10 Dunkeld Road T +44 (0) 1738 442111

Perth F +44 (0) 1738 643648

PH1 5TW

Scotland stagecoachgroup.com

 

 

 
 

 

 

 

 


10 December2003

 

Stagecoach Group plc - Interimresults for the six months ended 31 October 2003

 

Highlights

 

Strong half-year with UK Bus, Rail,Coach USA and New Zealand

operatingprofits all up on the same period last year

Substantial growth in London busbusiness with revenue up 19.8%

Passenger numbers at UK Bus up 1.3%outside London

Innovative growth ideas introduced in UKbus operations

New South West Trains and Island Linefranchises agreed

South West Trains passenger volumes up 3.1%

Coach USA restructuring largelycompleted

Continued revenue and passenger growthin New Zealand

Disposal of Citybus

 

Financial Highlights

 

Turnover 963.8m (2002 - 1,067.7m)

Total operating profit* 76.9m (2002 -86.9m)

- 75.9m (2002 - 74.3m), excluding disposedCitybus business

Profit before tax 44.8m (2002 loss of524.1m)

Profit before tax* 60.3m (2002 -75.2m**)

Earnings per share* 3.2p, down from 4.4p

Free cash flow 100.3m (2002 - 100.2m)

Net debt down 62.3% from 560.0m to210.9m

Interim dividend up 12.5% to 0.9p (2002- 0.8p)

 

* excluding goodwill amortisation andexceptional items

** prior year included 15.0m of non-recurring gains on repurchase ofbonds and 7.2m non-recurring liquidated damages at South West Trains

 

Commenting on the results, Stagecoach Chief Executive, BrianSouter said: These are a strongset of results and reflect the further significant progress we have made acrossthe Group in the past six months in delivering on our strategy.

 

Our growth prospectsare good and our innovative approach to attracting passengers to publictransport is beginning to deliver good results.

 

The restructuring ofour Coach USA operations is nearing completion and we are very focused ondelivering value from the strong businesses we have retained in the North Eastand North Central regions of the United States, and in Canada

 

We now have a strongportfolio of cash-generative businesses and good potential for further growth.

 

Enquiries to:Martin Griffiths, Stagecoach Group - 01738 442111

StevenStewart, Stagecoach Group - 01738 442111 or 07764 774680

John Kiely,Smithfield Financial - 020 7360 4900

 


Noteto Editors:

Highresolution photographs are available to the media free of charge at www.newscast.co.uk (telephone +44 (0) 207608 1000).

Chairmans statement

 

Stagecoach Group hasenjoyed a strong trading performance in the first six months of the year. Operating profit at each of UK Bus, Rail,Coach USA and New Zealand is up on the same period last year and we areencouraged by the particularly strong growth in our UK bus and rail businesses.Across the Group, we have a strong portfolio of profitable and cash generativebusinesses.

 

We have continued toreduce our net debt from a combination of cash flows generated by ouroperations and business disposals. Thiswill bring long-term benefits to the business. Net debt reduced by 62.3% in the six months ended 31 October2003, down from 560.0m to 210.9m.

 

Total turnover forthe six months was 963.8m (2002 - 1,067.7m).Total operating profit (before goodwill amortisation and exceptionalitems) was 76.9m (2002 -86.9m). The fall in operating profitslargely reflects the disposal of Citybus.Excluding Citybus, operating profit on an equivalent basis was up from74.3m to 75.9m.

 

The Directors havedeclared an interim dividend of 0.9p pershare (2002 0.8p) and this reflects the Boards confidence in the prospectsfor the Group. The interim dividend ispayable to shareholders on the register at 13 February 2004 and will be paid on 10 March 2004. Based on continued strong and stable cash flows and profitswithin the business, we will look to progressively grow the dividend.

 

Stagecoach is leadingthe way in the UK bus industry with new ideas and new products. We have launched two UK firsts in the pastsix months Megabus.com, the countrys first Internet-only inter-city busservice, and Yellow Taxibus, an innovative demand responsive service thatcombines the benefits of a fixed bus route with the flexibility of a taxi. Our UK Bus operations have achieved strongrevenue growth, and will be boosted by investment in new buses during thisfinancial year.

 

Stagecoach NewZealand has also delivered further passenger and revenue growth over the pastsix months, continuing a consistent trend over more than a decade.

 

Revenues andpassenger volumes have grown strongly in our UK Rail operations, and wecontinue to seek to improve our service to customers. South West Trains has achieved a significant reduction in delayminutes under its control, and the first of our new Desiro trains, part of a1billion investment in new rolling stock, has now entered service.

 

At Virgin Rail Group,management is continuing to progress negotiations with the Strategic RailAuthority (SRA) regarding the longer-term commercial arrangements for theCrossCountry and West Coast franchises.

 

This time last year,we had just completed a business review of our North American operations. One year on, we are now in the final phaseof our Coach USA restructuring programme.We have made a number of targeted disposals in recent months and havedemonstrated an ability to deliver our strategy as planned. I believe that our businesses in the NorthEast, North Central, and Canada provide a strong platform for future growth.

 

 

 

We have made anencouraging start to the second half of the year and I am pleased to reportthat the current trading of the Group remains in line with the expectations setout in the Company Statement of 21 October 2003. I believe that the Groups portfolio of businesses offers goodprospects for further growth and increased shareholder value.

 

Robert Speirs

Chairman 10December 2003

 


Chief Executives operating review

 

Overview

 

We have madesignificant progress across the Group in the past six months and are wellpositioned to deliver enhanced value from our core businesses.

 

Our growth prospectsare good and our innovative approach to attracting passengers to publictransport is beginning to deliver good results.

 

Our restructuring atCoach USA is nearing completion and we are focusing on delivering value fromthe strong businesses we have retained in the North East and North Centralregions of the United States, and in Canada.

 

UK Bus

 

Turnover from our UKBus operations was up 8.2% to 317.9m, compared to 293.8m in the prioryear. Operating profits* were 34.3m(2002 31.1m). Operating margins were10.8%, compared to 10.6% in2002. The reported profits include theeffects of an increasing use of operating leases to fund new vehicles. Excluding the impact of this change infinancing, operating margins increased from 10.7% to 11.3%. This is a very encouraging performance andthe reported profits have been achieved after taking account of increasedNational Insurance and pension costs.

 

UK Bus has also seenpassenger growth in the first half of the year. Growth is continuing in our strong provincial bus networks acrossthe UK and passenger volumes outside London have increased by approximately1.3%. We are greatly encouraged by thisvolume growth which has been achieved even after taking account of nine days ofindustrial action in our Devon operations.

 

We have achievedfurther success in London, where we operate buses on behalf of Transport forLondon. We have introduced new vehiclesand revenue is up 19.8% compared to the same period last year. This growth is partly a result of theintroduction of congestion charging in February 2003.

 

We are leading theway with a range of new products that we believe have significant potential toattract new users to public transport.

 

Megabus.com, the UKsfirst Internet-only bus operation, has only been in operation for four months,and we are encouraged by the growth we have seen on existing routes. We have adapted the revenue yield managementtechniques of other industries to buses and we are now considering extendingthe product to other locations.

 

We are also using theInternet with success to target the significant student market in key locationsaround the country, including Aberdeen, Glasgow, Manchester and Newcastle. A new improved e-commerce site has beendeveloped to encourage students to take up our Unirider term and year tickets,which promote increased customer loyalty.

 

Our phone and goYellow Taxibus operation in Fife, Scotland, which was launched in the summer,is the first commercially run service of its kind in the country. It is an innovative idea that combines thebenefits of a fixed bus route with the flexibility of a taxi, allowingpre-booked pick-ups. We believe itoffers a new public transport alternative for commuters who travel on theheavily congested route from Fife into Edinburgh.

Both the Departmentfor Transport and the Scottish Executive are taking forward our Kick Start proposal for targeted fundingto support the introduction of new services and reinvigorate the UK Busnetwork. We are also planningadditional schemes of our own following the success of a pilot project in Perth,Scotland, over the past three years.

 

We are seeking toimprove the environmental and operational performance of our bus fleet. Stagecoach has signed an agreement withCerulean International Ltd, the Oxford-based subsidiary of the nanomaterialscompany Oxonica Ltd, to trial a fueladditive product in up to 1,000 buses across the country. Initial trials of the product in Hong Kongdelivered a significant cut in engine carbon deposits and lower vehicleemissions and a 10% fuel consumption reduction. We believe this new product has huge potential for the whole UKbus industry and, if the commercial evaluation is successful, we plan to adoptthe technology across our 7,000-vehicle UK Bus fleet.

 

Rail

 

We operate two whollyowned UK heavy rail franchises South West Trains and Island Line - andSheffield Supertram.

 

Turnover from our UKRail subsidiaries for the six months to 31 October 2003 was 216.7m (2002 - 206.0m). Overall passenger volumes at South WestTrains increased by 3.1% over the equivalent six-month period last year. Operating profit was 21.5m (2002 - 18.9m), with an operatingmargin of 9.9% (2002 9.2%). Theprior year figure of 18.9m included non-recurring liquidated damages of7.2m.

 

The first of our newstate-of-the-art Desiro Class 450 trains, manufactured by Siemens, went intoservice in October, providing passengers with an improved travellingenvironment. Proposals have been agreedwith the SRA for extensive refurbishment of our inner suburban train fleet toprovide better passenger comfort and improved reliability.

 

Our investment inTravelSafe officers has made a significant impact on customer confidence with a10% reduction in crime. Theground-breaking security and anti-crime initiative was one of several South WestTrains successes at the National Rail Awards.In May, we introduced a new station at Chandlers Ford in Hampshire, thefirst station to be opened on the South West Trains network since privatisationand the fruit of an innovative partnership with Hampshire County Council, theSRA and Network Rail.

 

At South West Trains,we have concentrated closely on driving up operational performance and during2003 the business has delivered significant improvement in delay minutes underits control. A major project is wellunderway to bring together South West Trains and Network Rail in one integratedcontrol centre. The initiative aims toimprove performance and the ability to recover more quickly from operationalincidents.

 

Stagecoachhas taken a lead role as the representative for the rail industry in helpingNetwork Rail improve train service delivery.Graham Eccles, our Executive Director - Rail, has been appointed as apart-time advisor to Network Rail and will help the infrastructure operatordevelop its operational structure and procedures following its decision to takeall maintenance in-house. Thisappointment is recognition of Grahams vast experience in the industry and theneed for close working between Network Rail and train operators to improve punctuality.

 

South West Trains isoperating under a one-year extension to the existing franchise and the newthree-year franchise will come into effect on 1 February 2004. A similar three-year franchise to run toFebruary 2007 has been finalised for Island Line, which brings stability to thelocal transport service for the eastern side of the Isle of Wight.

 

Wecontinue to evaluate targeted opportunities in the rail market and we haveexpressed interest in the new Integrated Kent Franchise. The franchise is expected to include routeson the national rail network throughout Kent, parts of Sussex and South EastLondon, as well as domestic services on the Channel Tunnel Rail Link. The SRA has indicated that an operator isexpected to run the franchise from early 2005 and we believe it would be anexcellent fit with our successful South West Trains high-volume commuternetwork.

 

Virgin Rail Group

 

Our joint venturewith Virgin Management Group, Virgin Rail Group, in which Stagecoach has a 49%share, operates the West Coast and CrossCountry franchises. Our share of Virgin Rail Groups turnoverfor the period amounted to 149.5m (2002- 140.6m) and our share of operating profits was 5.0m (2002 - 7.7m).

 

Negotiations with theSRA regarding the arrangements for the West Coast and CrossCountry franchisesfrom March 2004 are progressing well.Both franchises are currently operating on a budget determined by theSRA in accordance with the agreement reached between Virgin Rail Group and theSRA in July 2002.

 

The introduction ofnew Voyager trains on the CrossCountry franchise has been completed with yearon year passenger growth of 22.6% experienced in the six months to 31 October2003, while new Pendolino trains will be operating 40% of West Coast services from15 December 2003.

 

Coach USA

 

Trading at Coach USAis in line with our expectations.Turnover for the six months to 31 October 2003 was 234.0m (2002 - 334.2m). The fall in revenue largely reflectsbusiness disposals in the period.Overall, like for like revenues are 3.1% below prior year levels,reflecting a continued weakness in the leisure-related markets. We have, of course, reduced our ongoingexposure to these markets through our restructuring of Coach USA.

 

Operating profit forthe six months was 15.9m (2002 - 15.8m), giving an operating margin of 6.8%,up from 4.7%.

 

We have madeexcellent progress with the restructuring of Coach USA over the past six monthsand we are now in the final phase of the programme. Since 30 April 2003, we have completed the sale of our NewEngland, Transit, West, South Central and South East regions, as well as thedisposal of a number of our taxi businesses, including the substantial Texastaxi operations.

 

Negotiations for thesale of our remaining taxi businesses are at an advanced stage. Consistent withour strategy, the Group is reducing overheads in line with the businessrestructuring and sales programme. Thisincludes the phased closure of the Coach USA corporate office in Houston.

 

We are focusing ourinvestment and service development in the North East (covering the states ofNew York and New Jersey) and North Central (covering the states of Illinois,Wisconsin and Pennsylvania) regions, and Canada.

 

These residualbusinesses are far more robust, with approximately 60% of the revenue base being traditional bus servicesand contract work, which is more predictable.We have, however, retained some charter, tour and sightseeingbusinesses, which have good potential to grow as the US economy recovers and theleisure market expands.

 

In the North East, weare benefiting from the development of Jersey City, which is thriving as majorcorporations open offices in the area.Commuter travel to and from New York City by express coach remainsstrong. We continue to look foropportunities for targeted bolt-on acquisitions.

 

Ourpopular New York sightseeing product, which has performed extremely well overthe last two years, continues to have a leading market share and hasexperienced further passenger growth as new routes and vehicles are added. We have a similar sightseeing operation inChicago and the introduction of new double decker vehicles has seen furtherrevenue growth.

 

Within our NorthCentral region, we have a significant and growing school bus business inWisconsin, which now accounts for around 8% of the revenue base of our retainedoperations in North America. This is anexcellent, predictable business, which provides strong cashflow over the wintermonths, and we are very focused on winning new contracts.

 

Overseas Bus

 

(i) New Zealand

 

Stagecoach NewZealand, which operates around 1,000 buses in Auckland and Wellington, thecountrys largest metropolitan areas, continues to perform strongly.

 

Turnover from our NewZealand businesses has increased from 21.5m to 26.4m, while operating profitsare up from 4.4m to 4.9m. Thisrepresents an operating margin of 18.6% (2002 - 20.5%). The strong performance reflects the organicgrowth achieved together with the ongoing focus on cost control.

 

The Flyer premium express service has recently been extended and nowlinks Wellington International Airport, Wellington Central Business District,Lower Hutt City, and Upper Hutt City, using distinctively branded buses withupgraded seating and specially chosen drivers.Year on year patronage on this service has grown by 15% and revenue isup 20% since the route was extended, with the service now approaching capacityat peak times.

 

Stagecoach New Zealand has played a leading role in setting upintegrated ticketing companies in both Auckland and Wellington. Owned by consortia of local operators, thesecompanies provide clearing house services and marketing for a range ofmulti-modal and multi-operator passes, which are currently being rolled out inAuckland and Wellington.

 

(ii) Citybus

 

Citybus, which wasdisposed of in June 2003, contributed 17.8m (2002 - 70.3m) to turnover in thesix-month period and 1.0m (2002 - 12.6m) to operating profit.

 

thetrainline

 

thetrainline, ourjoint venture with Virgin, is the market leader in direct rail retailing in theUK, and offers considerable scope for future growth through Internet andtelephone based sales.

 

Our share ofthetrainlines operating losses was 1.7m (2002 - 1.4m). We are currently working on opportunities tomaximise value from our investment in thetrainline.

 

Road King Infrastructure

 

Our investment inRoad King Infrastructure continues to generate acceptable returns and cashdividends. Our share of operatingprofits for the half-year was 5.0m (2002- 5.8m), reflecting Road Kings results for the six months ended 30 June2003. Traffic and toll revenue growthfor the six months were 1.9% and 10.3% respectively, excluding the impact ofthe disposal of Road Kings interest in two projects. Our investment in Road King Infrastructure remains a non-corepart of our portfolio.

 

Group Strategy and Outlook

 

Stagecoach Group is aleading international transport operator with interests in the UK, NorthAmerica and New Zealand. We willcontinue to seek to maximise shareholder returns from our existing operations.

 

Our challenge is toachieve organic growth from our core UK bus business by developing new productsand reinvigorating existing networks.

 

With a significantshare of the UK rail market, we will also look to maximise value from ourexisting rail franchises, whilst pursuing new opportunities in the commuterrail, inter-city rail and light rail arenas.

 

Our completion of therestructuring programme at Coach USA will result in a smaller, but still significantNorth American business. It will haveover US$300m of revenue per annum and, importantly, a more predictable incomestream. We believe the US$22m operatingprofit achieved in the year ended 30 April 2003 can be sustained and growndespite the lower revenue base. Inaddition, we will explore organic growth opportunities and the potential forsmall bolt on acquisitions.

 

Stagecoach NewZealand is a core part of the Group and we believe there are continued growthcharacteristics in that business.

 

Iam confident in the prospects for the Group, which has a strong portfolio ofcash-generative businesses and good potential for further growth.

 

 

Brian Souter

Chief Executive 10December 2003


Finance Directors review

 

Overall Review

 

We have seen a strongtrading performance in the six months ended 31 October 2003 with operatingprofit growth in each of our four key continuing divisions. In the period, net debt reduced by 349.1mto 210.9m. The results are aconfirmation of the Groups strategy, and reflect our increased financialstrength.

 

Turnover for the sixmonths ended 31 October 2003 was 963.8m (2002 - 1,067.7m). Total operating profit (before goodwill amortisationand exceptional items) was 76.9m compared to 86.9m in the prior year. The decrease in operating profit reflectsthe impact of the Citybus disposal which was completed in June 2003. Excluding the effect of this disposal,operating profit (before goodwill amortisation and exceptional items) increasedfrom 74.3m to 75.9m for the six months.

 

The divisionalresults are summarised below:

 

 

Six months ended 31 October 2003

Six months ended 31 October 2002

 

Turnover

m

Operating

Profit

m

Operating

Margin

%

Turnover

m

Operating

Profit

m

Operating

Margin

%

UK Bus

317.9

34.3

10.8%

293.8

31.1

10.6%

Coach USA

234.0

15.9

6.8%

334.2

15.8

4.7%

Overseas Bus

 

 

 

 

 

 

- New Zealand

26.4

4.9

18.6%

21.5

4.4

20.5%

- Discontinued

17.8

1.0

5.6%

70.8

12.6

17.8%

Rail

216.7

21.5

9.9%

206.0

18.9

9.2%

Virgin Rail

149.5

5.0

3.3%

140.6

7.7

5.5%

Road King

-

5.0

 

-

5.8

 

Group overheads

-

(4.2)

 

-

(4.5)

 

Other*

1.5

(6.5)

 

0.8

(4.9)

 

 

963.8

76.9

 

1,067.7

86.9

 

Exceptionals

-

-

 

-

(575.0)

 

Goodwill

-

(9.6)

 

-

(24.3)

 

 

 

 

 

 

 

 

 

963.8

67.3

 

1,067.7

(512.4)

 

 

* includesrestructuring costs and strategic investments including thetrainline

 

 

Earnings beforeinterest, taxation, depreciation, goodwill amortisation and exceptional items(pre-exceptional EBITDA) amounted to 111.4m (2002 - 138.5m). Depreciation for the period decreased from51.6m to 34.5m. Goodwill amortisationfell from 24.3m to 9.6m. Thesedecreases in goodwill amortisation and depreciation reflect the disposalscompleted in the six months ended 31 October 2003 and the Coach USA impairment losses recognised in the yearended 30 April 2003.

 

Net exceptionalcharges before tax of 5.9m (2002 575.0m) were reported. The exceptional charges comprise a loss onthe sale of our Citybus operations and Chongqing investment of 0.8m and a losson sale of 5.1m on the disposals at Coach USA.

 

Non-exceptionalrestructuring costs included within operating profit amounted to 4.1m (2002 -2.9m), of which 3.5m (2002 - 0.9m) relates to the restructuring at Coach USAand 0.6m (2002 - 2.0m) relates to redundancy costs incurred in our other divisions.

 

Overall, earnings pershare before goodwill amortisation and exceptional items decreased to 3.2p,compared to 4.4p in the prior year reflecting the disposals completed in thesix months. Prior year earnings per sharebenefited from non-recurring gains on the repurchase of bonds and non-recurringliquidated damages at South West Trains, which before tax together amounted to22.2m (15.5m after tax).

 

Acquisitions and Disposals

 

In June 2003, weannounced the disposal of Citybus. Theconsideration amounted to HK$2,200m.The net cash received was HK$1,646m, which represented the grossconsideration less the amount of net third party debt as at 30 April 2003. Further details on the disposal were given in the Groupsannouncement on 9 June 2003. The saleof our Citybus operations realised again on sale of 0.3m and we recorded a loss on sale of 1.1m on ourinvestments in associated companies operating in the Chinese city of Chongqing.

 

As part of theGroups restructuring of Coach USA, we completed the disposal of certain of ourUS divisions in the six months. The netloss on these disposals amounted to 5.1m.

 

The overall effect ofthe disposals in the six months ended 31 October 2003 was to reduce net debt by305.7m.

 

Net debt increased by6.5m in the six months from cash spent on acquisitions, comprising smallacquisitions in the period and payment of deferred consideration in respect ofacquisitions made in previous years.

 

Shares in Issue

 

The weighted averagenumber of shares for the six months ended 31 October 2003 was 1,318.1m. The number of shares ranking for dividend at31 October 2003 was 1,323.1m.

 

Operating Cash Flows and Capital Expenditure

 

The strong cashgenerative nature of the Group is once again highlighted by free cash flow forthe six months of 100.3m (2002 - 100.2m).This, combined with the significant cash generated from disposals ofbusinesses in both America and Hong Kong, saw the Group achieve a recent creditrating upgrade to investment grade status giving the Group added financialflexibility.

 

Capital expenditurefor the six months was 39.2m (2002 - 33.4m).This primarily related to expenditure on passenger service vehicles.

 

Net Assets and Net Debt

 

Net assets at 31October 2003 were 336.6m (30 April 2003 - 317.1m).

 

Net debt decreasedfrom 560.0m at 30 April 2003 to 210.9m at 31 October 2003. This mainly reflects the cash received indisposal proceeds, the cash generation of our continuing businesses and a17.5m reduction in net debt arising from the re-translation of balancesdenominated in foreign currencies.

 

Interest

 

Net finance chargesincreased from 11.7m to 16.6m. Theratio of pre-exceptional EBITDA to net finance charges was 6.7 for the sixmonths ended 31 October 2003 (2002 11.8).The finance charges of 11.7m for the comparative period last yearincluded non-recurring gains of 15.0m on the buyout of our bonds. The reduction of 10.1m in underlyingfinance charges is as a result of our reduced net debt levels.

 

At 31 October 2003,53% (30 April 2003 41%) of the Groups gross borrowings were covered by fixedand capped/floored interest rates.

 

Taxation

 

Our effective taxrate for the interim period is 33.7% (2002 31.4% excluding exceptionalwrite-offs of 575.0m at Coach USA) and the effective tax rate before goodwillamortisation and all exceptional items is 29.7% (2002 23.8%). The increased rates reflect the change inthe mix of pre-tax profits by division and the differences in the corporate taxrates applying to each division.

 

Fuel Hedging

 

We have hedgingarrangements in place to cover all of our expected fuel consumption until 30April 2004 at the current time at a hedge price below the current market leveland our hedging position is under constant review.

 

Accounting Policies

 

There have been nochanges to our accounting policies during the six months ended 31 October2003. Our policies have been reviewedagainst recent accounting pronouncements and no significant changes areexpected in the current financial year.

 

 

 

 

 

Martin A Griffiths 10December 2003

Finance Director

 


 

CONSOLIDATED PROFIT AND LOSS ACCOUNT

 

 

 

Unaudited

Audited

 

 

6 months to 31 October 2003

6 months to 31 October 2002

 

 

 

Performance pre goodwill and exceptionals

Goodwill and exceptional items

Results for the period

Performance pre goodwill and exceptionals

Goodwill and exceptional items

Results for the period

Year to

30 April

2003

 

 

 

 

 

 

 

 

 

 

Notes

m

m

m

m

m

m

m

Turnover: Group and share of joint ventures

4

 

963.8

 

Nil

 

963.8

 

1,067.7

 

Nil

 

1,067.7

 

2,076.6

Less: Share of joint ventures turnover

4

(151.0)

Nil

(151.0)

(141.4)

Nil

(141.4)

(277.9)

Group turnover

4

812.8

Nil

812.8

926.3

Nil

926.3

1,798.7

Continuing group operations

4

699.5

Nil

699.5

674.3

Nil

674.3

1,335.7

Discontinued operations

4

113.3

Nil

113.3

252.0

Nil

252.0

463.0

 

 

812.8

Nil

812.8

926.3

Nil

926.3

1,798.7

Operating costs (including asset impairment)

 

 

(802.0)

 

(5.1)

 

(807.1)

 

(891.3)

 

(594.8)

 

(1,486.1)

 

(2,356.2)

Other operating income

3

58.5

Nil

58.5

40.4

Nil

40.4

87.7

Operating profit/(loss) of group companies

4

 

69.3

 

(5.1)

 

64.2

 

75.4

 

(594.8)

 

(519.4)

 

(469.8)

Share of operating profit/(loss) of joint ventures

 

 

2.8

 

(4.3)

 

(1.5)

 

6.2

 

(4.3)

 

1.9

 

(6.1)

Share of operating profit from interest in associates

 

 

4.8

 

(0.2)

 

4.6

 

5.3

 

(0.2)

 

5.1

 

9.7

Total operating profit/(loss): group and share of joint ventures and associates

 

4

 

76.9

 

(9.6)

 

67.3

 

86.9

 

(599.3)

 

(512.4)

 

(466.2)

Represented by:

 

 

 

 

 

 

 

 

Continuing group operations

4

68.3

(4.1)

64.2

62.8

(590.9)

(528.1)

(481.3)

Joint ventures and associates

4

7.6

(4.5)

3.1

11.5

(4.5)

7.0

3.6

 

 

75.9

(8.6)

67.3

74.3

(595.4)

(521.1)

(477.7)

Discontinued operations

4

1.0

(1.0)

Nil

12.6

(3.9)

8.7

11.5

Total operating profit/(loss): group and share of joint ventures and associates

 

4

 

 

76.9

 

 

(9.6)

 

 

67.3

 

 

86.9

 

 

(599.3)

 

 

(512.4)

 

 

(466.2)

Loss on sale of properties continuing operations

 

 

Nil

 

Nil

 

Nil

 

Nil

 

Nil

 

Nil

 

(0.5)

Loss on disposal of operations

 

Nil

(5.9)
(5.9)

Nil

Nil

Nil

Nil

Profit/(loss) on ordinary activities before interest and taxation

 

 

76.9

 

(15.5)

 

61.4

 

86.9

 

(599.3)

 

(512.4)

 

(466.7)

Finance charges (net)

 

(16.6)

Nil

(16.6)

(11.7)

Nil

(11.7)

(33.5)

Profit/(loss) on ordinary activities before taxation

 

 

60.3

 

(15.5)

 

44.8

 

75.2

 

(599.3)

 

(524.1)

 

(500.2)

Taxation on profit/(loss) on ordinary activities

5

 

(17.9)

 

2.8

 

(15.1)

 

(17.9)

 

1.9

 

(16.0)

 

(25.0)

Profit/(loss) for the financial period

 

42.4

(12.7)

29.7

57.3

(597.4)

(540.1)

(525.2)

Dividends (0.9p per share (0.8p 31 October 2002; 2.6p full year to 30 April 2003))

 

 

 

(11.9)

 

 

Nil

 

 

(11.9)

 

 

(10.6)

 

 

Nil

 

 

(10.6)

 

 

(34.3)

Retained profit/(loss) for the period

 

30.5

(12.7)

17.8

46.7

(597.4)

(550.7)

(559.5)

Earnings/(loss) per share

 

 

 

 

 

 

 

 

- Basic

6

 

 

2.3p

 

 

(41.2)p

(40.0)p

- Basic before goodwill amortisation

and exceptional items

6

 

 

 

3.2p

 

 

 

4.4p

 

6.4p

- Diluted

6

 

 

2.2p

 

 

(41.2)p

(40.0)p

 

Theaccompanying notes form an integral part of this consolidated profit and lossaccount.

 

 


CONSOLIDATEDBALANCE SHEET

 

 

 

Unaudited

Audited

 

 

As at

As at

As at

 

 

31 October

2003

31 October

2002

30 April

2003

 

 

 

 

 

 

 

m

m

m

 

Fixed Assets

 

 

 

 

Intangible assets

 

111.9

216.3

206.9

Tangible assets

 

619.0

879.9

851.6

Investments

 

 

 

 

- Investment in joint ventures

 

 

 

 

Goodwill

 

67.8

77.1

72.7

Share of gross assets

 

153.1

133.7

167.5

Share of gross liabilities

 

(101.3)

(85.9)

(122.0)

Shareholder loan notes

 

10.0

10.0

10.4

 

 

129.6

134.9

128.6

- Investment in associates

 

62.0

69.3

70.0

- Other investments

 

2.2

2.5

2.7

 

 

924.7

1,302.9

1,259.8

Current Assets

 

 

 

 

Stocks

 

19.4

38.0

38.1

Debtors and prepaid charges - due within one year

 

216.6

241.1

192.3

- due after more than one year

61.3

48.5

59.9

Cash at bank and in hand

 

338.1

168.5

164.7

 

 

635.4

496.1

455.0

 

 

 

 

 

Creditors: Amounts falling due within one year

 

(475.5)

(530.6)

(504.2)

Net current assets/(liabilities)

 

159.9

(34.5)

(49.2)

Total assets less current liabilities

 

1,084.6

1,268.4

1,210.6

Creditors: Amounts falling due after more than one year

 

(522.6)

(721.1)

(640.7)

Provisions for liabilities and charges

 

 

 

 

- Joint ventures

 

 

 

 

Goodwill

 

0.6

Nil

Nil

Share of gross assets

 

4.8

4.6

5.3

Share of gross liabilities

 

(31.5)

(23.4)

(27.9)

Shareholder loan

 

3.3

Nil

Nil

- Other provisions

 

(202.6)

(209.5)

(230.2)

Net assets

 

336.6

319.0

317.1

Capital and reserves

 

 

 

 

Equity share capital

 

6.6

6.6

6.6

Share premium account

 

389.1

384.4

386.1

Profit and loss account*

 

(60.8)*

(74.6)

(77.3)

Capital redemption reserve

 

1.7

1.7

1.7

Distribution reserve

 

Nil

0.9

Nil

Shareholders funds Equity

 

336.6

319.0

317.1

 

The accompanying notes form an integral part of thisconsolidated balance sheet.

 

* The profit and loss reserve deficit of 60.8m is theconsolidated position after taking account of cumulative goodwill of 113.8mthat was written off against reserves in periods prior to the adoption of FRS10 Goodwill and Intangible Assets. Theholding companys distributable reserves as at 31 October 2003 were 87.3m.

 


CONSOLIDATEDCASH FLOW STATEMENT

 

 

 

Unaudited

Audited

 

 

6 months to

6 months to

Year to

 

 

31 October

2003

31 October

2002

30 April 2003

 

 

m

m

m

 

Notes

 

 

 

Net cash inflow from operating activities

7

111.4

113.8

272.2

Dividends from associates

 

4.1

2.7

5.3

Returns on investments and servicing of finance

 

 

 

 

Interest paid

 

(34.2)

(18.2)

(52.6)

Interest element of hire purchase and lease finance

 

(1.7)

(2.7)

(4.7)

Interest received

 

36.9

2.7

5.4

Net cash inflow/(outflow) from returns on investments

and servicing of finance

 

10

 

1.0

 

(18.2)

 

(51.9)

Taxation

 

(16.2)

1.9

(7.8)

Capital expenditure and financial investment

 

 

 

 

Purchase of tangible fixed assets

 

(27.3)

(26.1)

(52.9)

Sale of tangible fixed assets

 

2.7

6.5

20.1

Net cash outflow for capital expenditure and financial investment

 

 

(24.6)

 

(19.6)

 

(32.8)

Acquisitions and disposals

 

 

 

 

Acquisition of subsidiaries

 

(6.5)

(5.2)

(10.1)

Purchase of goodwill

 

Nil

(0.4)

(0.8)

Purchase of investment in joint ventures and associates

 

Nil

(0.4)

(0.9)

Cash of disposed subsidiaries

 

(4.2)

Nil

Nil

Disposal of subsidiaries and other businesses

 

261.7

2.0

7.0

Disposal of associates

 

0.9

Nil

Nil

Loans to joint ventures

 

(2.9)

Nil

Nil

Net cash inflow/(outflow) from acquisitions and disposals

 

249.0

(4.0)

(4.8)

Equity dividends paid

 

(23.8)

(17.1)

(27.6)

Net cash inflow before financing

 

300.9

59.5

152.6

Financing

 

 

 

 

Sale of tokens

 

4.0

3.5

12.9

Redemption of tokens

 

(6.1)

(5.7)

(10.8)

Issue of share capital for cash

 

3.0

Nil

Nil

Decrease/(increase) in collateral balances

 

35.3

(34.2)

(32.1)

Decrease in borrowings

 

(126.8)

(12.0)

(90.9)

Repayments of hire purchase and lease finance

 

(32.9)

(22.7)

(44.4)

Cash inflows from lease finance

 

34.9

Nil

Nil

Net cash outflow from financing

 

(88.6)

(71.1)

(165.3)

Increase/(decrease) in cash in period

8

212.3

(11.6)

(12.7)

Free cash flow

 

100.3

100.2

217.8

Free cash flow per share

 

7.6p

7.6p

16.6p

 

Free cash flow comprises net cash inflow from operatingactivities, dividends from associates, net cash inflow/(outflow) from returnson investments and servicing of finance, and taxation.

 

The accompanying notes form an integral part of thisconsolidated cash flow statement.

 


CONSOLIDATEDSTATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

2003

31 October

2002

30 April

2003

 

 

 

 

 

m

m

m

 

 

 

 

Profit/(loss) for the financial period

29.7

(540.1)

(525.2)

Translation differences on foreign currency net investments

(0.5)

(33.7)

(26.6)

UK tax effect of translation differences on foreign currency

net investments

 

(0.6)

 

(5.5)

 

(6.4)

Share of other recognised gains and losses of associates

(0.2)

Nil

(0.1)

Total recognised gains and losses relating to the period

28.4

(579.3)

(558.3)

 

 

RECONCILIATION OF MOVEMENTS IN CONSOLIDATED SHAREHOLDERSFUNDS

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

m

m

m

 

 

 

 

Profit/(loss) for the financial period

29.7

(540.1)

(525.2)

Dividends

(11.9)

(10.6)

(34.3)

 

17.8

(550.7)

(559.5)

Goodwill sold, previously written off to reserves

Nil

0.5

0.5

Other recognised gains and losses relating to the period

 

 

 

- Translation differences on foreign currency net investments

(0.5)

(33.7)

(26.6)

- UK tax effect of translation differences on foreign currency

net investments

 

(0.6)

 

(5.5)

 

(6.4)

- Share of other recognised gains and losses of associates

(0.2)

Nil

(0.1)

Share capital issued less costs

3.0

Nil

1.7

Distribution reserve decrease

Nil

(0.7)

(1.6)

 

 

 

 

Net increase/(decrease) in shareholders funds

19.5

(590.1)

(592.0)

Opening shareholders funds

317.1

909.1

909.1

Closing shareholders funds

336.6

319.0

317.1

 

 

NOTES

 

1 BASISOF PREPARATION

 

The financial information for the sixmonths ended 31 October 2003 has not been audited, nor has the comparativefinancial information for the six months ended 31 October 2002. The comparative financial information forthe year ended 30 April 2003 does not reflect all of the information containedin the Companys annual accounts. These annual accounts received an unqualifiedaudit report and have been filed with the Registrar of Companies.

 

Thisannouncement was approved by the Board of Directors on 10 December 2003. There have been no changes in accountingpolicies since those used in the annual accounts for the year ended 30 April2003.

 

The interimreport for the six months to 31 October 2003 will be published in the FinancialTimes on 11 December 2003. The interimreport, which is extracted from this announcement and which includes theindependent review report by the auditors, has been prepared in accordance withthe Listing Rules of the Financial Services Authority. The full text of the interim report isincluded at the end of this announcement released to the London Stock Exchange.

 


 

 

2 EXCEPTIONALITEMS

 

The following items have been treatedas exceptional:

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

 

 

 

 

m

m

m

 

 

 

 

Loss on sale of Coach USA divisions

(5.1)

Nil

Nil

Gain on sale of Citybus

0.3

Nil

Nil

Loss on sale of Chongqing investment

(1.1)

Nil

Nil

Provision for losses on operations to be terminated or sold

Nil

(7.7)

(7.7)

Impairment of tangible fixed assets at Coach USA

Nil

(162.7)

(162.7)

Write-down of current assets to net realisable value at Coach USA

Nil

(17.8)

(17.8)

Impairment of goodwill at Coach USA

Nil

(386.8)

(386.8)

Loss on sale of properties

Nil

Nil

(0.5)

 

(5.9)

(575.0)

(575.5)

Tax effect of exceptional items

2.0

Nil

Nil

 

(3.9)

(575.0)

(575.5)

 

 

Net exceptional charges before tax of 5.9m for thesix months ended 31 October 2003 relate to the total pre-tax losses arising onthe disposals of Citybus, our investment in former associated companiesoperating in the Chinese city of Chongqing and various parts of Coach USA.

 

The net exceptional charges before tax of 575.0m inthe six months ended 31 October 2002 related to write-downs of the carryingvalue of Coach USAs assets following an impairment review conducted as at 31October 2002. To the extent that thewritten-down values as at 31 October 2002 were based on projected cash flows,the actual cash flows for the six months ended 30 April 2003 were compared toprojections. Actual cash flows were notsignificantly different to those projected, and no further write-downs wererecorded. There have been no new eventsin the six months ended 31 October 2003 that suggest any further impairment ofCoach USAs assets. The directors willupdate their assessment of the carrying value of Coach USAs assets as at 30April 2004.

 

Thedirectors also undertook an impairment review as at 30 April 2003 of thecarrying value of the Groups 49% joint venture interest in Virgin Rail Group(VRG) and concluded that there had been no impairment loss. VRG's two train franchises are presentlyoperating with additional subsidy support from the Strategic Rail Authority("SRA") in line with commercial arrangements agreed on 19 July 2002. The value of Stagecoach Group's investmentin VRG depends on the agreement of long-term commercial arrangements with theSRA for the operation of the franchises. Negotiations are continuing betweenVRG and the SRA in this regard but it is not yet known with certainty whenagreement will be reached. Thedirectors of Stagecoach Group have concluded there is no impairment loss at 31October 2003 and they continue to monitor the situation regularly and to assessany implications for the Groups investment in VRG. In particular, they have carefully reviewed the underlying assetsand liabilities of VRG and made appropriate provision where considerednecessary in accounting for Stagecoach Group's share of the consolidated netassets of VRG as at 31 October 2003, having given due regard to all relevantfactors. The directors will updatetheir assessment of the carrying value of Virgin Rail Group as at 30 April2004.

 

 

 

3 OTHEROPERATING INCOME

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

m

m

m

 

 

 

 

Miscellaneous revenue

21.8

22.1

47.9

Liquidated damages received

Nil

7.2

8.5

Losses on disposal of assets, other than properties

(2.1)

(1.3)

(2.7)

Rail franchise support

38.8

12.4

34.0

 

58.5

40.4

87.7

 


 

4 SEGMENTALANALYSIS

(A) TURNOVER

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

m

m

m

 

 

 

 

Continuing operations

 

 

 

UK Bus

317.9

293.8

598.4

New Zealand

26.4

21.5

51.0

Coach USA

138.5

153.0

272.7

Total bus continuing operations

482.8

468.3

922.1

Rail

216.7

206.0

413.6

Total continuing operations

699.5

674.3

1,335.7

Discontinued operations

 

 

 

Citybus

17.8

70.3

132.3

Australia

Nil

0.5

0.4

Coach USA

95.5

181.2

330.3

Group Turnover

812.8

926.3

1,798.7

 

 

 

 

Share of joint ventures turnover

 

 

 

- Virgin Rail Group

149.5

140.6

276.1

- thetrainline

5.4

5.1

11.0

- Elimination of inter-segment turnover

(3.9)

(4.3)

(9.2)

Group turnover and share of joint ventures turnover

963.8

1,067.7

2,076.6

 


4 SEGMENTAL ANALYSIS (CONTINUED)

(B) OPERATINGPROFIT/(LOSS)

 

 

Unaudited

Audited

 

6 months to 31 October 2003

6 months to 31 October 2002

 

 

Performance pre goodwill and exceptionals

Goodwill and exceptional items

Results for the period

Performance pre goodwill and exceptionals

Goodwill and exceptional items

Results for

the period

Year to

30 April

2003

 

 

 

 

 

 

 

 

 

m

m

m

m

m

m

m

Continuing operations

 

 

 

 

 

 

 

UK Bus

34.3

Nil

34.3

31.1

Nil

31.1

67.0

New Zealand

4.9

Nil

4.9

4.4

Nil

4.4

11.2

Coach USA

15.9

Nil

15.9

15.8

(575.0)

(559.2)

(561.0)

Total bus continuing operations

55.1

Nil

55.1

51.3

(575.0)

(523.7)

(482.8)

Rail

21.5

Nil

21.5

18.9

Nil

18.9

38.2

Total continuing operations

76.6

Nil

76.6

70.2

(575.0)

(504.8)

(444.6)

 

 

 

 

 

 

 

 

Group overheads

(4.2)

Nil

(4.2)

(4.5)

Nil

(4.5)

(9.4)

Goodwill amortisation

Nil

(4.1)

(4.1)

Nil

(15.9)

(15.9)

(21.0)

Redundancy/restructuring costs

 

 

 

 

 

 

 

- Continuing operations

(4.1)

Nil

(4.1)
(2.9)

Nil

(2.9)

(6.3)

Total operating profit/(loss) of continuing group companies

68.3

(4.1)

64.2
62.8

(590.9)

(528.1)

(481.3)

Discontinued operations

 

 

 
 

 

 

 

- Citybus

1.0

Nil

1.0
12.6

Nil

12.6

19.1

- Goodwill amortisation

Nil

(1.0)

(1.0)

Nil

(3.9)

(3.9)

(7.6)

Total operating profit/(loss) of group companies

 

69.3

 

(5.1)

 

64.2

 

75.4

 

(594.8)

 

(519.4)

 

(469.8)

Share of operating profit/(loss) of joint ventures

 

 

 

 

 

 

 

- Virgin Rail Group

5.0

Nil

5.0

7.7

Nil

7.7

7.2

- thetrainline

(1.7)

Nil

(1.7)

(1.4)

Nil

(1.4)

(4.3)

- other

(0.5)

Nil

(0.5)
(0.1)

Nil

(0.1)

(0.3)

Goodwill amortised on investments in joint ventures

 

Nil

 

(4.3)

 

(4.3)

 

Nil

 

(4.3)

 

(4.3)

 

(8.7)

Share of operating profit of associates

 

 

 

 

 

 

 

- Road King

5.0

Nil

5.0

5.8

Nil

5.8

10.5

- other

(0.2)

Nil

(0.2)

(0.5)

Nil

(0.5)

(0.5)

Goodwill amortised on investments in associates

Nil

(0.2)

(0.2)

Nil

(0.2)

(0.2)

(0.3)

Total operating profit/(loss): group and share of joint ventures and associates

 

76.9

 

(9.6)

 

67.3

 

86.9

 

(599.3)

 

(512.4)

 

(466.2)

 

Theoperating profit from discontinued operations includes Citybus. The operating profit from the discontinuedelement of Coach USA is not separately shown because it is not clearlydistinguishable due to certain shared costs that relate to Coach USA as awhole. However, the discontinuedelement of Coach USAs operating profit is not believed to be material in thecontext of the Groups annual operating profit as a whole.

 


 

5 TAXATION

 

Thetaxation charge comprises:

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

 

 

 

 

m

m

m

 

 

 

 

Group companies

13.3

15.8

22.4

Share of joint ventures tax

1.2

Nil

2.0

Share of associates tax

0.6

0.2

0.6

 

15.1

16.0

25.0

 

 

 

6 EARNINGS/(LOSS)PER SHARE

 

Earnings/(loss)per ordinary share have been calculated in accordance with FRS 14 Earnings perShare, by calculating the profit/(loss) on ordinary activities after taxationdivided by the weighted average number of ordinary shares in issue during theperiod based on the following:

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

 

 

 

Basic weighted average share capital (number of shares, million)

1,318.1

1,311.2

1,314.4

Dilutive shares

 

 

 

- Executive Share Option Scheme

17.3

Nil

2.3

- Employee SAYE Scheme

1.3

Nil

Nil

Diluted weighted average share capital (number of shares, million)

1,336.7

1,311.2

1,316.7

 

 

 

 

m

m

m

 

 

 

 

 

 

 

 

Profit/(loss) after taxation (for basic EPS calculation)

29.7

(540.1)

(525.2)

Goodwill amortised on subsidiaries

5.1

19.8

28.6

Goodwill amortised on joint ventures

4.3

4.3

8.7

Goodwill amortised on associates

0.2

0.2

0.3

Exceptional items (see note 2)

5.9

575.0

575.5

Tax effect of goodwill amortisation and exceptional items

(2.8)

(1.9)

(3.8)

Profit for adjusted EPS calculation

42.4

57.3

84.1

 


 

7 RECONCILIATIONOF OPERATING PROFIT/(LOSS) TO NET CASHFLOW FROM OPERATING ACTIVITIES

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

 

 

 

 

m

m

m

 

 

 

 

Operating profit/(loss) of group companies

64.2

(519.4)

(469.8)

Depreciation

34.5

51.6

105.3

Impairment of tangible fixed assets

Nil

162.7

162.7

Impairment of goodwill

Nil

386.8

386.8

Loss on sale of tangible fixed assets, other than properties

2.1

1.3

2.7

Goodwill amortisation

5.1

19.8

28.6

Provision for losses on operations to be terminated or sold

Nil

7.7

7.7

Distribution reserve

Nil

(0.7)

0.2

Decrease in stocks

5.4

9.5

11.7

(Increase)/decrease in debtors

(24.1)

(10.1)

13.6

Increase/(decrease) in creditors

26.1

2.7

(1.7)

(Decrease)/increase in provisions

(1.9)

1.9

24.4

Net cash inflow from operating activities

111.4

113.8

272.2

 

During the period the Group enteredinto hire purchase arrangements in respect of new assets with a total capitalvalue at the inception of the contracts of 14.3m (31 October 2002 - 9.4m).

 

 

 

8 RECONCILIATION OF NET CASHFLOW TOMOVEMENT IN NET DEBT

 

 

Unaudited

Audited

 

6 months to

6 months to

Year to

 

31 October

31 October

30 April

 

2003

2002

2003

 

m

m

m

 

 

 

 

Increase/(decrease) in cash

212.3

(11.6)

(12.7)

Bond repayments

10.7

38.1

40.0

Cash flow from decrease/(increase) in debt and lease financing

114.1

(3.4)

95.3

 

337.1

23.1

122.6

Loans of disposed subsidiaries

47.3

Nil

Nil

Other movements

Nil

57.5

59.9

Movement in cash collateral

(35.3)

34.2

32.1

Decrease in net debt

349.1

114.8

214.6

Opening net debt

(560.0)

(774.6)

(774.6)

Closing net debt

(210.9)

(659.8)

(560.0)

 


 

9 ANALYSISOF NET DEBT

 

 

 

 

Opening

 

 

Cashflows

 

Cash collateral

Acquisitions and disposals

 

Other movements

 

 

Closing

 

m

m

m

m

m

m

 

 

 

 

 

 

 

Cash

90.1

212.3

Nil

Nil

(3.6)

298.8

Cash collateral

74.6

(34.9)

(0.4)

Nil

Nil

39.3

Hire purchase and lease obligations

(80.6)

(2.0)

Nil

Nil

(10.6)

(93.2)

Bank loans and loan stock

(240.0)

115.7

0.4

47.3

2.2

(74.4)

Bonds

(404.1)

10.7

Nil

Nil

12.0

(381.4)

 

(560.0)

301.8

Nil

47.3

Nil

(210.9)

 

 

Thenet total of cash and cash collateral of 338.1m (30 April 2003- 164.7m) isclassified in the balance sheet as cash at bank and in hand. The cash collateral balance as at 31 October2003 of 39.3m (30 April 2003 - 74.6m) comprises balances held in trust inrespect of loan notes of 33.9m (30 April 2003 34.3m) and Coach USA letterof credit and insurance collateral cash of 5.4m (30 April 2003 - 40.3m). In addition, cash includes train operatingcompany cash of 65.6m (30 April 2003 - 42.9m). Under the terms of the franchise agreements, train operatingcompanies can only distribute cash out of retained profits.

 

 

10 FINANCE CHARGES

 

Thenet cash inflow from returns on investments and servicing of finance of 1.0mcompares to net finance charges of 16.6m reported in the consolidated profitand loss account. The largest elementof the 17.6m difference relates to a restructuring of interest ratederivatives.

 

In June 2003, we took advantage of a sharp decline in longterm US$ interest rates to extend the maturity of our fixed rate debt. This was achieved by closing out a number ofinterest rate derivatives that were linked to our 2009 US$ bond. As a result of this restructuring werealised a net cash inflow of 12.3m.This amount will be recognised as income in the profit and loss accountover the life of the original debt.

 


 

 

 

 

 

 

 

 

 

 

 

 

 

APPENDIX

 

 

 

 

 

 

Stagecoach Group plc

Interim Report for the six monthsended 31 October 2003

(to be published in the FinancialTimes on 11 December 2003)


 

Consolidated Profit & Loss Account

For the six months ended 31 October 2003

Unaudited

6 months ended 31 Oct 2003

m

Unaudited

6 months ended 31 Oct 2002

m

Audited

Year ended 30 April 2003

m

 

 

 

 

Turnover: Group and share of joint ventures

963.8

1,067.7

2,076.6

Less: Share of joint ventures turnover

(151.0)

(141.4)

(277.9)

Group turnover

812.8

926.3

1,798.7

Continuing group operations

699.5

674.3

1,335.7

Discontinued operations

113.3

252.0

463.0

 

812.8

926.3

1,798.7

Operating costs (including exceptional items of Nil (575.0m 31 October 2002 and full year to 30 April 2003))

(807.1)

(1,486.1)

(2,356.2)

Other operating income

58.5

40.4

87.7

Operating profit/(loss) of group companies

64.2

(519.4)

(469.8)

Share of operating (loss)/profit of joint ventures

(1.5)

1.9

(6.1)

Share of operating profit from interest in associates

4.6

5.1

9.7

Total operating profit/(loss): group and share of joint ventures and associates

67.3

(512.4)

(466.2)

Represented by:

 

 

 

Continuing group operations

64.2

(528.1)

(481.3)

Joint ventures and associates

3.1

7.0

3.6

 

67.3

(521.1)

(477.7)

Discontinued operations

Nil

8.7

11.5

Total operating profit/(loss): group and share of joint ventures and associates

67.3

(512.4)

(466.2)

Loss on sale of properties continuing operations

Nil

Nil

(0.5)

Loss on disposal of operations

(5.9)

Nil

Nil

Profit/(loss) on ordinary activities before interest and taxation

61.4

(512.4)

(466.7)

Finance charges (net)

(16.6)

(11.7)

(33.5)

Profit/(loss) on ordinary activities before taxation

44.8

(524.1)

(500.2)

Taxation on profit/(loss) on ordinary activities

(15.1)

(16.0)

(25.0)

Profit/(loss) for the financial period

29.7

(540.1)

(525.2)

Dividends (0.9p per share (0.8p 31 October 2002; 2.6p full year to 30 April 2003))

(11.9)

(10.6)

(34.3)

Retained profit/(loss) for the period

17.8

(550.7)

(559.5)

Earnings/(loss) per share

 

 

 

- Basic

2.3p

(41.2)p

(40.0)p

- Basic before goodwill amortisation and exceptional items

3.2p

4.4p

6.4p

- Diluted

2.2p

(41.2)p

(40.0)p

 

 

 

 

Consolidated Balance Sheet

As at 31 October 2003

Unaudited

31 Oct 2003

m

Unaudited

31 Oct 2002

m

Audited

30 April 2003

m

 

Chairmans Statement

Stagecoach Group has enjoyed a strong trading performance in the first six months of the year. Operating profit at each of UK Bus, Rail, Coach USA and New Zealand is up on the same period last year and we are encouraged by the particularly strong growth in our UK bus and rail businesses. Across the Group, we have a strong portfolio of profitable and cash generative businesses.

We have continued to reduce our net debt from a combination of cash flows generated by our operations and business disposals. This will bring long-term benefits to the business. Net debt reduced by 62.3% in the six months ended 31 October 2003, down from 560.0m to 210.9m.

Total turnover for the six months was 963.8m (2002 - 1,067.7m). Total operating profit (before goodwill amortisation and exceptional items) was 76.9m (2002 - 86.9m). The fall in operating profits largely reflects the disposal of Citybus. Excluding Citybus, operating profit on an equivalent basis was up from 74.3m to 75.9m.

 

The Directors have declared an interim dividend of 0.9p per share (2002 0.8p) and this reflects the Boards confidence in the prospects for the Group. Based on continued strong and stable cash flows and profits within the business, we will look to progressively grow the dividend.

 

We have made an encouraging start to the second half of the year and I am pleased to report that the current trading of the Group remains in line with the expectations set out in the Company Statement of 21 October 2003. I believe that the Groups portfolio of businesses offers good prospects for further growth and increased shareholder value.

 

Robert Speirs, Chairman

 

Independent Review Report to Stagecoach Group plc

 

Introduction

We have been instructed by the company to review the financial information which comprises the consolidated profit and loss account, consolidated balance sheet, and consolidated cash flow statement. We have read the other information contained in the interim report and considered whether it contains any apparent misstatements or material inconsistencies with the financial information.

 
Directors Responsibilities

The interim report, including the financial information contained therein, is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the interim report in accordance with the Listing Rules of the Financial Services Authority which require that the accounting policies and presentation applied to the interim figures should be consistent with those applied in preparing the preceding annual accounts except where any changes, and the reasons for them, are disclosed.

 

Review Work Performed

We conducted our review in accordance with guidance contained in Bulletin 1999/4 issued by the Auditing Practices Board for use in the United Kingdom. A review consists principally of making enquiries of group management and applying analytical procedures to the financial information and underlying financial data and, based thereon, assessing whether the accounting policies and presentation have been consistently applied unless otherwise disclosed. A review excludes audit procedures such as tests of controls and verification of assets, liabilities and transactions. It is substantially less in scope than an audit performed in accordance with UK Auditing Standards and therefore provides a lower level of assurance than an audit. Accordingly we do not express an audit opinion on the financial information. This report, including the conclusion, has been prepared for and only for the company for the purpose of the Listing Rules of the Financial Services Authority and for no other purpose. We do not, in producing this report, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or in to whose hands it may come save where expressly agreed by our prior consent in writing.

 

Review Conclusion
On the basis of our review we are not aware of any material modifications that should be made to the financial information as presented for the six months ended 31 October 2003.

 

PricewaterhouseCoopers LLP, Chartered Accountants, Glasgow

10 December 2003

Fixed Assets

 

 

 

 

Intangible assets

111.9

216.3

206.9

 

Tangible assets

619.0

879.9

851.6

 

Investments

193.8

206.7

201.3

 

 

924.7

1,302.9

1,259.8

 

Current Assets

 

 

 

 

Stocks

19.4

38.0

38.1

 

Debtors and prepaid charges

 

 

 

 

- due within one year

216.6

241.1

192.3

 

- due after more than one year

61.3

48.5

59.9

 

Cash at bank and in hand

338.1

168.5

164.7

 

 

635.4

496.1

455.0

 

Creditors: Amounts falling due within one year

(475.5)

(530.6)

(504.2)

 

Net current assets/(liabilities)

159.9

(34.5)

(49.2)

 

Total assets less current liabilities

1,084.6

1,268.4

1,210.6

 

Creditors: Amounts falling due after more than

 

 

 

 

one year

(522.6)

(721.1)

(640.7)

 

Provisions for liabilities and charges

(225.4)

(228.3)

(252.8)

 

Net assets

336.6

319.0

317.1

 

 

 

 

 

 

Capital and reserves

 

 

 

 

Equity share capital

6.6

6.6

6.6

 

Share premium account

389.1

384.4

386.1

 

Profit and loss account

(60.8)

(74.6)

(77.3)

 

Capital redemption reserve

1.7

1.7

1.7

 

Distribution reserve

Nil

0.9

Nil

 

Shareholders funds - Equity

336.6

319.0

317.1

 

 

 

 

 

 

Consolidated Cash Flow Statement

For the six months ended 31 October 2003

 

 

 

 

 

Unaudited

6 months

ended

31 Oct 2003

Unaudited

6 months

ended

31 Oct 2002

Audited

Year

Ended

30 April 2003

 

 

 

m

m

m

 

 

 

 

 

 

Net cash inflow from operating activities

111.4

113.8

272.2

 

Dividends from associates

4.1

2.7

5.3

 

Returns on investments and servicing of finance

 

1.0

 

(18.2)

 

(51.9)

 

Taxation

(16.2)

1.9

(7.8)

 

Capital expenditure and financial investment

(24.6)

(19.6)

(32.8)

 

Acquisitions and disposals

249.0

(4.0)

(4.8)

 

Equity dividends paid

(23.8)

(17.1)

(27.6)

 

Net cash inflow before financing

300.9

59.5

152.6

 

Financing

(88.6)

(71.1)

(165.3)

 

Increase/(decrease) in cash in the period

212.3

(11.6)

(12.7)

 

Free cash flow

100.3

100.2

217.8

 

Free cash flow per share

 

 

 

7.6p

7.6p

16.6p