposed in the business of GBP4.5m. During 2021, the Group finalised the closing accounts resulting in an increase of the original gain of GBP0.3m, which has been recognised in separately disclosed items during the year for consistency. Transaction expenses totalling GBP0.6m were settled during 2021. Total cash outflow in the year from the disposal was GBP0.9m. No further cash flows are expected in 2022.
(d) Assets held for sale
In ALSA, a building with a carrying value of GBP17.6m (2020: GBP18.8m) and in the UK, public service vehicles with a carrying value of GBP1.0m (2020: GBPnil) met the held for sale criteria of IFRS 5 at 31 December 2021.
11 Cash and cash equivalents
(Restated)
2021 2020(1)
GBPm GBPm
--------------------------- ------ -----------
Cash at bank and in hand 268.1 241.2
Overnight deposits 0.4 49.7
Other short-term deposits 239.9 338.9
--------------------------- ------ -----------
Cash and cash equivalents 508.4 629.8
--------------------------- ------ -----------
(1) Restated to reflect a change in the presentation of cash and cash equivalents and bank overdrafts. See note 1 for further information.
Included within cash and cash equivalents are certain amounts which are subject to contractual or regulatory restrictions, or withholding tax levied on repatriation of cash. These amounts held are not readily available for other purposes within the Group and total GBP11.9m (2020: GBP24.5m).
Cash at bank and in hand earns interest at floating rates based on daily bank deposit rates.
Short-term deposits are made for varying periods of between one day and three months depending on the immediate cash requirements of the Group and earn interest at the agreed short-term floating deposit rate. The fair value of cash and cash equivalents is equal to the carrying value.
For the purposes of the Consolidated Statement of Cash Flows, cash and cash equivalents and bank overdrafts in notional cash pooling arrangements are presented net. Bank overdrafts form an integral part of the group's cash management strategy as they arise from the Group's cash pooling arrangement with its bank. Net cash and cash equivalents comprise as follows:
(Restated)
2021 2020(1)
GBPm GBPm
------------------------------- -------- -----------
Cash and cash equivalents 508.4 629.8
Bank overdrafts (132.2) (109.3)
Net cash and cash equivalents 376.2 520.5
------------------------------- -------- -----------
(1) Restated to reflect a change in the presentation of cash and cash equivalents and bank overdrafts. See note 1 for further information.
12 Pensions and other post-employment benefits
The UK division (UK) and National Express Group PLC (the Company) both operate defined benefit pension schemes.
The Group also provides certain additional unfunded post-employment benefits to employees in North America and maintains a small defined benefit scheme for National Express Services Limited. These post-employment benefits have been combined into the 'Other' category.
The UK, the Company and North America also operate or contribute into a number of defined contribution schemes.
The Company defined benefit scheme was subject to a buy-in transaction on 11 October 2018 whereby the assets of the plan were invested in a bulk purchase annuity policy with the insurer Rothesay Life under which the benefits payable to defined benefit members became fully insured. On 23 September 2021, a full buy-out of the defined benefit section was completed, following which Rothesay Life has become fully and directly responsible for the pension obligations. On completion of the buy-out, the defined benefit assets (comprising the Rothesay Life insurance policy) and matching defined benefit liabilities were derecognised from the Group's Balance Sheet. The buy-out transaction also triggered the return of surplus assets to the Company totalling GBP7.5m, with the remaining assets retained in the scheme to cover final expenses in completing its wind-up.
In 2020, the UK division agreed a new six-year annual deficit plan with the trustees of the West Midlands Integrated Transport Authority Pension Fund, which continues until March 2024 with an average contribution of GBP7.6m per annum. The plan remains open to accrual for existing members only.
The assets of the defined benefit schemes are held separately from those of the Group and contributions to the schemes are determined by independent professionally qualified actuaries.
The Group expects to contribute GBP7.7m into its defined benefit pension plans in 2022.
The total pension cost charged to underlying operating loss in the year for the Group was GBP10.9m (2020: GBP11.2m), of which GBP6.0m (2020: GBP6.7m) relates to the defined contribution schemes.
The defined benefit pension (liability)/asset included in the Balance Sheet is as follows:
2021 2020
GBPm GBPm
--------------------- ------- --------
Company 3.8 12.3
--------------------- ------- --------
Pension assets 3.8 12.3
--------------------- ------- --------
UK (96.1) (141.6)
Other (3.1) (5.8)
--------------------- ------- --------
Pension liabilities (99.2) (147.4)
--------------------- ------- --------
Total (95.4) (135.1)
--------------------- ------- --------
The valuations conducted for financial reporting purposes are based on the triennial actuarial valuations. The most recent triennial valuations are then updated by independent professionally qualified actuaries for financial reporting purposes, in accordance with IAS 19. Following the buy-out of the Company scheme there are no remaining pension liabilities at 31 December 2021, therefore a full set of assumptions was not derived. Therefore the Company assumptions listed below are those used to derive the schemes valuation immediately preceding the buy-out transaction, whereas for the UK scheme the assumptions listed below are those at 31 December 2021.
2021 2020
--------------- ---------------
UK Company UK Company
----------------------------------------- ----- -------- ----- --------
Rate of increase in salaries 2.5% - 2.5% -
Rate of increase of pensions in payment 2.8% 3.4% 2.4% 2.9%
Discount rate 1.8% 2.0% 1.3% 1.4%
Inflation assumption (RPI) 3.4% 3.4% 3.0% 2.9%
Inflation assumption (CPI) 2.8% 2.8% 2.4% 2.3%
----------------------------------------- ----- -------- ----- --------
Post-retirement mortality in years:
Current pensioners at 65 - male 19.6 22.4 19.9 22.4
Future pensioners at 65 - male 21.0 23.7 21.3 23.7
Current pensioners at 65 - female 23.0 25.1 23.2 25.1
Future pensioners at 65 - female 24.6 26.6 24.7 26.6
----------------------------------------- ----- -------- ----- --------
The Directors regard the assumptions around pensions in payment, discount rate, inflation and mortality to be the key assumptions in the IAS 19 valuation. The following table provides an approximate sensitivity analysis of a reasonably possible change to these assumptions:
UK Company UK Company
2021 2021 2020 2020
(Increase)/decrease in the defined benefit obligation GBPm GBPm GBPm GBPm
------------------------------------------------------- ------- -------- ------- --------
Effect of a 0.5% increase in pensions in payment (30.4) - (27.6) -
Effect of a 0.5% increase in the discount rate 36.1 - 35.8 -
Effect of a 0.5% increase in inflation (34.8) - (32.0) -
Effect of a 1 year increase in mortality rates (18.0) - (18.5) -
------------------------------------------------------- ------- -------- ------- --------
The above sensitivity analyses are based on a change in an assumption while holding all other assumptions constant. Aside from the matching insurance contracts held in the UK scheme, no allowance has been made for any change in assets that might arise under any of the scenarios set out above.
13 Cash flow statement
(a) Reconciliation of Group loss before tax to cash generated from operations
(Restated)
2021 2020 (2)
GBPm GBPm
----------------------------------------------------- ------- -----------
Loss before tax (84.9) (444.7)
Net finance costs 47.7 61.2
Share of results from associates and joint ventures 1.0 2.1
Depreciation of property, plant and equipment 199.7 223.6
Intangible asset amortisation 54.2 69.0
Amortisation of fixed asset grants (3.2) (2.9)
Gain on disposal of property, plant and equipment (8.0) (8.7)
Gain on disposal of intangible assets (0.6) (2.3)
Share-based payments 1.0 0.2
(Increase)/decrease in inventories (1.9) 2.9
(Increase)/decrease in receivables (85.3) 56.6
Increase/(decrease) in payables 53.2 (140.0)
Increase/(decrease) in provisions 17.1 (22.9)
Separately disclosed operating items (1) 84.4 278.0
Cash flows relating to separately disclosed items (43.3) (120.4)
----------------------------------------------------- ------- -----------
Cash generated from operations 231.1 (48.3)
----------------------------------------------------- ------- -----------
(1) Excludes amortisation from acquired intangibles which is included within 'intangible asset amortisation'
(2) Restated for the change in presentation of advance subsidy factoring liabilities from other payables to borrowings - see note 1 for further information
b) Analysis of changes in net debt
Net debt is an alternative performance measure which is not defined or specified under the requirements of International Financial Reporting Standards. Please refer to the glossary for further information.
(Restated)
At At
1 January Acquisitions and 31 December
2021 (4,5) Cash flow disposals Exchange differences Other movements 2021
GBPm GBPm GBPm GBPm GBPm GBPm
-------------------- ----------- --------- ------------------- -------------------- --------------- ------------
Components of
financing
activities:
Bank and other
loans(1,4) (101.8) (89.6) (2.0) 4.4 (0.6) (189.6)
Bonds (647.0) - - - 6.1 (640.9)
Fair value of
interest rate
derivatives 1.0 - - - (7.3) (6.3)
Fair value of
foreign exchange
forward contracts 4.6 (8.8) - (5.7) - (9.9)
Cross currency swaps (5.7) - - 8.3 - 2.6
Net lease
liabilities(2) (311.3) 118.2 - 0.8 (26.6) (218.9)
Private placements (476.8) 66.8 - 15.5 0.6 (393.9)
-------------------- ----------- --------- ------------------- -------------------- --------------- ------------
Total components of
financing
activities (1,537.0) 86.6 (2.0) 23.3 (27.8) (1,456.9)
-------------------- ----------- --------- ------------------- -------------------- --------------- ------------
Cash(5) 241.2 28.7 0.2 (2.0) - 268.1
Overnight deposits 49.7 (47.4) - (1.9) - 0.4
Other short-term
deposits 338.9 (98.4) - (0.6) - 239.9
Bank overdrafts(5) (109.3) (22.9) - - - (132.2)
-------------------- ----------- --------- ------------------- -------------------- --------------- ------------
Net cash and cash
equivalents 520.5 (140.0) 0.2 (4.5) - 376.2
-------------------- ----------- --------- ------------------- -------------------- --------------- ------------
Other debt
receivables 1.2 (0.1) - (0.1) - 1.0
Remove: fair value
of foreign exchange
forward contracts (4.6) 8.8 - 5.7 - 9.9
-------------------- ----------- --------- ------------------- -------------------- --------------- ------------
Net debt(3) (1,019.9) (44.7) (1.8) 24.4 (27.8) (1,069.8)
-------------------- ----------- --------- ------------------- -------------------- --------------- ------------
(1) Net of arrangement fees totalling GBP1.5m on bank and other loans
(2) Net lease liabilities is inclusive of finance lease receivables which are reported separately from borrowings on the face of the Group's Balance Sheet
(3) Excludes accrued interest on long-term borrowings
(4) Restated for the change in presentation of advance subsidy factoring liabilities from other payables to borrowings. See note 1 for further information
(5) Restated to reflect a change in the presentation of cash and cash equivalents and bank overdrafts. See note 1 for further information
Short-term deposits relate to term deposits repayable within three months.
Borrowings include non-current interest-bearing borrowings of GBP1,294.3m (2020: GBP1,313.0m).
Other non-cash movements include lease additions and disposals of GBP26.6m (2020: GBP21.1m) and a GBP1.2m net reduction from the amortisation of loan and bond arrangement fees (2020: GBP1.7m). A GBP7.3m decrease in the fair value of the hedging derivatives is offset by opposite movements in the fair value of the related hedged borrowings. This comprises a GBP6.4m fair value increase in bonds and a GBP0.9m fair value increase in private placements.
(Restated(4) )
At At
1 January Acquisitions and 31 December
2020 Cash flow disposals Exchange differences Other movements 2020
GBPm GBPm GBPm GBPm GBPm GBPm
-------------------- ---------- --------- -------------------- -------------------- --------------- ------------
Components of
financing
activities:
Bank and other
loans(1,4) (242.6) 154.0 (11.3) (1.0) (0.9) (101.8)
Bonds (1,081.9) 448.4 - (12.0) (1.5) (647.0)
Fair value of
interest rate
derivatives 3.3 - - - (2.3) 1.0
Fair value of
foreign exchange
forward contracts (20.4) 21.0 - 4.0 - 4.6
Cross currency swaps 11.7 (2.4) - (15.0) - (5.7)
Net lease
liabilities(2) (385.0) 97.7 (4.3) 1.4 (21.1) (311.3)
Private placements (68.3) (407.9) - (3.6) 3.0 (476.8)
-------------------- ---------- --------- -------------------- -------------------- --------------- ------------
Total components of
financing
activities (1,783.2) 310.8 (15.6) (26.2) (22.8) (1,537.0)
-------------------- ---------- --------- -------------------- -------------------- --------------- ------------
Cash(5) 348.7 (109.3) 0.7 1.1 - 241.2
Overnight deposits 2.1 47.6 - - - 49.7
Other short-term
deposits 365.0 (30.7) - 4.6 - 338.9
Bank overdrafts(5) (237.5) 128.2 - - - (109.3)
-------------------- ---------- --------- -------------------- -------------------- --------------- ------------
Net cash and cash
equivalents 478.3 35.8 0.7 5.7 - 520.5
-------------------- ---------- --------- -------------------- -------------------- --------------- ------------
Other debt
receivables 2.4 (1.2) - - 1.2
Remove: fair value
of foreign exchange
forward contracts 20.4 (21.0) - (4.0) - (4.6)
-------------------- ---------- --------- -------------------- -------------------- --------------- ------------
Net debt(3) (1,282.1) 324.4 (14.9) (24.5) (22.8) (1,019.9)
-------------------- ---------- --------- -------------------- -------------------- --------------- ------------
(1) Net of arrangement fees totalling GBP2.4m on bank and other loans
(2) Net lease liabilities is inclusive of finance lease receivables which are reported separately from borrowings on the face of the Group's Balance Sheet
(3) Excludes accrued interest on long-term borrowings
(4) Restated for the change in presentation of advance subsidy factoring liabilities from other payables to borrowings. See note 1 for further information
(5) Restated to reflect a change in the presentation of cash and cash equivalents and bank overdrafts. See note 1 for further information
(c) Reconciliation of net cash flow to movement in net debt
2021 2020(1)
GBPm GBPm
------------------------------------------------------------------ ---------- ----------
(Decrease)/Increase in net cash and cash equivalents in the year (139.8) 36.5
Cash outflow from movement in other debt receivables (0.1) (1.2)
Cash inflow from movement in debt and leases liabilities 93.4 274.2
------------------------------------------------------------------ ---------- ----------
Change in net debt resulting from cash flows (46.5) 309.5
Change in net debt resulting from non-cash movements (3.4) (47.3)
------------------------------------------------------------------ ---------- ----------
Movement in net debt in the year (49.9) 262.2
Opening net debt(1) (1,019.9) (1,282.1)
------------------------------------------------------------------ ---------- ----------
Net debt (1,069.8) (1,019.9)
------------------------------------------------------------------ ---------- ----------
(1) Restated for the change in presentation of advance subsidy factoring liabilities from other payables to borrowings - see note 1 for further information
14 Post balance sheet events
Although considered a non-adjusting post balance event, the recent events in Ukraine are still unfolding with the knock on effects at this stage uncertain and unquantifiable. Whilst the events are impacting on current fuel prices, as at the 9 March 2022 the Group is fully hedged for 2022 and around 65% hedged for 2023, which will help mitigate against such volatility.
15 Financial information
The financial information set out above does not constitute the Group's Financial Statements for the years ended 31 December 2021 or 2020, but is derived from those Financial Statements. Statutory Financial Statements for 2020 have been delivered to the Registrar of Companies and those for 2021 will be delivered following the Company's annual general meeting. The auditors have reported on those Financial Statements; their reports were unqualified, did not draw attention to any matters by way of emphasis without qualifying their report and did not contain statements under s498(2) or (3) Companies Act 2006.
The Annual Report will be posted to shareholders on 5 April 2022 and will also be available from the Company Secretary at National Express House, Birmingham Coach Station, Mill Lane, Digbeth, Birmingham, B5 6DD. Copies are also available via www.nationalexpressgroup.com.
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.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
FR EADDNEEFAEAA
(END) Dow Jones Newswires
March 10, 2022 02:00 ET (07:00 GMT)
1 Year Mobico Chart |
1 Month Mobico Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
