| Consolidated Income Statement | |||
| Year ended 31 December 2022 | |||
| 2022 | 2021 | ||
| Note(s) | £m | £m | |
| Continuing operations | |||
Revenue | |||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit/(loss) | ( | ||
Share of results of joint ventures and associates | 14 | ||
Profit/(loss) from operations | 4/5 | ( | |
Finance income | 8 | ||
Finance expense | 8 | ( | ( |
Net finance expense | ( | ( | |
Profit/(loss) before tax | 4/5 | ( | |
Taxation | 9 | ( | |
Profit/(loss) for the year attributable to equity holders of the Parent | ( | ||
| Earnings/(loss) per share | |||
Basic | 10 | ( | |
Diluted | 10 | ( |
| Consolidated Statement of Comprehensive Income | ||
| Year ended 31 December 2022 | ||
| 2022 | 2021 | |
| £m | £m | |
Profit/(loss) for the year | ( | |
| Items that may be reclassified subsequently to profit or loss: | ||
| Cash flow hedges: | ||
Effective portion of changes in fair value during year | ||
Total items that may be reclassified subsequently to profit or loss | ||
| Items that will not be reclassified to profit or loss: | ||
Remeasurement of retirement benefit asset | ( | |
Tax recognised on remeasurement of retirement benefit asset | ( | |
Total items that will not be reclassified to profit or loss | ( | |
Other comprehensive (expense)/income for the year | ( | |
| Total comprehensive income for the year | ||
attributable to equity holders of the Parent |
| Consolidated Statement of Financial Position | ||||
| As at 31 December 2022 | ||||
| 2022 | 2021 | |||
| Note | £m | £m | ||
| Assets | ||||
| Non-current assets | ||||
Intangible assets | 12 | |||
Property, plant and equipment | 13 | |||
Equity accounted investments | 14 | |||
Retirement benefit asset | 21 | |||
Trade and other receivables | 16 | |||
Insurance recovery asset | 20 | |||
Deferred tax | 9 | |||
Total non-current assets | ||||
| Current assets | ||||
Inventories | ||||
Trade and other receivables | 16 | |||
Insurance recovery asset | 20 | |||
Taxation | 9 | |||
Cash and cash equivalents | 17 | |||
Total current assets | ||||
Total assets | ||||
| Liabilities | ||||
| Non-current liabilities | ||||
Other payables | 19 | |||
Interest-bearing loans and borrowings | 17 | |||
Lease liabilities | 13 | |||
Provisions for other liabilities and charges | 20 | |||
Total non-current liabilities | ||||
| Current liabilities | ||||
Trade and other payables | 19 | |||
Taxation | 9 | |||
Interest-bearing loans and borrowings | 17 | |||
Lease liabilities | 13 | |||
Provisions for other liabilities and charges | 20 | |||
Total current liabilities | ||||
Total liabilities | ||||
Net assets | ||||
| Equity | ||||
Share capital | 22 | |||
Share premium | ||||
Translation reserve | ||||
Hedging reserve | ||||
Retained earnings | ||||
Total equity | ||||
The financial statements on pages 136 to 193 were approved by the Board of directors on 13 March 2023 and were signed on its behalf by: | ||||
A Vaughan | H Willis | |||
Director | Director | |||
| Registered number: 1393773 |
| Consolidated Statement of Changes in Equity | ||||||
| Year ended 31 December 2022 | ||||||
| Share | Share | Translation | Hedging | Retained | Total | |
| capital | premium | reserve | reserve | earnings | equity | |
| £m | £m | £m | £m | £m | £m | |
At 1 January 2021 | ( | |||||
Loss for the year | – | – | – | – | ( | ( |
Other comprehensive income | – | – | – | |||
Shares purchased to satisfy employee share schemes | – | – | – | – | ( | ( |
Equity-settled share-based payments | – | – | – | – | ||
At 31 December 2021 | ||||||
At 1 January 2022 | ||||||
Profit for the year | – | – | – | – | ||
Other comprehensive expense | – | – | – | – | ( | ( |
Equity-settled share-based payments | – | – | – | – | ||
At 31 December 2022 |
| Consolidated Cash Flow Statement | |||
| Year ended 31 December 2022 | |||
| 2022 | 2021 | ||
| Note(s) | £m | £m | |
| Cash flows from/(used by) operating activities | |||
Profit/(loss) for the year | ( | ||
| Adjustments for: | |||
Finance income | 8 | ( | ( |
Finance expense | 8 | ||
Taxation | 9 | ( | |
Profit on disposals of property, plant and equipment | ( | ||
Impairment of investment in joint venture | 14 | ||
Depreciation and impairment of property, plant and equipment | 5/13 | ||
Amortisation of intangible assets | 5/12 | ||
Shares purchased to satisfy employee share schemes | ( | ||
Share-based payments expense | 6/21 | ||
Cash from operations before changes in working capital and provisions | |||
Decrease in inventories | |||
(Increase)/decrease in receivables | ( | ||
Increase/(decrease) in payables | ( | ||
Movement in provisions and employee benefits | ( | ||
Cash from operations | |||
Interest received | |||
Interest paid | ( | ( | |
Taxation (paid)/received | ( | ||
Net cash from operating activities | |||
| Cash flows from/(used by) investing activities | |||
Additions to property, plant and equipment | 13 | ( | ( |
Additions to intangible assets | 12 | ( | ( |
Proceeds on disposals of property, plant and equipment | |||
Addition to cost of investment in joint venture | 14 | ( | |
Net cash used by investing activities | ( | ( | |
| Cash flows from/(used by) financing activities | |||
Repayments of lease liabilities - principal | 18 | ( | ( |
Repayment of loans | 17 | ( | ( |
Net cash used by financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | 17 | ||
Cash and cash equivalents at end of the year | 17 |
| Other | |||||
| Adjusted | P&H | A465 | items | Total | |
| 2021 | £m | £m | £m | £m | £m |
Revenue before contract adjustments | 1,178.6 | – | – | – | 1,178.6 |
Contract adjustments | – | (43.4) | – | (43.4) | |
Revenue | 1,178.6 | (43.4) | – | – | 1,135.2 |
Cost of sales | (1,099.2) | (4.2) | 8.4 | – | (1,095.0) |
Gross profit/(loss) | 79.4 | (47.6) | 8.4 | – | 40.2 |
Administrative expenses before other items | (49.3) | – | – | – | (49.3) |
Amortisation of acquired intangible assets | – | – | – | (0.4) | (0.4) |
Administrative expenses | (49.3) | – | – | (0.4) | (49.7) |
Operating profit/(loss) | 30.1 | (47.6) | 8.4 | (0.4) | (9.5) |
Share of results of joint ventures and associates | – | – | – | – | – |
Profit/(loss) from operations | 30.1 | (47.6) | 8.4 | (0.4) | (9.5) |
Net finance expense | (3.8) | – | – | – | (3.8) |
Profit/(loss) before tax | 26.3 | (47.6) | 8.4 | (0.4) | (13.3) |
Taxation | 0.1 | 9.0 | (1.6) | – | 7.5 |
Profit/(loss) for the year attributable to equity holders of the Parent | 26.4 | (38.6) | 6.8 | (0.4) | (5.8) |
Basic earnings/(loss) per share | 9.6p | (2.1)p | |||
| Natural | ||||
| Resources | Transportation | Central costs | Total | |
| 2022 | £m | £m | £m | £m |
| Segment revenue | ||||
Adjusted revenue | 375.1 | 1,046.3 | – | 1,421.4 |
Contract adjustments | – | – | – | – |
Total revenue | 375.1 | 1,046.3 | – | 1,421.4 |
| Segment profit/(loss) | ||||
Adjusted operating profit/(loss) | 15.0 | 31.5 | (10.2) | 36.3 |
Contract adjustments | – | – | – | – |
Operating profit/(loss) before other items | 15.0 | 31.5 | (10.2) | 36.3 |
Share of results of joint ventures and associates | – | – | – | – |
Profit/(loss) from operations before other items | 15.0 | 31.5 | (10.2) | 36.3 |
| Other items: | ||||
P&H insurance recovery | 5.2 | – | – | 5.2 |
Transformation costs | (0.7) | – | (5.0) | (5.7) |
Tunnel boring machines impairment | – | (1.4) | – | (1.4) |
Profit on disposal of other investment | – | – | 0.5 | 0.5 |
Profit/(loss) from operations | 19.5 | 30.1 | (14.7) | 34.9 |
Net finance expense | (2.1) | |||
Profit before tax | 32.8 | |||
| Segment profit/(loss) is stated after charging the following: | ||||
Depreciation and impairment | 2.4 | 8.9 | – | 11.3 |
Amortisation and impairment | 0.1 | 0.5 | – | 0.6 |
| Segment assets | ||||
Reportable segment assets | 118.7 | 164.0 | 1.0 | 283.7 |
| Unallocated assets: | ||||
Retirement benefit asset | 60.2 | |||
Deferred tax | 14.5 | |||
Cash and cash equivalents | 123.8 | |||
Total assets | 482.2 | |||
| Expenditure on non-current assets | ||||
Property, plant and equipment | 3.4 | 13.6 | – | 17.0 |
Intangible assets | – | 0.3 | – | 0.3 |
| Segment liabilities | ||||
Reportable segment liabilities | 69.7 | 157.3 | 43.8 | 270.8 |
| Unallocated liabilities: | ||||
Taxation | 0.2 | |||
Total liabilities | 271.0 |
| Natural | ||||
| Resources | Transportation | Central costs | Total | |
| 2021 | £m | £m | £m | £m |
| Segment revenue | ||||
Adjusted revenue | 314.4 | 864.2 | – | 1,178.6 |
Contract adjustments | (43.4) | – | – | (43.4) |
Total revenue | 271.0 | 864.2 | – | 1,135.2 |
| Segment profit/(loss) | ||||
Adjusted operating profit/(loss) | (2.6) | 41.4 | (8.7) | 30.1 |
Contract adjustments | (47.6) | 8.4 | – | (39.2) |
Operating (loss)/profit before other items | (50.2) | 49.8 | (8.7) | (9.1) |
Share of results of joint ventures and associates | – | – | – | – |
(Loss)/profit from operations before other items | (50.2) | 49.8 | (8.7) | (9.1) |
Amortisation of acquired intangible assets | (0.4) | – | – | (0.4) |
(Loss)/profit from operations | (50.6) | 49.8 | (8.7) | (9.5) |
Net finance expense | (3.8) | |||
Loss before tax | (13.3) | |||
| Segment profit/(loss) is stated after charging the following: | ||||
Depreciation and impairment | 3.4 | 9.5 | – | 12.9 |
Amortisation and impairment (including acquired intangible assets) | 0.6 | 0.5 | – | 1.1 |
| Segment assets | ||||
Reportable segment assets | 111.8 | 178.4 | 0.1 | 290.3 |
| Unallocated assets: | ||||
Retirement benefit asset | 67.1 | |||
Deferred tax | 15.4 | |||
Taxation | 0.2 | |||
Cash and cash equivalents | 159.4 | |||
Total assets | 532.4 | |||
| Expenditure on non-current assets | ||||
Property, plant and equipment | 4.3 | 14.4 | – | 18.7 |
Intangible assets | 0.7 | 0.8 | – | 1.5 |
| Segment liabilities | ||||
Reportable segment liabilities | 100.7 | 183.0 | 10.3 | 294.0 |
| Unallocated liabilities: | ||||
Borrowings | 39.4 | |||
Total liabilities | 333.4 | |||
| 5 Other operating expenses and income | ||
| 2022 | 2021 | |
| £m | £m | |
| Profit/(loss) before tax is stated after charging: | ||
Amortisation and impairment of intangible assets (note 12) | 0.6 | 1.1 |
Depreciation and impairment of property, plant and equipment (note 13) | 11.3 | 12.9 |
Transformation costs (note 3) | 5.7 | – |
Expenses relating to short-term leases and leases of low value assets | 62.4 | 41.3 |
| and after crediting: | ||
RDEC grant income | 5.5 | 3.0 |
P&H insurance recovery (note 3) | 5.2 | – |
Profit on disposal of other investment (notes 3 and 26) | 0.5 | – |
| Auditors’ remuneration | ||
| 2022 | 2021 | |
| £m | £m | |
Fees payable to the Group’s auditors for the audit of the annual financial statements | 0.1 | 0.1 |
| Fees payable to the Group’s auditors in respect of: | ||
Audit of financial statements of subsidiaries of the Company | 1.0 | 1.0 |
1.1 | 1.1 |
| 6 Employee benefit expense | ||
| 2022 | 2021 | |
| Group | £m | £m |
Wages and salaries | 230.4 | 200.3 |
Social security costs | 26.4 | 21.4 |
Other pension costs – defined contribution schemes (note 21) | 11.7 | 10.4 |
Share-based payments expense (note 21) | 1.1 | 1.1 |
269.6 | 233.2 |
| 2022 | 2021 | |
| Number | Number | |
| Average number of persons employed | ||
Natural Resources | 1,718 | 1,549 |
Transportation | 1,787 | 1,741 |
Central | 20 | 21 |
3,525 | 3,311 |
| 2022 | 2021 | |
| £m | £m | |
Remuneration | 1.9 | 1.2 |
Post-employment benefits | 0.1 | – |
2.0 | 1.2 |
| 8 Net finance expense | ||
| 2022 | 2021 | |
| £m | £m | |
Interest income from bank deposits | 0.5 | 0.1 |
Interest income on the net assets of the defined benefit pension scheme (note 21) | 1.3 | – |
Finance income | 1.8 | 0.1 |
Interest payable on interest bearing bank loans, borrowings and other similar charges | (2.7) | (3.0) |
Interest expense on lease liabilities | (1.2) | (0.9) |
Finance expense | (3.9) | (3.9) |
Net finance expense | (2.1) | (3.8) |
| 2022 | 2021 | |
| £m | £m | |
| On profit/(loss) for the year | ||
UK corporation tax at 19% (2021: 19%) | (4.6) | – |
Adjustment in respect of prior years | 0.3 | 0.1 |
Current tax (charge)/credit for the year | (4.3) | 0.1 |
Deferred tax (charge)/credit for the current year | (2.5) | 8.4 |
Adjustment in respect of prior years | (0.1) | (1.0) |
Deferred tax (charge)/credit for the year | (2.6) | 7.4 |
Tax (charge)/credit in the consolidated income statement | (6.9) | 7.5 |
| 2022 | 2021 | |
| £m | £m | |
| Tax reconciliation | ||
Profit/(loss) before tax | 32.8 | (13.3) |
Taxation at 19% (2021: 19%) | (6.2) | 2.5 |
Amounts qualifying for tax relief and disallowed expenses | (1.0) | (0.3) |
Rate adjustment relating to UK deferred taxation | 0.1 | 6.2 |
Adjustments in respect of prior years | 0.2 | (0.9) |
Tax (charge)/credit in the consolidated income statement | (6.9) | 7.5 |
Effective rate of tax | 21.0% | 56.4% |
| 2022 | 2021 | |
| £m | £m | |
| Tax in other comprehensive income | ||
Current tax – Retirement benefit assets | 2.2 | – |
Deferred tax – Retirement benefit assets | 1.7 | (15.6) |
Tax credit/(charge) in other comprehensive income | 3.9 | (15.6) |
| 2022 | 2021 | |
| £m | £m | |
| Deferred tax asset recognised | ||
Accelerated capital allowances | 2.1 | 0.8 |
Short-term temporary differences | 3.2 | 2.7 |
Retirement benefit assets | (15.0) | (16.7) |
Tax losses | 24.2 | 28.6 |
Deferred tax asset | 14.5 | 15.4 |
| 2022 | 2021 | |
| £m | £m | |
| Analysis of deferred tax movements | ||
At 1 January | 15.4 | 23.6 |
| Deferred tax in consolidated income statement | ||
Accelerated capital allowances | 1.3 | (0.3) |
Short-term temporary differences | 0.5 | 1.2 |
Retirement benefit assets | – | (2.2) |
Tax losses | (4.4) | 8.7 |
(2.6) | 7.4 | |
| Deferred tax in other comprehensive income | ||
Retirement benefit assets | 1.7 | (15.6) |
At 31 December | 14.5 | 15.4 |
| The following gross value items are available as deferred tax assets: | ||||
Group | Company | |||
| 2022 | 2021 | 2022 | 2021 | |
| £m | £m | £m | £m | |
Management expenses and charges incurred by Parent Company | 54.7 | 54.7 | 54.7 | 54.7 |
Capital losses | 270.6 | 270.6 | 241.0 | 241.0 |
| 2022 | 2021 | |
| Number | Number | |
| (millions) | (millions) | |
Weighted average number of ordinary shares in issue for basic earnings per share calculation | 275.0 | 274.9 |
Dilutive potential ordinary shares arising from employee share schemes | 1.7 | 5.1 |
Weighted average number of ordinary shares in issue for diluted earnings per share calculation | 276.7 | 280.0 |
| Other | |||||
| Customer | acquired | Other | |||
| Goodwill | relationships | intangibles | intangibles | Total | |
| Group | £m | £m | £m | £m | £m |
| Cost | |||||
At 1 January 2021 | 54.1 | 15.4 | 9.7 | 14.4 | 93.6 |
Additions | – | – | – | 1.5 | 1.5 |
At 31 December 2021 | 54.1 | 15.4 | 9.7 | 15.9 | 95.1 |
At 1 January 2022 | 54.1 | 15.4 | 9.7 | 15.9 | 95.1 |
Additions | – | – | – | 0.3 | 0.3 |
At 31 December 2022 | 54.1 | 15.4 | 9.7 | 16.2 | 95.4 |
| Accumulated amortisation and impairment | |||||
At 1 January 2021 | 9.0 | 15.0 | 9.7 | 7.8 | 41.5 |
Charge in year | – | 0.4 | – | 0.7 | 1.1 |
At 31 December 2021 | 9.0 | 15.4 | 9.7 | 8.5 | 42.6 |
At 1 January 2022 | 9.0 | 15.4 | 9.7 | 8.5 | 42.6 |
Charge in year | – | – | – | 0.6 | 0.6 |
At 31 December 2022 | 9.0 | 15.4 | 9.7 | 9.1 | 43.2 |
| Net book value | |||||
At 31 December 2022 | 45.1 | – | – | 7.1 | 52.2 |
At 31 December 2021 | 45.1 | – | – | 7.4 | 52.5 |
At 1 January 2021 | 45.1 | 0.4 | – | 6.6 | 52.1 |
| 2022 | 2022 | 2021 | 2021 | |
| Transportation | Natural Resources | Transportation | Natural Resources | |
| Growth rates | % | % | % | % |
Year 5 | 1.5 | 1.5 | 1.9 | 1.9 |
Long-term average | 1.5 | 1.5 | 1.9 | 1.9 |
| Right-of-use assets | |||||
| Land and | Plant and | Land and | Vehicles, plant | ||
| buildings | equipment | buildings | and equipment | Total | |
| Group | £m | £m | £m | £m | £m |
| Cost | |||||
At 1 January 2021 | 0.6 | 27.0 | 20.5 | 30.3 | 78.4 |
Additions | – | 0.7 | 1.0 | 17.0 | 18.7 |
Disposals | – | (0.7) | (7.4) | (17.9) | (26.0) |
At 31 December 2021 | 0.6 | 27.0 | 14.1 | 29.4 | 71.1 |
At 1 January 2022 | 0.6 | 27.0 | 14.1 | 29.4 | 71.1 |
Additions | – | 0.2 | 0.7 | 16.1 | 17.0 |
Disposals | (0.6) | (2.6) | (1.4) | (14.2) | (18.8) |
At 31 December 2022 | – | 24.6 | 13.4 | 31.3 | 69.3 |
| Accumulated depreciation and impairment | |||||
At 1 January 2021 | 0.6 | 19.8 | 8.4 | 9.7 | 38.5 |
Charge in year | – | 2.5 | 3.3 | 7.1 | 12.9 |
Disposals | – | (0.7) | (5.6) | (6.0) | (12.3) |
At 31 December 2021 | 0.6 | 21.6 | 6.1 | 10.8 | 39.1 |
At 1 January 2022 | 0.6 | 21.6 | 6.1 | 10.8 | 39.1 |
Charge in year | – | 2.9 | 2 .1 | 4.9 | 9.9 |
Impairment in year | – | 1.4 | – | – | 1.4 |
Disposals | (0.6) | (2.6) | (0.6) | (3.9) | (7.7) |
At 31 December 2022 | – | 23.3 | 7.6 | 11.8 | 42.7 |
| Net book value | |||||
At 31 December 2022 | – | 1.3 | 5.8 | 19.5 | 26.6 |
At 31 December 2021 | – | 5.4 | 8.0 | 18.6 | 32.0 |
At 1 January 2021 | – | 7.2 | 12.1 | 20.6 | 39.9 |
| Leased assets | ||
| Other amounts recognised in the income statement: | ||
| 2022 | 2021 | |
| £m | £m | |
Interest expense (included in finance expense) | 1.2 | 0.9 |
Expense relating to short-term leases (included in cost of sales and administrative expenses) | 62.4 | 41.3 |
| The lease liabilities relating to these right-of-use assets are as follows: | 2022 | 2021 |
| £m | £m | |
Current | 9.1 | 8.6 |
Non-current | 15.0 | 18.2 |
24 .1 | 26.8 |
Investments in joint ventures | £m |
| Cost | |
At 1 January 2021 | 14.4 |
At 31 December 2021 | 14.4 |
At 1 January 2022 | 14.4 |
Additions | 6.5 |
At 31 December 2022 | 20.9 |
| Share of post-acquisition reserves | |
At 1 January 2021 | (14.0) |
At 31 December 2021 | (14.0) |
At 1 January 2022 | (14.0) |
At 31 December 2022 | (14.0) |
| Impairment | |
At 1 January 2021 | – |
At 31 December 2021 | – |
At 1 January 2022 | – |
Impairment in year | (6.5) |
At 31 December 2022 | (6.5) |
| Net book value | |
At 31 December 2022 | 0.4 |
At 31 December 2021 | 0.4 |
At 1 January 2021 | 0.4 |
| Analysis of Group share of revenue, income and assets and liabilities of joint ventures | ||
2022 | 2021 | |
| Joint ventures | Joint ventures | |
| £m | £m | |
Revenue | (0.8) | (4.1) |
Profit before tax | – | – |
Taxation | – | – |
Profit for the year | – | – |
Non-current assets | – | – |
Trade and other receivables | 6.1 | 6.0 |
Cash and cash equivalents | (0.1) | (0.1) |
Trade and other payables – current | (5.6) | (5.5) |
Non-current liabilities | – | – |
Investments in joint ventures and associates | 0.4 | 0.4 |
Dividends received by Group | – | – |
| Analysis of the total revenue, income, assets and liabilities of joint ventures | ||
2022 | 2021 | |
| Joint ventures | Joint ventures | |
| £m | £m | |
Revenue | (1.9) | (12.1) |
Profit before tax | – | – |
Taxation | – | – |
Profit for the year | – | – |
Non-current assets | – | – |
Trade and other receivables | 17.4 | 17. 3 |
Cash and cash equivalents | (0.3) | (0.3) |
Trade and other payables – current | (16.1) | (16.1) |
Non-current liabilities | – | – |
Equity | 1.0 | 0.9 |
| The Group has recognised the following assets and liabilities related to contracts with customers, in addition to amounts | ||
| included in trade receivables: | ||
| 2022 | 2021 | |
| £m | £m | |
Contract assets | 50.8 | 39.9 |
Non-current assets recognised relating to customer retentions | 3.4 | 5.5 |
Contract liabilities | (1.4) | (10.7) |
| Unsatisfied long-term contracts | ||
| The following table shows unsatisfied performance obligations resulting from long-term contracts: | ||
| 2022 | 2021 | |
| £m | £m | |
| Aggregate amount of the transaction price allocated to long-term | ||
contracts that are partially or fully unsatisfied as at 31 December | 1,812.6 | 2,633.5 |
| Group Company | ||
| 2022 | 2021 | |
| £m | £m | |
| Amounts included in current assets | ||
Trade receivables | 98.3 | 120.0 |
Other receivables | 6.8 | 4.5 |
Contract assets | 50.8 | 39.9 |
Prepayments and accrued income | 31.3 | 34.5 |
Amounts owed by joint ventures and associates | 0.2 | 0.7 |
Amounts owed by subsidiary undertakings | – | – |
187.4 | 199.6 | |
| Amounts included in non-current assets | ||
Other receivables | 3.5 | 5.5 |
| Group Company | ||
| 2022 | 2021 | |
| £m | £m | |
Cash and cash equivalents | 123.8 | 159.4 |
Cash and cash equivalents in the cash flow statement | 123.8 | 159.4 |
| Interest-bearing loans and borrowings | ||
| Group Company | ||
| 2022 | 2021 | |
| £m | £m | |
| Current | ||
Term Loan | – | 7.4 |
– | 7.4 | |
| Non-current | ||
Term Loan | – | 32.0 |
– | 32.0 | |
| Group Company | ||
| 2022 | 2021 | |
| £m | £m | |
Cash and cash equivalents | 123.8 | 159.4 |
Borrowings – current | – | (7.4) |
Borrowings – non-current | – | (32.0) |
Net cash before lease liabilities | 123.8 | 120.0 |
Lease liabilities (note 13) | (24.1) | (26.8) |
Net cash | 99.7 | 93.2 |
| Cash and cash | Borrowings – | Borrowings – | Lease | ||
| equivalents | current | non-current | liabilities | Total | |
| Group | £m | £m | £m | £m | £m |
Net cash/(debt) at 1 January 2021 | 150.9 | ( 7. 2) | (39.6) | (33.3) | 70.8 |
Cash flows | 8.5 | (0.2) | 7.6 | 10.8 | 26.7 |
New leases | – | – | – | (18.0) | (18.0) |
Disposal of leases | – | – | – | 13.7 | 13.7 |
Interest expense | – | – | – | (0.9) | (0.9) |
| Interest payments (presented as operating | |||||
cash flows) | – | – | – | 0.9 | 0.9 |
Net cash/(debt) at 31 December 2021 | 159.4 | (7.4) | (32.0) | (26.8) | 93.2 |
Net cash/(debt) at 1 January 2022 | 159.4 | (7.4) | (32.0) | (26.8) | 93.2 |
Cash flows | (35.6) | 7.4 | 32.0 | 8.4 | 12.2 |
New leases | – | – | – | (16.8) | (16.8) |
Disposal of leases | – | – | – | 11.1 | 11.1 |
Interest expense | – | – | – | (1.2) | (1.2) |
| Interest payments (presented as operating | |||||
cash flows) | – | – | – | 1.2 | 1.2 |
Net cash/(debt) at 31 December 2022 | 123.8 | – | – | (2 4.1) | 99.7 |
| 2022. The unsecured bonding facilities are set out below: | ||
| Group and Company | ||
| 2022 | 2021 | |
| £m | £m | |
Expiring between one and five years | 280.0 | 310.0 |
Element of above facilities available for borrowings | – | 2.5 |
| On this basis, the loss allowance as at 31 December 2022 and 31 December 2021 was determined as follows for both | |||||
| trade receivables and contract assets: | |||||
| Less than | 60 to 120 days | More than 120 days | |||
| Current | 60 days past due | past due | past due | Total | |
| 31 December 2022 | |||||
| Group 1 | |||||
Expected loss rate | 0.00% | 0.10% | 0.25% | 0.50% | |
£m | £m | £m | £m | £m | |
Trade receivables | 94.3 | 2 .1 | 0.7 | 0.2 | 97.3 |
Contract assets | 34.0 | 15.2 | 1.3 | 0.2 | 50.8 |
Loss allowance | – | – | – | – | – |
| Group 2 | |||||
Expected loss rate | 1.0% | 2.0% | 15.0% | 30.0% | |
£m | £m | £m | £m | £m | |
Trade receivables | 0.7 | 0.2 | – | 0.1 | 1.0 |
Contract assets | – | – | – | – | – |
Loss allowance | – | – | – | – | – |
| 31 December 2021 | |||||
| Group 1 | |||||
Expected loss rate | 0.00% | 0.10% | 0.25% | 0.50% | |
£m | £m | £m | £m | £m | |
Trade receivables | 114.6 | 2.8 | 1.0 | 1.1 | 119.5 |
Contract assets | 19.2 | 8.2 | 4.2 | 8.3 | 39.9 |
Loss allowance | – | – | – | – | – |
| Group 2 | |||||
Expected loss rate | 1.0% | 2.0% | 15.0% | 30.0% | |
£m | £m | £m | £m | £m | |
Trade receivables | 0.4 | 0.1 | – | – | 0.5 |
Contract assets | – | – | – | – | – |
Loss allowance | – | – | – | – | – |
2022 | 2021 | |||||||
| Between | Between | |||||||
| Carrying | Contractual | Within one | one and | Carrying | Contractual | Within one | one and | |
| amount | cash flows | year | five years | amount | cash flows | year | five years | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Foreign exchange contracts: | ||||||||
Purchases | – | – | – | – | – | (0.2) | (0.2) | – |
Sales | – | – | – | – | – | 1.0 | 1.0 | – |
– | – | – | – | – | 0.8 | 0.8 | – | |
Interest rate swaps | – | – | – | – | – | – | – | – |
– | – | – | – | – | 0.8 | 0.8 | – | |
| The movements on the hedging reserve by classification are set out below. | ||
| Interest | Total hedge | |
| rate swaps | reserves | |
| £m | £m | |
At 1 January 2021 | (0.3) | (0.3) |
Change in fair value of hedging instrument recognised in OCI for the year | – | – |
Reclassified from OCI to profit or loss | 0.3 | 0.3 |
At 31 December 2021 | – | – |
At 1 January 2022 | – | – |
At 31 December 2022 | – | – |
| a) Currency and maturity of financial assets | ||||||||
| Financial assets not measured at fair value | ||||||||
2022 | 2021 | |||||||
| Between | Between | |||||||
| Within | one and | After five | Within | one and | After five | |||
| Total | one year | five years | years | Total | one year | five years | years | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Cash and cash equivalents: | ||||||||
pounds sterling | 123.2 | 123.2 | – | – | 158.8 | 158.8 | – | – |
other | 0.6 | 0.6 | – | – | 0.6 | 0.6 | – | – |
123.8 | 123.8 | – | – | 159.4 | 159.4 | – | – | |
| Trade, other receivables and amounts | ||||||||
| owed by joint ventures and associates: | ||||||||
pounds sterling | 108.8 | 105.3 | 3.5 | – | 130.7 | 125.2 | 5.5 | – |
| Insurance recovery asset: | ||||||||
pounds sterling | 13.4 | 9.4 | 4.0 | – | – | – | – | – |
122.2 | 114.7 | 7.5 | – | 130.7 | 125.2 | 5.5 | – | |
| Total financial assets | ||||||||
not measured at fair value | 246.0 | 238.5 | 7.5 | – | 290.1 | 284.6 | 5.5 | – |
| b) Currency and maturity of financial liabilities | ||||||
| Financial liabilities not measured at fair value | ||||||
2022 | 2021 | |||||
| Between | Between | |||||
| Within | one and | Within | one and | |||
| Total | one year | five years | Total | one year | five years | |
| £m | £m | £m | £m | £m | £m | |
Term Loan – pounds sterling | – | – | – | 39.4 | 7.4 | 32.0 |
Lease liabilities – pounds sterling | 24 .1 | 9.1 | 15.0 | 26.8 | 8.6 | 18.2 |
Trade and other payables – pounds sterling | 140.6 | 139.5 | 1.1 | 116.0 | 114.2 | 1.8 |
Total financial liabilities not measured at fair value | 164.7 | 148.6 | 16.1 | 182.2 | 130.2 | 52.0 |
| c) Reconciliation of trade and other receivables and trade and other payables to the statement of financial position | ||||
2022 | 2021 | |||
| Current | Non-current | Current | Non-current | |
| £m | £m | £m | £m | |
Trade and other receivables (as above) | 114.7 | 7.5 | 125.2 | 5.5 |
Contract assets | 50.8 | – | 39.9 | – |
Prepayments and accrued income | 31.3 | – | 34.5 | – |
196.8 | 7.5 | 199.6 | 5.5 | |
2022 | 2021 | |||
| Current | Non-current | Current | Non-current | |
| £m | £m | £m | £m | |
Trade and other payables (as above) | 139.5 | 1.1 | 114.2 | 1.8 |
Contract liabilities | 1.4 | – | 10.7 | – |
Accruals and deferred income | 91.6 | – | 90.2 | – |
232.5 | 1.1 | 215.1 | 1.8 | |
| d) Effective interest rates of financial assets and liabilities | ||
2022 | 2021 | |
| Financial assets | ||
Cash and cash equivalents | 0.0% to 3.4% | 0.0% to 0.3% |
| Financial instruments measured at fair value | |||
| Inter relationship between | |||
| Significant | significant unobservable inputs | ||
Type | Valuation technique | unobservable inputs | and fair value measurement |
Cash flow hedges | Market comparison technique: The fair values are based | Not applicable. | Not applicable. |
| on broker quotes. Similar contracts are traded in an | |||
| active market and quotes reflect the actual transactions | |||
| in similar instruments. Interest rate swaps are measured | |||
| by discounting the related cash flows using yield curves | |||
| derived from prevailing market interest rates. | |||
| Financial instruments not measured at fair value | ||
Type | Valuation technique | Significant unobservable inputs |
Other financial liabilities (as above) | Discounted cash flow. | Not applicable. |
Term Loan | Discounted cash flow. | Not applicable. |
| Group Company | ||
| 2022 | 2021 | |
| £m | £m | |
| Current liabilities | ||
Trade payables | 97.5 | 83.0 |
Other payables | 33.4 | 23.2 |
Social security | 7.9 | 7. 6 |
Contract liabilities | 1.4 | 10.7 |
Accruals and deferred income | 91.6 | 90.2 |
Amounts owed to joint ventures and associates | 0.7 | 0.4 |
Amounts owed to subsidiary undertakings | – | – |
232.5 | 215.1 | |
| Non-current liabilities | ||
Other payables | 1.1 | 1.8 |
1.1 | 1.8 | |
| Rectification | Onerous | |||
| provision | contract | Other | Total | |
| Group | £m | £m | £m | £m |
| Current | ||||
At 1 January 2021 | – | – | 0.6 | 0.6 |
Provided | 6.2 | 43.4 | 0.5 | 50.1 |
Utilised | – | – | (0.4) | (0.4) |
At 31 December 2021 | 6.2 | 43.4 | 0.7 | 50.3 |
At 1 January 2022 | 6.2 | 43.4 | 0.7 | 50.3 |
Provided | 7.1 | – | 0.6 | 7.7 |
Utilised | (4.8) | (43.4) | (0.4) | (48.6) |
At 31 December 2022 | 8.5 | – | 0.9 | 9.4 |
| Non-current | ||||
At 1 January 2021 | – | – | – | – |
At 31 December 2021 | – | – | – | – |
At 1 January 2022 | – | – | – | – |
Provided | 3.7 | – | – | 3.7 |
At 31 December 2022 | 3.7 | – | – | 3.7 |
| 2022 | 2021 | 2020 | |
| £m | £m | £m | |
Present value of defined benefit obligations | (527.1) | (837.5) | (886.5) |
Fair value of scheme assets | 587.3 | 904.6 | 880.9 |
Recognised asset/(liability) for defined benefit obligations | 60.2 | 67.1 | (5.6) |
| Movements in present value of defined benefit obligations | ||
| 2022 | 2021 | |
| £m | £m | |
At 1 January | 837.5 | 886.5 |
Interest cost | 14.8 | 11.7 |
Remeasurements – demographic assumptions | (0.3) | (5.4) |
Remeasurements – financial assumptions | (321.4) | (16.1) |
Remeasurements – experience adjustments | 29.7 | (6.5) |
Benefits paid | (33.2) | (32.7) |
At 31 December | 527.1 | 837. 5 |
| Movements in fair value of scheme assets | ||
| 2022 | 2021 | |
| £m | £m | |
At 1 January | 904.6 | 880.9 |
Interest income | 16.1 | 11.7 |
Remeasurements – return on assets | (310.7) | 34.6 |
Contributions by employer | 10.8 | 10.4 |
Administrative expenses | (0.3) | (0.3) |
Benefits paid | (33.2) | (32.7) |
At 31 December | 587.3 | 904.6 |
| Expense recognised in the income statement | ||
| 2022 | 2021 | |
| £m | £m | |
Administrative expenses paid by the pension scheme | (0.3) | (0.3) |
Administrative expenses paid directly by the Group | (1.2) | (1.0) |
Interest income on the net assets of the defined benefit pension scheme | 1.3 | – |
(0.2) | (1.3 |
| 2022 | 2021 | |
| Fair value of scheme assets | £m | £m |
Global equities | 109.8 | 137. 2 |
Multi-asset growth funds | 56.1 | 133.7 |
Multi-credit fund | 110.9 | 118.1 |
LDI plus collateral | 307.2 | 494.6 |
Property | – | 4.4 |
Cash | 3.3 | 16.6 |
587.3 | 904.6 |
| Principal actuarial assumptions (expressed as weighted averages) | |||
| 2022 | 2021 | 2020 | |
| % | % | % | |
Discount rate | 5.00 | 1.80 | 1.35 |
Future pension increases | 2.90 | 3.25 | 2.85 |
Inflation assumption | 3.10 | 3.40 | 2.95 |
| Weighted average life expectancies from age 65, as per mortality tables, used to determine benefits at 31 December | ||||
| 2022 and 31 December 2021 are: | ||||
2022 | 2021 | |||
| Male | Female | Male | Female | |
| (years) | (years) | (years) | (years) | |
Currently aged 65 | 21.9 | 23.9 | 22.1 | 24.0 |
Non-retirees currently aged 45 | 22.9 | 25.1 | 23.1 | 25.3 |
| Pension liability | Pension cost | |
| £m | £m | |
| Increasing the discount rate by 0.25%, decreases pension liability and increases pension | ||
income/reduces pension cost by Decreasing inflation by 0.25% (which decreases pension increases), decreases pension | 15.4 | 0.8 |
liability and increases pension income/reduces pension cost by Increasing life expectancy by one year, increases pension liability and reduces pension | 13.5 | 0.7 |
income/increases pension cost by | 17.9 | 0.9 |
LTIP | DSBP | AIP | SAYE | ||
| Weighted average | |||||
| Number | Number | Number | Number | exercise price | |
| (m) | (m) | (m) | (m) | (p) | |
Outstanding at 1 January 2021 | 3.8 | – | 0.4 | 2.1 | 229.5 |
Forfeited during the year | (1.0) | – | – | (0.8) | 286.3 |
Exercised during the year | (0.2) | – | (0.2) | – | – |
Granted during the year | 2.9 | – | – | – | – |
Outstanding at 31 December 2021 | 5.5 | – | 0.2 | 1.3 | 191.9 |
Outstanding at 1 January 2022 | 5.5 | – | 0.2 | 1.3 | 191.9 |
Forfeited during the year | (2.3) | – | – | (0.5) | 278.7 |
Exercised during the year | – | – | (0.1) | – | – |
Granted during the year | 9.3 | – | 2.2 | – | – |
Outstanding at 31 December 2022 | 12.5 | – | 2.3 | 0.8 | 118.4 |
Exercisable at the end of the period | 0.1 | – | 0.1 | 0.7 | 118.4 |
| options granted during the year was £3.6m (2021: £1.7m). The assumptions used in valuing the grants were: | ||
2022 | 2021 | |
Expected volatility | 20% | 20% |
Expected life (years) | 3.0 | 3.0 |
Risk-free interest rate | 1.2% | 1.2% |
Expected dividend yield | 0.0% | 0.0% |
2022 | 2021 | |||
| Number | Nominal value | Number | Nominal value | |
| (millions) | £m | (millions) | £m | |
| Issued share capital | ||||
| Shares in issue at beginning of year – | ||||
ordinary shares of 50p each, fully paid | 275.0 | 137.5 | 275.0 | 137. 5 |
Issued in year (see below) | 0.1 | – | – | |
| Shares in issue at end of year – | ||||
ordinary shares of 50p each, fully paid | 275.1 | 137.5 | 275.0 | 137.5 |
| Activity | equity held | place of business | |
| Principal subsidiary undertakings | |||
Costain Limited | Engineering, Construction and Maintenance | 100 | (1) |
Costain Engineering & Construction Limited | Holding and Service Company | 100 | (1) |
Costain Integrated Services Limited | Professional Services | 100 | (1) |
Costain Integrated Technology Solutions Limited | Technology Integration | 100 | (1) |
Costain Oil, Gas & Process Limited | Process Engineering | 100 | (1) |
Costain Upstream Limited | Engineering and Design Services | 100 | (2) |
Richard Costain Limited | Service Company | 100 | (1) |
| Activity | £m | equity held | place of business | Reporting date | |
| Principal joint ventures | |||||
ABC Electrification Ltd | Rail Electrification | 19.6 | 33.3 | (7) | 31 March |
4Delivery Limited | Civil Engineering | – | 40 | (3) | 31 March |
| Percentage | Country of | ||
| Activity | interest | business | |
| Major joint operations | |||
A-one+ Joint Venture – ASC area 12 – Highways England | Engineering and Maintenance | 33.3 | UK |
CH2M-Costain Joint Venture – Area 14 M&R contract | Engineering and Maintenance | 50 | UK |
Costain-Atkins-Black & Veatch Joint Venture – Thames Water AMP6 | Engineering | 70 | UK |
Costain-CH2M UK – ESCC JV – East Sussex highway maintenance | Engineering and Maintenance | 50 | UK |
Costain-Galliford Try Joint Venture – M1 smart motorways | Civil Engineering | 70 | UK |
Costain-MWH Joint Venture – Southern Water AMP6 | Civil Engineering | 50 | UK |
Costain-Skanska – HS2 Enabling works | Civil Engineering | 50 | UK |
| Costain-Skanska Joint Venture – A14 Cambridge to Huntingdon | Civil Engineering | 50 | UK |
| Improvement Scheme | |||
Costain-Skanska Joint Venture – Balfour Beatty Joint Venture – A14 | Civil Engineering | 33.3 | UK |
CVB Joint Venture – Thames Tideway Tunnel East | Civil Engineering | 40 | UK |
Skanska-Costain-Strabag S1 Joint Venture – HS2 Main Works | Rail Engineering | 34 | UK |
Skanska-Costain-Strabag S2 Joint Venture – HS2 Main Works | Rail Engineering | 34 | UK |
| The ASP Batch Joint Venture – Severn Trent – Large capital schemes | Engineering | 33.3 | UK |
| outside AMP6 |
| * Denotes that the entity has taken the audit exemption under Section 479A of the Companies Act 2006 for the financial year ended 31 December 2022. |
| Registered | |||
| Percentage of | office/principal | ||
| Status | equity held | place of business | |
| Other joint ventures or associates owned indirectly by Costain Group PLC | |||
ACM Health Solutions Limited | Dormant | 33.3 | (4) |
Brighton & Hove 4Delivery Limited | Trading | 49 | (3 |
Budimex & Costain SP ZO.O | Dormant | 50 | (14) |
China Harbour-Costain Mexico S de RL de CV | Dormant | 50 | (13) |
Gravitas Offshore Limited | Dormant | 45 | (6) |
Jalal Costain WLL | Dormant | 49 | (10) |
Nesma-Costain Process Co. Limited | Dormant | 50 | (11) |
| Percentage | Country of | ||
| Activity | interest | business | |
| Other joint operations, including completed | |||
| ACTUS Joint Venture – Trawsfynydd nuclear power station | Civil Engineering | 25 | UK |
| active waste retrieval | |||
| Alstom-Babcock-Costain Joint Venture – Edinburgh to Glasgow | Rail Engineering | 33.3 | UK |
| Rail Improvement Programme | |||
Alstom-Costain C644 Joint Venture – Traction power – Crossrail | Rail Engineering | 32.5 | UK |
Alstom-Costain C650 Joint Venture – HV power supply – Crossrail | Rail Engineering | 32.5 | UK |
| Amec-Costain-Jacobs Joint Venture – Magnox ILW | Civil Engineering | 33.3 | UK |
| Management Programme | |||
A-one+ Integrated Highway Services – MAC 7 | Engineering and Maintenance | 33.3 | UK |
A-one+ Integrated Highway Services – MAC 10 | Engineering and Maintenance | 25 | UK |
A-one+ Integrated Highway Services – MAC 12 | Engineering and Maintenance | 33.3 | UK |
A-one+ Integrated Highway Services – MAC 14 | Engineering and Maintenance | 33.3 | UK |
A-one+ Joint Venture – ASC area 4 – Highways England | Engineering and Maintenance | 33.3 | UK |
ATC Joint Venture – C610 – Crossrail | Rail Engineering | 32.5 | UK |
ATC Joint Venture – C695 – Crossrail | Rail Engineering | 32.5 | UK |
| Balfour Beatty-BmJV-Carillion-Costain Joint Venture – | Civil Engineering | 29 | UK |
| National Major Projects – Highways England | |||
| CosMott Joint Venture – Devonport Major Infrastructure | Consultancy | 50 | UK |
| Programme – Construction Delivery Partner | |||
Costain Arup Joint Venture – Yorkshire Water | Consultancy | 50 | UK |
| Costain-Dalekovod Joint Venture – National Grid HV Overhead | Engineering | 60 | UK |
| Line System | |||
Costain-Hochtief Joint Venture – Reading station | Civil Engineering | 50 | UK |
Costain-Lafarge Joint Venture – East and South East Framework | Civil Engineering | 50 | UK |
Costain-Lafarge Joint Venture – Midlands Framework | Civil Engineering | 50 | UK |
Costain-Laing O'Rourke Joint Venture – Bond Street station | Civil Engineering | 50 | UK |
Costain-Laing O’Rourke Joint Venture – Farringdon station | Civil Engineering | 50 | UK |
| Percentage | Country of | ||
| Activity | interest | business | |
| Other joint operations, including completed continued | |||
Costain-Skanska C336 Joint Venture – Paddington New Yard – Crossrail | Civil Engineering | 50 | UK |
Costain-Skanska C360 Joint Venture – Eleanor Street – Crossrail | Civil Engineering | 50 | UK |
Costain-Skanska C405 Joint Venture – Paddington – Crossrail | Civil Engineering | 50 | UK |
Costain-Skanska C411 Joint Venture – Bond Street – Crossrail | Civil Engineering | 50 | UK |
Costain-Skanska C412 Joint Venture – Bond Street – Crossrail | Civil Engineering | 50 | UK |
Costain-Skanska Joint Venture – A14 Ellington to Fen Ditton | Civil Engineering | 50 | UK |
Costain-Skanska Joint Venture – Crossrail Civils Framework Enabling Works | Civil Engineering | 50 | UK |
Costain-Skanska Joint Venture – NGT Tunnels, London | Civil Engineering | 52.6 | UK |
Costain-Skanska Joint Venture – Paddington Station Bakerloo Line Link Project | Civil Engineering | 50 | UK |
| Costain-Taylor Woodrow Joint Venture – King's Cross re-development & Phase II | Civil Engineering | 50 | UK |
| Northern works | |||
Costain-Vinci Construction Joint Venture – Shieldhall | Civil Engineering | 50 | UK |
Costain-Vinci Joint Venture – M4 corridor around Newport | Civil Engineering | 50 | UK |
| Costain-VWS Joint Venture – Mersey Valley Processing Centre | Engineering | 50 | UK |
| (Shell Green) Extension Project Stage 2 | |||
Educo UK Joint Venture – Bradford Schools | Building | 50 | UK |
Galliford-Costain-Atkins Joint Venture – United Utilities | Engineering | 42.5 | UK |
Lagan-Ferrovial-Costain – A8 | Civil Engineering | 45 | UK |
The e5 Joint Alliance Severn Trent Framework | Engineering | 25 | UK |
TSIF-ILW Joint Venture – Trawsfynydd nuclear power station decommissioning | Civil Engineering | 33.3 | UK |
| Sales of goods and services | ||||||
2022 | 2021 | |||||
| Joint ventures | Joint | Joint ventures | Joint | |||
| and associates | operations | Total | and associates | operations | Total | |
| £m | £m | £m | £m | £m | £m | |
Services of Group employees | 0.6 | 81.2 | 81.8 | 0.4 | 81.4 | 81.8 |
Construction services and materials | – | 17. 2 | 17. 2 | – | 17.3 | 17. 3 |
0.6 | 98.4 | 99.0 | 0.4 | 98.7 | 99.1 |
| Group | ||
| 2022 | 2021 | |
| £m | £m | |
Directors’ emoluments | 1.9 | 1.2 |
Executive officers’ emoluments | 2.1 | 1.5 |
Post-employment benefits | 0.1 | – |
Termination benefits | 0.6 | – |
Share-based payments | 0.8 | 0.6 |
5.5 | 3.3 | |