TIDMMTO
RNS Number : 9042W
MITIE Group PLC
20 November 2017
Mitie Group plc
Half-yearly financial report for the six months ended 30
September 2017
20 November 2017
Highlights
-- Mitie Transformation Programme making good progress; 3 year delivery and execution on track
-- Connected Workspace strategy now in pilot phase with a number of clients
-- Adjusted(1) revenue(2) up 3.9% at GBP959.7m (1H 16/17:
GBP923.7m); reported revenues up 4.0% to GBP959.7m
(1H 16/17: GBP922.6m)
-- Adjusted(1) operating profit(2) up 5.8% at GBP32.6m (1H
16/17: GBP30.8m); reported operating profit before
other items up 2.2% to GBP32.6m (1H 16/17: GBP31.9m)
-- Interim dividend declared at 1.33p (1H 16/17: 4.0p)
-- Net debt(3) at 30 September 2017 at GBP172.6m (1H 16/17: GBP231.7m, FY2017: GBP147.2m)
-- Order book at GBP5.9bn (FY2017: GBP5.9bn) for continuing operations
-- FRC today confirms their review of Mitie's accounts 2015/16
has concluded, with no further action
-- Property Management business held for sale - indicative offers received
Phil Bentley, Chief Executive, Mitie Group plc, commented:
"This has been a period of transformation and investment for
Mitie. We have had a solid six months with a modest uptick in
revenue. We have continued to build foundations, take out costs,
simplify systems and processes, invest in our capabilities and put
the customer at the heart of our organisation.
"We have had a number of good recent wins, we have attracted
some high-quality talent to the business, our Connected Workspace
proposition is gaining traction and we are already seeing the
benefits of our HR and IT change programmes. We have much more to
do, but we are very much on track."
Group results Six months ended 30
September
--------------------------
Continuing operations(2) 2017 2016
(restated)(4) Change
----------------------------- ---------- -------------- --------
Adjusted(1)
Revenue GBP959.7m GBP923.7m 3.9%
Operating profit GBP32.6m GBP30.8m 5.8%
Basic earnings per share 5.2p 4.9p 6.1%
Basic earnings per share
after other items 1.2p 3.0p (60.0)%
Reported
Revenue GBP959.7m GBP922.6m 4.0%
Operating profit before
other items GBP32.6m GBP31.9m 2.2%
Operating profit GBP14.8m GBP23.9m (38.1)%
Basic earnings per share 1.2p 3.3p (63.6)%
Basic earnings per share(3) (1.8)p (25.1)p 92.8%
----------------------------- ---------- -------------- --------
Operating cash flow(3) (GBP6.7m) (GBP1.6m) (151.4)%
Net debt(5) GBP172.6m GBP147.2m(6) 17.3%
Dividend per share 1.33p 4.0p (66.8)%
----------------------------- ---------- -------------- --------
Order book (excluding
Property Management) GBP5,930m GBP5,869m(6) 1.0%
----------------------------- ---------- -------------- --------
(1) Consistent with the 2017 Annual Report and Accounts,
Alternative Performance Measures have been provided to adjust for
one-off items to reflect a more meaningful analysis of our adjusted
operating performance before other items in 2017. For details, see
Financial Review.
(2) Continuing operations (excluding Property Management for 1H
17/18 and 1H 16/17 and Healthcare for 1H 16/17, shown as
discontinued operations).
(3) From continuing and discontinued operations.
(4) 1H 16/17 numbers have been restated to correct material
errors found during the 2017 Accounting Review. See Note 2 to the
condensed consolidated financial statements for further
information.
(5) From continuing and discontinued operations before invoice
discounting.
(6) FY2017.
For further information please contact:
Tori Cowley
Group Director of Investor Relations & Corporate Affairs
T: +44 (0) 203 123 8705 M: +44 (0) 781 852 8110 E:
tori.cowley@mitie.com
Anna Gavrilova
Head of Investor Relations
T: +44 (0) 203 123 8675 M: +44 (0) 738 443 9112 E:
anna.gavrilova@mitie.com
Mitie will be presenting its interim results for the period
ended 30 September 2017 at 09:30am (GMT) on Monday 20 November
2017. A live webcast of the presentation will be available online
at www.mitie.com/investors at 09:30am (GMT). The recorded webcast
of the presentation and a copy of the accompanying slides will also
be available on our website later in the day.
About Mitie
Mitie is a FTSE 250 business providing a wide range of
facilities management and professional services, from real estate
consultancy, project management, energy consultancy, compliance,
risk assessment and security systems to cleaning, catering,
engineering, technical and environmental services and a range of
specialist services.
We work in partnership with organisations to deliver long-term
savings, managing and maintaining some of the nation's most
recognised landmarks for a range of blue-chip public and private
sector customers.
We are the UK's largest Facilities Management Company employing
some 53,000 people across the country.
Legal disclaimer
This announcement contains forward-looking statements. Such
statements do not relate strictly to historical facts and can be
identified by the use of words such as 'anticipate', 'expect',
'intend', 'will', 'project', 'plan', and 'believe' and other words
of similar meaning in connection with any discussion of future
events. These statements are made by the Directors of Mitie in good
faith based on the information available to them as at 20 November
2017 and will not be updated during the year. These statements, by
their nature, involve risk and uncertainty because they relate to,
and depend upon, events that may or may not occur in the future.
Actual events may differ materially from those expressed or implied
in this announcement and accordingly all such statements should be
treated with caution. Nothing in this announcement should be
construed as a profit forecast.
Except as required by law, Mitie is under no obligation to
update or keep current the forward-looking statements contained in
this announcement or to correct any inaccuracies which may become
apparent in such forward-looking statements.
This announcement contains insider information.
Overview
We continue to make steady progress in the transformation of
Mitie Group plc (the "Company" or "Mitie" or the "Group") and we
expect to see further positive impact from our endeavours as we
move into the second half of the year. Transforming a large,
diverse business such as Mitie is neither linear nor without
challenges, but the programme remains on track as we build the
foundations for success. Over the last six months we have made
substantial progress on our strategic pillars, by:
-- Enhancing our Customer and relationship management programme
-- Restoring balance sheet strength and transforming our Cost base
-- Improving engagement with our People and cementing the 'Mitie Way'
-- Investing in Technology and Connected Workspace capabilities
Our strategic focus to put our customers at the heart of our
business and drive our cost savings programme is beginning to yield
results. Encouragingly, against a backdrop of considerable change,
the business delivered better than expected revenue growth of 3.9%
in 1H. We will continue to invest at pace in talent, capabilities
and systems.
We continue to make progress with the implementation of Project
Helix, our Group-wide cost transformation programme. As previously
stated, this will see a reduction in net Group operating costs on
an annualised basis of c.GBP40m by FY2020. Recent milestones within
Project Helix include:
-- Simplification of our corporate structure and ongoing
consolidation of multiple businesses into a single operating
company. This will lay the foundation for streamlined processes in
Finance and HR
-- On track to outsource major Finance processes; HR solution
introducing automation to administrative functions is live
-- Completed the buy-out of all minority shareholders of Mitie Model companies in October 2017
-- Workflow transformation is ahead of schedule with encouraging
early results - for example, Engineering Services productivity,
planning and job allocation
-- Commenced Group-wide IT transformation programme with the
goal of simplifying the Group's IT architecture and centralising
monitoring, system controls and maintenance, all with greater
third-party automation.
Results
Revenue from continuing operations for the first six months of
this year was GBP959.7m up 3.9% on previous year. Our order book
remains strong at GBP5.9bn, on a continuing basis. We have renewed
and won new contracts across our businesses, with especially good
performances from Security (revenues up 9.9%) and Care &
Custody (revenues up 28.6%). We have also lost a number of
contracts as part of the normal ebb and flow of the business and
one notable contract in Engineering Services. New wins across the
business include a new contract award from a multinational grocery
retailer, a global leader in e-commerce and cloud computing, and a
major homewares and household goods retailer. Our customer
proposition, long-term client relationships and innovative
technology are providing competitive differentiation.
We will continue to invest with discipline in our core
capabilities and infrastructure to deliver on our strategy.
However, cost-to-serve and general overheads are running ahead of
last year, and earlier expectations. We expect this level of spend
to continue for the remainder of the year.
As part of the wider strategic review of the Group's operations,
Property Management was deemed non-core and a sale process is
underway with indicative bids received. The business is now treated
as a discontinued operation.
Dividend
For the first six months of the year, the Board has declared a
dividend of 1.33p, which is one third of last year's total dividend
(4.0p). We expect interim dividends to continue to be calculated on
this basis in future.
Board changes
We have made further Non-Executive appointments to the Board,
bringing expertise in the field of Human Resources and Financial
Audit through the appointment of Jennifer Duvalier and Mary Reilly.
Post period end, we have also announced the appointment of Baroness
Philippa Couttie to the Board. She brings expertise from across
business, finance and government.
On 13 November 2017, we announced the appointment of Paul Woolf
as Group CFO and his appointment to the Board with immediate
effect. He replaced Sandip Mahajan, who had held the role of Group
CFO since 10 February 2017.
FRC update
Mitie has been advised by the Financial Reporting Council (FRC)
that the FRC's Corporate Reporting Review team's review of the
annual report and accounts of Mitie for the year ended 31 March
2016, which was initiated on 13 October 2016, has now concluded and
that they do not intend to pursue the matter further. That review
focused on accrued income on long term complex contracts and the
goodwill allocated to the Group's former healthcare division.
The FRC has also advised the Company of its decision to open an
investigation under the Accountancy Scheme in relation to the
preparation and approval of the financial statements for Mitie
Group plc for the year ended 31 March 2016. The Accountancy Scheme
covers members and member firms of professional bodies including
the
Institute of Chartered Accountants in England and Wales. This is in addition to the FRC's ongoing investigation, announced on 31 July 2017, in relation to the conduct of Deloitte LLP's audit of Mitie under the Audit Enforcement Procedure (AEP). The Company understands that the investigation does not relate to any current directors of Mitie, any former non-executive directors of Mitie or Sandip Mahajan (who, as was announced on 13 November 2017, stepped down from his role as Group CFO).
Outlook
It has been a busy six months, the business is re-energised.
Full-year revenue growth is expected to be in the range of 3% to 4%
and our medium-term margin expectation remains unchanged at 4.5% -
5.5%. Transforming Mitie is not without challenges. Whilst we are
only at the foundation building stage and there is more to do, we
are optimistic about making further progress this year and our
medium-term outlook is positive.
Financial review
Reported financial performance
Reported revenue from continuing operations was GBP959.7m (1H
16/17: GBP922.6m), a favourable increase of 4.0% due to good
revenue growth in Security and Engineering Services offset by a
moderate decline in Professional Services & Connected
Workspace. Operating profit from continuing operations on a
statutory basis has fallen to GBP14.8m (1H 16/17: GBP23.9m)
primarily due to investment in our Helix transformation programme
and Connected Workspace proposition.
Prior period restatements
As reported in the Group's Annual Report and Accounts for the
year ended 31 March 2017, the 2017 Accounting Review identified a
number of prior year errors that, due to their materiality,
required the restatement of results for periods before 31 March
2017 and which also impact the reported results for the six months
ended 30 September 2016. The nature of the 2017 Accounting Review
errors is outlined in Note 2 to the condensed consolidated
financial statements. As a consequence, the net impact of prior
period adjustments in 1H 16/17 for continuing operations is a
decrease of GBP4.4m to continuing for the period before other
items.
Throughout this report, the 1H 16/17 comparatives are described
as 'restated' which means they are stated after adjustment for
these errors and for the results of the Property Management and
Healthcare businesses being shown as discontinued operations.
Alternative Performance Measures
The adjustments resulting from the 2017 Accounting Review make
it difficult to assess underlying operating performance of the
business units for the year ended 31 March 2017, which is a key
focus for both investors and others seeking to assess the Group's
performance. Therefore, for the 1H 16/17 comparatives, Alternative
Performance Measures have been provided to adjust for both other
items and one-off items, to reflect more meaningful analysis of the
Group's like-for-like operating performance (referred to as
'adjusted revenue' and 'adjusted profit').
In considering its presentation of adjusted revenue and adjusted
profit, management has sought to ensure that items considered to be
non-recurring reflect a fair and balanced position. The restated
reported operating profit before other items of GBP31.9m for
continuing operations in 1H 16/17 is decreased to an adjusted
profit of GBP30.8m through recognition of one-off items of
GBP1.1m.
See the Appendix to the condensed consolidated financial
statements for further details.
Adjusted revenue and operating profit
The Group's adjusted revenue from continuing operations in the
period was GBP959.7m, an increase of 3.9% (1H 16/17: GBP923.7m).
Adjusted operating profit from continuing operations has increased
by 5.8% to GBP32.6m (1H 16/17: GBP30.8m) before other items, driven
in particular by a solid performance in Security, offset in part by
further investment in Connected Workspace.
Other items before discontinued operations
Other items recognised in the period total GBP17.8m (1H 16/17:
GBP8.0m) for continuing operations. This includes GBP12.9m of
one-off costs of organisation change (1H 16/17: GBP5.1m). The
nature of these costs is to support the Group's cost efficiency and
transformation programmes and specifically relate to project
management support for the change process, together with the costs
of redundancy for people leaving the business. The loss of two
contracts during the period resulted in a one-off non-cash
write-off of GBP6.6m offset by the expected receipt of termination
payments amounting to GBP2.0m. In addition, as a result of a
contract extension, a non-cash credit of GBP1.5m was recorded to
reinstate a contract-related asset. GBP1.8m (1H 16/17: GBP2.9m)
relates to the amortisation of acquisition related intangible
assets and other acquisition items. The tax credit on other items
was GBP3.5m (1H 16/17: GBP1.5m) resulting in other items after tax
of GBP14.3m (1H 16/17: GBP6.5m) for continuing operations.
Discontinued operations
Following a strategic review of the operations of the Group, the
Property Management business has been classified as a discontinued
operation as at 30 September 2017 and comparative results have been
restated.
On 28 February 2017, the Group completed the sale of the
Healthcare division following the Board's decision to withdraw from
the domiciliary healthcare market. As a result of the disposal, the
Healthcare business has been classified as a discontinued operation
for the six months ended 30 September 2016 and comparative results
have been restated.
Mitie Model
Mitie historically operated an incentive programme known as the
Mitie Model. At 1H 17/18, Mitie held majority interests in five
Mitie Model companies. The minority non-controlling interests in
these companies, held on the balance sheet, were GBP2.5m at 1H
17/18.
Further to the announcement on 20 September 2017, 2,396,381
ordinary shares of 2.5p each were allotted on 20 October 2017 as
consideration valued at GBP6.4m for the buy-out of all minority
shareholder interests in the remaining Mitie Model entities. The
shares rank pari passu with the existing issued ordinary shares.
1,139,697 of these shares were allotted on the condition that the
relevant individuals remain in Mitie's employment until October
2019. Following this transaction each Mitie Model entity is now
wholly owned.
On 6 July 2017, Mitie Group plc entered into a revised agreement
with the employee minority shareholders to purchase their remaining
49% shareholdings in Source Eight Limited (Source 8) for a maximum
consideration of GBP9.1m in cash and shares. The acquisition was
completed on 19 July 2017 and as a result, Mitie owned 100% of the
issued share capital of Source 8 at 1H 17/18. See Note 11 of the
condensed consolidated financial statements for further
details.
Goodwill and intangible assets
Goodwill and other intangible assets of GBP322.6m were held on
the balance sheet in respect of continuing operations at 1H 17/18.
There were no indicators of impairment in the continuing operations
of the Group at 1H 17/18. Following the classification of the
Property Management business as held for sale, a goodwill
impairment charge of GBP10.0m was recognised at 1H 17/18.
Working capital & invoice discounting
Total operating cash flow in the period was an outflow of
GBP14.2m (1H 16/17: inflow of GBP27.6m) after working capital
outflows of GBP43.0m (1H 16/17: outflow of GBP4.3m). Receivables
were impacted by an anticipated GBP7.5m reduction in the
utilisation of invoice discounting facilities in the period (1H
16/17 increase: GBP29.2m). Overall debtors and accrued income
remain in line with the year end, after allowing for the invoice
discounting unwind. Within this movement, accrued income on
long-term complex contracts reduced by GBP9.3m to GBP40.9m. GBP5.8m
of this reduction relates to write-offs due to the loss of two
contracts during the period.
The remaining working capital outflow was mainly as a
consequence of the timing of accounts payable and other expected
operating outflows.
Net debt and lender covenants
As a result of the net working capital movement, net debt at 1H
17/18 was GBP172.6m (FY2017: GBP147.2m, 1H 16/17: GBP231.7m).
Mitie's two key covenant ratios are leverage cover (ratio of net
debt to EBITDA to be no more than 3x) and interest cover (ratio of
EBITDA to net finance costs to be no less than 4x).
The Group remained comfortably within its covenants as at 30
September 2017. GBP60.2m of the US Private Placement debt is due to
be repaid in December 2017.
Retirement benefit schemes
On 14 November 2017, the Group closed the final salary section
of the Mitie Group scheme to future accrual. The annualised savings
to the Group from FY2019 are expected to be in the region of
GBP850,000 per annum.
During the period, the triennial actuarial valuation of the
Mitie Group scheme was also completed. The scheme actuarial deficit
was GBP46.6m at 31 March 2017 (31 March 2014: GBP6.0m) which has
increased principally as a result of falling corporate bond rates
since 2014. The Company has agreed a ten-year deficit recovery plan
with the scheme Trustees of GBP58.0m.
The net accounting deficit on the Group's defined benefit
pension schemes was GBP64.9m at 1H 17/18 (FY2017: GBP74.2m). The
decrease has been principally driven by a 5 basis point increase in
the discount rate used by the Group to determine its pension
obligations as a result of now increasing corporate bond yields
since 31 March 2017. The accounting deficit on Mitie's principal
defined benefit scheme at 1H 17/18 was GBP62.1m (FY2017:
GBP70.7m).
The Group also makes contributions to customers' defined benefit
pension schemes under Admitted Body arrangements as well as to
other arrangements in respect of certain employees who have
transferred to the Group under TUPE. Mitie's net defined benefit
pension deficit in respect of schemes in which it is committed to
funding amounted to GBP2.8m (FY2017: GBP3.5m).
Operating review
All numbers here are reported on the 'Alternative Performance
Measures', which provides a better like-for-like performance
comparison. The difference between 'reported' and 'adjusted' prior
year revenue relates principally to adjustments to
percentage-of-completion balances and accrued income as part of the
2017 Accounting Review.
Cleaning & Environmental Services
GBPm 1H 17/18 1H 16/17 Change
(restated)
-------------------------- -------- ----------- ------
Adjusted revenue 197.2 199.3 (1.1)%
Adjusted operating profit 9.4 8.7 8.0%
Operating margin, % 4.8% 4.4%
Order book (1H 17/18
vs FY2017) 803 811 (1.0)%
-------------------------- -------- ----------- ------
Reported revenue 197.2 196.7 0.3%
Reported operating profit
before other items 9.4 5.0 88.0%
-------------------------- -------- ----------- ------
We remain one of the largest cleaning services providers in the
UK, offering a full suite of cleaning services as well as
specialist services, such as pest control, landscaping, and
gritting. The division will be led going forward by the newly
appointed Matthew Thompson (ex. Zenith and Compass).
The business reported GBP197.2m of revenue and GBP9.4m of
operating profit before other items. Adjusted operating profit was
up 8.0% year on year. The solid performance was underpinned by a
combination of contract turnarounds in cleaning and continued
strong performance from pest and landscape.
The business has performed well against a competitive landscape
- price pressures continue to define the overall cleaning market.
We are responding to these pressures by: extending our capabilities
into more technical areas of work; simplifying our overhead
structure; and introducing improved technology for better workforce
management. Staff retention improved by 4.5% over the period and we
intend to roll out our front-line staff app, Workplace+, across
Cleaning in early 2018. In addition, we continue to invest in
client engagement, management and service, so strengthening our
relationships.
Security
GBPm 1H 17/18 1H 16/17 Change
(restated)
-------------------------- -------- ----------- ------
Adjusted revenue 213.7 194.4 9.9%
Adjusted operating profit 11.8 9.7 21.6%
Operating margin, % 5.5% 5.0%
Order book (1H 17/18
vs FY2017) 798 876 (8.9)%
-------------------------- -------- ----------- ------
Reported revenue 213.7 194.4 9.9%
Reported operating profit
before other items 11.8 10.6 11.3%
-------------------------- -------- ----------- ------
We are the second largest integrated security services provider
in the UK, delivering a full suite of services and products,
including security personnel, remote monitoring, mobile response
solutions, and fire and security systems - all underpinned by
risk-based analytics. Working across all sectors we are the leading
provider in the transport and aviation and retail sectors along
with critical security environments.
The division reported GBP213.7m of revenue and GBP11.8m of
operating profit before other items. The strong revenue growth was
underpinned by new contract wins. Over the last six months, the
business secured new contracts, worth GBP41m on an annualised
basis, including a large national grocer, a high street national
homeware retailer, as well as a contract expansion with Linklaters.
Operating profit margin improved significantly, driven by cost
saving initiatives. Forward order book remains strong at c.GBP800m.
Operating measures have also been encouraging, including a 5%
improvement, to 86%, in staff retention in the period March to
September.
Catering
GBPm 1H 17/18 1H 16/17 Change
(restated)
-------------------------- -------- ----------- -------
Adjusted revenue 72.7 71.1 2.3%
Adjusted operating profit 2.9 3.2 (9.4)%
Operating margin, % 4.0% 4.5%
Order book (1H 17/18
vs FY2017) 428 458 (6.6)%
-------------------------- -------- ----------- -------
Reported revenue 72.7 71.1 2.3%
Reported operating profit
before other items 2.9 3.6 (19.4)%
-------------------------- -------- ----------- -------
Our Catering division is comprised of Gather & Gather - our
core brand, and Creativevents - our specialist outdoor catering
business. The division's goal is to be recognised as the UK and
Ireland's most distinctive, technology-enabled workplace catering
experts, where the 'Well Being' of our clients' employees is high
on the agenda. We look to achieve this by creating food with
personality, served by people who are passionate about delivering
the highest quality of service.
The business reported revenue of GBP72.7m and operating profit
before other items of GBP2.9m. Revenue grew at 2.3%, while adjusted
operating profit in the comparable period benefited from a one-off
rebate. Creativevents, which has delivered a significant turnaround
in profitability during the period, and Gather & Gather Ireland
performed well during the period.
External market forces such as food inflation, reduced footfall
and spend at the till, have continued to push up our cost base and
impact our margin. A menu optimisation programme and a more
flexible labour model are to be deployed to combat headwinds. Our
core offering remains attractive and marketable and is further
demonstrated through the recent win of a prestigious Foodservice
Cateys Award.
Engineering Services
GBPm 1H 17/18 1H 16/17 Change
(restated)
-------------------------- -------- ----------- ------
Adjusted revenue 404.3 389.7 3.7%
Adjusted operating profit 15.1 12.5 20.8%
Operating margin, % 3.7% 3.2%
Order book (1H 17/18
vs FY2017) 3,443 3,259 5.6%
-------------------------- -------- ----------- ------
Reported revenue 404.3 391.2 3.3%
Reported operating profit
before other items 15.1 14.5 4.1%
-------------------------- -------- ----------- ------
We are one of the leading providers of engineering services in
the UK, delivering technical and building maintenance services
across a wide range of sectors and real estate assets. In addition
to our core maintenance offering, we provide critical specialist
services such as heating, cooling, lighting, water treatment and
building controls.
The overall business reported revenue of GBP404.3m and operating
profit before other items of GBP15.1m. The adjusted operating
profit increased 20.8% to GBP15.1m. New wins include a multi-year
contract with a major food retailer, as well as a three-year
extension with Heathrow Airport Group. This will be partially
offset by the loss of the previously announced top 20 contract. As
a result, the order book is up 5.6% to GBP3,443m at 1H 17/18.
The workflow re-engineering programme under Project Helix is
running ahead of schedule. The business has commenced nationwide
rollout of new planning processes to 200 planners and 1,500
engineers and this is forecast to significantly improve
productivity.
Professional Services & Connected Workspace
GBPm 1H 17/18 1H 16/17 Change
(restated)
-------------------------- -------- ----------- --------
Adjusted revenue 43.0 46.8 (8.1)%
Adjusted operating profit (0.5) 4.0 (112.5)%
Operating margin, % (1.2)% 8.5%
Order book (1H 17/18
vs FY2017) 237 221 7.2%
-------------------------- -------- ----------- --------
Reported revenue 43.0 46.8 (8.1)%
Reported operating profit
before other items (0.5) 4.0 (112.5)%
-------------------------- -------- ----------- --------
Professional Services & Connected Workspace is Mitie's
consultancy services division. The division leverages technology to
help our customers effectively and efficiently manage their real
estate and facilities services. By combining our consultancy
capabilities with strategic account management, we are advising our
clients on how to save them money and improve their working
environments.
Within this division, we are building our Connected Workspace
capabilities. The Connected Workspace is a set of evolving
technology-driven solutions that will enable Mitie to improve the
delivery of facilities services and provide superior value to our
clients. Over the last six months, we have engaged 62 clients, have
won 13 bids and have live pilots at Fujitsu and Allianz. More than
5,000 sensors have been deployed.
The division reported GBP43.0m of revenue and GBP0.5m of
operating loss before other items. Revenue was down due to a
contract loss in Waste Management in 1H 16/17. Recent wins in major
manufacturing plants will see Waste revenue growing materially in
2H 17/18.
Costs have increased in the division as it continues to invest
in talent, which explains the majority of the drop in operating
profit. Recent appointments include: Head of Commercial and Head of
Strategy and Marketing. A new Sales and Commercial team has been
established to provide Group-wide unitary customer relationship
management.
Care & Custody
GBPm 1H 17/18 1H 16/17 Change
(restated)
-------------------------- -------- ----------- ------
Adjusted revenue 28.8 22.4 28.6%
Adjusted operating profit 1.5 1.4 7.1%
Operating margin, % 5.2% 6.3%
Order book (1H 17/18
vs FY2017) 221 244 (9.4)%
-------------------------- -------- ----------- ------
Reported revenue 28.8 22.4 28.6%
Reported operating profit
before other items 1.5 1.4 7.1%
-------------------------- -------- ----------- ------
Our Care & Custody business delivers a range of public
services for vulnerable adults in secure environments, on behalf of
the UK government. These include managing immigration detention
centres for the Home Office, forensic medical examiner (FME) and
custody support services for police forces across England and
Wales, and offender healthcare provision in two prisons on behalf
of NHS England.
Revenue grew 28.6%, up from GBP22.4m to GBP28.8m. Operating
profit before other items was GBP1.5m, 7.1% up year-on-year,
impacted by continued investment in business development overheads
relating to new bids, which are expected to conclude by the end of
the fiscal year.
The business delivered 100% contract retention with the award of
British Transport Police FME (total contract value of GBP2.4m over
4 years) and Cleveland Police FME (total contract value of GBP2.4m
over 3 years). The business also successfully mobilised several key
contracts.
Discontinued operations - Property Management
GBPm 1H 17/18 1H 16/17 Change
(restated)
-------------------------- -------- ----------- --------
Adjusted revenue 120.5 130.4 (7.6)%
Adjusted operating profit (0.7) 6.8 (110.3)%
Operating margin, % (0.6)% 5.2%
Order book (1H 17/18
vs FY2017) 657 663 (0.9)%
-------------------------- -------- ----------- --------
Reported revenue 120.5 130.4 (7.6)%
Reported operating profit
before other items (0.7) (5.6) 87.5%
-------------------------- -------- ----------- --------
The Property Management business provides a wide range of
maintenance services in the UK, predominantly to clients in the
social housing sector. The business also delivers claims handling
and repair services for insurance companies, and is the largest
painting and commercial refurbishment roofing provider in the
UK.
Property Management reported revenue of GBP120.5m and an
operating loss before other items of GBP0.7m. This reflected some
seasonality, the one-off legal settlement and increased debt
provision of GBP1.2m. The adjusted operating profit of GBP6.8m for
1H 16/17 eliminates the GBP12.4m one-off costs and write-downs
which were taken in that period as part of the 2017 Accounting
Review.
Recent wins include a GBP84m contract with Home Group over 7
years, with an option on a further 7 years (potential total value
of GBP168m realised through the extended term) and over GBP50m of
social housing contracts in Scotland. There is renewed momentum in
the business, under new leadership and following the recent
implementation of transformation initiatives.
The outlook for the business is positive with over 80% of FY2018
revenue having been secured by 1H 17/18, an order book of GBP657m
and the business' biggest ever total pipeline.
Corporate overheads
Corporate overheads represent the true costs of running the
Group and include costs for Group Finance, Group Legal and central
costs. We have continued to make significant investment in talent
at the Group level, but these costs have been offset by a release
of long-term incentive scheme provisions. Corporate overheads
before other items fell by 12.6% to GBP7.6m (1H 16/17: GBP8.7m) on
an adjusted basis.
Key factors affecting our business, principal risks and
uncertainties
There are a number of potential risk factors and uncertainties
that could impact the financial performance of the Group and its
future success. These risks and our plans to mitigate them are
outlined in further detail on pages 30 to 36 of the Group's Annual
Report and Accounts for the year ended 31 March 2017. A summary of
those risks, which have not changed significantly since 31 March
2017, is as follows:
1. Poor contract negotiations, mobilisation and management
leading to poor contractual terms/inappropriate risk transfer,
operational and financial loss. Incorrectly evaluating the risks
involved and entering into contracts with onerous conditions,
penalties and one-sided termination clauses would be detrimental to
the Group's performance. We have to ensure that the risk profile of
contracted services is capable of being properly managed by Mitie
and that we have the appropriate skills and resources in the
business or in our supply chain to operate contracts successfully.
Failure to do so could result in contract termination, penalties
and reputational damage.
2. Continuing uncertainty of company performance and resourcing
requirements through changes (positive and negative) to economic
conditions. Company performance is impacted by changes in
economic
conditions largely through the volume of project works and
discretionary expenditure from our customers. High levels of work
improve company performance and increase demand for resources, with
the opposite for low levels. We are closely monitoring the outcomes
of the European Union exit negotiations and any resulting policy
changes to determine the impact on future contract opportunities
and availability of resources.
3. Inability to maintain a competitive market offering. Failure
to maintain a compelling and competitive offering could lead to
revenue declines and margin reductions.
4. Failure in delivery of our significant change agenda. The
intensity and volume of the change programmes, the complex
interdependencies, poor programme and solution design, poor
implementation or failing to make these changes permanent and
sustainable could impact on the delivery of the change agenda.
Constraints on our ability to invest may impact on the resources
needed to deliver the transformational programmes which could delay
or prevent some of them and place our positive return on investment
at risk.
5. Failure of critical IT infrastructure leading to performance
and back office support issues. Our operations are increasingly
dependent upon technology with a significant increase in both the
quantity of data we hold and the number of pieces of critical
infrastructure we look after on behalf of our customers. Failure of
our IT systems would impact our ability to operate and in some
cases our customers' ability to operate.
6. Cyber risk and/or customer data theft and compliance with
data protection regulations. Organisations of all types are at an
increased risk of cyber-attacks, hacking and ransomware. This has
the potential to affect our ability to operate and could damage our
reputation. Failure to implement and maintain suitable security
controls could have an adverse effect on the confidentiality,
integrity and availability of both our and our customers'
information.
7. Inability to maintain high health, safety and environmental
management standards. Failure to maintain high health, safety and
environmental standards may cause death, disability or injury or
cause environmental damage. Failure could also lead to regulatory
action, financial penalties or damage to our reputation.
8. Termination or loss at re-bid of a major contract. The risk
of termination or loss at re-bid could affect our financial
performance and impact our reputation in the market, reducing the
number of reference sites.
9. Inability to attract or retain the right talent in the right
place impacting performance capability. Failure to retain our
existing talent and attract new talent could result in the business
being uncompetitive in the market and impact customer satisfaction
and financial performance.
10. Poor operational cash flows and insufficient access to
sources of capital leading to the inability to maintain a strong
liquidity position. Failure to maintain adequate sources of finance
ranging from banking facilities and private placements to supply
chain finance and invoice discounting could result in insufficient
funding to maintain a strong liquidity position.
11. Failure of material counterparty (customer, banker,
supplier, insurer etc.) to fulfil its obligations leading to
significant contractual or financial exposure. Our ability to trade
and the operational and financial effectiveness of our business
could be materially affected by a failure of one of these key
counterparties.
12. Inability to pass on inflationary pressure on wages and
input costs. The risk to Mitie is that the assumption we make about
future inflationary levels is incorrect on those contracts where we
do not have pass through clauses.
13. Non-compliance with legal and regulatory requirements (e.g.
employment, governance, anti-bribery, modern slavery etc.). Failure
to adhere to legal and regulatory requirements could lead to fines,
prosecutions and loss of our reputation, and impact our ability to
attract and retain our people.
Responsibility statement
The Directors of Mitie Group plc confirm that, to the best of
their knowledge:
-- the unaudited condensed consolidated financial statements
have been prepared in accordance with IAS 34 as adopted by the
European Union; and
-- the interim management report includes a fair view of the
information required by rules 4.2.7 and 4.2.8 of the Disclosure
Guidance and Transparency Rules.
The names and functions of the Directors of Mitie Group plc are
available on the Group's website:
www.mitie.com/investors/corporate-governance/our-board.
On behalf of the Board
Phil Bentley
Chief Executive Officer
17 November 2017
Independent review report to Mitie Group plc
For the six months ended 30 September 2017
Introduction
We have been engaged by the Company to review the condensed set
of financial statements in the half-yearly financial report for the
six months ended 30 September 2017 which comprises the condensed
consolidated income statement, the condensed consolidated statement
of comprehensive income, the condensed consolidated balance sheet,
the condensed consolidated statement of changes in equity, the
condensed consolidated statement of cash flows and the related
Notes 1 to 18.
We have read the other information contained in the half-yearly
financial report and considered whether it contains any apparent
misstatements or material inconsistencies with the information in
the condensed set of financial statements.
Directors' responsibilities
The half-yearly financial report is the responsibility of, and
has been approved by, the Directors. The Directors are responsible
for preparing the half-yearly financial report in accordance with
the Disclosure Guidance and Transparency Rules of the United
Kingdom's Financial Conduct Authority.
As disclosed in Note 1, the annual financial statements of the
Group are prepared in accordance with International Financial
Reporting Standards (IFRSs) as adopted by the European Union. The
condensed set of financial statements included in this half-yearly
financial report has been prepared in accordance with International
Accounting Standard 34, Interim Financial Reporting, as adopted by
the European Union.
Our responsibility
Our responsibility is to express to the Company a conclusion on
the condensed set of financial statements in the half-yearly
financial report based on our review.
Our report has been prepared in accordance with the terms of our
engagement to assist the Company in meeting its responsibilities in
respect of half-yearly financial reporting in accordance with the
Disclosure and Transparency Rules of the United Kingdom's Financial
Conduct Authority and for no other purpose. No person is entitled
to rely on this report unless such a person is a person entitled to
rely upon this report by virtue of, and for the purpose of, our
terms of engagement or has been expressly authorised to do so by
our prior written consent. Save as above, we do not accept
responsibility for this report to any other person or for any other
purpose and we hereby expressly disclaim any and all such
liability.
Scope of review
We conducted our review in accordance with International
Standard on Review Engagements (UK and Ireland) 2410, Review of
Interim Financial Information Performed by the Independent Auditor
of the Entity, issued by the Financial Reporting Council for use in
the United Kingdom. A review of interim financial information
consists of making enquiries, primarily of persons responsible for
financial and accounting matters, and applying analytical and other
review procedures. A review is substantially less in scope than an
audit conducted in accordance with International Standards on
Auditing (UK) and consequently does not enable us to obtain
assurance that we would become aware of all significant matters
that might be identified in an audit. Accordingly, we do not
express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that
causes us to believe that the condensed set of financial statements
in the half-yearly financial report for the six months ended 30
September 2017 is not prepared, in all material respects, in
accordance with International Accounting Standard 34, as adopted by
the European Union, and the Disclosure Guidance and Transparency
Rules of the United Kingdom's Financial Conduct Authority.
BDO LLP
Chartered Accountants and Statutory Auditor
London
United Kingdom
17 November 2017
BDO LLP is a limited liability partnership registered in England
and Wales (with registered number OC305127).
Condensed consolidated income statement
For the six months ended 30 September 2017
30 September 2017 30 September 2016
(unaudited) (restated)(1)
(unaudited)
------------------------------------------
Before Other Before Other
other items2 Total other items2 Total
Notes items GBPm GBPm items GBPm GBPm
GBPm GBPm
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Continuing
operations
Revenue 3 959.7 - 959.7 922.6 - 922.6
Cost of sales (847.0) - (847.0) (816.3) - (816.3)
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Gross profit 112.7 - 112.7 106.3 - 106.3
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Administrative
expenses (80.1) (17.8) (97.9) (74.4) (8.0) (82.4)
Operating
profit/(loss) 3 32.6 (17.8) 14.8 31.9 (8.0) 23.9
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Net finance
costs (8.7) - (8.7) (8.1) - (8.1)
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Profit/(loss)
before tax 3 23.9 (17.8) 6.1 23.8 (8.0) 15.8
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Tax 6 (4.5) 3.5 (1.0) (5.0) 1.5 (3.5)
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Profit/(loss)
from continuing
operations after
tax 19.4 (14.3) 5.1 18.8 (6.5) 12.3
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Discontinued
operations
Loss from
discontinued
operations 5 (0.3) (10.3) (10.6) (7.4) (91.7) (99.1)
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Profit/(loss)
for the period 19.1 (24.6) (5.5) 11.4 (98.2) (86.8)
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Attributable to:
Equity holders
of the parent 18.2 (24.6) (6.4) 10.7 (98.2) (87.5)
Non-controlling
interests 0.9 - 0.9 0.7 - 0.7
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
19.1 (24.6) (5.5) 11.4 (98.2) (86.8)
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Earnings/(loss)
per share (EPS)
attributable to
equity
shareholders
of the parent
From continuing
operations:
- basic 8 5.2p 1.2p 5.2p 3.3p
- diluted 8 5.2p 1.2p 5.1p 3.3p
From continuing
and discontinued
operations:
- basic 8 5.1p (1.8)p 3.1p (25.1)p
- diluted 8 5.1p (1.8)p 3.0p (25.1)p
----------------- ------ --------------- ---------------- -------- --------------- --------------- --------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 Other items are as described in Note 4.
Condensed consolidated statement of comprehensive income
For the six months ended 30 September 2017
30 September 30 September
2017 2016
(unaudited) (restated)(1)
(unaudited)
GBPm GBPm
-------------------------------------------- ------------ --------------
Loss for the period (5.5) (86.8)
-------------------------------------------- ------------ --------------
Items that will not be reclassified
subsequently to profit or loss
Re-measurement of net defined benefit
pension liability 11.6 (48.0)
Income tax (charge)/credit relating
to items not reclassified (1.9) 8.6
-------------------------------------------- ------------ --------------
9.7 (39.4)
Items that may be reclassified subsequently
to profit or loss
Exchange differences on translation
of foreign operations 0.1 0.7
Losses on a hedge of a net investment
taken to equity - (0.7)
Cash flow hedges:
- gains arising during the period 7.0 13.4
- reclassification adjustment for
losses included in profit and loss (4.5) (14.6)
Income tax (charge)/credit relating
to items that may be reclassified (0.4) 0.2
-------------------------------------------- ------------ --------------
2.2 (1.0)
-------------------------------------------- ------------ --------------
Other comprehensive income/(expense)
for the financial period 11.9 (40.4)
-------------------------------------------- ------------ --------------
Total comprehensive income/(expense)
for the financial period 6.4 (127.2)
-------------------------------------------- ------------ --------------
Attributable to:
Equity holders of the parent 5.5 (127.9)
Non-controlling interests 0.9 0.7
-------------------------------------------- ------------ --------------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
Condensed consolidated balance sheet
As at 30 September 2017
30 September 30 September 31 March
2017 2016 2017
(unaudited) (restated)(1) (audited)
(unaudited)
Notes GBPm GBPm GBPm
--------------------------------- ------ ------------ -------------- ----------
Non-current assets
Goodwill 9 273.9 359.0 343.9
Other intangible assets 48.7 59.0 53.2
Property, plant and equipment 28.3 40.4 32.3
Interest in joint ventures
and associates - 0.3 0.6
Derivative financial instruments 12, 13 12.9 30.9 -
Trade and other receivables 10 41.5 79.6 50.3
Deferred tax assets 19.1 18.9 22.2
Total non-current assets 424.4 588.1 502.5
--------------------------------- ------ ------------ -------------- ----------
Current assets
Inventories 6.1 9.2 6.8
Trade and other receivables 10 349.8 444.9 381.0
Derivative financial instruments 12, 13 11.5 - 35.8
Current tax assets - 5.2 12.1
Cash and cash equivalents 12 81.7 62.5 129.1
Total current assets 449.1 521.8 564.8
--------------------------------- ------ ------------ -------------- ----------
Assets held for sale 5 141.9 - -
--------------------------------- ------ ------------ -------------- ----------
Total assets 1,015.4 1,109.9 1,067.3
--------------------------------- ------ ------------ -------------- ----------
Current liabilities
Trade and other payables (476.6) (496.0) (559.9)
Current tax liabilities (3.8) - -
Financing liabilities 12 (72.5) (1.6) (310.8)
Provisions 14 (13.4) (11.6) (20.4)
Total current liabilities (566.3) (509.2) (891.1)
--------------------------------- ------ ------------ -------------- ----------
Net current (liabilities)/assets (117.2) 12.6 (326.3)
--------------------------------- ------ ------------ -------------- ----------
Non-current liabilities
Trade and other payables - (3.0) (3.4)
Financing liabilities 12 (224.1) (323.5) (1.3)
Provisions 14 (6.4) (0.4) (6.4)
Retirement benefit liabilities 15 (64.9) (85.0) (74.2)
Deferred tax liabilities (0.8) (1.5) (1.1)
--------------------------------- ------ ------------ -------------- ----------
Total non-current liabilities (296.2) (413.4) (86.4)
--------------------------------- ------ ------------ -------------- ----------
Liabilities held for sale 5 (53.4) - -
--------------------------------- ------ ------------ -------------- ----------
Total liabilities (915.9) (922.6) (977.5)
--------------------------------- ------ ------------ -------------- ----------
Net assets 99.5 187.3 89.8
--------------------------------- ------ ------------ -------------- ----------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of 30 September 2016.
Condensed consolidated balance sheet (continued)
As at 30 September 2017
30 September 30 September 31 March
2017 2016 2017
(unaudited) (restated)(1) (audited)
(unaudited)
GBPm GBPm GBPm
Equity
Share capital 9.2 9.2 9.2
Share premium account 130.6 130.6 130.6
Merger reserve 97.8 91.8 91.8
Own shares reserve (43.2) (46.2) (42.2)
Other reserves 9.2 5.3 10.3
Hedging and translation reserve (5.5) (5.8) (8.0)
Retained losses (101.1) (0.3) (104.2)
------------------------------------- ------------ -------------- ----------
Equity attributable to equity
holders of the parent 97.0 184.6 87.5
------------------------------------- ------------ -------------- ----------
Non-controlling interests 2.5 2.7 2.3
------------------------------------- ------------ -------------- ----------
Total equity 99.5 187.3 89.8
------------------------------------- ------------ -------------- ----------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of 30 September 2016.
Condensed consolidated statement of changes in equity
For the six months ended 30 September 2017
Attributable
Hedging to equity
Share Own and holders Non-
Share premium Merger shares Other translation Retained of the controlling Total
capital account reserve reserve reserves(1) reserve earnings parent interests equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
----------------- -------------- ------------- --------------- ----------------- -------------------- ------------- ----------------- ------------- ------------------ --------
At 31 March
2016 (audited) 9.3 127.7 80.1 (48.8) 9.9 (4.6) 185.0 358.6 2.9 361.5
(Loss)/profit
for the period - - - - - - (87.5) (87.5) 0.7 (86.8)
Other
comprehensive
expense - - - - - (1.2) (39.2) (40.4) - (40.4)
Total
comprehensive
(expense)/income - - - - - (1.2) (126.7) (127.9) 0.7 (127.2)
Shares issued 0.1 2.9 11.7 - - - - 14.7 - 14.7
Dividends paid - - - - - - (23.3) (23.3) (0.1) (23.4)
Share buybacks (0.2) - - (0.1) 0.2 - (24.3) (24.4) - (24.4)
Share-based
payments - - - 2.7 (4.8) - 4.4 2.3 - 2.3
Acquisitions
and other
movements
in non-
controlling
interests - - - - - - (15.4) (15.4) (0.8) (16.2)
------------------ -------------- ------------- --------------- ----------------- -------------------- ------------- ----------------- ------------- ------------------ --------
At 30 September
2016
(restated)(2)
(unaudited) 9.2 130.6 91.8 (46.2) 5.3 (5.8) (0.3) 184.6 2.7 187.3
------------------ -------------- ------------- --------------- ----------------- -------------------- ------------- ----------------- ------------- ------------------ --------
(Loss)/profit
for the period - - - - - - (96.5) (96.5) 0.1 (96.4)
Other
comprehensive
(expense)/income - - - - - (2.2) 9.6 7.4 - 7.4
Total
comprehensive
(expense)/income - - - - - (2.2) (86.9) (89.1) 0.1 (89.0)
Dividends paid - - - - - - (14.1) (14.1) - (14.1)
Share buybacks - - - (0.1) 0.2 - (0.1) - - -
Share-based
payments - - - 4.1 4.8 - (2.0) 6.9 - 6.9
Acquisitions
and other
movements
in non-
controlling
interests - - - - - - (0.8) (0.8) (0.5) (1.3)
------------------ -------------- ------------- --------------- ----------------- -------------------- ------------- ----------------- ------------- ------------------ --------
At 31 March
2017 (audited) 9.2 130.6 91.8 (42.2) 10.3 (8.0) (104.2) 87.5 2.3 89.8
------------------ -------------- ------------- --------------- ----------------- -------------------- ------------- ----------------- ------------- ------------------ --------
(Loss)/profit
for the period - - - - - - (6.4) (6.4) 0.9 (5.5)
Other
comprehensive
income - - - - - 2.5 9.4 11.9 - 11.9
Total
comprehensive
income - - - - - 2.5 3.0 5.5 0.9 6.4
Purchase of
own shares - - - (0.1) - - - (0.1) - (0.1)
Share-based
payments - - - 4.2 (1.1) - (0.2) 2.9 - 2.9
Acquisitions
and other
movements
in non-
controlling
interests - - 6.0 (5.1) - - 0.3 1.2 (0.7) 0.5
------------------ -------------- ------------- --------------- ----------------- -------------------- ------------- ----------------- ------------- ------------------ --------
At 30 September
2017 (unaudited) 9.2 130.6 97.8 (43.2) 9.2 (5.5) (101.1) 97.0 2.5 99.5
------------------ -------------- ------------- --------------- ----------------- -------------------- ------------- ----------------- ------------- ------------------ --------
Notes:
1 Other reserves include the share-based payments reserve, the
revaluation reserve and the capital redemption reserve.
2 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
Condensed consolidated statement of cash flows
For the six months ended 30 September 2017
30 September 30 September
2017 2016
(unaudited) (restated)(1)
(unaudited)
Notes GBPm GBPm
--------------------------------------------- ----- ------------ --------------
Operating
profit/(loss) - continuing operations 14.8 23.9
- discontinued operations (11.0) (103.9)
Adjustments for:
Share-based payments expense (0.2) 2.6
Defined benefit pension costs 2.1 2.2
Defined benefit pension contributions 15 (0.9) (1.4)
Acquisition costs - 0.7
Depreciation of property, plant
and equipment 6.2 7.3
Amortisation of intangible assets 7.9 9.5
Share of profit of joint ventures
and associates - discontinued operations (0.3) (0.3)
Impairment of goodwill and intangible
assets 10.0 91.2
(Gain)/loss on disposal of property,
plant and equipment (0.3) 0.1
Other non-cash operating items 0.5 -
--------------------------------------------- ----- ------------ --------------
Operating cash flows before movements
in working capital 28.8 31.9
--------------------------------------------- ----- ------------ --------------
Decrease in inventories 0.2 0.7
Increase in receivables (11.9) (6.5)
Decrease in payables (26.3) (1.5)
(Decrease)/increase in provisions (5.0) 3.0
--------------------------------------------- ----- ------------ --------------
Cash (used in)/generated by operations (14.2) 27.6
--------------------------------------------- ----- ------------ --------------
Income taxes received/(paid) 12.5 (10.8)
Interest paid (6.7) (6.7)
Acquisition costs - (0.7)
--------------------------------------------- ----- ------------ --------------
Net cash (outflow)/inflow from operating
activities (8.4) 9.4
--------------------------------------------- ----- ------------ --------------
Investing activities
Interest received 0.1 -
Purchase of property, plant and
equipment (4.0) (5.7)
Dividends received from joint ventures
and associates 0.6 0.3
Purchase of other intangible assets (7.3) (8.6)
Disposals of property, plant and
equipment 1.3 0.1
Disposal of subsidiaries (9.8) -
--------------------------------------------- ----- ------------ --------------
Net cash outflow from investing
activities (19.1) (13.9)
--------------------------------------------- ----- ------------ --------------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
Condensed consolidated statement of cash flows (continued)
For the six months ended 30 September 2017
30 September 30 September
2017 2016
(unaudited) (restated)(1)
(unaudited)
Notes GBPm GBPm
------------------------------------------ ----- ------------- ---------------
Financing activities
Repayments of obligations under
finance leases (1.1) (0.8)
Proceeds on issue of share capital - 0.5
Bank loans (repaid)/raised (0.6) 21.8
Proceeds from re-issue of Treasury
shares 3.2 -
Purchase of non-controlling interests(2) 11 (3.0) (1.4)
Share buybacks - (24.3)
Equity dividends paid - (23.3)
Non-controlling interest dividends
paid - (0.1)
Other financing items (0.6) -
------------------------------------------ ----- ------------- ---------------
Net cash outflow from financing (2.1) (27.6)
------------------------------------------ ----- ------------- ---------------
Net decrease in cash and cash equivalents (29.6) (32.1)
------------------------------------------ ----- ------------- ---------------
Net cash and cash equivalents at
beginning of the period 129.1 93.1
------------------------------------------ ----- ------------- ---------------
Effect of foreign exchange rate
changes 0.1 1.5
------------------------------------------ ----- ------------- ---------------
Net cash and cash equivalents at
end of the period 12 99.6 62.5
------------------------------------------ ----- ------------- ---------------
Net cash and cash equivalents comprise:
------------------------------------------ ----- ------------- ---------------
Cash at bank 99.6 62.5
------------------------------------------ ----- ------------- ---------------
30 September 30 September
2017 2016
(unaudited) (restated)(1)
Reconciliation of net cash flow (unaudited)
to movements in net debt
Note GBPm GBPm
------------------------------------------ ----- ------------- ---------------
Cash drivers
Net decrease in cash and cash equivalents (29.6) (32.1)
Decrease/(increase) in bank loans 0.5 (21.8)
Non-cash drivers
Non-cash movement in private placement
notes and associated hedges 2.5 (1.9)
Effect of foreign exchange rate
changes 0.1 1.5
Decrease in finance leases 1.1 0.9
------------------------------------------ ----- ------------- ---------------
Increase in net debt during the
period (25.4) (53.4)
------------------------------------------ ----- ------------- ---------------
Opening net debt (147.2) (178.3)
------------------------------------------ ----- ------------- ---------------
Closing net debt 12 (172.6) (231.7)
------------------------------------------ ----- ------------- ---------------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 Purchase of non-controlling interests classified as financing
cash flows in accordance with IAS 7.
Notes to the condensed consolidated financial statements
For the six months ended 30 September 2017
1. Basis of preparation
The unaudited condensed consolidated financial statements for
the six months ended 30 September 2017 (the condensed consolidated
financial statements) have been prepared in accordance with IAS 34
Interim Financial Reporting as issued by the International
Accounting Standards Board and as adopted by the European Union
(EU).
The condensed consolidated financial statements have been
reviewed by BDO LLP but have not been audited. They do not include
all the information and disclosures required in the annual
financial statements, and therefore should be read in conjunction
with the Group's consolidated financial statements for the year
ended 31 March 2017.
The financial information presented for the six months ended 30
September 2017 does not represent full statutory accounts within
the meaning of Section 434 of the Companies Act 2006. A copy of the
statutory accounts for the year ended 31 March 2017 has been
delivered to the Registrar of Companies and is available upon
request from the Company's registered office or at
mitie.com/investors. The auditor for the year ended 31 March 2017
was Deloitte LLP and its report on those accounts was not
qualified, did not include reference to any matters to which the
auditor drew attention by way of emphasis without qualifying the
report and did not contain a statement under Section 498 of the
Companies Act 2006.
The condensed consolidated financial statements were approved by
the Board of Directors on 17 November 2017.
Significant accounting policies
The accounting policies and methods of calculation adopted in
the preparation of the condensed consolidated financial statements
are consistent with those followed in the preparation of the
Group's consolidated financial statements for the year ended 31
March 2017, which were prepared in accordance with International
Financial Reporting Standards (IFRS) as issued by the International
Accounting Standards Board and as adopted by the EU. A number of
new accounting pronouncements will become effective in 2018 and
2019. IFRS 9 Financial Instruments which is effective for
accounting periods commencing 1 January 2018, is not expected to
have a material effect on the consolidated financial statements of
the Group. The impact of IFRS 16 Leases (effective 1 January 2019)
will increase property, plant and equipment and lease liabilities
in the consolidated financial statements of the Group which will
result in a depreciation charge for the lease asset (included
within operating costs) and an interest expense on the lease
liability (included within finance costs) in place of the lease
rental expense which is included within operating costs. The impact
of IFRS 15 Revenue from Contracts with Customers is outlined
below.
IFRS 15 Revenue from Contracts with Customers
IFRS 15 has been endorsed by the EU and will be effective for
accounting periods beginning on or after 1 January 2018.
'Clarifications to IFRS 15' which have not yet been endorsed by the
EU, were issued in April 2016. Management is currently assessing
the feasibility of early adopting IFRS 15 for the year ending 31
March 2018, however such determination will be dependent upon
ensuring that effective management controls and processes are in
place to provide the required level of assurance.
A project to assess the full impact of the new standard has now
been advanced with the engagement of an independent professional
services firm. The results of the feasibility study are expected to
be completed in the second half of the year. At this stage, it is
not possible to estimate the potential impact of any adjustments
required to transition to IFRS 15. It is likely that the accounting
for the Group's most complex long-term contracts will be affected
by the new standard, together with mobilisation costs. In addition,
certain transactions are high in volume and complexity and
therefore the Group is continuing to assess the impact of these and
other accounting changes that will arise under IFRS 15. The
significant areas of accounting considered likely to be impacted by
IFRS 15 have been identified below:
Percentage of completion accounting on long-term complex
contracts
The five-step model for revenue recognition contained in IFRS 15
introduces the concept of performance obligations. Performance
obligations are the contractual promise by an entity to transfer
goods or services to a customer. Percentage of completion
accounting does not provide an appropriate representation of the
satisfaction of performance obligations on these long-term complex
contracts and consequently will no longer be considered applicable.
Therefore, it will not be appropriate to carry forward accrued
revenue in relation to percentage of completion accounting on these
contracts.
Mobilisation costs
Costs of mobilising new contracts will have to meet different
criteria under IFRS 15 in order to be classified as a cost of
fulfilling a contract and capitalised. This change is likely to
materially reduce both: (i) the amount of costs capitalised on
long-term complex contracts that were previously accounted for
under the percentage of completion method; and (ii) the amount of
costs that have been capitalised previously as mobilisation
costs.
Contract profit profile
Where significant transformation costs and/or mobilisation costs
that cannot be capitalised under the fulfilment costs definition
outlined in IFRS 15 are incurred, it is likely that impacted
customer contracts will record a lower profit in the early stages
(as such costs will be taken to the income statement as they are
incurred) and higher profit as the contract matures.
Under the transition rules, IFRS 15 can be applied either on a
fully retrospective basis in accordance with IAS 8, requiring the
restatement of the comparative periods presented in the financial
statements, or with the cumulative retrospective impact of IFRS 15
applied as an adjustment to equity on the date of initial
application. The Group will assess and consider both options as
part of the project feasibility study.
Estimates
The preparation of the condensed consolidated financial
statements requires management to make estimates and assumptions
that affect the application of accounting policies and the reported
amounts of assets and liabilities, income and expense. Actual
results may differ from these estimates.
In preparing the condensed consolidated financial statements,
the significant judgements made by management in applying the
Group's accounting policies and the key sources of estimation
uncertainty were the same as those that applied to the consolidated
financial statements for the year ended 31 March 2017, with the
exception of the classification of the Property Management business
as a discontinued operation as at 30 September 2017 and the
associated impairment of the goodwill.
Going concern and principal risks and uncertainties
The Directors acknowledge the Financial Reporting Council's
'Guidance on Risk Management, Internal Control and Related
Financial and Business Reporting' issued in September 2014. The
Directors have considered principal risks and uncertainties
affecting the Group which, in the Directors' view, are unchanged
from those described on pages 30 to 36 of the Group's 2017 Annual
Report and Accounts.
The Directors have considered the Group's financial position
with reference to latest forecasts and the actual performance for
the half-year period. The Group benefits from a well-diversified
portfolio of service offerings and has a broad, diverse customer
base. The Group currently operates well within the financial
covenants associated with its committed funding lines and its
GBP251.8m of US Private Placement debt expiring in December 2017,
December 2019, December 2022 and December 2024.
The Group benefits from a committed multi-currency revolving
credit facility of GBP275.0m, which will mature in July 2021.
Together with the US Private Placements, this gives the Group total
committed funding of GBP526.8m, of which GBP258.6m was undrawn at
30 September 2017.
The Group's US Private Placements and bank debt contain certain
financial covenants. The primary ratios are net debt to EBITDA and
EBITDA to net finance costs. These covenants are tested on a
rolling 12-month basis as at the March and September reporting
dates. At 30 September 2017, both covenant tests were passed. The
Group is forecasting to remain within its banking covenants over
the next twelve months and has stress-tested these calculations for
reasonable possible adverse variances in trading and cash
performance.
After making enquiries, the Directors have a reasonable
expectation that the Group has adequate resources to continue in
operational existence for the foreseeable future. Accordingly, the
Group continues to adopt the going concern basis of accounting in
preparing the condensed consolidated financial statements.
2. Prior period restatements
Following the appointment of the new executive management team
in December 2016, an Accounting Review process was launched in
January 2017 to provide confidence that all relevant accounting
standards were appropriately reflected in the Group's financial
reporting. The review work identified a number of prior year errors
that, due to their materiality, required the restatement of the
results for the year ended 31 March 2016, as well as the
consolidated balance sheet positions as at 31 March 2016, and at 31
March 2015. These prior year restatements were reflected in the
Group's Annual Report and Accounts for the year ended 31 March
2017. For the purposes of these condensed consolidated financial
statements, comparative information for the six months ended 30
September 2016 has been restated for the effect of prior period
adjustments and to reflect those findings from the Accounting
Review process. These restatements relate to the following
areas:
Impairment of Healthcare goodwill
Following the Board's decision to withdraw from the domiciliary
healthcare market, the carrying value of goodwill for the
Healthcare cash-generating unit (CGU) was fully impaired as at 30
September 2016. The correction of errors in the goodwill impairment
model resulted in Healthcare goodwill being impaired by GBP26m in
the year ended 31 March 2016 and the write-off for the six months
ended 30 September 2016 has therefore been restated by this amount.
The Healthcare business has been restated as a discontinued
operation for the six months ended 30 September 2016.
Intangible asset write-off
Errors arising from the incorrect application of accounting
policies during the impairment testing of other intangible assets
resulted in the carrying value of capitalised software costs being
overstated in prior years. A GBP2.3m write-off of the asset was
recorded as at 31 March 2016 which is also reflected at 30
September 2016. In addition, a balance of GBP1.1m was credited to
intangible assets at 30 September 2016 with a corresponding charge
to the income statement reflecting a correction following an
inappropriate assessment of the useful life of an asset.
Under-accrual of costs
A number of under-accruals, or under-provisions, of various
categories of costs including employee bonuses, insurance
provisions and contract related provisions have been identified in
relation to prior years. These costs were written off to the income
statement in the relevant periods with GBP13.8m reflected as prior
year adjustments and a GBP2.3m net credit recognised in the income
statement for the six months ended 30 September 2016, including a
GBP1.4m charge in relation to discontinued operations, all stated
before tax.
Overstatement of trade receivables and accrued income
Certain revenue recognition polices relating to the inclusion of
disputed items in project revenues, the deferral in recognition of
commercial claims and the recognition of profit margins on accrued
income balances were not applied correctly at 31 March 2016 and 30
September 2016, resulting in an overstatement of trade receivables
and accrued income of GBP33.0m at 30 September 2016 and a GBP14.5m
charge recognised in the income statement for the six months ended
30 September 2017, including a GBP9.1m charge in relation to
discontinued operations, all stated before tax.
Summary
A summary of the combined impact of the prior year adjustments
on the condensed consolidated income statement for the six months
ended 30 September 2016 and the condensed consolidated balance
sheet as at 30 September 2016 is presented below. There was no
impact on the condensed consolidated statement of cash flows for
the six months ended 30 September 2016 which required
disclosure.
Condensed consolidated income statement for the six months ended
30 September 2016
Over-statement
of trade Cost
Impair-ment receivables of
As of Intangible and sales/admin
previously Dis-continued Cont-inuing Healthcare asset Under-accrual accrued expenses
reported operations operations goodwill write-off of costs income reclass Restated
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
-------------- ----------- ----------------- -------------- --------------- -------------- ----------------- ----------------- -------------- ------------
Continuing
operations
Revenue 1,093.6 (165.0) 928.6 - - 0.5 (6.5) - 922.6
Gross profit 142.3 (35.3) 107.0 - - (0.9) (6.0) 6.2 106.3
Operating
profit/(loss)
before other
items 35.4 0.9 36.3 - (1.1) 3.7 (5.4) (1.6) 31.9
(Loss)/profit
before tax (100.4) 120.6 20.2 - (1.1) 3.7 (5.4) (1.6) 15.8
Tax (1.9) (2.4) (4.3) - 0.2 (0.7) 1.0 0.3 (3.5)
-------------- ----------- ----------------- -------------- --------------- -------------- ----------------- ----------------- -------------- ------------
(Loss)/profit
after tax (102.3) 118.2 15.9 - (0.9) 3.0 (4.4) (1.3) 12.3
(Loss)/profit
from
discontinued
operations(1) - (118.2) (118.2) 26.0 - (1.0) (7.2) 1.3 (99.1)
-------------- ----------- ----------------- -------------- --------------- -------------- ----------------- ----------------- -------------- ------------
(Loss)/profit
for the
period (102.3) - (102.3) 26.0 (0.9) 2.0 (11.6) - (86.8)
-------------- ----------- ----------------- -------------- --------------- -------------- ----------------- ----------------- -------------- ------------
Note 1: Under-accrual of costs, over-statement of trade
receivables and accrued income, and cost of sales/administrative
expenses reclass in relation to discontinued operations are stated
net of tax amounting to a GBP0.4m credit, GBP1.9m credit, and
GBP0.3m charge, respectively.
Condensed consolidated balance sheet as at 30 September 2016
Over-statement
of trade
Intangible Under receivables
As reported asset accrual and Restated
GBPm write of costs accrued GBPm
off GBPm income
GBPm GBPm
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Non-current assets
Goodwill 359.0 - - - 359.0
Other intangible assets 62.4 (3.4) - - 59.0
Property, plant and
equipment 40.4 - - - 40.4
Interest in joint
ventures and associates 0.3 - - - 0.3
Derivative financial
instruments 30.9 - - - 30.9
Trade and other receivables 83.9 - - (4.3) 79.6
Deferred tax assets 18.4 0.5 - - 18.9
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Total non-current
assets 595.3 (2.9) - (4.3) 588.1
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Current assets
Inventories 9.2 - - - 9.2
Trade and other receivables 473.6 - - (28.7) 444.9
Current tax assets - - (1.6) 6.8 5.2
Cash and cash equivalents 62.5 - - - 62.5
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Total current assets 545.3 - (1.6) (21.9) 521.8
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Total assets 1,140.6 (2.9) (1.6) (26.2) 1,109.9
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Current liabilities
Trade and other payables (495.2) - (0.8) - (496.0)
Current tax liabilities (3.9) - 3.9 - -
Financing liabilities (1.6) - - - (1.6)
Provisions (0.9) - (10.7) - (11.6)
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Total current liabilities (501.6) - (7.6) - (509.2)
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Net current assets/(liabilities) 43.7 - (9.2) (21.9) 12.6
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Non-current liabilities
Trade and other payables (3.0) - - - (3.0)
Financing liabilities (323.5) - - - (323.5)
Provisions (0.4) - - - (0.4)
Retirement benefit
liabilities (85.0) - - - (85.0)
Deferred tax liabilities (1.8) - - 0.3 (1.5)
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Total non-current
liabilities (413.7) - - 0.3 (413.4)
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Total liabilities (915.3) - (7.6) 0.3 (922.6)
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Net assets 225.3 (2.9) (9.2) (25.9) 187.3
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
Total equity 225.3 (2.9) (9.2) (25.9) 187.3
--------------------------------- ---------------- ------------ ------------- ------------------- -------------
3. Business and geographical segments
The Group manages its business on a service division basis. At 1
April 2017, the Property Management division was combined into a
Public Services division along with Care & Custody (Health) and
Care & Custody, which were previously included within the
Healthcare and Facilities Management divisions respectively. The
Facilities Management division was split out into Cleaning &
Environmental Services, Security, Catering, Engineering Services
and Professional Services & Connected Workspace. At 30
September 2017, the results of the Property Management business
previously included within the Public Services segment, have been
classified as discontinued operations (further details are provided
in Note 5) and comparative information for the six months ended 30
September 2016 has been restated.
Six months ended
Six months ended 30 30 September 2016
September 2017 (unaudited) (restated)(1) (unaudited)
---------------------------------------------------------------------
Operating Operating
Operating profit/(loss) Operating profit/(loss)
profit/(loss) margin profit/(loss) margin
before before Profit/(loss) before before Profit/(loss)
other other before other other before
Revenue items(2) items(2) tax Revenue items(2) items(2) tax
GBPm GBPm % GBPm GBPm GBPm % GBPm
-------------- -------- ----------------- -------------- --------------- ----------------- ----------------- -------------- ---------------
Cleaning &
Environmental
Services 197.2 9.4 4.8 9.2 196.7 5.0 2.5 4.7
Security 213.7 11.8 5.5 12.5 194.4 10.6 5.5 11.2
Catering 72.7 2.9 4.0 2.8 71.1 3.6 5.1 3.5
Engineering
Services 404.3 15.1 3.7 11.9 391.2 14.5 3.7 10.4
Professional
Services &
Connected
Workspace 43.0 (0.5) (1.2) (0.3) 46.8 4.0 8.5 4.1
Care & Custody 28.8 1.5 5.2 1.6 22.4 1.4 6.3 1.5
Corporate
overheads - (7.6) - (13.8) - (7.2) - (11.6)
Other items(3)
(Note 4) - - - (17.8) - - - (8.0)
-------------- -------- ----------------- -------------- --------------- ----------------- ----------------- -------------- ---------------
Continuing
operations 959.7 32.6 3.4 6.1 922.6 31.9 3.5 15.8
-------------- -------- ----------------- -------------- --------------- ----------------- ----------------- -------------- ---------------
Healthcare - - - - 34.6 (4.2) (12.1) (4.2)
Property
Management(4) 120.5 (0.7) (0.6) (0.4) 130.4 (5.6) (4.3) (5.2)
Other items(3)
(Note 4) - - - (10.3) - - - (94.1)
-------------- -------- ----------------- -------------- --------------- ----------------- ----------------- -------------- ---------------
Discontinued
operations 120.5 (0.7) (0.6) (10.7) 165.0 (9.8) (5.9) (103.5)
-------------- -------- ----------------- -------------- --------------- ----------------- ----------------- -------------- ---------------
Total 1,080.2 31.9 3.0 (4.6) 1,087.6 22.1 2.0 (87.7)
-------------- -------- ----------------- -------------- --------------- ----------------- ----------------- -------------- ---------------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 Other items are as described in Note 4.
3 Other items are presented before tax and can be analysed by
business segment as follows: Cleaning & Environmental Services
GBP0.5m (2016: GBP0.6m), Security GBP0.3m (2016: GBP0.1m), Catering
GBPnil (2016: GBPnil), Engineering Services GBP4.9m (2016:
GBP5.3m), Professional Services & Connected Workspace GBP0.3m
(2016: GBP0.2m), Care & Custody GBPnil (2016: GBPnil) and
Corporate overheads GBP11.8m (2016: GBP1.8m). Other items in
respect of discontinued operations comprise amounts in respect of
Property Management of GBP10.3m (2016: GBP1.1m) and Healthcare
GBPnil (2016: GBP93.0m).
4 At 30 September 2017, the results of the Property Management
business previously included within the Public Services segment,
have been classified as discontinued operations. Further details
are provided in Note 5.
No single customer accounted for more than 10% of external
revenue in the six months ended 30 September 2017 or 2016.
IFRS 8 requires that a measure of segment assets should be
disclosed only if that amount is regularly provided to the chief
operating decision maker and consequently no segment assets are
disclosed.
Geographical segments
Six months ended
Six months ended 30 30 September 2016
September 2017 (unaudited) (restated)(1) (unaudited)
-----------------------------------------------------------------
Operating Operating
Operating profit Operating profit
profit margin profit margin Profit/
before before Profit/(loss) before before (loss)
other other before other other before
Revenue items(2) items(2) tax Revenue items(2) items(2) tax
GBPm GBPm % GBPm GBPm GBPm % GBPm
---------- -------- ------------- --------------- ------------------- ----------------- ------------- --------------- --------------
United
Kingdom 1,025.5 30.8 3.0 (6.8) 1,042.9 21.3 2.0 (88.3)
Other
countries 54.7 1.1 2.0 2.2 44.7 0.8 1.8 0.6
Total 1,080.2 31.9 3.0 (4.6) 1,087.6 22.1 2.0 (87.7)
---------- -------- ------------- --------------- ------------------- ----------------- ------------- --------------- --------------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 Other items are as described in Note 4.
Revenue and operating profit exclude other items which are
analysed in Note 4 and are all incurred in the United Kingdom.
4. Other items
The Group separately reports the impairment of goodwill, the
write-off and amortisation of acquisition related intangible
assets, the results of disposals, restructure costs, acquisition
costs and other exceptional items and their related tax effect as
other items.
Six months ended 30 September 2017 (unaudited)
Impairment Restructure Acquisition Other
Continuing operations of goodwill costs related exceptional Total
GBPm GBPm items items GBPm
GBPm GBPm
-------------------------- ------------- ------------- ------------- ------------- ---------------
Administrative expenses - (12.9) (1.8) (3.1) (17.8)
-------------------------- ------------- ------------- ------------- ------------- ---------------
Other items before tax - (12.9) (1.8) (3.1) (17.8)
-------------------------- ------------- ------------- ------------- ------------- ---------------
Tax - 2.6 0.3 0.6 3.5
-------------------------- ------------- ------------- ------------- ------------- ---------------
Other items after tax - (10.3) (1.5) (2.5) (14.3)
-------------------------- ------------- ------------- ------------- ------------- ---------------
Discontinued operations
Loss from discontinued
operations net of tax (10.0) - - (0.3) (10.3)
-------------------------- ------------- ------------- ------------- ------------- ---------------
Total (10.0) (10.3) (1.5) (2.8) (24.6)
-------------------------- ------------- ------------- ------------- ------------- ---------------
Six months ended 30 September 2016 (restated)(1)
(unaudited)
Impairment
Continuing operations Impairment of Restructure Acquisition
of intangible costs related Total
goodwill assets GBPm items GBPm
GBPm GBPm GBPm
-------------------------- ------------ ------------ ------------- ------------------------- ---------------
Administrative expenses - - (5.1) (2.9) (8.0)
-------------------------- ------------ ------------ ------------- ------------------------- ---------------
Other items before
tax - - (5.1) (2.9) (8.0)
-------------------------- ------------ ------------ ------------- ------------------------- ---------------
Tax - - 1.0 0.5 1.5
-------------------------- ------------ ------------ ------------- ------------------------- ---------------
Other items after
tax - - (4.1) (2.4) (6.5)
-------------------------- ------------ ------------ ------------- ------------------------- ---------------
Discontinued operations
Loss from discontinued
operations net of
tax(2) (81.1) (8.2) (0.7) (1.7) (91.7)
-------------------------- ------------ ------------ ------------- ------------------------- ---------------
Total (81.1) (8.2) (4.8) (4.1) (98.2)
-------------------------- ------------ ------------ ------------- ------------------------- ---------------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 Impairment of intangible assets of GBP8.2m is shown net of tax
amounting to GBP1.9m. Restructure costs of GBP0.7m are shown net of
tax amounting to GBP0.2m. Acquisition related items of GBP1.7m are
shown net of tax amounting to GBP0.3m.
Impairment of goodwill and intangible assets
The net assets of the Property Management business have been
classified as held for sale at 30 September 2017 and the goodwill
allocated to the CGU has been reclassified to assets held for sale
as part of the disposal group. Management has assessed the
recoverability of the disposal group and recognised an impairment
charge of GBP10.0m. See Note 5 for further details.
Following the Board's decision to withdraw from the domiciliary
healthcare market in the prior period, the remaining restated
carrying value of goodwill for the Healthcare CGU was fully
impaired. In addition, GBP8.2m net of GBP1.9m tax was written-off
the value of Healthcare intangible assets.
Restructure costs
The restructure costs included in other items relate to one-off
costs of organisational change associated with the Group's cost
efficiency and change programmes. These one-off incremental
expenses are analysed below:
Six months Six months
ended 30 September ended 30 September
2017 2016
(unaudited) (restated)(1)
(unaudited)
GBPm
GBPm
----------------------------------------- ---------------------- --------------------
Redundancy payments (1.3) (4.1)
Cost of change team (1.6) (1.0)
Expenditure and provisions in
respect of property closure costs (0.7) (0.9)
Expenditure in respect of transformation
projects(2) (9.3) -
----------------------------------------- ---------------------- --------------------
Restructure costs (12.9) (6.0)
----------------------------------------- ---------------------- --------------------
Taxation 2.6 1.2
----------------------------------------- ---------------------- --------------------
Restructure costs net of taxation (10.3) (4.8)
----------------------------------------- ---------------------- --------------------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 In the six months ended 30 September 2017, GBP8.9m of
professional fees and GBP0.4m of dual running costs associated with
IT systems were incurred.
Acquisition related items
Acquisition related items comprises a GBP1.8m (2016: GBP4.3m)
amortisation charge for acquisition related intangibles. In the
period to 30 September 2016, the balance includes an accrual of
contingent consideration required to be treated as remuneration of
GBP0.5m and acquisition costs of GBP0.1m.
Other exceptional items
The loss of two contracts in the six months ended 30 September
2017 resulted in a one-off non-cash write-off of GBP6.6m offset by
the expected receipt of termination payments amounting to GBP2.0m.
In addition, as a result of a contract extension, a non-cash credit
of GBP1.5m was recorded in the six months ended 30 September 2017
to reinstate a previously written off contract related asset.
Costs of GBP0.3m were incurred relating to the disposal of the
Property Management business.
5. Discontinued operations and assets held for sale
Following a strategic review of the operations of the Group, the
Property Management business has been classified as a discontinued
operation as at 30 September 2017 and comparative information has
been restated. The results of the Property Management business were
previously reported in the Public Services segment.
On 28 February 2017, the Group completed the sale of the
Healthcare division following the Board's decision to withdraw from
the domiciliary healthcare market. As a result of the disposal, the
results of the Healthcare business have been classified as
discontinued operations and comparative information for the six
months ended 30 September 2016 has been restated.
The results of all discontinued operations are presented
below:
Six months Six months
ended 30 September ended 30 September
2017 2016
(unaudited) (unaudited)
GBPm GBPm
------------------------------------ ---------------------- ------------------------
Revenue 120.5 165.0
Cost of sales (91.4) (128.2)
------------------------------------ ---------------------- ------------------------
Gross profit 29.1 36.8
Administrative expenses (30.1) (46.9)
Share of profit from joint ventures
and associates 0.3 0.3
------------------------------------ ---------------------- ------------------------
Operating loss before other items (0.7) (9.8)
Other items (10.3) (94.1)
------------------------------------ ---------------------- ------------------------
Operating loss (11.0) (103.9)
Net finance income 0.3 0.4
------------------------------------ ---------------------- ------------------------
Loss before tax (10.7) (103.5)
Tax 0.1 4.4
------------------------------------ ---------------------- ------------------------
Loss from discontinued operations
for the period (10.6) (99.1)
------------------------------------ ---------------------- ------------------------
Six months Six months
ended 30 September ended 30
2017 September
(unaudited) 2016
(unaudited)
GBPm
GBPm
-------------------------------- ---------------------- ---------------
Total comprehensive expense for
the period from discontinued
operations (10.6) (99.1)
-------------------------------- ---------------------- ---------------
Cash flows from discontinued operations included in the
condensed consolidated statement of cash flows are as follows:
Six months Six months
ended 30 September ended 30
2017 September
(unaudited) 2016
(unaudited)
GBPm
GBPm
-------------------------------------- ---------------------- ---------------
Net cash outflows from operating
activities (after tax) (14.4) (9.8)
Net cash inflows from investing
activities 0.6 0.2
Net cash inflows/(outflows) from
financing activities 0.8 (13.5)
-------------------------------------- ---------------------- ---------------
Decrease in cash and cash equivalents (13.0) (23.1)
-------------------------------------- ---------------------- ---------------
The net assets of the Property Management business classified as
held for sale at the end of the period were as follows:
30 September
2017
(unaudited)
GBPm
------------------------------ --- ------------
Non-current assets
Goodwill(1) 60.2
Other intangible assets 3.5
Property, plant and equipment 0.6
Interest in joint ventures
and associates 0.3
Trade and other receivables 0.1
Deferred tax assets 0.4
Total non-current assets 65.1
------------------------------------------- ------------
Current assets
Inventories 0.5
Trade and other receivables 55.7
Current tax assets 2.7
Cash and cash equivalents 17.9
Total current assets 76.8
------------------------------------------- ------------
Total assets held for sale 141.9
------------------------------------------- ------------
Current liabilities
Trade and other payables 48.2
Current tax liabilities 0.1
Provisions 5.1
Total current liabilities 53.4
------------------------------------------- ------------
Net current assets held for
sale 23.4
------------------------------------------- ------------
Total liabilities held for
sale 53.4
------------------------------------------- ------------
Net assets held for sale 88.5
------------------------------------------- ------------
Note:
1 Following the classification of the Property Management
business as held for sale at 30 September 2017, goodwill allocated
to the disposal group has been impaired by GBP10.0m. Refer to Note
4 for details.
6. Tax
The income tax charge for the six months ended 30 September 2017
is calculated based upon the effective tax rates expected to apply
to the Group for the full year. The rate of tax on profits (both
continuing and discontinued) before other items is 18.7% (2016
(restated): 20.8%). The effective rate of tax on earnings before
other items is principally influenced by tax relief for share
incentive plans that may fluctuate with share price movements,
overseas tax rates and recurring non-tax deductible expenses. The
Group expects its sustainable effective tax rate to be slightly
above the UK statutory rate.
Tax relief is recognised on other items to the extent that it is
considered probable that tax relief will be obtained or losses will
be utilised by the Group. The effective rate of tax on other items
is 12.5% (2016 (restated): 3.8%). The rate for 2016 is reflective
of a significantly lower rate of tax relief on other items arising
in the period, principally the impairment of goodwill and write-off
of acquisition related intangible assets. The effective rate of tax
on statutory profits is (19.6)% (2016 (restated): 1.0%). The rates
for both 2017 and 2016 reflect the lower rate of tax relief on
other items relative to statutory profits for the period.
7. Dividends
The interim dividend for the year ended 31 March 2017 of 4.0p
per share was declared on 21 November 2016 and paid on 1 February
2017. There was no final dividend for the year ended 31 March 2017.
The interim dividend for the year ending 31 March 2018 of 1.33p per
share (not recognised as a liability at 30 September 2017) will be
paid on 7 February 2018 to shareholders on the register on 22
December 2017. The Company has sufficient distributable reserves to
pay the interim dividend.
8. Earnings per share
Basic and diluted earnings per share have been calculated in
accordance with IAS 33 Earnings per Share. The calculation of the
basic and diluted EPS is based on the following data:
Six months Six months
ended ended
30 September 30 September
2017 2016
(unaudited) (restated)(1)
(unaudited)
From continuing operations GBPm GBPm
------------------------------------------- ---------------- -----------------
Net profit before other items attributable
to equity holders of the parent 18.5 18.1
Other items net of tax(2) (14.3) (6.5)
------------------------------------------- ---------------- -----------------
Net profit attributable to equity
holders of the parent 4.2 11.6
------------------------------------------- ---------------- -----------------
Six months Six months
ended ended
30 September 30 September
2017 2016
(unaudited) (restated)(1)
From continuing and discontinued GBPm (unaudited)
operations GBPm
------------------------------------------- ---------------- -----------------
Net profit before other items attributable
to equity holders of the parent 18.2 10.7
Other items net of tax(2) (24.6) (98.2)
------------------------------------------- ---------------- -----------------
Net profit/(loss) attributable to
equity holders of the parent (6.4) (87.5)
------------------------------------------- ---------------- -----------------
Six months Six months
ended ended
30 September 30 September
2017 2016
Number of shares million million
-------------------------------------- ---------------- ----------------
Weighted average number of ordinary
shares for the purpose of basic EPS 355.6 348.7
Effect of dilutive potential ordinary
shares: share options 2.8 3.6
-------------------------------------- ---------------- ----------------
Weighted average number of ordinary
shares for the purpose of diluted
EPS 358.4 352.3
-------------------------------------- ---------------- ----------------
Six months Six months
ended ended
30 September 30 September
2017 2016
(unaudited) (restated)(1)
(unaudited)
p p
---------------------------------------- ---------------- -----------------
From continuing operations:
Basic earnings before other items(2)
per share 5.2 5.2
Basic earnings per share 1.2 3.3
Diluted earnings before other items(2)
per share 5.2 5.1
Diluted earnings per share 1.2 3.3
From continuing and discontinued
operations:
Basic earnings before other items(2)
per share 5.1 3.1
Basic loss per share (1.8) (25.1)
Diluted earnings before other items(2)
per share 5.1 3.0
Diluted loss per share(3) (1.8) (25.1)
---------------------------------------- ---------------- -----------------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 Other items are as described in Note 4.
3 There is no dilutive effect of potential ordinary shares as
there is a basic loss per share.
The weighted average number of ordinary shares in issue during
the period excludes those accounted for in the own shares reserve
which were purchased in the market and are held in Treasury or by
the Employee Benefit Trust to satisfy options under the Group's
LTIP and SIP share option schemes. The own shares reserve
represents the cost of 14.0m (March 2017: 15.2m) shares in Mitie
Group plc, with a weighted average of 14.4m shares during the
period (September 2016: 17.2m).
9. Goodwill
Goodwill acquired in a business combination is allocated, at
acquisition, to the CGUs that are expected to benefit from that
business combination. Goodwill has been allocated to CGUs, which
align with the business segments, as this is how goodwill is
monitored by the Group internally.
GBPm
---------------------------------- -------
Cost
At 1 October 2016 (unaudited) 466.1
Disposal of Healthcare business (107.1)
Impact of foreign exchange (0.1)
At 31 March 2017 (audited) 358.9
---------------------------------- -------
Reclassified to assets held for
sale (85.2)
Impact of foreign exchange 0.2
At 30 September 2017 (unaudited) 273.9
---------------------------------- -------
Accumulated impairment losses
At 1 October 2016 (unaudited) 107.1
Disposal of Healthcare business (107.1)
Impairment of Property Management
goodwill 15.0
---------------------------------- -------
At 31 March 2017 (audited) 15.0
---------------------------------- -------
Reclassified to assets held for
sale (15.0)
---------------------------------- -------
At 30 September 2017 (unaudited) -
---------------------------------- -------
Carrying amount
---------------------------------- -------
At 30 September 2017 (unaudited) 273.9
---------------------------------- -------
At 31 March 2017 (audited) 343.9
---------------------------------- -------
At 30 September 2016 (unaudited) 359.0
---------------------------------- -------
Goodwill impairment testing
IAS 34 requires a review of goodwill for indicators of
impairment as part of preparing the condensed consolidated
financial statements. The Group's policy is to test goodwill at
least annually for impairment or more frequently if there are
indicators that goodwill may be impaired. The recoverable amounts
of the CGUs are determined from value in use calculations. The key
assumptions for the value in use calculations are those regarding
the discount rates, growth rates and expected changes to revenue
and direct costs during the period. Management estimates discount
rates using pre-tax rates that reflect current market assessments
of the time value of money and the risks specific to the CGUs. The
growth rates are based on forecast inflation. Changes in revenue
and direct costs are based on past practices and expectations of
future changes in the market. There were no indicators of
impairment in the continuing operations of the Group as at 30
September 2017. Following the classification of the Property
Management business as held for sale, a goodwill impairment charge
of GBP10.0m was recognised (see Note 4 for further details).
10. Trade and other receivables
30 September 30 September 31 March
2017 2016 2017
(unaudited) (restated)(1) (audited)
(unaudited)
GBPm GBPm GBPm
-------------------------------------- ------------ -------------- ----------
Amounts receivable for the sale
of services 137.1 194.6 201.8
Provision for doubtful debts (6.5) (14.8) (16.2)
-------------------------------------- ------------ -------------- ----------
Trade receivables 130.6 179.8 185.6
Amounts recoverable on construction
contracts - 0.3 0.1
Mobilisation costs (Note 10b) 16.1 30.1 21.0
Accrued income (2) 197.8 261.8 178.1
Prepayments (3) 31.3 37.9 22.7
Other debtors 15.5 14.6 23.8
-------------------------------------- ------------ -------------- ----------
Total 391.3 524.5 431.3
-------------------------------------- ------------ -------------- ----------
Included in current assets 349.8 444.9 381.0
Included in non-current assets (4) 41.5 79.6 50.3
-------------------------------------- ------------ -------------- ----------
Total 391.3 524.5 431.3
-------------------------------------- ------------ -------------- ----------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of 30 September 2016.
2 Accrued income includes costs incurred for project and
reactive works in the Engineering Services division where income
will be recognised on completion.
3 Prepayments include costs incurred for fixed price services
where income will be recognised over the contract period.
4 Non-current trade and other receivables comprise accrued
income on long-term complex contracts of GBP32.8m (March 2017:
GBP40.8m) and mobilisation costs of GBP8.7m (March 2017: GBP9.5m)
which are further analysed in Notes 10a and 10b respectively.
At 30 September 2017, the Group utilised GBP103.2m of invoice
discounting facilities (March 2017: GBP110.7m). The Directors
consider that the carrying amount of trade and other receivables
approximates their fair value. The average credit period taken on
sales of services was 22 days (March 2017: 27 days).
10a. Accrued income on long-term complex contracts
30 September 30 September 31 March
2017 2016 2017
(unaudited) (restated)(1) (audited)
(unaudited)
GBPm GBPm GBPm
--------------------------------- -------------------------------------------- -------------- ----------
Opening balance 50.2 70.6 70.6
Amounts recognised in the income
statement (9.3) 1.9 (20.4)
--------------------------------- -------------------------------------------- -------------- ----------
Closing balance 40.9 72.5 50.2
--------------------------------- -------------------------------------------- -------------- ----------
Included in current assets 8.1 10.8 9.4
Included in non-current assets 32.8 61.7 40.8
--------------------------------- -------------------------------------------- -------------- ----------
Total 40.9 72.5 50.2
--------------------------------- -------------------------------------------- -------------- ----------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of 30 September 2016.
GBP15.9m of accrued income on long-term complex contracts is
attributable to transition costs (March 2017: GBP21.2m).
The accrued income on long-term complex contracts balance at the
end of each subsequent financial year is projected to be:
2018 2019 2020 2021 2022 2023
GBPm GBPm GBPm GBPm GBPm GBPm
------------------ ------ ------ ------ ------ ------ ------
30 September 2017 36.6 28.9 20.6 12.4 5.3 -
------------------ ------ ------ ------ ------ ------ ------
31 March 2017 40.8 27.8 16.9 8.8 3.2 -
------------------ ------ ------ ------ ------ ------ ------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of 30 September 2016.
10b. Mobilisation costs
30 September 30 September 31 March
2017 2016 2017
(unaudited) (unaudited) (audited)
GBPm GBPm GBPm
--------------------------------- ---------------------- ----------------------- ----------
Opening balance 21.0 28.6 28.6
Reclassification to assets held
for sale (3.9) - -
Additions 2.3 7.3 12.4
Amounts recognised in the income
statement (3.3) (5.8) (20.0)
--------------------------------- ---------------------- ----------------------- ----------
Closing balance 16.1 30.1 21.0
--------------------------------- ---------------------- ----------------------- ----------
Included in current assets 7.4 12.2 11.5
Included in non-current assets 8.7 17.9 9.5
--------------------------------- ---------------------- ----------------------- ----------
Total 16.1 30.1 21.0
--------------------------------- ---------------------- ----------------------- ----------
Under IFRS 15, mobilisation costs will be replaced by fulfilment
costs. The criteria for capitalising costs as a fulfilment cost
will be focused on the individual task being performed. The
potential impact of this is being reviewed as part of the overall
IFRS 15 review project.
11. Acquisitions and disposals
Current year acquisitions - purchase of non-controlling
interests
On 6 July 2017, Mitie Group plc entered into a revised agreement
with the employee minority shareholders to purchase their remaining
49% shareholdings in Source Eight Limited (Source 8) for a maximum
consideration of GBP9.1m in cash and shares. The acquisition was
completed on 19 July 2017 and as a result, Mitie owned 100% of the
issued share capital of Source 8 at 30 September 2017.
The consideration for the 49% interest in Source 8 amounted to a
maximum consideration of GBP9.1m of which GBP3.0m was paid in cash
on completion and GBP1.0m was satisfied by the allotment of 358,680
new 2.5p ordinary shares at an issue price of 278.8 pence per
share. The remaining GBP5.1m was satisfied by the allotment of
1,838,028 new 2.5p ordinary shares at an issue price of 278.8 pence
per share which are subject to transfer restrictions based on
certain employment service parameters and therefore are being
accounted for as share-based payments in accordance with IFRS
2.
Prior year disposal of the Healthcare business
Following the Board's decision to withdraw from the domiciliary
healthcare market, the sale of the Healthcare division completed on
28 February 2017. The disposal resulted in the control of Enara
Group Limited (Enara) and Complete Care Holdings Limited (Complete
Care) passing to Apposite Capital LLP (Apposite) for GBP2. In
addition, the Group agreed to contribute GBP9.5m towards the
trading losses of the business and the turnaround plan. The Group
paid GBP5.4m of the contribution to Apposite on 3 April 2017 and
the remaining GBP4.1m was paid on 1 July 2017. The loss on disposal
of the Healthcare division recognised at the date of disposal was
GBP30.4m.
Prior year acquisitions - purchase of non-controlling
interests
On 24 August 2016, the Group purchased employee minority
shareholdings in three Mitie Model businesses: Mitie Business
Services UK Limited (MBSUKL), Mitie Technical Facilities Management
Limited (MTFML), and Mitie Care and Custody Limited (MCCL) in
accordance with the respective articles of association and
shareholders' agreements of those companies.
The total maximum consideration for all three purchases amounted
to GBP16.1m. This was satisfied with GBP1.4m in cash and as to the
remaining GBP14.7m by the issue of 6,015,255 new ordinary shares of
2.5p each in Mitie, valued at 244.38 pence per share. This was the
average of the closing middle market price for the five banking
days immediately preceding 26 July 2016. Earlier in the year ended
31 March 2017, Mitie purchased its own shares in the market to
offset this share issue. The purchased shares were cancelled
following their acquisition.
As a result of these acquisitions Mitie owns 100% of the issued
share capital of MBSUKL and MTFML, and 93.14% of the issued share
capital of MCCL. The shareholdings purchased, primarily held by
certain of the employees and senior management of the relevant
subsidiary companies, are detailed below:
-- MBSUKL - 27.29% of the issued share capital, comprising
116,000 B ordinary shares of GBP0.01 each, for a consideration of
GBP0.8m. The consideration was satisfied by GBP0.1m in cash and
GBP0.7m by the issue of 275,428 new Mitie shares;
-- MTFML - 8.93% of the issued share capital, comprising 952,000
B ordinary shares of GBP0.01 each, for a consideration of GBP12.1m.
The consideration was satisfied by GBP1.0m in cash and GBP11.1m by
the issue of 4,563,029 new Mitie shares; and
-- MCCL - 27.42% of the issued share capital, comprising 170,022
B ordinary shares of GBP0.01 each, for a consideration of GBP3.2m.
The consideration was satisfied by GBP0.3m in cash and GBP2.9m by
the issue of 1,176,798 new Mitie shares.
12. Analysis of net debt
30 September 30 September 31 March
2017 2016 2017
(unaudited) (unaudited) (audited)
GBPm GBPm GBPm
----------------------------------- ------------ ------------- ----------
Cash and cash equivalents 81.7 62.5 129.1
Bank loans (14.8) (35.4) (15.3)
Private placement notes (280.1) (286.6) (294.0)
Derivative financial instruments
hedging private placement notes 24.4 30.9 35.8
----------------------------------- ------------ ------------- ----------
Net debt before obligations under
finance leases (188.8) (228.6) (144.4)
----------------------------------- ------------ ------------- ----------
Obligations under finance leases (1.7) (3.1) (2.8)
Net debt continuing operations (190.5) (231.7) (147.2)
----------------------------------- ------------ ------------- ----------
Cash and cash equivalents - assets
held for sale 17.9 - -
----------------------------------- ------------ ------------- ----------
Total net debt (172.6) (231.7) (147.2)
----------------------------------- ------------ ------------- ----------
Included in long-term financing
liabilities
Bank loans (14.8) (35.4) -
Private placement notes (208.6) (286.6) -
Obligations under finance leases
- due after 12 months (0.7) (1.5) (1.3)
--------------------------------- ------- ------- -----
Long-term financing liabilities (224.1) (323.5) (1.3)
--------------------------------- ------- ------- -----
Subsequent to 31 March 2017, on 7 June 2017, the Group's lenders
agreed to an amendment to the covenant calculation definitions. In
accordance with the requirements of IAS 1, it was necessary to
classify the drawn amounts of the funding arrangements as at 31
March 2017 as current rather than non-current liabilities.
13. Financial instruments
The Group's principal financial assets are cash and cash
equivalents, trade receivables and derivative financial
instruments. With the exception of derivative financial
instruments, all financial assets are classified as loans and
receivables. The Group's principal financial liabilities are trade
payables, financing liabilities and deferred contingent
consideration. With the exception of derivative financial
instruments and deferred contingent consideration, all financial
liabilities are held at amortised cost.
Derivative financial instruments are measured initially at fair
value at the date the contract is entered into and are subsequently
remeasured to their fair value through the income statement unless
they are designated as hedges for which hedge accounting can be
applied.
Deferred contingent consideration is measured at the Directors'
best estimate of the likely future obligation based on the
attainment of certain profit targets. In assessing the likely
future obligation, the Directors have used their experience and
knowledge of market conditions, alongside internal business plans
and growth forecasts.
Fair value measurements are classified into three levels,
depending on the degree to which the fair value is observable:
-- Level 1 fair value measurements are those derived from quoted
prices in active markets for identical assets or liabilities;
-- Level 2 fair value measurements are those derived from other
observable inputs for the asset or liability; and
-- Level 3 fair value measurements are those derived from
valuation techniques using inputs that are not based on observable
market data.
The Directors consider that the derivative financial instruments
fall into Level 2 and that deferred contingent consideration falls
into Level 3.
The carrying values of derivative financial instruments at the
balance sheet date were as follows:
30 September 30 September 31 March
2017 2016 2017
Assets (unaudited) (unaudited) (audited)
GBPm GBPm GBPm
------------------------------------ ------------ ------------ ----------
Cross-currency interest rate swaps
designated as cash flow hedges 18.5 23.5 27.0
Cross-currency interest rate swaps
designated as fair value hedges 5.9 7.4 8.8
------------------------------------ ------------ ------------ ----------
Derivative financial instruments
hedging private placement notes(1) 24.4 30.9 35.8
------------------------------------ ------------ ------------ ----------
Note:
1 GBP12.9m (March 2017: GBPnil, September 2016: GBP30.9m) of
derivative financial instruments hedging private placement notes is
included in non-current assets.
Derivative financial instruments are measured at fair value.
Fair values of derivative financial instruments are calculated
based on a discounted cash flow analysis using appropriate market
information for the duration of the instruments.
The following table shows the reconciliation from the opening to
closing balances for Level 3 fair values:
Deferred contingent
consideration
GBPm
--------------------- --------------------------
At 1 October 2016 0.4
Movement (0.1)
---------------------- -------------------------
At 31 March 2017 0.3
Movement (0.3)
---------------------- -------------------------
At 30 September 2017 -
---------------------- -------------------------
There were no transfers between levels during the period. All
contracts are gross settled.
14. Provisions
Deferred Restruct-uring
Legal Healthcare contingent provision Insurance Onerous Contract
costs(2) provision(3) consideration GBPm reserve(4) leases costs(5) Total
GBPm GBPm GBPm GBPm GBPm GBPm GBPm
-------------- --------- ------------- -------------- --------------- ------------------ -------- --------- -----------
At 1 October
2016
(restated)(1)
(unaudited) 0.8 - 0.4 - 7.0 - 3.8 12.0
Amounts
recognised
in the income
statement 1.2 6.0 - - 5.8 0.1 2.1 15.2
Amounts
recognised
through
reserves - - (0.1) - - - - (0.1)
Utilised
within
the captive
insurance
subsidiary - - - - (0.1) - - (0.1)
Utilised in
the
period - - - - (6.1) - - (6.1)
Reclassified
from
accruals - - - - 5.9 - - 5.9
-------------- --------- ------------- -------------- --------------- ------------------ -------- --------- -----------
At 31 March
2017
(audited) 2.0 6.0 0.3 - 12.5 0.1 5.9 26.8
-------------- --------- ------------- -------------- --------------- ------------------ -------- --------- -----------
Reclassified
to
liabilities
held
for sale (0.3) - - - (0.8) - (0.2) (1.3)
Amounts
recognised
in the income
statement (0.7) - - 0.5 1.3 - (1.5) (0.4)
Amounts
recognised
through
reserves - - (0.3) - - - - (0.3)
Utilised in
the
period - (1.0) - - (2.1) - (2.0) (5.1)
Reclassified
from
accruals - - - - 0.1 - - 0.1
Reclassified
between
categories - - - - 0.6 - (0.6) -
At 30
September
2017
(unaudited) 1.0 5.0 - 0.5 11.6 0.1 1.6 19.8
-------------- --------- ------------- -------------- --------------- ------------------ -------- --------- -----------
Included in
current
liabilities 1.0 5.0 - 0.5 5.2 0.1 1.6 13.4
Included in
non-current
liabilities - - - - 6.4 - - 6.4
-------------- --------- ------------- -------------- --------------- ------------------ -------- --------- -----------
At 30
September
2017
(unaudited) 1.0 5.0 - 0.5 11.6 0.1 1.6 19.8
-------------- --------- ------------- -------------- --------------- ------------------ -------- --------- -----------
Notes:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of 30 September 2016.
2 The legal costs provision relates to professional fees payable
and the potential cost of settlement of outstanding claims against
the Group.
3 The Healthcare provision relates to the anticipated costs of
separation of the Healthcare business from the Group.
4 The insurance reserve provides for the self-insured element of
fleet and liability claims that will typically settle over three to
five years. This includes a provision for claims that are expected
but have not yet been reported.
5 Contract cost provisions relate to various obligations arising
in the ordinary course of providing services in line with
commercial contracts that may require settlement largely over
periods up to two years.
15. Retirement benefit schemes
The Group has a number of pension arrangements for
employees:
a) Defined contribution schemes for the majority of employees; and
b) Defined benefit schemes which include:
-- A Group scheme (closed to new members in 2006), and
-- Other smaller schemes in respect of certain employees who
joined the Group under the Transfer of Undertakings (Protection of
Employment) Regulations 2006.
The following tables relate to the defined benefit schemes.
Amounts recognised in financial statements
The amounts included in the balance sheet arising from the
Group's obligations in respect of its defined benefit retirement
benefit schemes are as follows:
30 September 30 September 31 March
2017 2016 2017
(unaudited) (unaudited) (audited)
------------- ---------------------------- ------------- ----------------------------
Group Other Total Group Other Group Other
scheme schemes GBPm scheme schemes Total scheme schemes Total
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
-------------- ---------------- -------------- ------------------ ------------- -------------- ------------ ------------- -------------- ------------
Fair value
of
scheme
assets 178.7 11.7 190.4 172.3 10.8 183.1 177.8 11.3 189.1
Present
value
of defined
benefit
obligations (240.8) (14.5) (255.3) (253.5) (14.6) (268.1) (248.5) (14.8) (263.3)
-------------- ---------------- -------------- ------------------ ------------- -------------- ------------ ------------- -------------- ------------
Net pension
liability (62.1) (2.8) (64.9) (81.2) (3.8) (85.0) (70.7) (3.5) (74.2)
-------------- ---------------- -------------- ------------------ ------------- -------------- ------------ ------------- -------------- ------------
All figures above are shown before deferred tax.
Reconciliation of Group balance sheet
Movements in the present value of defined benefit obligations in
the period in respect of both the Group and other schemes were as
follows:
Group Other Total
scheme schemes GBPm
GBPm GBPm
------------------------------------------ ------- --------------------- ------
At 1 April 2017 (audited) 248.5 14.8 263.3
Current service cost 1.2 0.3 1.5
Interest cost 3.3 0.2 3.5
Actuarial gains on liabilities arising
from changes in financial assumptions (9.7) (0.7) (10.4)
Actuarial losses on liabilities arising
from experience 1.1 - 1.1
Benefits paid (3.6) (0.1) (3.7)
------------------------------------------ -------
At 30 September 2017 (unaudited) 240.8 14.5 255.3
Movements in the fair value of scheme assets were as
follows:
Group Other Total
scheme schemes GBPm
GBPm GBPm
------------------------------------ ------- --------------------- -----
At 1 April 2017 (audited) 177.8 11.3 189.1
Interest income 2.2 0.2 2.4
Actuarial gains 2.1 0.2 2.3
Contributions from the sponsoring
companies 0.8 0.1 0.9
Expenses paid (0.6) - (0.6)
Benefits paid (3.6) (0.1) (3.7)
------------------------------------ -------
At 30 September 2017 (unaudited) 178.7 11.7 190.4
-------
Principal accounting assumptions at balance sheet dates
Group scheme Other schemes
30 September 30 September 2016 31 March 30 September 30 September 2016 31 March
2017 % 2017 2017 % 2017
% % % %
Key assumptions used
for IAS 19 valuation:
Discount rate 2.70 2.40 2.65 2.70 2.40 2.65
Expected rate of
pensionable pay
increases 1.85 1.80 2.00 3.25 3.20 3.40
Retail price
inflation 3.25 3.20 3.40 3.25 3.20 3.40
Consumer price
inflation 2.25 2.20 2.40 2.25 2.20 2.40
Future pension
increases 3.25 3.20 3.40 3.25 3.20 3.40
------------
Sensitivity of defined benefit obligation to key assumptions
The sensitivity of the defined benefit obligation for the Group
scheme to changes in the principal assumptions is shown in the
table below:
Impact on defined benefit obligations
(unaudited)
Change in Increase/(decrease) Increase/(decrease) in
assumption in obligations obligations
% GBPm
Increase in discount rate 0.1% (2.1) (5.1)
Increase in salary growth 0.1% 0.4 1.0
Increase in RPI inflation* 0.1% 1.6 3.9
Increase in CPI inflation
(excluding pay) 0.1% 0.5 1.2
Increase in life
expectancy 1 year 4.0 9.6
* Including other inflation-linked assumptions (CPI inflation,
pension increases, salary growth)
The duration, or average term to payment for the benefits due,
weighted by liability, is around 22 years (22 years at 31 March
2017) for the Group scheme.
16. Contingent liabilities
The Company and various of its subsidiaries are, from time to
time, party to contractual disputes that arise in the ordinary
course of business. Specifically, there is an ongoing contractual
dispute with a client of Mitie's Property Management business which
is potentially of a material nature (although formal legal
proceedings have not been commenced). Discussions are ongoing
between the Company and the counterparty, to determine both
liability and potential quantum. The Directors do not anticipate
that the outcome of this dispute will have a material adverse
effect on the Group's financial position, other than as provided
for in the accounts. In appropriate cases, a provision is
recognised based on best estimates and management judgement but
there can be no guarantee that these provisions (which may be
subject to potentially material revision from time to time) will
result in an accurate prediction, due to the uncertainty of the
actual costs and liabilities that may be incurred. The Directors
will continue to monitor events as matters progress.
In addition, the Company and its subsidiaries have provided
guarantees and indemnities in respect of performance, issued by
financial institutions on its behalf, amounting to GBP21.8m (March
2017: GBP23.8m) in the ordinary course of business. These are not
expected to result in any material financial loss.
The Group participates in several industry multi-employer
defined benefit schemes. These multi-employer schemes have
historically not been able to calculate the Group's share of net
liabilities and the Group funds the schemes through paying employer
pension contributions. In the event that a multi-employer scheme is
able to calculate the Group's share of net pension liability, then
this liability would then be recognised in the Group's financial
statements. Where the Group (or subsidiary of the Group) exits such
schemes, pension legislation may require the Group to fund the
Group's share of the total amount of net liabilities with a one-off
cash payment (a Section 75 debt).
There is currently a specific National Minimum Wage enquiry
being undertaken by HM Government in relation to three individuals
in one division of Mitie. Based on the outcome of this enquiry,
there is an uncertainty as to whether further enquiries could be
initiated over a wider population across the Group. At this stage,
due to the nature and complexity of assessing compliance, it is not
possible to estimate the potential economic exposure. In common
with other UK businesses with a large number of employees operating
near the minimum wage, the Group is at risk of potential deficiency
in respect of current and past employees. As part of a wider HR
transformation project, the Directors are reviewing HR processes
and systems to mitigate this risk.
On 29 August 2017, the Company announced that the Financial
Conduct Authority (FCA) had informed the Company that the FCA had
commenced an investigation in connection with the timeliness of a
profit warning announced by the Company on 19 September 2016 and
the manner of preparation and content of the Company's financial
information, position and results for the period ended 31 March
2016. The investigation is in its early stages and the Company
continues to fully cooperate with the FCA.
17. Related party transactions
Transactions between the Company and its subsidiaries, which are
related parties, have been eliminated on consolidation and are not
disclosed in this Note.
Within discontinued operations, the Group derived GBP0.3m
(September 2016: GBP0.1m) of revenue from contracts with joint
ventures and associated undertakings. At 30 September 2017 trade
and other receivables of GBP0.3m (included within assets held for
sale) were outstanding (March 2017: GBPnil) and there were no loans
to joint ventures and associates (March 2017: GBPnil).
Mitie Group plc has a related party relationship with the Mitie
Foundation, a charitable company, as K Fraser and J Telling were
senior managers of the Group and were also two of the trustees of
the Foundation during the period. During the period, the Group made
donations of GBPnil (September 2016: GBP9,000) and gifts in kind of
GBP163,000 (September 2016: GBP135,000) to the Foundation. At the
end of the period GBP23,000 (March 2017: GBPnil) was due to the
Foundation and the Foundation had GBPnil (March 2017: GBPnil) held
within creditors as an amount accrued to Mitie Group plc.
The Group has a related party relationship with Aspire Achieve
Advance Limited (3aaa) which is not a member of the Group. 3aaa
provides the Group with services pertaining to the delivery of
apprenticeships in England and D Mapp was the Non-Executive
Chairman of Mitie Group plc and also a director of 3aaa during the
period. During the period, 3aaa provided services of GBP12,000
(September 2016: GBPnil) to the Group. At the end of the period,
GBPnil (March 2017: GBPnil) was owing to 3aaa.
In the Annual Report and Accounts for the year ended 31 March
2017, the Company noted that, as a consequence of the prior year
adjustments to the accounts for the year ended 31 March 2016, the
Remuneration Committee would determine what rights might be
available to recover the bonuses and other awards made to each of
Ruby McGregor-Smith and Suzanne Baxter in respect of the year ended
31 March 2016. The Company believes it is entitled to recover the
same. The matter remains unresolved.
Other than as disclosed above, no material contract or
arrangement has been entered into during the period, nor existed at
the end of the period, in which a Director had a material interest.
The Group's key management personnel are the Directors and
Non-Executive Directors whose remuneration is disclosed in the
audited section of the Directors' remuneration report of the
Company's annual report and accounts.
18. Events after the reporting period
On 20 October 2017, Mitie Group plc acquired all minority
shareholder interests in the remaining Mitie Model entities, being
Mitie Care and Custody Limited (MCCL), Mitie Events & Leisure
Services Limited (MELSL), Mitie Facilities Management Limited
(Ireland)(MFML), Mitie Catering Services Limited (MCSL) and Mitie
Waste & Environmental Services Limited (MWESL). The aggregate
consideration for the acquisition of the remaining minority
shareholdings was satisfied by the allotment of 2,396,381 new
ordinary shares of 2.5p each in Mitie at an issue price of 266.336p
per share. 1,139,697 of these new shares have been allotted on the
condition that the relevant individual shareholder remains in
Mitie's employment until October 2019. As a result of these
acquisitions the Group owns 100% of the share capital of each of
MCCL, MELSL, MFML, MCSL and MWESL.
Appendix - Alternative Performance Measures (APMs)
The Group presents various APMs as the Directors believe that
these are useful for users of the financial statements in helping
to provide a balanced view of, and relevant information on, the
Group's financial performance. These APMs are measures which
disclose the adjusted performance of the Group excluding specific
items which are regarded as non-recurring. The Group separately
reports acquisition costs, the amortisation of acquisition related
intangible assets, exceptional items and other specific items in
the income statement which, in the Directors' judgement, need to be
disclosed separately (see Note 4) by virtue of their nature, size
and incidence in order for users of the financial statements to
obtain a proper understanding of the financial information and the
underlying performance of the business.
Six months Six months Six months Six months Six months Six months
ended 30 ended 30 ended 30 ended 30 ended 30 ended 30
September September September September September September
2017 2017 2017 2016 2016 2016
APMs presented (restated)(1) (restated)(1) (restated)(1)
Continuing Discontinued Total Continuing Discontinued Total
GBPm GBPm GBPm GBPm GBPm GBPm
Revenue
Reported revenue 959.7 120.5 1,080.2 922.6 165.0 1,087.6
Other items - - - - - -
Before other
items 959.7 120.5 1,080.2 922.6 165.0 1,087.6
One-offs:
Accrued
income,
debtors,
prepayments
included in
trade and
other
receivables - - - 1.1 - 1.1
Adjusted revenue 959.7 120.5 1,080.2 923.7 165.0 1,088.7
Operating profit
Reported
operating
profit/(loss) 14.8 (11.0) 3.8 23.9 (103.9) (80.0)
Other items 17.8 10.3 28.1 8.0 94.1 102.1
Before other
items 32.6 (0.7) 31.9 31.9 (9.8) 22.1
One-offs:
Accrued
income,
debtors,
prepayments
included in
trade &
other
receivables - - - 1.1 11.5 12.6
Impairment of
mobilisation
asset - - - (3.0) (0.1) (3.1)
Other
provisions
and accruals - - - 0.2 1.0 1.2
Other one-off
items - - - 0.6 - 0.6
Adjusted
operating
profit/(loss) 32.6 (0.7) 31.9 30.8 2.6 33.4
The total adjustments presented above impact business segments as follows: Six months ended 30 September Six months ended 30 September
2017 2016
(restated)(1)
Adjustments to revenue - continuing operations GBPm GBPm
Cleaning and Environmental Services - 2.6
Engineering Services - (1.5)
Total adjustments - 1.1
Six months ended 30 September 2017 Six months ended 30 September
2016
(restated)(1)
Adjustments to operating profit - continuing operations GBPm GBPm
Cleaning and Environmental Services - 3.7
Security - (0.9)
Catering - (0.4)
Engineering Services - (2.0)
Corporate overheads - (1.5)
Total adjustments - (1.1)
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
Adjusted earnings per share is as follows:
Six months ended Six months ended
30 September 2017 30 September 2016
(restated)(1)
------------------------------------------
Before Other Before Other
other items2 Total other items2 Total
items GBPm GBPm items GBPm GBPm
GBPm GBPm
------------------- --- --------------- ------- --------------- ---------------- -------
Continuing
operations
Reported earnings
attributable to
equity holders
of the parent 18.5 (14.3) 4.2 18.1 (6.5) 11.6
One-offs (after
tax) - - - (0.9) - (0.9)
------------------------ --------------- ------------------ ------- --------------- ---------------- -------
Adjusted earnings
attributable to equity
holders of the parent 18.5 (14.3) 4.2 17.2 (6.5) 10.7
--------------- ------------------ ------- --------------- ----------------
p p p p p p
Reported earnings
per share 5.2 (4.0) 1.2 5.2 (1.9) 3.3
One-offs per share - - - (0.3) - (0.3)
--------------- ------------------ ------- --------------- ----------------
Adjusted earnings per
share 5.2 (4.0) 1.2 4.9 (1.9) 3.0
--------------- ------------------ ------- --------------- ----------------
Note:
1 See Note 2 for an explanation and analysis of the prior period
restatements included above in respect of the six months ended 30
September 2016.
2 Other items are as described in Note 4.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR UKSBRBWAAAAA
(END) Dow Jones Newswires
November 20, 2017 02:00 ET (07:00 GMT)
Mitie (LSE:MTO)
Historical Stock Chart
From Apr 2024 to May 2024
Mitie (LSE:MTO)
Historical Stock Chart
From May 2023 to May 2024