Regulatory Story
Go to market news section View chart   Print
Company DP World Limited
TIDM DPW
Headline DP WORLD ANNOUNCES STRONG PRELIMINARY RESULTS
Released 07:00 29-Mar-2012
Number 3092A07

RNS Number : 3092A
DP World Limited
29 March 2012
 



DP WORLD LIMITED ANNOUNCES STRONG PRELIMINARY RESULTS

For the twelve months ended 31 December 2011

 

Reported Results (A)

before separately disclosed items unless stated (B)

USD million

 

2011

 

2010

 

%  change

Underlying change  (C)

Gross[1] throughput (TEU '000)

54,737

49,588

10%

-

Consolidated[2] throughput (TEU '000)

27,471

27,750

-1%

9%

Revenue

2,978

3,078

-3%

14%

Adjusted EBITDA[3]

1,307

1,240

5%

19%

Adjusted EBITDA margin

43.9%

40.3%

-

42.1%

Profit for the year

532

450

18%

24%

Profit for the year attributable to owners of the Company

459

374

23%

-

Profit for the year

after separately disclosed items (D)

 

751

 

451

 

67%

 

-

Profit for the year attributable to owners of the Company after separately disclosed items

 

683

 

375

 

82%

 

-

Earnings per Share  (US cents)

after separately disclosed items

 

82 cents

 

45 cents

 

82%

 

-

Dividend per Share (US cents)

24 cents

17 cents[4]


-

 

A.   Reported results before separately disclosed items include revenue for the Australia terminals until 11 March 2011 and share of profit from equity-accounted investees from those terminals from 12 March 2011.

B.   Before separately disclosed items primarily excludes non-recurring items.  Further details can be found in Note 11 of the audited accounts.

C.   The underlying change shows what growth rates and margin would have been had the five terminals in Australia continued to be consolidated in DP World's accounts from 12 March 2011 and allows for a better comparison to the prior period.

D.   The statutory results include separately disclosed items.  Further details can be found in Note 11 of the audited accounts.

 

Dubai, United Arab Emirates, 29 March, 2012: DP World today announces strong financial results from its global portfolio of marine terminals for the twelve months to 31 December 2011, delivering a better than expected profit attributable to owners of the Company before separately disclosed items of $459 million, 23 % ahead of last year.

 

Adjusted EBITDA3 was $1,307 million with adjusted EBITDA margin of 43.9%. When compared with the prior year, underlying[5] adjusted EBITDA growth was 19%, ahead of underlying revenue growth of 14% and underlying container volume growth of 9%.  We have delivered a sustainable improvement in underlying container revenue per TEU of 5%, increased underlying non-container revenue by 11% and delivered a reduction in our underlying cost per TEU following productivity improvements in parallel with our ongoing discipline around costs.  

 

Each of our three regions has delivered a superior performance when compared with the prior year.  In the Middle East, Europe and Africa region, adjusted EBITDA grew 9% to $861 million, with an adjusted EBITDA margin of 45.7%.  In the Asia Pacific & Indian Subcontinent region, adjusted EBITDA increased 26% to $322 million with a significantly improved adjusted EBITDA margin of 64.5%.  The Americas and Australia region delivered adjusted EBITDA of $203 million or, excluding the deconsolidation of the five Australia terminals, on an underlying basis, delivered adjusted EBITDA growth of 37% and improved adjusted EBITDA margins of 33.1%. 

 

Profit attributable to owners of the Company after separately disclosed items was $683 million.  This delivered earnings per share (EPS) of 82 cents, considerably ahead of the prior year EPS of 45 cents, due to separately disclosed items[6] increasing profit by $225 million.

 

With strong conversion of profitability into cash, gross cash flow from operations increased to $1,159 million with net debt reduced to $3,583 million.  This was partly as a result of our improved financial performance and partly due to the proceeds from the monetisation of 75% of our Australian terminals.  This results in leverage (net debt to adjusted EBITDA) of 2.7 times and provides a solid platform for investing in the future growth of our operations.

 

We continue to invest in our operations to ensure that DP World is well positioned to take advantage of the growth in global trade and meet the requirements of our customers. During 2011 we completed and opened major capacity expansion projects in Dakar (Senegal) and Karachi (Pakistan) and opened a new terminal at Vallarpadam (India).  Despite these new capacity additions, utilisation remains high, above 80% across our portfolio.  High utilisation in Jebel Ali (UAE) is why we will be investing in an additional 1 million TEU of new capacity in 2012 and investing in a new 4 million TEU container terminal which will be operational in 2014.  In addition, we have announced that London Gateway (UK) will be operational in the final quarter of 2013.

 

DP World Group Chairman, Sultan Ahmed bin Sulayem commented;

 

"DP World delivered an excellent improvement in profitability during 2011 reporting profit for the year before separately disclosed items of $532 million.  This improvement in profitability is a reflection of our strategy, which sees us focus on the faster growing emerging markets and more profitable origin and destination and gateway cargo.  This is also a reflection of our ability to meet our customers' needs for the right capacity in the right locations and deliver a world class efficient service to ensure we are the port operator of choice around the world.

 

 "Since the decline in global container volumes in 2009, DP World has worked hard to build a more robust and profitable portfolio.  We have also continued to invest in our business through the downturn.  Our 2011 results reflect this, with a 55% improvement in profit attributable to owners of the Company before separately disclosed items since 2009, as our investments in new terminals mature and we benefit from the inherent operating leverage of our portfolio.

 

"On account of this strong improvement in underlying profit combined with the additional profit from the Australia monetisation, the Board of DP World is recommending an increased dividend distribution to $199 million, or 24 US cents per share.   The Board is confident of the Company's ability to continue to generate cash and support our future growth whilst maintaining a stable dividend payout."

 

DP World Group Chief Executive, Mohammed Sharaf commented;

 

"2011 has been another good year for DP World with the second half of the year delivering a better performance than the first half.  This improved performance was achieved despite a deteriorating global economic backdrop in the second half.

 

"We have benefited from the improvement in global container volumes whilst retaining a very clear focus on generating additional revenue, driving productivity and upholding a disciplined approach to cost management.  This has resulted in an adjusted EBITDA3 of $1,307 million and adjusted EBITDA margin ahead of expectations at a record 43.9%.

 

"We have seen commendable growth throughout our global portfolio and our flagship terminal Jebel Ali (UAE) continues to deliver sustainable EBITDA growth.  We have supplemented this solid domestic performance with stronger growth in major terminals outside the UAE as we continue to invest in our portfolio of growth oriented terminals. 

 

"The global macroeconomic uncertainty has continued into 2012.  With our portfolio focused on the faster growing emerging markets and more stable O&D markets, we continue to see growth across our portfolio in the first two months of the year, with an 11% improvement in gross volume growth. We remain committed to delivering improved operational and financial performance over 2011.

 

"As we look ahead, we remain confident about the long term outlook for our industry.  We believe our continued investment in existing and new terminals around the world will ensure our portfolio is best positioned to meet the expectations of our customers and should allow us to continue to outperform."

 

The Chairman's Statement, Operating and Financial Review and Financial Statements follow from page 4.

 

Investor Inquiries

 

Fiona Piper

DP World Limited

Dubai Mobile: +971561778731

UK Mobile: +447919175602

Email: Fiona.piper@dpworld.com

 

 

 

Jasmine Lindsay

DP World Limited

Direct: +97148080812

Mobile: +971504220405

Email: jasmine.lindsay@dpworld.com

 

 

Analyst and Investor Meeting in Dubai, UAE and Global Conference Calls

 

There will be a meeting in Dubai and conference calls for debt and equity analysts and investors;

 

1)   Meeting for analysts and investors in Dubai, UAE at 1200 noon on Thursday 29 March at DIFC Conference Centre, The Gate Building 4

 

2)   Conference Call at 1200 noon Dubai time (0900 London) on Thursday 29 March 2012 with CEO Mohammed Sharaf and CFO Yuvraj Narayan

 

3)   Conference Call at 1600 Dubai time (1300 London, 0800 New York) on Thursday 29 March 2012 with CFO Yuvraj Narayan

 

4)   A playback of the call will be available shortly after the 12 noon conference call concludes.  For the dial in details and playback details please contact investor.relations@dpworld.com.

 

The presentation accompanying these conference calls will be available on DP World's website within the investor centre. www.dpworld.com from 0900 UAE time this morning.



Chairman's Statement

2011 has been another good year for DP World, delivering a better than expected improvement in profit attributable to owners of the Company, before separately disclosed items, of $459 million, 23 % ahead of last year.

 

This improvement in profitability is a reflection of our strategy which sees us focus on the faster growing emerging markets and more profitable origin and destination cargo, meeting our customers' needs for the right capacity in the right locations and delivering a world class service to our customers to ensure we are the port operator of choice around the world.

 

Since the decline in global container volumes in 2009, DP World has worked hard to build a more robust and profitable portfolio.  We have continued to invest in our business through the downturn creating a balanced global portfolio of cash generative assets.  Each terminal is managed locally, to better identify and take advantage of the unique growth opportunities of the local market, with the added value of operational leverage and synergies that come from being part of a global network.  Over the last three years, DP World has invested in creating 25% more capacity in new and existing terminal operations, primarily in the faster growing emerging markets. 

 

Since 2009 we have achieved adjusted EBITDA[7] growth of 22% and an improvement in adjusted EBITDA margins from 38% to 43.9% despite a deceleration of the global economy. This has delivered a 55% improvement in profit attributable to owners of the Company before separately disclosed items, as our investments in new terminals mature and we benefit from the inherent operating leverage of our portfolio.

 

Strategy

DP World's strategy is to create, develop and manage the most efficient, safe and secure methods of directing the flow of goods through the critical gateways that drive world trade.  Underpinning our strategy is our focus on delivering profitable and sustainable growth for the owners of the Company through incremental revenue generation, improved logistical and operational efficiencies and cost management driving cash flow and returns.

Our continuing focus is to ensure that our business is well prepared to respond to the immediate needs of our customers, whether that is in reliability, additional capacity at existing ports, reducing turnaround time of vessels or improving the speed of evacuation of containers from the port.    Productivity improvements have been one of the highlights of 2011 with many terminals significantly improving productivity, which in turn further improves DP World customer loyalty and EBITDA margins.

Ours is a long-term industry where concessions are in excess of 30 years and our key top line driver of global trade is expected to continue growing.  As shipping lines plan for the future with larger vessels and new trading routes, port operators must follow suit. 

Our industry continues to see a shortage of the right capacity in the right locations to meet the medium term needs of our customers.  Port operators need to plan ahead to ensure that capacity is available to match changing trends in outsourcing of manufacturing, emerging consumer demand growth and to handle the increasing size of container vessels on order today.  DP World is focused on delivering the right capacity in the right locations, in line with market demand, through the expansion of existing terminals within our portfolio, or developing new terminals.  In 2011, we added over 5 million TEU of additional capacity through new developments and expansions of existing terminals including in India, Africa and China.  Our new port in Vallarpadam (India) opened early in the year and has recently handled the largest vessel ever to call in India.

Our customers are looking for continual improvements in efficiency as containers are moved on larger vessels to take advantage of economies of scale - the more efficient the port, the quicker the turnaround time of the vessel.  Integral to our strategy is investing capital to improve efficiencies around loading and unloading of vessels including new quay cranes.  During 2011 DP World has achieved many new productivity records, including record berth moves per hour in Antwerp (Belgium), Doraleh (Djibouti), Jebel Ali (UAE), Karachi (Pakistan), Mundra (India), and Southampton (UK).

Shipping lines and shippers alike are seeking greater efficiencies across the whole supply chain to improve their competitiveness in the marketplace.  DP World is seeking to smooth the transport of containers to and from our ports through 'beyond the gate' activities.  We have invested in a container train to improve connectivity between the ports and hinterland in the Indian Subcontinent region; we operate a container freight station outside the port gates in Mundra (India) and we have invested in and operate inland depots in Northern Europe and Vancouver (Canada). 

 

Our core business is handling containers and we expect to maintain approximately 80% of our revenues from container related activities.  We also remain focused on terminals that are located in origin and destination and gateway markets with approximately 75% of our volumes coming from the faster growing emerging and frontier markets.  This combination provides us with more stable revenue and cash flow, higher EBITDA margins and provides more resilience during challenging macroeconomic times.

Financial Strategy

DP World's financial policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain the future development of the business.

 

We have a strong balance sheet which provides us with the flexibility to support growth in our existing business, expand capacity in line with market demand and to maximise shareholder value.  We seek to maintain a balance between the higher returns that might be possible with higher levels of borrowings and the advantages and security afforded by a sound capital position.

 

The balance sheet is actively managed in line with the long-term nature of our global operations and is best suited to a combination of funding through cash flow from operations, long-term debt at the corporate level and project finance at the individual terminal level.  We believe that this should be achieved without leverage (net debt to adjusted EBITDA) exceeding 4 times in the current market environment.

 

DP World delivered strong cash performance during 2011.  Gross cash from operations increased by 5% to $1,159 million and funded capital expenditure of $481 million.  This strong cash flow, coupled with the proceeds of the monetisation in Australia, which has been held as cash for the majority of 2011, resulted in a significant reduction of net debt to $3,583 million.

 

Investment in our Portfolio

Long-term trade growth is forecast to continue and, with larger vessels joining the world fleet, port capacity today remains under pressure with high utilisation rates in some markets and low levels of productivity and efficiency in other markets.

In line with our strategy, DP World is focused on investing for the long-term capacity requirements of our customers, whether it is in developed markets which do not have the efficiencies or capabilities to handle the increasing size of vessels, or in developing markets which have limited container port capacity to meet their growing needs. 

During 2011 we added 5.3 million TEU to our global portfolio with major expansion projects at existing terminals Dakar (Senegal), Karachi (Pakistan) and Qingdao (China) as well as opening a new development in Vallarpadam (India).   Despite the new capacity additions, utilisation remains high, above 80% across our portfolio.

 

During the year we took two very important decisions relating to new capacity.  In October, we announced London Gateway (UK) will open in the final quarter of 2013.  London Gateway, surrounded by a logistics park, will be the closest deep water port to London and the South East, the largest consumer market in the UK.  London Gateway will be capable of handling the world's largest vessels and will have very high levels of productivity delivering a unique service to our customers. 

In December, we announced the development of a new terminal in Jebel Ali (UAE) to be operational in 2014. This is in addition to a 1 million TEU expansion of Jebel Ali's Terminal 2.  In 2011, Jebel Ali (UAE) grew volumes by 12% as it further cemented its position as a leading hub for trading in the Middle East, India and Africa.  The port is now operating at very high levels of utilisation and with current forecasts continuing to show strong growth across the region, additional capacity will be needed if we are to meet the increasing needs of our customers. 

Over the last five years we have invested in capacity for an additional 24 million TEU around the world. When taking into account our pipeline of new developments and major expansions, which will be rolled out in line with market demand, by 2020 we anticipate having global capacity handling in excess of 100 million TEU. We continue to see further opportunities to expand our existing terminal facilities through incremental capacity growth as well as adding new concessions in new locations. 

Dual Listing

On 1 June 2011, DP World Limited was admitted to the Official List of the UK Listing Authority and to trading on the London Stock Exchange's main market for listed securities.   There was no new capital raised as part of the listing on the London Stock Exchange. The aim was to provide an additional platform to invest in DP World shares to help attract a broader range of investors, which we are pleased to say we have achieved despite the challenging stock market backdrop since the listing.

DP World shares now trade on both Nasdaq Dubai and the London Stock Exchange with the shares being fully fungible across both exchanges.

Dividend

 

The Board is recommending a full year dividend of 24 US cents per share (2010: 17 US cents per share[8]).  This comprises an increase of 10% in the underlying dividend to 18.7 US cents per share, supplemented by a special dividend of 5.3 US cents per share reflecting the separately disclosed profit attributable to owners of the Company[9].   This will result in a total dividend distribution of $199 million reflecting continued confidence in our ability to generate cash and support our growth plans whilst maintaining a stable dividend payout.

 

Subject to approval by shareholders, the dividend will be paid on Wednesday 2 May 2012 to shareholders on the relevant register as at the close of business on 10 April 2012.

 

Outlook Statement

 

The global macroeconomic uncertainty has continued into 2012.  With our portfolio focused on the faster growing emerging markets and more stable O&D markets, we continue to see growth across our portfolio in the first two months of the year, with an 11% improvement in gross volume growth. We remain committed to delivering improved operational and financial performance over 2011.

 

As we look ahead, we remain confident about the long term outlook for our industry.  We believe our continued investment in existing and new terminals around the world will ensure our portfolio is best positioned to meet the expectations of our customers and should allow us to continue to outperform.

 

 

Sultan Ahmed Bin Sulayem

Chairman

 



 

Review of Operational and Financial Results

 

On 11 March 2011, DP World and Citi Infrastructure Investors (CII), together with one of CII's major investors, formed a strategic partnership to invest in DP World's five container terminals in Australia.  DP World continues to operate and manage the five marine terminals. The strategic partnership saw DP World monetise 75% of its shares whilst retaining a 25% shareholding in the new joint venture.

 

For the purpose of 2011 financial reporting, our ports in Australia are included, as in previous years, in the Australia and Americas region, with all five container ports consolidated until 11 March 2011.  From 12 March 2011, the five ports are no longer consolidated in our accounts and are accounted for within equity-accounted investees.

 

Our revenue has benefited from the inclusion of a full twelve months of revenues from Callao (Peru) which opened at the end of the first half of 2010, and the inclusion of Paramaribo (Suriname) which joined the portfolio in August 2011, offset by the exclusion of revenue from our five terminals in Australia since 12 March 2011.

 

Our share of profit from equity-accounted investees has benefitted from the inclusion of our five terminals in Australia since 12 March 2011, offset by the exclusion of profit from P&O Trans Australia (POTA) since April 2011 and Marseille (France) since July 2011.

 

As a global business, we are exposed to currency translation on our reported results.  Over the period, the strengthening US dollar had a positive impact on reported adjusted EBITDA.

 

USD million

before separately disclosed items

Full details on page x onwards

 

2011

 

2010

 

%  change

Underlying change (C)

Consolidated[10] Throughput (TEU '000)

27,471

27,750

-1%

9%

Revenue

2,978

3,078

-3%

14%

Share of profit from equity-accounted  investees

142

140

1%

9%

Adjusted EBITDA [11]

1,307

1,240

5%

19%

Adjusted  EBITDA Margin

43.9%

40.3%

-

42.1%

Profit for the year

532

450

18%

24%

Profit for the year attributable to owners of the Company

459

374

23%

-

 

C.The underlying change shows what growth rates and margin would have been had the five terminals in Australia continued to be consolidated in DP World's accounts from 12 March 2011 and allows for a better comparison to the prior period.

 

Revenue for our consolidated terminals[10] in 2011 was $2,978 million.  Containerised revenue accounted for 79% of our total revenue and was $2,355 million for the year.  Non-container revenue was $623 million and accounted for 21% of total revenue. 

 

Had the five terminals in Australia not been deconsolidated from 12 March 2011, underlying[12] revenue growth would have been 14% as underlying volume growth of 9% was supported by a 5% increase in underlying container revenue per TEU from a positive pricing environment and additional ancillary revenue.  Underlying non-container revenue increased 11%.

 

We continue to keep a tight control on our costs and have worked hard to move fixed costs to variable costs over the past three years with 64% of our total costs now variable.  In 2011, our underlying[13] costs increased 10%, while our underlying revenue increased 14%, reflecting this continued focus on cost management.  In addition, we continue to focus on improving terminal efficiencies so that we can handle more containers for the same or lower cost.  In 2011 our underlying cost per TEU at constant currency decreased by 1%.

 

Our portfolio of terminals accounted for as equity-accounted investees has reported a share of profit of $142 million.  Whilst many of our terminals in this portfolio have reported strong growth during 2011, this was offset by the exclusion of a share of profit from POTA which was divested early in 2011.

 

Adjusted EBITDA increased 5% to $1,307 million with an improved adjusted EBITDA margin of 43.9% from 40.3% in the prior year.  Whilst the deconsolidation of the Australian terminals enhanced our adjusted EBITDA margin, excluding the positive benefit from this, underlying adjusted EBITDA margins still improved to 42.1%.  This adjusted EBITDA margin improvement - slightly ahead of our expectations, is driven by a combination of better revenue generation than expected, improved utilisation to 82% and a successful reduction in cost per TEU.

 

Like for like container revenue[14] at constant currency grew 10%, ahead of volume growth of 8%, with container revenue per TEU increasing 2% to $92 as our terminals were able to push through tariff increases and attract more revenue for additional ancillary services.  Like for like adjusted EBITDA at constant currency grew 14% with like for like adjusted EBITDA margins at constant currency of 42.1% following a 2% reduction in cost per TEU.

 

Profit for the year before separately disclosed items of $532 million is 18% ahead of the prior year on account of the higher adjusted EBITDA and lower depreciation and amortisation due to the Australian terminals no longer being included from 12 March 2011.  Profit attributable to owners of the Company after separately disclosed items was $683 million with earnings per share of USD 82 cents.

 

During the year, we have continued to invest in our operations with capital expenditure of $481 million.  Almost 80% of this capital expenditure was invested in the Europe, Middle East and Africa region, primarily London Gateway (UK), Southampton (UK) and Dakar (Senegal). 

 

Review of Regional Trading

 

Europe, Middle East and Africa

 

USD million

before separately disclosed items

 

2011

 

2010

 

% Change

Consolidated[15] throughput  (TEU '000)

19,110

17,503

9%

Revenue

1,884

1,742

8%

Share of profit from equity-accounted  investees

14

10

48%

Adjusted EBITDA[16]

861

793

9%

Adjusted EBITDA Margin

45.7%

45.5%


 

The strong results in 2011 in the Europe, Middle East and Africa region have been partially offset by the weaker performance in the Middle East (excluding UAE) as we have continued to see a challenging operating environment following the political unrest in the region.  That said, the Middle East region worked hard to mitigate a greater decline in performance and we have seen an improvement in the second half of the year in both the Middle East and the region as a whole.  There has been focused attention on cost management and improved productivity with notable new productivity records achieved in Southampton (UK) and in Jebel Ali (UAE) during the year.

 

Terminals that contributed to revenue for the region reported an increase to $1,884 million.  Container revenue accounted for 78% and was $1,470 million for the year.  Non-container revenue was $414 million and accounted for 22% of regional revenue.

 

This 8% increase in revenue to $1,884 million was driven by a 9% increase in container volumes and slightly improved container revenue per TEU to $77 as pricing improvements and additional revenue from ancillary services were offset by a change in cargo mix and lower volumes from the Middle East (excluding UAE).  Non-container revenue reported a small increase of 3% to $414 million as the 7% increase in the UAE region non-container cargo was offset by lower non-container cargo in the Middle East (excluding UAE) due to the unrest in the region.

 

Our share of profit from equity-accounted investees increased to $14 million as we continued to see an improvement in the performance of key equity-accounted investees in the Europe and Africa region. 

 

Adjusted EBITDA increased 9% to $861 million with improved adjusted EBITDA margins of 45.7%.  This improvement in adjusted EBITDA is driven by improved revenue generation for container and non-container operations, improved productivity and cost management. 

 

Favourable currency movements benefitted our reported results.  Like for like revenue growth at constant currency[17] was 7%, driven by volume growth of 9% and container revenue growth of 8%.  Container revenue per TEU remained unchanged at $76 million due to the mix of cargo being handled in the region. Like for like non-container revenue at constant currency improved 2%.  Like for like adjusted EBITDA growth at constant currency was 8% with adjusted EBITDA margin at 45.8% as cost per TEU was 2% lower than the prior year.

 

The UAE reported an increase in container volumes of 12% to 13 million TEU in 2011, growing container revenue by 14% as additional revenue came from both stevedoring and ancillary (storage) activities.  In addition, non-container revenue was slightly ahead of expectations growing 7% as infrastructure projects continued into the second half of the year driven by an increase in the import of steel and aluminium. 

 

During 2011, we invested $379 million across the Europe, Middle East and Africa region with the majority invested in infrastructure for London Gateway (UK) which we announced will open in the final quarter of 2013.   Southampton (UK) and Dakar (Senegal) both benefitted from investment in new equipment to ensure they were able to improve efficiencies in the terminals to benefit our customers.  Both terminals have subsequently won new customers and achieved productivity milestones.

 

Asia Pacific and Indian Subcontinent

 

USD million

before separately disclosed items

 

2011

2010

% Change

Consolidated[18] throughput (TEU '000)

5,578

5,470

2%

Revenue

500

461

8%

Share of profit from equity-accounted  investees

117

96

23%

Adjusted EBITDA[19]

322

255

26%

Adjusted EBITDA Margin

64.5%

55.3%


 

The Asia Pacific and Indian Subcontinent region results were positively impacted by the opening of our new terminal in Vallarpadam (India), which replaced the old Cochin terminal, and new expansion capacity in Karachi (Pakistan) and Qingdao (China).    The underlying business has also performed extremely strongly on account of a significant focus on revenue generation and cost management driving adjusted EBITDA margins to 64.5% from 55.3%.                                                                                                                                                                                                                                                             

 

Terminals that contributed to consolidated revenue for the region experienced an increase in revenue to $500 million.  Container revenue accounted for 88% and was $442 million for the year.  Non-container revenue was $58 million and accounted for 12% of regional revenue.

 

This 8% increase in revenue to $500 million was driven by a 2% increase in container volumes and a 6% increase in container revenue per TEU to $79.  We saw a positive pricing environment across the region and ancillary revenue growth primarily from Karachi (Pakistan).  Non-container revenue continued to report strong growth of 22% to $58 million as the container rail business in India continued to grow.

 

Our Asia Pacific and Indian Subcontinent region contributes the majority of the share of profit from equity-accounted investees.  For the full year 2011, the region contributed $117 million, up 23% from 2010.  Whilst a key driver of this improvement was due to additional capacity in Qingdao (China), we have continued to see very strong growth across our portfolio of Asia Pacific terminals and had considerable success driving revenue and managing the cost base in 2011.

 

Adjusted EBITDA increased 26% to $322 million with improved adjusted EBITDA margin of 64.5%.  This improvement in adjusted EBITDA is driven by improved revenue generation for container and non-container operations, increased efficiencies and cost management.   In addition, adjusted EBITDA and adjusted EBITDA margin benefitted from the 23% increase in our share of profit from equity-accounted investees. 

 

Excluding the contribution from new terminals and positive currency movements, like for like revenue growth at constant currency[20] was 10%, driven by an 8% growth in container revenue as container volumes grew 2% and container revenue per TEU increased 6% to $80.  Like for like non-container revenue at constant currency increased 23%.  Like for like adjusted EBITDA at constant currency increased 26% with an adjusted EBITDA margin at 63.3% as cost per TEU was 3% lower than the prior year.

 

$16 million of our capital expenditure was spent in the region during the year, for the most part on maintenance capex, aside from some investment in Vallarpadam (India) which opened at the beginning of 2011.

 

Australia and Americas

 

On 11 March 2011, DP World and Citi Infrastructure Investors (CII), together with one of CII's major investors, formed a strategic partnership to invest in DP World's five container terminals in Australia.  DP World continues to operate and manage the five marine terminals.  The strategic partnership saw DP World monetise 75% of its shares whilst retaining a 25% shareholding in the new joint venture.

 

For the purposes of 2011 financial reporting, our terminals in Australia are included, as in previous years, in the Australia and Americas region with all five container ports consolidated until 11 March 2011. From 12 March 2011, the five terminals are no longer consolidated in our accounts and are accounted for as equity-accounted investees.

 

USD million

before separately disclosed items

 

2011

2010

% Change

Underlying change (c)

Consolidated throughput[21] (TEU '000)

2,782

4,777

-42%

17%

Revenue

594

875

-32%

28%

Share of profit from equity-accounted  investees

10

35

-71%

-40%

Adjusted EBITDA[22]

203

271

-25%

37%

Adjusted EBITDA Margin

34.2%

31.0%

-

33.1%

 

C. The underlying change shows what growth rates and margin would have been had the five terminals in Australia continued to be consolidated in DP World's accounts from 12 March 2011 and allows for a better comparison to the prior period.

 

The Australia and Americas region has continued to deliver strong underlying growth over the prior year.  The reported results have been impacted by the deconsolidation of the five terminals in Australia but mitigated by the additional revenue from Callao (Peru), which contributed for the full period and strong growth in non-container revenue led by Buenos Aires (Argentina) which saw an increase in wheat exports and opened a new cruise terminal.

 

Revenue for our consolidated terminals in 2011 was $594 million.  Containerised revenue accounted for 75% of our total revenue and was $443 million for the year.  Non-container revenue was $151 million and accounted for 25% of total revenue. 

 

Had our five terminals in Australia not been deconsolidated from 12 March 2011, underlying revenue growth would have been 28% higher than the prior period, driven by an underlying volume growth of 17%.  This volume growth was supported by a 9% increase in underlying container revenue per TEU from a positive pricing environment and additional ancillary revenue.  Underlying non-container revenue increased 32%.

 

Our reported share of profit from equity-accounted investees was $10 million, lower than the same period last year as the inclusion of new profit from our joint venture in Australia was offset by the loss of profit from POTA.  DP World sold its remaining shareholding in P&O Trans Australia (POTA) on 17 April 2011.

 

Adjusted EBITDA was $203 million with adjusted EBITDA margin of 34.2%.  Had the five terminals in Australia not been deconsolidated, underlying adjusted EBITDA would have been 37% ahead of the prior period and underlying adjusted EBITDA margin would have been 33.1%. This increase in adjusted EBITDA was partly attributable to better results across all our terminals in the region and the addition of a full twelve months of Callao (Peru).

 

Like for like revenue[23] at constant currency grew 14% driven by container revenue growth of 13% as volumes grew 9% and container revenue per TEU increased 4% to $164 as our terminals were able to push through tariff increases and attract more revenue for ancillary services.  Like for like at constant currency non-container revenue increased 19%.  Like for like adjusted EBITDA at constant currency increased 19% with adjusted EBITDA margin of 32.4% and cost per TEU 1% lower than the prior year.

 

$84 million of our capital expenditure was spent in the region primarily improving efficiencies at existing operations in the Americas region and investing in a new cruise terminal in Buenos Aires (Argentina) which has helped drive non-container revenues for the region.

 

Depreciation and Amortisation

 

Depreciation and amortisation of $429 million is lower than the prior year due to the terminals in the Australia region no longer being included, mitigated by additional capacity joining the portfolio in the Middle East, Europe and Africa and the Asia Pacific and Indian Subcontinent regions.

 

Net finance costs

 

Net finance costs of $288 million (before separately disclosed items) are slightly lower than expected as we held higher cash balances for the duration of the year. 

 

Higher finance costs of $423 million when compared to $368 million last year are due to slightly higher borrowing costs in some of our subsidiary debt.  This was offset by higher finance income of $135 million when compared with $89 million last year as our cash balances increased to $4,159 million from the proceeds of the Australia transaction on 11 March 2011.

 

Interest cover (adjusted EBITDA and net finance costs) has improved to 4.5 times from 4.4 times in 2010.

 

Taxation

 

DP World is not subject to income tax on its UAE operations.  The tax expense relates to the tax payable on the profit earned by overseas subsidiaries, as adjusted in accordance with the taxation laws and regulations of the countries in which they operate.  For 2011, DP World's income tax expense was $59 million before separately disclosed items.

 

In separately disclosed items, $7 million of income tax expense has been included relating to  the impairment of deferred tax assets in the Middle East, Europe and Africa Region, offset by a tax credit on the impairment of assets in the Australia and Americas region.

 

The effective tax rate before separately disclosed items was 16.0%, a reduction from 16.7% last year as a result of the deconsolidation of the five terminals in Australia.

 

Profit attributable to non-controlling interests (minority interest)

 

Profit attributable to non-controlling interests (minority interest) is slightly lower than the prior year at $73 million reflecting the change in accounting at Sydney and Adelaide (Australia) from 12 March 2011 when we stopped accounting for the Australia terminals as consolidated terminals.

 

The key terminals where we have non-controlling interests are Doraleh (Djibouti), Buenos Aries (Argentina), Karachi (Pakistan) and Southampton (UK).

 

Separately disclosed items

 

In 2011, DP World had $219 million of separately disclosed items.  The $484 million profit on sale / termination of business was primarily offset by $244 million impairment of assets.

 

The $484 million primarily relates to $436 million profit (net of tax) on the monetisation of the Australian terminals and the sale of our interest in POTA, an associate in the Americas and Australia region resulting in a profit (net of tax) of $50 million.

 

The $244 million impairment of net assets in a subsidiary includes $100 million in the Asia Pacific and Indian Subcontinent region representing the difference between the value in use and the carrying amount as at the reporting date primarily due to changes in external factors outside the control of the Group.  In addition it includes $91 million of investments in equity accounted investees classified as assets held for sale in the Middle East, Europe and Africa region and impairment of property plant and equipment in the Australia and Americas region and the Europe, Middle East and Africa region of $30 million and $23 million respectively.

 

The remaining separately disclosed items relate to a provision of $3 million against deferred tax assets in an equity accounted investee in the Middle East, Europe and Africa region, a loss of $11 million on currency options and interest rate swaps relating to the Americas and Australia region and $13 million of deferred tax assets impaired in a subsidiary in the Middle East, Europe and Africa region, which is offset by $6 million of tax credit on impairment of assets in the Australia and Americas region.

 

Capital Expenditure

 

We have continued to adopt a flexible and discretionary approach to our capital expenditure in 2011, investing $481 million over the twelve month period. 

 

Investment in new developments accounted for approximately 50% of our total capital expenditure during the year with the majority focused on our new development at London Gateway (UK) which will open in the fourth quarter of 2013.   Approximately 35% was invested in expansions at Sokhna (Egypt) and Dakar (Senegal).  

 

Alongside these larger capital investment projects, additional capital expenditure was focused on our existing portfolio to ensure that our terminals are improving efficiencies and productivity or investment in revenue generation and cost saving opportunities; Southampton (UK), Jebel Ali (UAE) and CT3 (Hong Kong) all benefitted from investment leading to improved productivity.

 

Balance Sheet

 

In 2011, total assets reduced to $18.8 billion as at 31 December 2011 and total equity reduced to $8.2 billion primarily related to currency translation movement. 

 

The group's investment in net assets of equity-accounted investees as at 31 December 2011 remained flat at $3.5 billion with the addition of the Australia operations mitigated by the sale of our shares in POTA (Australia) and the joint venture that owns Marseille (France).  We invested an additional $12 million in equity-accounted investees including Caucedo (Dominican Republic), Embraport (Brazil) and Rotterdam (Netherlands).

 

Accounts receivable and pre-payments (non-current) have increased to $260 million from $88 million in 2010.  This increase relates to long-term shareholder's loan to two of our equity-accounted investees. 

 

Bank and cash balances increased to $4.2 billion, an increase of $1.6 billion mainly from the monetisation of our investment in Australia in March 2011.

 

Cash flow

 

Gross cash flow from operating activities was $1,159 million, 5% ahead of last year as a result of a better performance from our terminals.  Net cash from investing activities increased to $1,223 million including the proceeds from the monetisation of the Australian assets. 

   

Net Debt

 

As at 31 December 2011 our net debt was $3,583 million.  Net debt is significantly lower than the prior year as the $1,476 million proceeds from the monetisation of investments in Australia, which were received on 11 March 2011, increased bank balances and cash to $4,158 million.  Gross debt decreased from $7,770 million to $7,742 million as subsidiary debt increased in Cochin (India) and Dakar (Senegal) following capital investment in additional capacity, in part offset by the repayment of $197 million of debt across a number of subsidiaries particularly in the Indian Subcontinent.

 

Long-term corporate bonds totalled $3.25 billion made up of $1.75 billion 30 year unsecured MTN due in 2037 and $1.5 billion 10-year unsecured sukuk due in 2017. In addition we have a fully drawn $3 billion syndicate loan facility due in October 2012 and $1.65 billion of debt at the subsidiary level.   As at 31 December 2011 leverage (net debt to adjusted EBITDA) was 2.7 times.

 

On 27 March 2012 DP World announced that it will repay all $3 billion outstanding under the $3 billion syndicate loan facility, due to mature in October 2012, by 10 April 2012, using existing cash balances.  At the same time DP World will cancel $2 billion of this facility. The remaining $1 billion of undrawn facility will be replaced by a new 5-year revolving credit facility of $1 billion.  We are in the final phase of agreeing documentation with the banks that have committed to this new facility and expect it to replace the existing facility shortly.

 

Return on Capital Employed

 

DP World has a portfolio of long-term assets with an average concession life of 40 years.  As at the end of 2011, 25% of our capacity was less than three years old and is therefore some way from delivering maximum potential EBIT.  When calculating return on capital employed (EBIT divided by total assets less current liabilities) for the group, this 25% of immature capacity significantly reduces the overall returns.  In 2011, we reported an improved return on capital employed to 6.0% against 4.4% in 2010.  Subject to the age profile of our portfolio at any one time, we would expect to deliver improved returns on capital employed as terminals mature and generate significantly higher cash flow. 

 

 

Mohammed Sharaf  

Chief Executive Officer

Yuvraj Narayan

Chief Financial Officer

 

 

 

 

 



 


 

DP World Limited and its subsidiaries

Consolidated income statement

for the year ended 31 December 2011


 

 

 

 

 

Year ended 31 December 2011

 

 

Year ended 31 December 2010

 


 

 

Notes

 

 

Before separately

disclosed items

USD'000

Separately

disclosed items

(Note 11)

USD'000

 

 

Total

USD'000

 

Before separately

disclosed items

USD'000

Separately

disclosed items

(Note 11)

USD'000

 

 

Total

USD'000









Revenue from operations

7

2,977,731

-

2,977,731

3,078,076

110,865

3,188,941

Cost of sales


(2,005,159)

-

(2,005,159)

(2,126,965)

(110,865)

(2,237,830)



------------

-----------

-------------

------------

-----------

-------------

Gross profit


972,572

-

972,572

951,111

-

951,111

General and administrative expenses


(256,961)

(243,862)

(500,823)

(329,576)

(3,700)

(333,276)

Other income


21,029

-

21,029

20,324

8,905

29,229

Share of profit/ (loss) from equity-accounted investees (net of tax)

15

141,711

(3,047)

138,664

140,203

244

140,447

Profit on sale/ termination of business (net of tax)

11

-

484,354

484,354

-

13,200

13,200



----------

----------

------------

----------

---------

----------

Results from operating activities


878,351

237,445

1,115,796

782,062

18,649

800,711



----------

----------

------------

----------

---------

----------

Finance income

9

135,361

-

135,361

89,395

-

89,395

Finance costs

9

(422,931)

(10,770)

(433,701)

(368,223)

(17,583)

(385,806)



----------

---------

----------

----------

---------

----------

Net finance costs


 (287,570)

 (10,770)

       (298,340)

(278,828)

 (17,583)

       (296,411)



----------

---------

----------

----------

---------

----------

Profit before income tax


590,781

226,675

817,456

503,234

1,066

504,300

Income tax expense

10

(59,042)

(7,211)

(66,253)

(53,174)

-

(53,174)



-----------

----------

----------

-----------

--------

----------

Profit for the year

8

531,739

219,464

        751,203

450,060

1,066

        451,126               


 

 

 

 

======

======

======

======

====

======

Profit attributable to:








Owners of the Company


458,620

224,672

683,292

373,741

1,066

374,807

Non-controlling interests


73,119

(5,208)

67,911

76,319

-

76,319



-----------

-----------

-----------

----------

-------

----------



531,739

219,464

        751,203

450,060

1,066

        451,126 


 

 

======

======

======

======

====

======

Earnings per share








Basic and diluted earnings per share - US cents (restated)

22



            82.32



              45.16



=====



             =====

The accompanying notes form an integral part of these consolidated financial statements

For a full set of notes please visit www.dpworld.com/investorcentre

















Consolidated statement of comprehensive income

for the year ended 31 December 2011

 



2011

2010


Notes

USD'000

USD'000





Profit for the year


751,203

451,126



----------

----------

Other comprehensive income




Foreign exchange translation differences for foreign operations *


(202,057)

164,671

Foreign exchange (loss)/ profit recycled to consolidated




 income statement


(425,773)

500

Effective portion of net changes in fair value of cash flow hedges


(52,308)

(35,495)

Net change in cash flow hedges recycled to




  consolidated income statement


-

8,974

Net change in fair value of available-for-sale financial assets

16

8,939

1,139

Defined benefit plan actuarial (loss)/ gain


(110,400)

55,100

Share in other comprehensive income of equity-accounted investees


(10,268)

500





Income tax on other comprehensive income:




Fair value of cash flow hedges


14,595

4,500

Defined benefit plan actuarial gain/ (loss)


2,245

(1,100)



-----------

----------

Other comprehensive income for the year, net of income tax


(775,027)

198,789



-----------

----------

Total comprehensive income for the year


(23,824)

649,915



======

======

Total comprehensive income attributable to:




Owners of the Company


(82,589)

588,124

Non-controlling interests


58,765

61,791



-----------

----------



(23,824)

649,915



======

======

 

*    This includes a significant portion of foreign exchange translation differences arising from the translation of goodwill and purchase price adjustments which are denominated in foreign currencies at the Group level. Furthermore, the translation differences arising on account of translation of the financial statements of foreign operations whose functional currencies are different from that of the Group's presentation currency on Group consolidation are also reflected here. There are no differences on translation from functional to presentation currency as the Company's functional currency is currently pegged to the presentation currency (refer to note 2(d)).

 



 

 

Consolidated statement of financial position

as at 31 December 2011

 



2011

2010


Notes

USD'000

USD'000

Assets




Non-current assets




Property, plant and equipment

12

5,124,120

5,086,217

Goodwill

13

1,607,655

1,670,301

Port concession rights

13

3,223,958

3,577,813

Investment in equity-accounted investees

15

3,451,264

3,474,113

Deferred tax assets

10

101,212

86,385

Other investments

16

73,193

65,868

Accounts receivable and prepayments

17

260,114

88,378



-------------

-------------

Total non-current assets


13,841,516

14,049,075



-------------

-------------





Current assets




Inventories


54,979

52,797

Accounts receivable and prepayments

17

624,020

653,216

Bank balances and cash

18

4,159,364

2,519,616

Assets held for sale

28

77,706

2,084,840



-------------

-------------

Total current assets


4,916,069

5,310,469



-------------

-------------

Total assets


18,757,585

19,359,544



========

========

 

 

 


Consolidated statement of financial position

as at 31 December 2011

 

 


2011

2010

Notes

USD'000

USD'000




19

1,660,000

1,660,000

20

2,472,655

2,472,655

20

2,000,000

2,000,000


2,367,164

1,823,491

20

(104,408)

(64,658)

20

(352,402)

(249,700)

20

(586,555)

40,074


------------

------------


7,456,454

7,681,862





765,013

814,064


------------

------------


8,221,467

8,495,926


------------

------------










10

1,078,355

1,107,273

23

49,393

45,988


235,750

174,900

25

4,563,309

7,420,299

26

467,240

368,152


-------------

------------


6,394,047

9,116,612


-------------

------------







10

169,585

84,304

18

1,017

3,000


12,621

14,500

25

3,178,446

349,447

26

780,402

939,562

28

-

356,193


-------------

------------


4,142,071

1,747,006


-------------

-------------


10,536,118

10,863,618


-------------

-------------


18,757,585

19,359,544


========

========

 

 


 

Consolidated statement of changes in equity

For the year ended 31 December 2011

 
Attributable to equity holders of the Company
 
Share capital
Share premium
Shareholders’ reserve
Retained earnings
Hedging and other reserves
Actuarial reserve
Translation reserve
Total
Non-controlling interest
Total equity
 
USD’000
USD’000
USD’000
USD’000
USD’000
USD’000
USD’000
USD’000
USD’000
USD’000
 
 
 
 
 
 
 
 
 
 
 
Balance as at 1 January 2011
1,660,000
2,472,655
2,000,000
1,823,491
(64,658)
(249,700)
40,074
7,681,862
814,064
8,495,926
 
------------
------------
------------
------------
----------
----------
----------
------------
----------
------------
Total comprehensive income for the year:
 
 
 
 
 
 
 
 
 
 
Profit for the year
-
-
-
683,292
-
-
-
683,292
67,911
751,203
Total other comprehensive income, net of income tax
-
-
-
-
(36,550)
(102,702)
(626,629)
(765,881)
(9,146)
(775,027)
 
----------
----------
----------
----------
---------
---------
----------
----------
---------
----------
Total comprehensive income for the year
-
-
-
683,292
(36,550)
(102,702)
(626,629)
(82,589)
58,765
(23,824)
 
----------
----------
----------
----------
---------
---------
----------
----------
---------
-----------
Transactions with owners, recorded
 
 
 
 
 
 
 
 
 
 
 directly in equity
 
 
 
 
 
 
 
 
 
 
Dividends paid (refer to note 21)
-
-
-
(142,760)
-
-
-
(142,760)
-
(142,760)
Settlement of share-based payment transactions
-
-
-
-
(3,200)
-
-
(3,200)
-
(3,200)
 
----------
----------
----------
-----------
-------
----------
--------
-----------
----------
-----------
Total transactions with owners
-
-
-
(142,760)
(3,200)
-
-
(145,960)
-
(145,960)
 
----------
----------
----------
-----------
-------
----------
--------
-----------
----------
-----------
 
 
 
 
 
 
 
 
 
 
 
Changes in ownership interests
 
 
 
 
 
 
 
 
 
 
in subsidiaries
 
 
 
 
 
 
 
 
 
 
Acquisition of non-controlling interests without
 
 
 
 
 
 
 
 
 
 
 change in control *
-
-
-
3,141
-
-
-
3,141
(20,141)
(17,000)
 
 
 
 
 
 
 
 
 
 
 
Transactions with non-controlling interests,
 
 
 
 
 
 
 
 
 
 
 recorded directly in equity
 
 
 
 
 
 
 
 
 
 
Dividends paid
-
-
-
-
-
-
-
-
(51,665)
(51,665)
Derecognition of non-controlling interests
 
 
 
 
 
 
 
 
 
 
 on monetisation of investment in subsidiaries
-
-
-
-
-
-
-
-
(51,763)
(51,763)
Acquisition of subsidiary with non-controlling
 
 
 
 
 
 
 
 
 
 
 interests (refer to note 30)
-
-
-
-
-
-
-
-
15,753
15,753
 
------------
----------
----------
----------
----------
----------
----------
----------
---------
------------
Total transactions with non-controlling interests
-
-
-
3,141
-
-
-
3,141
(107,816)
(104,675)
 
------------
------------
------------
------------
----------
-----------
-----------
------------
----------
------------
Balance as at 31 December 2011
1,660,000
2,472,655
2,000,000
2,367,164
(104,408)
(352,402)
(586,555)
7,456,454
765,013
8,221,467
 
=======
=======
=======
=======
======
======
======
=======
======
=======

 

                                                                                          

 

* During the year, the Group acquired an additional 10% non-controlling interest of USD 20,141 thousand in a subsidiary in 'Australia & Americas' region for a consideration of USD 17,000 thousand resulting in a gain on acquisition.

 

 


 

Consolidated statement of changes in equity

For the year ended 31 December 2010

 


Attributable to equity holders of the Company


Share capital

Share premium

Shareholders' reserve

Retained earnings

Hedging and other reserves

Actuarial reserves

Translation reserves

Total

Non-controlling interest

Total equity


USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000












Balance as at 1 January 2010

1,660,000

2,472,655

2,000,000

1,584,804

(49,864)

(302,300)

(134,347)

7,230,948

806,497

8,037,445


------------

------------

------------

------------

----------

----------

----------

------------

----------

------------

Total comprehensive income for the year:






















Profit for the year

-

-

-

374,807

-

-

-

374,807

76,319

451,126

Total other comprehensive income, net of income tax

-

-

-

-

(13,704)

52,600

174,421

213,317

(14,528)

198,789


----------

----------

----------

----------

---------

---------

----------

----------

---------

-----------

Total comprehensive income for the year

-

-

-

374,807

(13,704)

52,600

174,421

588,124

61,791

649,915


----------

----------

----------

----------

---------

---------

----------

----------

---------

-----------

Transactions with owners, recorded











  directly in equity











Dividends paid (refer to note 
21)

-

-

-

(136,120)

-

-

-

(136,120)

-

(136,120)

Settlement of share-based payment transactions

-

-

-

-

(1,090)

-

-

(1,090)

-

(1,090)


----------

----------

----------

-----------

-------

----------

--------

-----------

----------

-----------

Total transactions 
with owners

-

-

-

(136,120)

(1,090)

-

-

(137,210)

-

(137,210)


----------

----------

----------

-----------

-------

----------

--------

-----------

----------

-----------

Transactions with non-controlling interests,











 recorded 
directly in 
equity











Dividends paid

-

-

-

-

-

-

-

-

(54,834)

(54,834)

Amounts contributed
 by non-
controlling interests

-

-

-

-

-

-

-

-

610

610


------------

----------

----------

----------

----------

----------

----------

----------

---------

------------

Total transactions
 with non-controlling interests

-

-

-

-

-

-

-

-

(54,224)

(54,224)


------------

------------

------------

------------

----------

-----------

--------

------------

----------

-------------

Balance as at 
31 December 
2010

1,660,000

2,472,655

2,000,000

1,823,491

(64,658)

(249,700)

40,074

7,681,862

814,064

8,495,926


=======

=======

=======

=======

=====

======

=====

=======

======

========

 

 

 

 

 


Consolidated statement of cash flows

For the year ended 31 December 2011



2011

2010


Notes

USD'000

USD'000

Cash flows from operating activities




Profit for the year


751,203

451,126





Adjustments for:




Depreciation, amortisation and impairment

8

672,973

462,090

Share of profit from equity-accounted investees (net of tax)


(138,664)

(140,447)

Finance costs

9

433,701

385,806

Gain on sale of property, plant and equipment


(6,928)

(866)

Profit on sale and termination of business


(484,354)

(13,200)

Finance income

9

(135,361)

(89,395)

Income tax expense

10

66,253

53,174



------------

-------------

Gross cash flow from operations


1,158,823

1,108,288

Change in inventories


(2,637)

(265)

Change in accounts receivable and prepayments


60,374

69,811

Change in accounts payable and accruals


(114,941)

169,132

Change in provisions, pensions and




  post-employment benefits


(48,575)

10,115



-----------

------------

Cash generated from operating activities


1,053,044

1,357,081

Income taxes paid


(72,687)

(82,139)



-----------

------------

Net cash from operating activities


980,357

1,274,942



-----------

------------

Cash flows from investing activities




Additions to property, plant and equipment

12

(449,508)

(710,126)

Acquisition of land

12

-

(191,982)

Additions to port concession rights

13

(31,673)

(226,606)

Proceeds from disposal of property, plant and equipment




  and port concession rights


31,559

16,169

Proceeds from monetisation of investment in subsidiaries


1,476,093

-

Cash outflow on monetisation of investment in subsidiaries


(71,444)

-

Net cash outflow on acquisition of interest in a subsidiary

30

(31,315)

-

Cash outflow on acquisition of non-controlling interests


(17,000)

-

Interest received


108,980

79,217

Proceeds from sale of investment in equity-accounted investees


111,230

16,834

Dividends received from equity-accounted investees


160,588

137,215

Additional investment in equity-accounted investees


(11,527)

(16,535)

Net loan (given to)/ repaid by equity-accounted investees


(53,385)

25,200



------------

----------

Net cash from/ (used in) investing activities


1,222,598

(870,614)



------------

----------

 

 



 

 

Consolidated statement of cash flows (continued)

For the year ended 31 December 2011



2011

2010


Notes

USD'000

USD'000

Cash flows from financing activities




Repayment of interest bearing loans and borrowings


(197,457)

(617,517)

Drawdown of interest bearing loans and borrowings


216,024

439,748

Interest paid


(447,405)

(358,899)

Dividend paid to the owners of the Company


(142,760)

(136,120)

Dividends paid to non-controlling interests


(51,665)

(54,834)

Amounts contributed by non-controlling interests


-

610



----------

----------

Net cash used in financing activities


(623,263)

(727,012)



----------

----------





Net increase/ (decrease) in cash and cash equivalents


1,579,692

(322,684)





Cash and cash equivalents as at 1 January


2,567,516

2,898,566





Effect of exchange rate fluctuations on cash held


11,139

(8,366)



------------

------------

Cash and cash equivalents as at 31 December

18

4,158,347

2,567,516



=======

=======





Cash and cash equivalents comprise of the following:








Bank balances and cash


4,159,364

2,519,616

Cash classified as held for sale


-

50,900

Bank overdrafts


(1,017)

(3,000)



------------

------------

Cash and cash equivalents


4,158,347

2,567,516



=======

=======

 

 



 

 

Selected Notes to consolidated financial statements

For a full set of Notes please visit DP World Website

 

 

6          Segment information

 

Based on the internal management reports (based on IFRS) that are reviewed by the Board of Directors ('Chief Operating Decision Maker') based on the location of the Group's assets and liabilities, the Group has identified the following geographic areas as its basis of segmentation. The Group measures segment performance based on the earnings before separately disclosed items, interest, tax, depreciation and amortisation ("Adjusted EBITDA").

 

·      Asia Pacific and Indian subcontinent

·      Australia and Americas

·      Middle East, Europe and Africa

 

Each of these operating segments have an individual appointed as Segment Director responsible for these segments, who in turn reports to the Chief Operating Decision Maker.

 

Information regarding the results of each reportable segment is included below. Performance is measured based on segment profit before income tax, as included in the internal management reports that are reviewed by the Group's Board of Directors.


 

6          Segment information

The following table presents certain results, assets and liabilities information regarding the Group's segments as at the reporting date.

 


Asia Pacific and Indian subcontinent

Australia and Americas

Middle East, Europe and Africa

Head office

Inter-segment

Total


2011

2010

2011

2010

2011

2010

2011

2010

2011

2010

2011

2010


USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000


(Including separately disclosed items)














Revenue from operations 

499,765

571,740

594,065

875,474

1,883,901

1,741,727

-

-

-

-

2,977,731

3,188,941


======

======

======

======

=======

=======

=====

=====

====

=====

=======

=======














Segment results from operations *

118,471

157,913

589,973

169,154

490,986

556,919

(149,887)

(136,449)

-

-

1,049,543

747,537














Net finance costs

-

-

-

-

-

-

(298,340)

(296,411)

-

-

(298,340)

(296,411)


---------

----------

----------

---------

----------

----------

----------

----------

--------

---------

----------

-----------

Profit/ (loss) for













  the year

118,471

157,913

589,973

169,154

490,986

556,919

(448,227)

(432,860)

-

-

751,203

451,126


======

======

======

=====

======

======

======

======

====

=====

======

======

 

*      Segment results from operations comprise profit for the year before net finance cost.

 

Net finance cost and tax expense from various geographical locations and head office have been grouped under head office.



 

 

6          Segment information

 

                                                                                           


Asia Pacific and Indian subcontinent

Australia and Americas

Middle East, Europe and Africa

Head office

Inter-segment

Total















2011

2010

2011

2010

2011

2010

2011

2010

2011

2010

2011

2010


USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000














Segment assets

5,076,106

5,344,059

1,847,887

3,755,601

8,031,636

8,443,788

11,185,296

9,517,703

(7,383,340)

(7,701,607)

18,757,585

19,359,544


=======

=======

=======

=======

=======

=======

=======

=======

========

=======

=======

========














Segment liabilities

422,189

417,988

227,370

513,349

1,414,480

1,302,420

7,810,438

8,388,042

(586,299)

(949,758)

9,288,178

9,672,041

Tax liabilities *

-

-

-

-

-

-

1,247,940

1,191,577

-

-

1,247,940

1,191,577


----------

----------

----------

----------

------------

------------

------------

-------------

----------

----------

-------------

-------------

Total liabilities

422,189

417,988

227,370

513,349

1,414,480

1,302,420

9,058,378

9,579,619

(586,299)

(949,758)

10,536,118

10,863,618


======

======

======

======

=======

=======

=======

========

======

======

=======

========

Capital expenditure (excluding acquisition of land)

15,954

241,020

84,279

244,187

378,668

448,403

2,280

3,122

-

-

481,181

936,732


======

======

======

======

======

======

====

=====

=====

=====

======

======

Acquisition of land

-

-

-

-

-

191,982

-

-

-

-

-

191,982


======

======

=====

=====

======

=====

====

=====

=====

=====

======

======

Depreciation

32,504

36,465

61,103

77,087

194,133

181,170

5,137

4,338

-

-

292,877

299,060


=====

=====

=====

=====

======

======

====

====

=====

=====

======

======

Amortisation/ impairment

170,231

62,568

37,371

45,311

172,494

55,151

-

-

-

-

380,096

163,030


=====

=====

=====

=====

=====

=====

====

=====

=====

=====

======

======

Share of profit of equity-accounted investees before separately disclosed items

117,354

95,763

10,107

34,800

14,250

9,640

-

-

-

-

141,711

140,203


=====

=====

=====

=====

====

===

=====

=====

===

===

=====

=====

Tax expense before separately disclosed items

-

-

-

-

-

-

59,042

53,174

-

-

59,042

53,174


=====

=====

===

====

====

===

=====

=====

===

===

=====

=====

 

*      Tax liabilities and tax expenses from various geographical locations have been grouped under head office.



 

 

6          Segment information

 

Earnings before interest, tax, depreciation and amortisation ("EBITDA") - Adjusted

 

                                                                                           


Asia Pacific and Indian subcontinent

Australia

and Americas

Middle East, Europe and Africa

Head office

Inter-segment

Total















2011

2010

2011

2010

2011

2010

2011

2010

2011

2010

2011

2010


USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000














Revenue before separately disclosed items

499,765

460,875

594,065

875,474

1,883,901

1,741,727

-

-

-

-

2,977,731

3,078,076


======

======

======

======

=======

=======

====

====

====

====

=======

=======














Adjusted EBITDA

322,158

254,746

203,142

271,403

860,660

793,240

(78,498)

(78,937)

-

-

1,307,462

1,240,452














Net finance costs

-

-

-

-

-

-

(287,570)

(278,828)

-

-

(287,570)

(278,828)














Tax expense

-

-

-

-

-

-

(59,042)

(53,174)

-

-

(59,042)

(53,174)














Depreciation and amortisation

(102,772)

(99,033)

(68,481)

(118,698)

(252,721)

(236,321)

(5,137)

(4,338)

-

-

(429,111)

(458,390)


--------

---------

--------

---------

---------

---------

---------

--------

-------

--------

---------

---------














Adjusted net profit/  (loss) for the year before separately disclosed items

219,386

155,713

134,661

152,705

607,939

556,919

(430,247)

(415,277)

-

-

531,739

450,060














Adjusted for separately disclosed items

(100,915)

2,200

455,312

16,449

(116,953)

-

(17,980)

(17,583)

-

-

219,464

1,066


----------

-----------

----------

----------

----------

----------

---------

---------

--------

--------

----------

----------

Profit/ (loss) for the year

118,471

157,913

589,973

169,154

490,986

556,919

(448,227)

(432,860)

-

-

751,203

451,126


======

======

======

======

======

=====

======

======

=====

=====

======

======

 


 

7          Revenue from operations (including separately disclosed items)

 


2011

2010

Revenue from operations comprise of:

USD'000

USD'000




Containerized stevedoring revenue

1,382,642

1,606,914

Containerized other revenue

973,073

905,503

Non-containerized revenue

622,016

565,659

Service concession revenue

-

110,865


------------

------------


2,977,731

3,188,941


=======

=======

 

The Group does not have any customer which contributes more than 10 per cent of the Group's total revenue.

 

8          Profit for the year (including separately disclosed items)

                                                                                                                             


2011

2010


USD'000

USD'000

Profit for the year is stated after charging the following costs:






Staff costs

575,143

674,577

Depreciation, amortisation and impairment

672,973

462,090

Operating lease rentals

412,398

377,705


======

======

 

9          Finance income and expenses (including separately disclosed items)

 

           

2011

2010


USD'000

USD'000

Financial income



Interest income

123,392

82,405

Exchange gains

7,350

6,590

Other net financing income in respect of pension plans

4,619

400


---------

---------


135,361

89,395


---------

---------

Financial expenses



Interest payable

(378,563)

(357,164)

Exchange losses

(44,344)

(6,859)

Other net financing expense in respect of pension plans

(24)

(4,200)


----------

----------

Finance costs before separately disclosed items

(422,931)

(368,223)

Adjusted for separately disclosed items

(10,770)

(17,583)


----------

----------

Finance costs after separately disclosed items

(433,701)

(385,806)


======

======




Net finance costs after separately disclosed items

(298,340)

(296,411)


======

======



 

 

10        Income tax

 

The major components of income tax expense for the year ended 31December:

 


2011

2010


USD'000

USD'000

Current income tax expense



Current year

58,190

47,125

Adjustment for prior periods

2,538

2,791


--------

--------


60,728

49,916




Deferred tax (credits)/ expense

(1,686)

3,258


--------

--------


59,042

53,174


--------

--------




Income tax expense from continuing operations

59,042

53,174

Tax on separately disclosed items

7,211

-


---------

--------

Total tax expenses

66,253

53,174

Share of income tax of equity-accounted investees

42,321

37,111


---------

--------

Total tax charge

108,574

90,285


=====

=====




Current income tax liabilities

169,585

84,304


=====

=====

 

All tax items included within separately disclosed items are detailed in note 11.

 

The Group is not subject to income tax on its UAE operations. The tax expense relates to the tax payable on the profit earned by the overseas subsidiaries, associates and joint ventures as adjusted in accordance with the taxation laws and regulations of the countries in which they operate. The applicable tax rates in the regions in which the Group operates are set out below:

 

Geographical segments

Applicable corporate tax rate



Asia Pacific and Indian subcontinent

16.5% to 35.0%

Australia and Americas

15.0% to 36.0%

Middle East, Europe and Africa

0% to 34.0%


===========



 

 

10        Income tax

           

            The relationship between the tax expense and the accounting profit can be explained as follows:

 



2011

2010



USD'000

USD'000





Net profit before tax


817,456

504,300



======

======

Tax at the Group's domestic tax rate


-

-

Higher income tax on foreign earnings


439,146

96,941

Permanent differences including non-taxable income and non-deductible expenses


(385,070)

4,929

Tax charge on equity-accounted investees


42,321

37,111

Current year losses not recognised for deferred tax asset


29,978

17,700

Brought forward losses utilised


(247)

(6,186)

Deferred tax in respect of fair value adjustments


(28,529)

(48,787)

Others


(547)

(34,410)



---------

---------

Tax expense before prior year adjustments


97,052

67,298





Tax under provided in prior periods:




- current tax


2,538

2,791

- deferred tax


8,984

20,196



---------

---------

Total tax expense from operations


108,574

90,285

Adjustment for separately disclosed items


(7,211)

-



---------

---------

Total tax expenses from continuing operations

(A)

101,363

90,285



=====

=====





Net profit before tax


817,456

504,300

Adjustment for separately disclosed items


(226,675)

(1,066)

Adjustment to share of income tax of equity-accounted investees


42,321

37,111



----------

----------

Adjusted profit before tax and before separately  disclosed items

 

(B)

633,102

540,345



======

======

Effective tax rate before separately disclosed items

(A/B)

16.01%

16.71%



======

======

 

Unrecognised deferred tax assets

 

Deferred tax is not recognised on trading losses of USD 428,749 thousand (2010: USD 450,451 thousand) where utilisation is uncertain, either because they have not been agreed with tax authorities, or because the likelihood of future taxable profits is not sufficiently certain, or because of the impact of tax holidays on infrastructure projects. Under current legislation, USD 303,676 thousand (2010: USD 427,745 thousand) of these trading losses can be carried forward indefinitely.

 

Deferred tax is also not recognised on capital and other losses of USD 365,423 thousand (2010: USD 451,017 thousand) due to the fact that their utilisation is uncertain.

 


 

10        Income tax

 

Movement in temporary differences during the year:

 


1 January 2011

Recognised in consolidated income statement

Translation and other movements

31 December 2011


USD'000

USD'000

USD'000

USD'000

Deferred tax liability





Property, plant and equipment

139,737

(7,191)

4,333

136,879

Investment in equity-accounted investees

17,232

4,217

(230)

21,219

Fair value adjustment on acquisitions

521,171

(26,165)

(2,953)

492,053

Financial instruments

2,219

-

(2,219)

-

Others

426,914

(6,304)

7,594

428,204


------------

---------

--------

------------

Total

1,107,273

(35,443)

6,525

1,078,355


=======

=====

====

=======

Deferred tax assets





Property, plant and equipment

4,597

107

1,827

6,531

Employees' end of service benefits

12,190

(5,008)

2,306

9,488

Deferred financing charges

1,213

(1,260)

47

-

Financial instruments

-

-

14,185

14,185

Provisions

2,952

(2,035)

31,629

32,546

Tax value of losses carried forward recognised

48,061

(28,131)

2,863

22,793

Others

17,372

2,569

(4,272)

15,669


--------

---------

--------

----------

Total

86,385

(33,758)

48,585

101,212


=====

=====

=====

======

 


 

11        Separately disclosed items                                                                        

                                                                                                                                


2011

2010


USD'000

USD'000

Construction contract revenue

-

110,865

Construction contract costs

-

(110,865)

Impairment of assets

(243,862)

(3,700)

Other income

-

8,905

Share of (loss)/ profit of equity-accounted investees

(3,047)

244

Profit on sale/ termination of business

484,354

13,200

Loss on currency options and interest rate swaps

(10,770)

(17,583)

Income tax expense

(7,211)

-


----------

--------


219,464

1,066


======

=====

 

Construction contract revenue and costs 2011: Nil (2010: USD 110,865 thousand represented the revenue recorded in accordance with IFRIC 12 'Service Concession Arrangements' on construction of a port in 'Asia Pacific and Indian subcontinent' region. The construction revenue represented the fair value of the construction services provided in developing the port. No margin was recognised, as in management's opinion the fair value of the construction services provided approximates to the construction cost).

 

Impairment of assets represents the following:

§ Impairment of net assets in a subsidiary of USD 99,963 thousand in 'Asia Pacific and Indian subcontinent' region representing the difference between the value in use and the carrying amount as at the reporting date.  The impairment is primarily due to the change in external factors which are outside the control of the Group.

§ Impairment of USD 91,016 thousand of investments in equity-accounted investees, representing the difference between the fair value less cost to sell and the carrying amount as at the reporting date.  The fair value less cost to sell is derived from the sale consideration.

§ Impairment of property, plant and equipment of USD 29,993 thousand in the 'Australia and Americas' region and USD 22,890 thousand in the 'Middle East, Europe and Africa' region (2010: mainly represents impairment on a property held in the 'Australia and Americas' region).  The impairment is mainly due to the change in market conditions which are outside the control of the Group.

 

Other income 2011: Nil(2010: insurance claim settlements of a non-recurring nature in the 'Australia and Americas' region).

 

Share of loss from equity accounted investees represents USD 3,047 thousand impairment of deferred tax assets in an equity accounted investee in the 'Middle East, Europe and Africa' region.

 

Profit on sale and termination of business relates to the profit (net of tax) of USD 435,509 thousand on monetisation of 75% interest in the Australia Ports business and sale of interest in an associate in the 'Australia and Americas' region resulting in a profit (net of tax) of USD 49,796 thousand. The profit on sale and termination of business includes foreign exchange reserves recycled to the consolidated income statement on account of loss of control. This is offset by USD 951 thousand loss on termination of a non-core business in the 'Asia Pacific and Indian subcontinent' region. (2010: the profit on sale of investment in an associate in the 'Australia and Americas' region).

 

Loss on currency options and interest rate swaps represents USD 10,770 thousand loss on foreign currency options related to the 'Australia and Americas' region. (2010 represents USD 6,200 thousand recycling of hedge reserve to consolidated income statement in the 'Middle East, Europe and Africa' region and USD 11,383 thousand losses on foreign currency options related to the 'Australia and Americas' region).

 

Income tax expenserepresents USD 12,785 thousand of deferred tax assets impaired in a subsidiary in the 'Middle East, Europe and Africa' region which is offset by USD 5,574 thousand of tax credit on impairment of assets in the 'Australia and Americas' region (2010: Nil).



 

 

12        Property, plant and equipment

 


Land and buildings

Plant and equipment

Ships

Capital work-in-progress

Total


USD'000

USD'000

USD'000

USD'000

USD'000







Cost






As at 1 January 2011

3,000,931

2,491,086

131,080

604,271

6,227,368

Acquired through business combination

29,099

-

-

-

29,099

Additions during the year

8,342

22,827

73,951

344,388

449,508

Transfers from capital work-in-progress

73,911

59,061

7,031

(140,003)

-

Translation adjustment

(19,881)

(52,201)

4,417

(16,896)

(84,561)

Disposals

(22,818)

(33,845)

-

-

(56,663)


------------

------------

----------

----------

------------

As at 31 December 2011

3,069,584

2,486,928

216,479

791,760

6,564,751


------------

------------

----------

----------

------------

Depreciation and impairment






As at 1 January 2011

364,690

756,326

20,135

-

1,141,151

Charge for the year

106,763

163,266

22,848

-

292,877

Impairment (refer note to 11)

17,918

4,932

30,033

-

52,883

Translation adjustment

(4,089)

(11,173)

1,757

-

(13,505)

On disposals

(2,747)

(30,028)

-

-

(32,775)


----------

----------

---------

----------

------------

As at 31 December 2011

482,535

883,323

74,773

-

1,440,631


----------

-----------

---------

----------

------------

Net book value:






As at 31 December 2011

2,587,049

1,603,605

141,706

791,760

5,124,120


=======

=======

======

======

=======

 

In the prior years, the Group had entered into agreements with third parties pursuant to which the Group participated in a series of linked transactions including leasing and sub-leasing of certain cranes of the Group ("the Crane French Lease Arrangements"). At 31 December 2011, cranes with aggregate net book value amounting to USD 304,449 thousand (2010: USD 320,188 thousand) were covered by these Crane French Lease Arrangements. These cranes are accounted for as property, plant and equipment as the Group retains all the risks and rewards incidental to the ownership of the underlying assets.

 

At 31 December 2011, property, plant and equipment with a carrying amount of USD 1,148,903 thousand (2010: USD 596,856 thousand) are pledged to secure bank loans (refer to note 25). At 31 December 2011, the net carrying value of the leased plant and equipment and other assets was USD 59,067 thousand (2010: USD 58,854 thousand).

 

Borrowing costs capitalised to property, plant and equipment amounted to USD 10,512 thousand (2010: USD 39,781 thousand) with a capitalisation rate in the range of 4.73 % to 5.08% per annum (2010: 7% to 8% per annum).

 



 

 

12        Property, plant and equipment (continued)

 

                                                                   


Land and buildings

Plant and equipment

Ships

Capital work-in-progress

Total


USD'000

USD'000

USD'000

USD'000

USD'000

Cost






As at 1 January 2010

2,677,914

2,680,045

46,638

627,005

6,031,602

Additions during the year

41,212

83,959

81,097

695,840

902,108

Transfer to assets held for sale

(195,319)

(523,841)

-

(31,119)

(750,279)

Transfers from capital work-in-progress

453,054

231,320

-

(684,374)

-

Translation adjustment

25,307

62,309

4,272

(3,081)

88,807

Disposals

(1,237)

(42,706)

(927)

-

(44,870)


------------

------------

----------

----------

------------

As at 31 December 2010

3,000,931

2,491,086

131,080

604,271

6,227,368


------------

------------

----------

----------

------------

Depreciation






As at 1 January 2010

307,995

853,698

10,709

-

1,172,402

Charge for the year

98,457

191,485

9,118

-

299,060

Transfer to assets held for sale

(53,757)

(301,285)

-

-

(355,042)

Translation adjustment

12,922

40,445

1,235

-

54,602

On disposals

(927)

(28,017)

(927)

-

(29,871)


----------

----------

---------

----------

------------

As at 31 December 2010

364,690

756,326

20,135

-

1,141,151


----------

-----------

---------

----------

------------

Net book value:






As at 31 December 2010

2,636,241

1,734,760

110,945

604,271

5,086,217


=======

=======

======

======

=======

 

13        Goodwill and port concession rights                                                                    

                                                                                                                                           


Goodwill

Port concession rights

Total


USD'000

USD'000

USD'000

Cost




As at 1 January 2011

1,670,301

4,118,142

5,788,443

Acquired through business combination (refer to note 30)

9,693

32,474

42,167

Additions

-

31,673

31,673

Impairment loss

(12,790)

-

(12,790)

Disposals

-

(2,385)

(2,385)

Translation adjustment

(59,549)

(237,927)

(297,476)


------------

------------

------------

As at 31 December 2011

1,607,655

3,941,977

5,549,632


------------

------------

------------

Amortisation and impairment losses




As at 1 January 2011

-

540,329

540,329

Charge for the year

-

136,234

136,234

Impairment loss

-

96,710

96,710

On disposals

-

(1,642)

(1,642)

Translation adjustment

-

(53,612)

(53,612)


-----------

----------

----------

As at 31 December 2011

-

718,019

718,019


-----------

----------

----------

Net book value:




As at 31 December 2011

1,607,655

3,223,958

4,831,613


=======

=======

=======



 

 

13        Goodwill and port concession rights (continued)

 

Port concession rights include concession agreements which are mainly accounted for as business combinations and acquisitions. These concessions were determined to have finite and indefinite useful lives based on the terms of the respective concession agreements and the income approach model was used for the purpose of determining their fair values.

           

At 31 December 2011, port concession rights with a carrying amount of USD 344,668 thousand (2010: USD 478,315 thousand) are pledged to secure bank loans (refer to note 25).

 

         


Goodwill

Port concession rights

Total


USD'000

USD'000

USD'000





Cost




As at 1 January 2010

2,424,689

4,714,661

7,139,350

Additions

-

226,606

226,606

Disposals

-

(2,628)

(2,628)

Transfer to assets held for sale

(846,748)

(871,583)

(1,718,331)

Translation adjustment

92,360

51,086

143,446


------------

------------

------------

As at 31 December 2010

1,670,301

4,118,142

5,788,443


------------

------------

------------

Amortisation




As at 1 January 2010

-

540,466

540,466

Charge for the year

-

159,330

159,330

On disposals

-

(2,324)

(2,324)

Transfer to assets held for sale

-

(190,961)

(190,961)

Translation adjustment

-

33,818

33,818


-----------

----------

----------

As at 31 December 2010

-

540,329

540,329


-----------

----------

----------

Net book value:




As at 31 December 2010

1,670,301

3,577,813

5,248,114


=======

=======

=======

 

 


 

14        Impairment testing

 

Goodwill acquired through business combinations and port concession rights with indefinite useful lives have been allocated to various cash-generating units ("CGU"), which are reportable business units, for the purposes of impairment testing.

 

Impairment testing is done at an operating port level that represents an individual CGU. Details of the CGUs by operating segment are shown below:

 

 


Carrying amount of goodwill

Carrying amount of port concession rights with indefinite useful life

Discount rates

Perpetuity growth rate


2011

2010

2011

2010




USD'000

USD'000

USD'000

USD'000



Cash-generating units aggregated by operating segment







Asia Pacific and Indian subcontinent

233,123

275,820

-

-

8.50% - 15.50%

2.50% - 5.00%

Australia and Americas

323,104

332,486

-

-

8.00% - 14.50%

2.00% - 2.50%

Middle East, Europe and Africa

1,051,428

1,061,995

989,012

1,004,851

7.00% - 12.50%

2.50% - 4.00%


------------

------------

------------

------------



Total

1,607,655

1,670,301

989,012

1,004,851




=======

=======

=======

=======



 

The recoverable amount of the CGU has been determined based on their value in use calculated using cash flow projections based on the financial budgets approved by management covering a three year period and a further outlook for five years, which is considered appropriate in view of the outlook for the industry and the long-term nature of the concession agreements held i.e. generally for a period of 25 -50 years.

 

Key assumptions used in value in use calculations

 

The followingdescries each key assumption on which management has based its cash flow projections to undertake impairment testing of goodwill and port concession rights with indefinite useful lives.

 

Budgeted margins - The basis used to determine the value assigned to the budgeted margin is the average gross margin achieved in the year immediately before the budgeted year, adjusted for expected efficiency improvements, price fluctuations and manpower costs.

 

Discount rates - These represent the cost of capital for the Group adjusted for the respective location risk factors. The Group uses the post tax Weighted Average Cost of Capital which reflects the country specific risk adjusted discount rate.

 

Cost inflation - The forecast general price index is used to determine the cost inflation during the budget year for the relevant countries where the Group is operating.

 

Perpetuity growth rate - In management's view, the perpetuity growth rate is the minimum growth rate expected to be achieved beyond the eight year period. This is based on the overall regional economic growth forecasted and the Group's internal capacity changes for a given region. The Group also takes into account competition and regional capacity growth to provide a comprehensive growth assumption for the entire portfolio.

 

The values assigned to key assumptions are consistent with the past experience of management.

 

Sensitivity to changes in assumptions

 

The calculation of value in use for the CGU is sensitive to future earnings and therefore a sensitivity analysis was performed. The analysis demonstrated that a 10% decrease in earnings for a future period of three years from the reporting date would not result in an impairment.


 

15        Investment in equity-accounted investees

 

Summary financial information for equity-accounted investees, not adjusted for the percentage ownership held by the Group:

 


Asia Pacific and Indian subcontinent

Australia

and Americas

Middle East,

Europe and Africa

Total


2011

2010

2011

2010

2011

2010

2011

2010


USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000










Current assets

492,575

397,686

425,910

402,539

316,072

321,606

1,234,557

1,121,831

Non-current assets

7,533,647

7,381,166

2,799,767

833,592

2,311,415

2,877,660

12,644,829

11,092,418


------------

------------

------------

------------

------------

------------

--------------

--------------

Total assets

8,026,222

7,778,852

3,225,677

1,236,131

2,627,487

3,199,266

13,879,386

12,214,249


=======

=======

=======

=======

=======

=======

========

=========










Current liabilities

511,661

929,830

236,265

136,751

181,051

169,780

928,977

1,236,361

Non-current liabilities

1,528,068

1,255,237

1,458,954

237,751

841,070

939,289

3,828,092

2,432,277


------------

------------

----------

----------

------------

------------

------------

------------

Total liabilities

2,039,729

2,185,067

1,695,219

374,502

1,022,121

1,109,069

4,757,069

3,668,638


=======

=======

======

======

=======

=======

=======

=======










Revenue

1,203,610

1,036,384

749,426

493,733

694,793

637,421

2,647,829

2,167,538

Expenses

(937,343)

(823,137)

(765,353)

(429,811)

(639,529)

(586,595)

(2,342,225)

(1,839,543)


----------

---------

---------

---------

---------

---------

-----------

------------

Net profit/ (loss)

266,267

213,247

(15,927)

63,922

55,264

50,826

305,604

327,995


======

======

=====

=====

=====

=====

======

======

The Group's share of profit from equity-accounted investees (before separately disclosed items)

141,711

140,203


======

=======

The Group's investments in equity-accounted investees as at 31 December

3,451,264

3,474,113


=======

=======




 


 


16        Other investments


2011

2010


USD'000

USD'000

Non-current investments



Debt securities held to maturity

12,815

14,429

Available-for-sale financial assets

60,378

51,439


---------

---------


73,193

65,868


=====

=====

 

Available-for-sale financial assets consist of unquoted investment in an Infrastructure Fund. The movement schedule for these investments is as follows:

                                                                                                                             


2011

2010


USD'000

USD'000

As at 1 January

51,439

50,560

Return of capital during the year

-

(260)

Change in fair value recognised in other comprehensive income

8,939

1,139


---------

---------

As at 31 December

60,378

51,439


=====

=====

 

17        Accounts receivable and prepayments

                                                                                               


2011

2011

2011


Non-current

Current

Total


USD'000

USD'000

USD'000

Trade receivables (net)

-

232,957

232,957

Advances paid to suppliers

-

28,268

28,268

Other receivables and prepayments

53,425

258,700

312,125

Employee benefit assets (refer to note 24)

155

-

155

Due from related parties (refer to note 27)

206,534

104,095

310,629


----------

----------

----------


260,114

624,020

884,134


======

======

======

 

2010

2010

2010

2010


Non-current

Current

Total


USD'000

USD'000

USD'000

Trade receivables (net)

1,586

227,156

228,742

Advances paid to suppliers

-

13,653

13,653

Other receivables and prepayments

51,580

304,214

355,794

Fair value of derivative financial instruments

200

10,770

10,970

Employee benefit assets (refer to note 24)

500

-

500

Due from related parties (refer to note 27)

34,512

97,423

131,935


---------

----------

----------


88,378

653,216

741,594


=====

======

======

 

The Group's exposure to credit and currency risks related to trade receivables, other receivables and due from related parties are disclosed in note 29.



 

 

18        Bank balances and cash


2011

2010


USD'000

USD'000




Cash at banks and in hand

468,673

443,542

Short-term deposits

3,637,270

2,076,074

Deposits under lien

53,421

-


-------------

-------------

Bank balances and cash

4,159,364

2,519,616

Bank overdrafts

(1,017)

(3,000)


------------

-------------


4,158,347

2,516,616

Cash classified as held for sale (refer to note 28(a))

-

50,900


------------

-------------

Cash and cash equivalents for statement of cash flows

4,158,347

2,567,516


=======

=======

 

Short-term deposits are made for varying periods between one day and three months depending on the immediate cash requirements of the Group and earn interest at the respective short-term deposit market rates. Bank overdrafts are repayable on demand.

 

The deposits under lien amounting to USD 53,421 thousand (2010: NIL) are placed to collateralise some of the borrowings of the Company's subsidiaries.

 

19        Share capital

 

The share capital of the Company as at 31 December was as follows:

 


2011

2010


USD'000

USD'000

Authorised



1,250,000,000/ 25,000,000,000 ordinary shares of

USD 2.00/ 0.10 each

2,500,000

2,500,000


=======

========

Issued and fully paid



830,000,000/ 16,600,000,000 ordinary shares of

USD 2.00/ 0.10 each

1,660,000

1,660,000


=======

=======

 

On 19 May 2011, the Company consolidated 20 ordinary shares of USD 0.10 each into one share of USD 2.00.

           

20        Reserves

 

Share premium

 

Share premium represents surplus received over and above the nominal cost of the shares issued to the shareholders and forms part of the shareholder equity. The reserve is not available for distribution except in circumstances as stipulated by the law.

 

Shareholders' reserve

 

Shareholders' reserve forms part of the distributable reserves of the Group.

 

Hedging reserve

 

The hedging reserve comprises the effective portion of the cumulative net change in the fair value of the cash flow hedging instruments related to hedge transactions that have not yet occurred.

 

Other reserves

 

The other reserves mainly include statutory reserves of subsidiaries as required by applicable local legislations and share-based payment transactions. This reserve also includes the unrealised fair value changes on available-for-sale investments.

 

Actuarial reserve

 

The actuarial reserve comprises the cumulative actuarial losses recognised in other comprehensive income.

 

Translation reserve

 

The translation reserve comprises all foreign currency differences arising from the translation of the financial statements of foreign operations whose functional currencies are different from that of the Group's presentation currency. It also includes foreign exchange translation differences arising from translation of goodwill and purchase price adjustments which are denominated in foreign currencies at the Group level.

 

21        Dividends

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       


2011

2010


USD'000

USD'000

Declared and paid during the year:



Final dividend 17* US cents per share/



  16* US cents per share

142,760

136,120


======

======

Proposed for approval at the annual general meeting



(not recognised as a liability as at 31 December):



Final dividend: 24 US cents per share/



  17* US cents per share

199,200

142,760


======

======

* Rounded to reflect share consolidation, as explained in note 22 below.


 

 

22        Earnings per share

 

Basic earnings per share

 

The calculation of basic earnings per share is based on the profit attributable to ordinary shareholders and the weighted average number of ordinary shares outstanding.

 

                                                                                                           


2011

2010


USD'000

USD'000




Profit attributable to ordinary shareholders

683,292

374,807


======

======





Number of shares

Number of shares



(restated)

Number of ordinary shares outstanding



   as at 31 December

830,000,000

830,000,000


=========

=========

 

On 19 May 2011, the Company consolidated 20 ordinary shares of USD 0.10 each into one share of USD 2.00 which has been used for the calculation of earnings per share for the current year. Accordingly, the previous year earnings per share has been restated.



 

 

22        Earnings per share (continued)

 


2011

2010


USD

USD

Basic earnings per share after



 separately disclosed items - (US cents)

82.32

45.16


====

====

Basic earnings per share before



 separately disclosed items - (US cents)

55.26

45.03


====

====

 

The Company has no share options outstanding at the year end and therefore the basic and diluted earnings per share are not different.

 

23        Employees' end of service benefits

 

Movements in the provision recognised in the consolidated statement of financial position are as follows:

 

                                                                                                                             


2011

2010


USD'000

USD'000




As at 1 January

45,988

42,948

Provision made during the year *

13,933

13,793

Amounts paid during the year

(10,528)

(10,753)


---------

---------

As at 31 December

49,393

45,988


=====

=====

 

*     The provision for expatriate staff gratuities, included in Employees' end of service benefits, is calculated in accordance with the regulations of the Jebel Ali Free Zone Authority. This is based on the liability that would arise if employment of all staff were terminated at the reporting date.

 

The UAE government had introduced Federal Labour Law No.7 of 1999 for pension and social security. Under this Law, employers are required to contribute 15% of the 'contribution calculation salary' of those employees who are UAE nationals. These employees are also required to contribute 5% of the 'contribution calculation salary' to the scheme. The Group's contribution is recognised as an expense in the consolidated income statement as incurred.

 

 

 

 


 

 

 

 

25        Interest bearing loans and borrowings

 

This note provides information about the terms of the Group's interest-bearing loans and borrowings, which are measured at amortised cost. Information about the Group's exposure to interest rate, foreign currency and liquidity risk are described in note 29.

 


2011

2010


USD'000

USD'000

Non-current liabilities



Secured bank loans

720,482

682,968

Mortgage debenture stock

2,212

2,221

Unsecured loan stock

5,071

5,093

Unsecured bank loans

552,842

3,442,000

Unsecured bond issues

3,235,320

3,233,518

Finance lease liabilities

47,382

54,499


------------

------------


4,563,309

7,420,299


------------

------------

Current liabilities



Secured bank loans

100,242

76,333

Unsecured bank loans

3,062,653

258,420

Unsecured loans

3,619

2,433

Finance lease liabilities

11,932

12,261


----------

----------


3,178,446

349,447


------------

------------

Total

7,741,755

7,769,746


=======

=======



 

 

25        Interest bearing loans and borrowings (continued)

 

Terms and debt repayment schedule

 

Terms and conditions of outstanding loans were as follows:

 

Currency

Notes

Nominal interest rate

Year of maturity

Face value USD'000

2011 Carrying amount USD'000

Secured loans






EGP


Variable

2013

1,971

1,971

EGP


Variable

2012

1,128

1,128

EUR


Variable

2017-2024

100,714

100,714

EUR


Variable

2012

16,533

16,533

EUR


2%

2024

13,683

13,683

EUR


2%

2012

1,140

1,140

HKD


Variable

2015

835

835

HKD


Variable

2012

371

371

INR


Variable

2015-2017

59,891

59,891

INR


Variable

2012

16,741

16,741

PKR


Variable

2018

75,306

75,306

USD


3% - 8%

2013-2019

6,081

6,081

USD


3%

2012

1,008

1,008

USD


Variable

2014-2020

461,177

461,177

USD


Variable

2012

63,145

63,145

ZAR


10%

2017

824

824

ZAR


10%

2012

176

176

Unsecured loans






CAD


Variable

2013

153,307

153,307

CAD


Variable

2012

14,688

14,688

INR


Variable

2014

41,500

41,500

INR


Variable

2012

3,772

3,772

INR


11.25%

2012

28,295

28,295

SAR


Variable

2017

19,205

19,205

SAR


Variable

2012

4,027

4,027

USD


4.14%

2024

28,831

28,831

USD


4.14%-6.21%

2012

3,062

3,062

USD

(a)

Variable

2012

3,000,000

2,997,792

USD


Variable

2013

311,199

311,199

USD


Variable

2012

11,017

11,017

EUR


Variable

2012

2,419

2,419

Mortgage debenture stock






GBP


3.50%

undated

2,212

2,212

Unsecured loan stock






GBP


7.50%

undated

5,071

5,071

Unsecured Bond






USD


7.88%

2027

8,000

7,935

Unsecured sukuk bonds






USD

(b)

*

2017

1,500,000

1,488,922

Unsecured MTNs






USD

(b)

6.85%

2037

1,750,000

1,738,463

Finance lease liabilities






  in various currencies


4.14% - 14%

2012-2054

59,314

59,314





------------

------------





7,766,643

7,741,755





=======

=======

                                                                                     

*      The profit rate on this Islamic Bond is 6.25%.

 



 

 

25        Interest bearing loans and borrowings (continued)

 

(a)  The unsecured bank loans represents USD 3,000,000 thousand (2010: USD 3,000,000 thousand) drawn under a USD 3,000,000 thousand revolving credit facility. This is a committed facility with a final maturity on 22 October 2012.

 

(b)  The Group has a listed conventional bond of USD 1,750,000 thousand Medium Term Note and a Sukuk (Islamic Bond) of USD 1,500,000 thousand listed under DP World Sukuk Limited on Nasdaq Dubai and the London Stock Exchange (LSE).

 

Certain property, plant and equipment and port concession rights are pledged against the facilities obtained from the banks (refer to note 12 and note 13). The deposits under lien amounting to USD 53,421 thousand (2010: Nil) are placed to collateralise some of the borrowings of the Company's subsidiaries (2010: Nil) (refer to note 18).

 

There has been no issuance or repayment of debt securities in the current year (2010: Nil). At 31 December 2011, the undrawn committed borrowing facilities of USD 1,037,021 thousand (2010: USD 60,213 thousand) were available to the Group, in respect of which all conditions precedent had been met.



 

 

25        Interest bearing loans and borrowings (continued)

 

Terms and debt repayment schedule

 

Terms and conditions of outstanding loans were as follows:

 

Currency

Notes

Nominal interest rate

Year of maturity

Face value USD'000

2010 Carrying amount USD'000

Secured loans






EGP


14%

2013

4,684

4,684

EUR


Variable

2019-2023

7,644

7,644

EUR


7%

2024

16,497

16,497

HKD


2.90%

2015

1,576

1,576

INR


11.62%

2015

11,183

11,183

INR


Variable

2015-2017

94,762

94,762

PKR


Variable

2018-2019

80,155

80,155

USD


2.76% - 4.75%

2013-2014

36,230

36,230

USD


Variable

2011-2019

505,135

505,135

ZAR


Variable

2016

1,435

1,435

Unsecured loans






CAD


Variable

2011

194,374

194,374

INR


Variable

2011-2014

62,886

62,886

INR


7.9% - 8.13%

2011-2012

72,451

72,451

SAR


Variable

2017

27,259

27,259

USD


4.14%

2024

32,876

32,876

USD

(a)

Variable

2012

3,000,000

2,995,143

USD


Variable

2011

315,431

315,431

EUR


Variable

2011

2,433

2,433

Mortgage debenture stock






GBP


3.50%

undated

2,221

2,221

Unsecured loan stock






GBP


7.50%

undated

5,093

5,093

Unsecured Bond






USD


7.88%

2027

8,000

7,929

Unsecured sukuk bonds






USD

(b)

*

2017

1,500,000

1,487,289

Unsecured MTNs






USD

(b)

6.85%

2037

1,750,000

1,738,300

Finance lease liabilities






  in various currencies


4.14% - 14%

2011-2054

66,760

66,760





------------

------------





7,799,085

7,769,746





=======

=======

 

*              The profit rate on this Islamic Bond is 6.25%.



 

 

 

25        Interest bearing loans and borrowings (continued)

 

Finance lease liabilities

 

The Group classifies certain property, plant and equipment as finance leases where it retains all risks and rewards incidental to the ownership. The net carrying values of assets taken under finance leases are disclosed in note 12.

 

Future minimum lease payments under finance leases together with the present value of the net minimum lease payments are as follows:

                                                                                                                                               


Future minimum lease payments

Interest

2011

Present value of minimum lease payments


USD'000

USD'000

USD'000





Less than one year

15,833

(3,901)

11,932

Between one and five years

43,689

(8,866)

34,823

More than five years

22,647

(10,088)

12,559


--------

---------

---------

At 31 December

82,169

(22,855)

59,314


=====

=====

=====

 


Future minimum lease payments

Interest

2010 Present value of minimum lease payments


USD'000

USD'000

USD'000





Less than one year

15,391

(2,898)

12,493

Between one and five years

41,009

(10,962)

30,047

More than five years

34,296

(10,076)

24,220


--------

---------

---------

At 31 December

90,696

(23,936)

66,760


=====

=====

=====

 

            The finance leases do not contain any escalation clauses and do not provide for contingent rents.

 

26        Accounts payable and accruals

 


Non-current

Current

2011

Total


USD'000

USD'000

USD'000





Trade payables

-

138,616

138,616

Other payables and accruals

386,071

549,699

935,770

Provisions *

269

26,479

26,748

Fair value of derivative financial instruments

80,900

53,336

134,236

Amounts due to related parties (refer to note 27)

-

12,272

12,272


----------

----------

------------

As at 31 December

467,240

780,402

1,247,642


======

======

=======



 

 

26        Accounts payable and accruals (continued)

 

                                                                                                                 




2010


Non-current

Current

Total


 USD'000

USD'000

USD'000





Trade payables

-

201,546

201,546

Other payables and accruals

338,952

607,361

946,313

Provisions *

800

43,900

44,700

Fair value of derivative financial instruments

26,800

69,579

96,379

Amounts due to related parties (refer to note 27)

1,600

17,176

18,776


----------

----------

------------

As at 31 December

368,152

939,562

1,307,714


======

======

=======

 

*    During the current year additional provision of USD 13,598 thousand was made (2010: USD 32,000 thousand) and an amount of USD 31,550 thousand was utilised (2010: USD 18,000 thousand).

 

27        Related party transactions

 

For the purpose of these consolidated financial statements, parties are considered to be related to the Group, if the Group has the ability, directly or indirectly, to control the party or exercise significant influence over it in making financial and operating decisions, or vice versa, or where the Group and the party are subject to common control or significant influence i.e. part of the same Parent Group.

 

Related parties represent associated companies, shareholders, directors and key management personnel of the Group, the Parent Company, ultimate Parent Company (Dubai World Corporation) and entities jointly controlled or significantly influenced by such parties. Pricing policies and terms of these transactions are approved by the Group's management. The terms and conditions of the related party transaction were made on an arm's length basis.

 

The Parent Group operates a Shared Services Unit ("SSU") which recharges the proportionate costs of services provided to the Group. SSU also processes the payroll for the Group and recharges the respective payroll costs.

 

            Transactions with related parties included in the consolidated financial statements are as follows:

 


Equity-

accounted

investees

USD'000

Other related parties  USD'000

2011 Total

USD'000

Expenses charged:




Concession fee

-

48,166

48,166

Shared services

-

9,259

9,259

Other services

-

20,676

20,676





Revenue earned:




Management fee income

23,248

-

23,248


=====

=====

=====



 

 

27        Related party transactions (continued)

 


Equity accounted investees USD'000

Other related parties USD'000

2010 Total USD'000

Expenses charged:




Concession fee

-

48,169

48,169

Shared services

-

10,055

10,055

Other services

-

13,770

13,770





Revenue earned:




Management fee income

13,020

-

13,020


=====

=====

=====

 

Balances with related parties included in the statement of financial position are as follows:

 


Due from

related parties

Due to

related parties


2011

USD'000

2010

USD'000

2011

USD'000

2010

USD'000

Ultimate Parent Company

2,730

3,793

-

-

Parent Company

54,154

65,750

-

-

Equity-accounted investees

232,052

43,400

386

1,600

Other related parties

21,693

18,992

11,886

17,176


----------

----------

---------

---------


310,629

131,935

12,272

18,776


======

======

=====

=====

 

Loan and lease guarantees issued on behalf of equity-accounted investees amount to USD 12,020 thousand (2010: USD 5,785 thousand).

 

Compensation of key management personnel

 

The remuneration of directors and other key members of the management during the year were as follows:


2011

2010


USD'000

USD'000




Short-term benefits and bonus

8,620

6,699

Post retirement benefits

722

512


-------

-------


9,342

7,211


====

====



 

 

28        Assets and liabilities held for sale

 


2011

2010


USD'000

USD'000

Asset held for sale






Australia and America region (refer to note (a))

-

2,071,000

Other regions (refer to note (b))

77,706

13,840


---------

--------------


77,706

2,084,840


=====

========

Liabilities held for sale






Australia and America region (refer to note (a))

-

356,193


=====

======

 

(a)  On 22 December 2010, the Group and Citi Infrastruture Investors ("CII"), together with one of CII's major investors announced their intention to form a strategic partnership in relation to the Group's five marine terminals in Australia which was subsequently completed on 11 March 2011.

 

The major class of assets and liabilities as at 31 December were as follows:

 


2011

2010


USD'000

USD'000

Non-current assets



Property, plant and equipment (refer to note 12)

-

392,198

Port concession rights (refer to note 13)

-

680,622

Goodwill (refer to note 13)

-

846,748

Investment in equity-accounted investees

-

1,000

Deferred tax assets

-

27,400


-----

------------


-

1,947,968


-----

------------

Current assets



Inventories

-

6,000

Accounts receivable and prepayments (net)

-

66,132

Bank balances and cash (refer to note 18)

-

50,900


-----

-----------


-

123,032


-----

------------

Asset classified as held for sale

-

2,071,000


===

=======

Non-current liabilities



Deferred tax liabilities

-

213,293

Pension and post-employment benefits

-

6,900

Interest bearing loans and borrowings

-

21,900


----

----------


-

242,093


----

----------



 

                                                                                                                 

28        Assets and liabilities held for sale (continued)

 


2011

2010


USD'000

USD'000

Current liabilities



Income tax liabilities

-

5,800

Pension and post-employment benefits

-

49,100

Interest bearing loans and borrowings

-

3,500

Accounts payable and accruals

-

55,700


-----

----------


-

114,100


-----

----------

Liabilities classified as held for sale

-

356,193


===

======

 

(b)   Assets held for sale in other regions mainly includes investment in Tilbury Container Services Limited which has been disposed in 2012 (refer to note 35).

 

 

30        Business combination

 

On 16 August 2011, the Company acquired 60% interest in Integra Port Services N.V and Suriname Port Services N.V ("Suriname Group") for a total cost of USD 31,315 thousand (net of cash). The Suriname Group is engaged in the ports business in the Republic of Suriname.

 

This acquisition has resulted in recognition of goodwill of USD 9,693 thousand, port concession rights of USD 32,474 thousand and non-controlling interest of USD 15,753 thousand.

 

From the date of acquisition, Suriname Group has contributed revenue of USD 5,898 thousand and profit of USD 1,567 thousand. If the acquisition had taken place at the beginning of the year, the revenue would have been USD 15,600 thousand and profit would have been USD 4,144 thousand.

 

31        Operating leases

 

Operating lease commitments - Group as a lessee

 

Future minimum rentals payable under non-cancellable operating leases as at 31 December are as follows:


2011

2010


USD'000

USD'000




Within one year

192,961

178,080

Between one to five years

711,097

1,104,490

Between five to ten years

1,086,178

1,354,819

Between ten to twenty years

1,398,808

1,642,390

Between twenty to thirty years

1,357,630

708,095

Between thirty to fifty years

1,201,046

1,031,959

Between fifty to seventy years

1,063,338

914,908

More than seventy years

1,075,017

1,120,762


-------------

--------------


8,086,075

8,055,503


========

========

 

The above operating leases (Group as a lessee) mainly consist of terminal operating leases arising out of concession arrangements which are long term in nature. In addition, this also includes leases of plant, equipment and vehicles. In respect of terminal operating leases, contingent rent is payable based on revenues/ profits earned in the future period. The majority of leases contain renewable options for additional lease periods at rental rates based on negotiations or prevailing market rates.

 

Operating lease commitments - Group as a lessor

 

Future minimum rentals receivable under non-cancellable operating leases as at 31 December are as follows:


2011

2010


USD'000

USD'000




Within one year

22,691

22,163

Between one to five years

75,966

61,483

More than five years

25,887

38,075


----------

----------


124,544

121,721


======

======

 

 

Operating lease commitments - Group as a lessor (continued)

 

The above operating leases (Group as a lessor) mainly consist of rental of property, plant and equipment leased out by the Group. The leases contain renewal options for additional lease periods and at rental rates based on negotiations or prevailing market rates.

 

32        Capital commitments


2011

2010


USD'000

USD'000




Estimated capital expenditure contracted for as at 31 December

538,383

462,425


======

======

33     Contingencies

 

(a)     The Group has contingent liabilities amounting to USD 99,491 thousand (2010: USD 143,827 thousand) in respect of payment guarantees, USD 82,117 thousand (2010: USD 114,446 thousand) in respect of performance guarantees and USD 195 thousand (2010: 2,266 thousand) in respect of letters of credit issued by the Group's bankers. The bank guarantees and letters of credit are arising in the ordinary course of business from which it is anticipated that no material liabilities will arise.

 

(b)     The Group has contingent liabilities in respect of loan and lease guarantees issued on behalf of equity-accounted investees (refer to note 27).

 

(c)     The Group through its 100% owned subsidiary Mundra International Container Terminal Private Limited ("MICT") has developed and is operating the container terminal at the Mundra port in Gujarat.

 

In 2006, MICT received a show cause notice from Gujarat Maritime Board ("GMB") requiring MICT to demonstrate that the undertaking given by its parent company, P&O Ports (Mundra) Private Limited, with regard to its shareholding in MICT has not been breached in view of P&O Ports being taken over by the Group (DP World).

 

Based on the strong merits of the case and on the advice received from legal counsel, management believes that the above litigation is unsubstantiated, and in management's view, it will have no impact on the Group's ability to continue to operate the port.

 

(d)     Chennai Port Trust ("CPT") has raised a demand for an amount of USD 22,548 thousand (2010: 26,733 thousand) from Chennai Container Terminal Limited ("CCTL"), a subsidiary of the Group, on the basis that CCTL has failed to fulfil its obligations in respect of non-transhipment containers for a period of four consecutive years from 1 December 2003. CCTL has subsequently paid USD 12,047 thousand (2010: USD 14,282 thousand) under dispute in the year 2008. CCTL has commenced legal proceedings at the Chennai High Court against CPT. Based on advice from the legal counsel, management believes that the legal proceedings will have no adverse impact on the Group's financial position; the amount paid is highly likely to be recovered eventually and will not result in termination of the license agreement to operate the port.

 

 

35        Subsequent event

 

On 25 January 2012, the Group sold its entire 34% shareholding in Tilbury Container Services Limited for a total consideration of USD 75,480 thousand.

 



[1] Gross throughput is throughput from all our terminals.

[2] Consolidated throughput is throughput from all terminals where we have control as defined under IFRS.

[3] Adjusted EBITDA is Earnings Before Interest, Tax, Depreciation & Amortization before separately disclosed items including share of profit from equity-accounted investees.

[4] On 19 May 2011 DP World undertook a 1 for 20 share consolidation, the 2010 dividend has been restated to reflect what the dividend would have been post the share consolidation.

[5] The underlying change shows what growth rates and margin would have been had the five terminals in Australia continued to  be consolidated in DP World's accounts from 12 March 2011 and allows for a better comparison to the prior period.

[6] For further information on separately disclosed items see Note 11 to accounts.

[7] Adjusted EBITDA is Earnings Before Interest, Tax, Depreciation & Amortisation before separately disclosed items including share of profit from equity-accounted investees.

[8] DP World undertook a 1 for 20 share consolidation on 19 May 2011.  0.17 cents represented the post consolidation dividend in respect of 2010.  The dividend was paid prior to the share consolidation at 0.86 of a US cent.

[9] See Note 11 for more details about separately disclosed items.

[10]Consolidated terminals are all terminals where we have control as defined under IFRS.

[11]Adjusted EBITDA is Earnings Before Interest, Tax, Depreciation & Amortisation before separately disclosed items including share of profit from equity-accounted investees.

[12]The underlying change shows what growth rates and margin would have been had the five terminals in Australia continued to be consolidated in DP World's accounts from 12 March 2011 and allows for a better comparison to the prior period.

[13] The underlying change shows what growth rates and margin would have been had the five terminals in Australia continued to be consolidated from 12 March 2011.

[14] Like for like container revenue growth at constant currency excludes the contribution of Callao (Peru) from January to April 2011 which joined the portfolio in Q2 2010 and Paramaribo (Suriname) which joined the portfolio in July 2011 and shows what growth rates and margin would have been like had the five terminals not been deconsolidated from 12 March 2011.

[15] Consolidated throughput is throughput from all terminals where we have control as defined under IFRS.

[16] Adjusted EBITDA is Earnings before Interest, Tax, Depreciation & Amortisation before separately disclosed items including share of profit from equity-accounted investees.

[17] Like for like revenue growth at constant currency excludes the exchange rate impact.

[18] Consolidated throughput is throughput from all terminals where we have control as defined under IFRS.

[19] Adjusted EBITDA is Earnings before Interest, Tax, Depreciation & Amortisation before separately disclosed items including share of profit from equity-accounted investees.

[20] Like for like container revenue growth at constant currency excludes exchange rate impact.

 

[21] Consolidated throughput is throughput from all terminals where we have control as defined under IFRS.

[22] Adjusted EBITDA is Earnings before Interest, Tax, Depreciation & Amortisation before separately disclosed items including share of profit from equity-accounted investees.

[23] Like for like revenue growth at constant currency excludes the contribution of Callao (Peru) from January to April 2011 which joined the portfolio in Q2 2010 and Paramaribo (Suriname), which joined the portfolio in July 2011, and shows what growth rates and margin would have been like had the five terminals in Australia not been deconsolidated from 12 March 2011.


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR UWSWRUSAOUAR
Close
London Stock Exchange plc is not responsible for and does not check content on this Website. Website users are responsible for checking content. Any news item (including any prospectus) which is addressed solely to the persons and countries specified therein should not be relied upon other than by such persons and/or outside the specified countries. Terms and conditions, including restrictions on use and distribution apply.

Regulatory