Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
Full year results 2012 John Grill
For
per
sona
l use
onl
y
Good earnings growth delivered in FY2012. Sound platform for further growth in FY2013.
► Strong growth in revenue and cash from operations ► 77 significant new major projects and long term contract
awards ► Increasing demand for Improve services ► Majority of revenue generated from key global customers ► Increasing footprint in the developing world continues to
create significant opportunities ► Growth in staffing to over 40,800 people ► Successful organisation restructure and CEO succession ► Continued commitment to driving improvement in safety
Overview
2
For
per
sona
l use
onl
y
Statutory results
Underlying results
FY12 vs. FY11 Underlying
results*
Net profit after tax $353 m $346 m 16%
Aggregated revenue $7,408 m $7,363 m 25%
EBIT $538 m $530 m 12%
Operating cash flow $438 m $438 m 49%
Basic earnings per share 143.7 c/s 140.6 c/s 16%
Final dividend 51.0 c/s
Full year dividend 91.0 c/s
Financial highlights
The IFRS financial information contained within this presentation has been derived from the 30 June 2012 Financial Report which has been audited by Ernst & Young. This presentation however has not been audited.
3 * The underlying result for FY2012 and FY2011 excludes the fair value gain on acquisition of associates of $7.6m and $65.7m respectively.
For
per
sona
l use
onl
y
Safety performance ► We incurred three work related fatalities
during the year, two from road accidents and one from a bacterial infection
► Safety remains a major focus in our business
► We strive for year on year improvement but this was not achieved in FY2012
• Total Recordable Case Frequency Rate (TRCFR) was 0.12 (FY2011: 0.11)
• Lost Workday Case Frequency Rate (LWCFR) was 0.03 (FY2011: 0.03)
► We are renewing our efforts for continued improvement with company wide focus on
• Road safety • Field and construction HSE activities • Project start up activities • Active engagement of our leadership teams in
HSE programs
4
For
per
sona
l use
onl
y
Continued growth in Hydrocarbons and Minerals, Metals & Chemicals particularly in Canada, Australia and the USA
Hydrocarbons and Minerals, Metals & Chemicals increasingly dominated by top tier companies
Snapshot
Game changing developments and ever growing demand for energy globally is driving unconventional oil and gas
Lower gas prices have sparked a resurgence in petrochemical projects in the USA
Uplift in asset enhancement and restoration projects
5
For
per
sona
l use
onl
y
Strong focus on major global customers
Developing markets continue to be a significant driver of growth – Latin America, Africa and China
Infrastructure & Environment focusing on resource infrastructure
Snapshot
Continuing to globalise our Minerals, Metals & Chemicals and Infrastructure & Environment services
Actively pursuing further Improve opportunities
6
For
per
sona
l use
onl
y
Local delivery, global support
40,800 people 163 offices 41 countries
4.9 million workshare hours (FY2011: 3.4 million)
7
For
per
sona
l use
onl
y
Significant awards for FY2012
8
77 long term contracts / projects
For
per
sona
l use
onl
y
► WorleyParsons’ performance continues to be underpinned by our extensive long term contract base ● Total of 46 new Improve contracts awarded ● 18 contracts renewed ● Currently have over 260 Improve contracts
► Our selection was based upon ● Recognition of our leadership position in
long term contracts ● Proven safety performance ● Global footprint
Improve contracts
4 new global or multi-site agreements 9
For
per
sona
l use
onl
y
Local / global model
Model has been well received by our clients and our people 10
For
per
sona
l use
onl
y
► On 6 July this year we announced changes to the company’s leadership
► Andrew Wood will succeed me as Chief Executive Officer after the AGM in October
► Supported by an exceptional leadership team
► I will be taking on the role of non-executive Chairman early next year
Succession
11
For
per
sona
l use
onl
y
Corporate responsibility
►We are on a journey to become a Corporate Responsibility leader by focusing on • Governance, ethics and
transparency • Our people • Human rights • Community • Fair operating practices and the
supply chain • The environment
12
Kenya Project: Calgary graduates and senior management commissioning clean water and solar power in the Village of Hope Kenya
For
per
sona
l use
onl
y
Financial results 2012 Andrew Wood
For
per
sona
l use
onl
y
Financial profile
$m FY08 FY09 FY10 FY11* FY12*
Aggregated revenue 4,882.4 6,219.4 4,967.1 5,903.5 7,362.6
EBIT 520.0 605.3 427.4 474.2 530.3
EBIT Margin 10.7% 9.7% 8.6% 8.0% 7.2%
Net profit 343.9 390.5 291.1 298.5 345.6
Net profit margin 7.0% 6.3% 5.9% 5.1% 4.7%
Basic EPS (cps) 142.5 161.1 118.5 121.5 140.6
Cash flow from operating activities 198.8 546.4 279.6 293.8 437.5
ROE 24.5% 25.4% 16.7% 16.3% 18.9%
14 Good growth compared to prior year and 1HFY2012
* The underlying result for FY2012 and FY2011 excludes the fair value gain on acquisition of associates of $7.6m and $65.7m respectively.
For
per
sona
l use
onl
y
5 year financial profile
15
Record aggregated revenue Good NPAT growth from FY2011 of 16% Margins impacted by a small number of
underperforming projects and low margin procurement activity
Effective tax rate down 3% from FY2011 to 24.1% due to earnings mix and tax refund
Cumulative unfavourable FX impact on EBIT over the last three years of approximately $91m
Dividend payout of 51.0 cents per share, 61% franked
Strong revenue growth, good earnings growth
* The underlying result for FY2012 and FY2011 excludes the fair value gain on acquisition of associates of $7.6m and $65.7m respectively.
For
per
sona
l use
onl
y
Half on half analysis
16
$m H1 FY2012 H2 FY2012 Total Growth%
Group EBIT 248.3 282.0 530.3 14%
EBIT margin 7.3% 7.1% 7.2%
Group NPAT 151.9 193.7 345.6 28%
119.2 151.9
179.3 193.7
-
50.0
100.0
150.0
200.0
250.0
FY11 FY12
Half on half NPAT*
H1
H2
* The underlying result for FY2012 and FY2011 excludes the fair value gain on acquisition of associates of $7.6m and $65.7m respectively.
For
per
sona
l use
onl
y
Change in net profit after tax FY2011 v FY2012
17
Good growth in Hydrocarbons, MM&C and I&E
* The underlying result for FY2012 and FY2011 excludes the fair value gain on acquisition of associates of $7.6m and $65.7m respectively.
For
per
sona
l use
onl
y
Overall strong performance with record aggregated revenue
Australia West impacted by underperformance on a few projects that have now been finalised or provided for
Canadian construction business awarded a number of significant module construction and construction services contracts
Significant increase in activity in the USA, particularly upstream
Hydrocarbons
18 1 Regions in constant currency
Growth in USA and Canada
For
per
sona
l use
onl
y
Power
19
Record aggregated revenue Fall in earnings contrary to guidance Resource sector in Australia provided growth Increased activity in the European nuclear market Latin America impacted by low margin procurement
activity USA contributes 35% of sector revenue and
impacted by the continuing softness and competition in the USA market
1 Regions in constant currency
Impacted by low margin procurement and USA market
For
per
sona
l use
onl
y
Minerals, Metals & Chemicals
20
Record aggregated revenue 28% EBIT growth year on year Continuing to grow our relationships with major
global companies Strong commodity prices driving demand for
services Softness in the Australian market towards the
end of the period
1 Regions in constant currency
Record revenue and EBIT
For
per
sona
l use
onl
y
Infrastructure & Environment
21
Record aggregated revenue Increased investment in resource projects is
driving an increased demand for services Major projects in the Middle East
completed in FY2011 Pit to port projects executed with the
Minerals, Metals & Chemicals sector providing growth
1 Regions in constant currency
Record revenue and EBIT
For
per
sona
l use
onl
y
Cash flow
Strong cash flow
$m FY2008 FY2009 FY2010 FY2011* FY2012*
EBIT 520 605 427 474 530
Depreciation and amortization 67 88 92 96 103
Interest and tax paid (137) (216) (186) (125) (152)
Working capital / other (251) 69 (54) (151) (43)
Net cash inflow from operating activities 199 546 280 294 438
Net cash outflow from investing activities (326) (133) (145) (106) (106)
Net cash (outflow) / inflow from financing activities 101 (317) (175) (136) (252)
22 * The underlying result for FY2012 and FY2011 excludes the fair value gain on acquisition of associates of $7.6m and $65.7m respectively.
For
per
sona
l use
onl
y
Gearing and key metrics
23
Key Metrics FY2009 FY2010 FY2011* FY2012*
Gearing ratio 26% 26% 22% 20%
Facility utilisation 54% 61% 53% 51%
Average cost of debt 5.5% 5.2% 5.7% 5.7%
Average maturity (years) 4.1 3.8 4.6 3.8
Interest cover * 14.1x 13.3x 12.0x 12.4x
Net Debt/EBITDA * 0.8x 1.2x 0.9x 0.8x
* The underlying result for FY2012 and FY2011 excludes the fair value gain on acquisition of associates of $7.6m and $65.7m respectively.
Gearing reduced, strong metrics
For
per
sona
l use
onl
y
► Liquidity available to support growth
Liquidity
24
Liquidity Summary $m FY2009 FY2010 FY2011 FY2012
Loan & OD facilities 1,376 1,286 1,277 1,445
Less: facilities utilized* (745) (782) (680) (740)
Available facilities 631 504 597 705
Plus: cash 178 141 171 247
Total liquidity 809 645 768 952
Bonding facilities 453 669 682 787
Bonding facility utilization 53% 50% 61% 66% * Excludes capitalized borrowing costs
Gearing at 20%; retain significant financial capacity to support growth
Refinanced Syndicated bank debt facility tranche of US$150m to FY2015
Offered unsecured notes payable in the US private debt market July 2012
For
per
sona
l use
onl
y
We have introduced a microsite for presentation of our FY2012 Annual Report
The site provides the financial results and documents in one place, making it easier for shareholders and potential investors to access our financial information
Users can read the annual report online, print the entire report or just the sections that are of interest
Online Q&A functionality is provided Aiming to reduce our carbon footprint Visit us after midday today at -
annualreport.worleyparsons.com
Financial reporting microsite
FY2012 results available online 25
For
per
sona
l use
onl
y
Sector outlook 2012 John Grill
For
per
sona
l use
onl
y
Capital spend by international majors increased in FY2012 over FY2011
Unconventional oil and gas sectors continue to expand in Australia, Canada, the USA and Middle East
Hydrocarbons
Demand in developed and developing world remains strong
Increase in gas monetisation and petrochemical projects in the USA as a result of lower natural gas prices
High LNG prices in Asia creating focus on natural gas activity within the region
Demand in the developing world remains strong in both Deliver and Improve service offerings
Recovery of the downstream markets in USA and Latin America
► Development of global and multi-regional relationships with major oil and gas companies
► Underperforming projects impact on margins
27
FY2012 vs. FY2011
Aggregated revenue $5,015.1 m 24.0%
% of Group aggregated revenue 68.0% -
EBIT $586.5 m 5.8%
Margin 11.7% 2.0%
For
per
sona
l use
onl
y
Hydrocarbons
28 Image courtesy of Woodside
Key project awards SORESCO – Moin refinery expansion
project, Costa Rica
PetroEcuador – Refineria del Pacifico refining and petrochemical complex project, Ecuador
ExxonMobil – Point Thomson initial production system, Alaska
ExxonMobil – Hebron topsides engineering, procurement and construction (EPC) services, Canada
TransCanada Pipelines – Hardisty Terminal A and B, Canada
Hess – Equus front end engineering design (FEED), Australia
Arrow Energy – Surat coal bed methane upstream development pre-FEED project, Australia
Chevron – Wheatstone LNG integrated project management team, Australia
Oman Oil Company – gas plant detailed design and procurement services, Oman
Tengizchevroil – wellhead pressure management, Kazakhstan
MEG Energy – Christina Lake module construction, Canada
For
per
sona
l use
onl
y
Hydrocarbons
29
Key Improve awards and renewals Esso Production Malaysia – engineering,
procurement and construction management (EPCM) umbrella agreement (renewal), Malaysia
PT Chevron Pacific – overall program management, engineering and construction management services, Indonesia
Imperial Oil – Nanticoke refinery (renewal), Canada
TransCanada – project management, engineering, procurement, technical and field services, Canada
Shell – EPCM services for refining and chemical facilities, USA and Canada
Joint Operations (Kuwait Gulf Oil, Saudi Arabian Chevron Inc) – engineering, project and construction management services, Kuwait and Saudi Arabia F
or p
erso
nal u
se o
nly
Hydrocarbons
30
Sector outlook Continued high level of spending in
onshore unconventional markets Continued growth in global
greenfield upstream and downstream markets
Ongoing growth of global Improve markets
Large number of Select opportunities on new field developments
Global customer relationships underpin growth
While the rate of revenue growth is expected to diminish, with the completion of the small number of underperforming projects in FY2012 margins are expected to improve
We expect improved earnings in the Hydrocarbons sector in FY2013
For
per
sona
l use
onl
y
► Developing world – supporting our customers with new generation and networks capacity
► Developed world – supporting our customers in managing their existing facilities
Power
FY2012 vs. FY2011
Aggregated revenue $581.3 m 13.2%
% of Group aggregated revenue 8.0% 1.0%
EBIT $59.9 m 8.3%
Margin 10.3% 2.4%
► Continued growth in the nuclear Improve market
► Expanding opportunities in power for resource projects in a number of regions
► Long term service agreements to deliver a range of support services in the USA, Australia and Canada
► Retirement of old coal and transition to gas fired power generation in the USA
► Margins impacted by continuing softness and competition in the US market and low margin procurement activity in Brazil
31 Continued growth in the nuclear Improve market
For
per
sona
l use
onl
y
Power Key project awards Akkuyu NGS Elektrik Uretim Anonim
Sirketi – nuclear power plant, Turkey InterRAO UES – Baltic nuclear power
plant bankable feasibility study phase 2, Russia
King Abdullah City for Atomic and Renewable Energy – nuclear power plant siting services, Saudi Arabia
Saudi Electricity Company – Power Plant 10 engineering and owner’s engineer support, Saudi Arabia
LS Cable & System – power supply upgrade, Qatar
American Electric Power – air quality study and upgrade, USA
Odebrecht – Chaglla hydropower plant, Peru
Skanska – Baixada Fluminense power plant, Brazil
BHP Billiton – Yarnima gas fired power station phase 1 & 2, Western Australia
Tuas Power – Tembusu Stage 2A+2B, Singapore
32
For
per
sona
l use
onl
y
Power Key Improve awards and renewals Kozloduy – stress tests for nuclear
power facilities, Bulgaria Bruce Power – sustaining projects,
Canada Ontario Power Generation –
Darlington nuclear refurbishment, Canada
Arizona Public Services – Palo Verde nuclear power plant task level planning, USA
Pacific Gas & Electric – master services agreement (MSA) power network services, USA
Entergy – fossil fuel engineering services, USA
Verve Energy – Muja / Kwinana maintenance alliance, Australia
33
For
per
sona
l use
onl
y
Power
34
Sector outlook Developing markets continue to
provide opportunities in new build power generation projects
Expect growth in nuclear Improve market as a result continuing safety upgrades
Further growth in resource power in Latin America, Sub Saharan Africa and the Middle East
Capitalise on momentum in the Improve market in the USA, Canada and Australia
Continue to broaden our integrated service offerings to our customers including operating and maintaining assets
TW Power Services to become a leading operations, maintenance and support services provider
We expect improved earnings in the Power sector in FY2013
For
per
sona
l use
onl
y
Minerals, Metals & Chemicals
FY2012 vs. FY2011
Aggregated revenue $895.4 m 39.1%
% of Group aggregated revenue 12.2% 1.3%
EBIT $131.4 m 27.9%
Margin 14.7% 1.3%
► Active in bulk commodities (iron ore, coal, copper and fertilizers)
► Renamed the division to reflect our increased focus on the global chemicals industry
► Experiencing an increase in major project study work leading to major project opportunities
► Continuing focus on growth through strategic acquisitions/partnerships
• Cegertec WorleyParsons joint venture provides Eastern Canada capability and footprint
• ARA WorleyParsons acquisition strongly aligned with Latin America growth strategy
35
► Continue to strengthen our relationships with strategic customers
► Geographic expansion continues in developed and developing worlds
► Secured several strategic long term Improve contracts
Continue to strengthen our relationships with strategic customers
For
per
sona
l use
onl
y
Minerals, Metals & Chemicals
Key project awards Anglo American – Chagres smelter
development, Chile
Areva – JEB mill upgrade, Canada
BASF – Acai / Nanjing super absorbent polymer projects, Brazil and China
BHP Billiton iron ore – EPCM master framework agreement, Australia
Black iron – Shymanivske iron ore project feasibility study, Ukraine
EBX Group – MMX Serra Azul iron ore EPCM, Brazil
First Quantum Minerals – Kansanshi copper smelter, Zambia
Mongolyn Alt (MAK) Group – Tsagaan Suvarga copper-molybdenum concentrator, Mongolia
Sasol – Shondoni coal mine, South Africa
WICET – Wiggins island coal export terminal stage 1 PMC, Australia
Xstrata – Askaf iron ore design feasibility study, Mauritania
Orica – Trident feasibility studies and design, Australia
36
For
per
sona
l use
onl
y
Minerals, Metals & Chemicals
Key Improve awards and renewals BASF – North American engineering
partner contract, USA and Canada BHP Billiton iron ore – sustaining
capital, Australia BHP Billiton Mitsubishi Alliance –
coal sustaining capital, Australia Fortescue Metals Group – iron ore
sustaining capital services, Australia Rio Tinto Alcan – Weipa bauxite
mine engineering services, Australia
37
For
per
sona
l use
onl
y
Minerals, Metals & Chemicals
38
Sector outlook Current market uncertainty resulting
in near term caution Uncertainty resulting in project
delays and review of capital programs, particularly in Australia
Medium to long term outlook remains strong
Continue to focus on building long term relationships with strategic customers to further globalize the business, particularly in the developing world
Production growth in bulk commodities and chemicals is expected to continue
Pit to port opportunities remain a key focus in developing countries
We expect improved earnings in the Minerals, Metals & Chemicals sector in FY2013
For
per
sona
l use
onl
y
FY2012 vs. FY2011
Aggregated revenue $870.8 m 24.0%
% of Group aggregated revenue 11.8% -
EBIT $115.3 m 14.2%
Margin 13.2% 1.2%
Leveraged our Australian resource infrastructure capability into Latin America and Africa
Won major pit to port projects in Latin America and Sub Saharan Africa and well positioned for delivery and Improve pull through
Infrastructure & Environment
Further developed the restoration sector and secured several global restoration framework agreements with global customers
Redirected urban water sector to the resource sector
Extended capability across the globe creating global centres of excellence in water, environment, ports and transport
Continuing to service unconventional oil and gas global strategic customers with an integrated environment and water service offering
39
Leveraged our Australian resource infrastructure capability into Latin America and Africa
For
per
sona
l use
onl
y
Infrastructure & Environment
Key project awards MPX – Guajira coal port and rail
infrastructure, Colombia Norte Energia – Belo Monte
hydroelectric plant environment and social compliance, Brazil
Queensland Curtis LNG – water treatment environment and social licence, Australia
Anglo American – Peace River coal water treatment, Canada
Qatar Government – Doha Port development, Qatar
Huta Marine Works – King Abdullah Port project, Saudi Arabia
40
For
per
sona
l use
onl
y
Infrastructure & Environment
Key Select and Improve awards and renewals Port of Los Angeles/Long Beach –
restoration services framework agreement, USA
BP – remediation management North American framework agreement, USA
ExxonMobil – Port Stanvac refinery program management contract for decommissioning services, Australia
Woodside – Browse downstream geotechnical investigations, Australia
Rio Tinto – MSA, risk advisory and catastrophic event management, Americas
Chevron – environment services panel contract, Australia
National Grid Property Holdings – remediation contract, United Kingdom
41
For
per
sona
l use
onl
y
42
Infrastructure & Environment Sector outlook
Increasing engagement with global customers
Demand for resource infrastructure continues to grow in Australia, Sub Saharan Africa and Latin America
Strong demand for remediation, decommissioning, response and recovery services
New unconventional oil and gas discoveries and developments are driving growth in environment and water services
Ability to manage social and environment licenses continues to be a key driver in project development
We expect improved earnings in the Infrastructure & Environment sector in FY2013
For
per
sona
l use
onl
y
Summary
43
► Delivered good underlying earnings growth despite the volatile and challenging market conditions
► Growth continues in the unconventional oil and gas market
► Global customer agreements, significant new major and new Improve relationships provide solid platform for the future
► Continue to focus on building capability in the developing world
► Well positioned to meet the growing demands of our customers and the market
► Benefits of the local/global organisational restructure starting to be seen
For
per
sona
l use
onl
y
Commenting on the outlook for the WorleyParsons Group, Mr John Grill said: “Subject to the markets for our services remaining strong, we expect to achieve good growth in FY2013 compared to FY2012 underlying earnings. “We have a clear growth strategy in place focused on improving margins and developing our skill set and geographic footprint across our four customer sectors. This will be achieved through organic growth as well as by taking advantage of acquisition opportunities that provide value for shareholders. “We are confident that our medium term and long term prospects remain positive based on our competitive position, our diversified operations and strong financial capacity.”
Group outlook
August 2012
44
For
per
sona
l use
onl
y
Full year results 2012
For
per
sona
l use
onl
y
EDS – Engineering and Design Services E&P – Engineering and Procurement EPC – Engineering, Procurement and Construction EPCM – Engineering, Procurement and Construction Management ESA – Engineering Services Agreement ESP – Engineering Services Provider FEED – Front End Engineering Design FEL – Front End Loading GSA – General Services Agreement MSA – Master Service Agreement OE – Owners Engineer O&M – Operations and Maintenance PCM – Procurement and Construction Management PMC – Project Management Consultancy SAGD – Steam Assisted Gravity Drainage
Contractual acronyms
46
For
per
sona
l use
onl
y
Segment margins
47
FY2012 Hydrocarbons Power Minerals, Metals & Chemicals
Infrastructure & Environment
TOTAL
Sales to external customers 4,728.7 524.1 892.5 840.3 6,985.6
Procurement services revenue at margin 285.8 55.2 1.2 30.5 372.7
Other Income 0.6 2.0 1.7 0.0 4.3
Total 5,015.1 581.3 895.4 870.8 7,362.6 Segment result 586.5 59.9 131.4 115.3 893.1 Segment margin 11.7% 10.3% 14.7% 13.2% 12.1%
FY2011* Hydrocarbons Power Minerals, Metals & Chemicals
Infrastructure & Environment
TOTAL
Sales to external customers 3,784.1 483.3 606.2 679.5 5,553.1
Procurement services revenue at margin 258.3 27.8 37.0 21.0 344.1
Other Income 1.5 2.6 0.6 1.6 6.3
Total 4,043.9 513.7 643.8 702.1 5,903.5 Segment result 554.3 65.3 102.7 101.0 823.3 Segment margin 13.7% 12.7% 16.0% 14.4% 13.9%
H1 FY2012 Hydrocarbons Power Minerals, Metals & Chemicals
Infrastructure & Environment
TOTAL
Sales to external customers 2,192.9 233.4 399.6 378.1 3,204.0
Procurement services revenue at margin 151.4 24.9 0.3 15.3 191.9
Other Income 0.6 1.5 0.1 0.9 3.1
Total 2,344.9 259.8 400.0 394.3 3,399.0 Segment result 263.0 27.2 65.7 54.1 410.0 Segment margin 11.2% 10.5% 16.4% 13.7% 12.1%
* Restated segment results taking into consideration the change in allocation of global overhead costs
For
per
sona
l use
onl
y
FX translation impact
48
Movement in Major Currencies
Currency Annualized AUD $m NPAT translation impact of 1c ∆
AUD:USD 0.7
AUD:GBP 0.6
AUD:CAD 0.3
Currency FY11 FY12 FY∆
AUD:USD 98.8 103.5 4.7
AUD:GBP 62.1 65.1 3.0
AUD:CAD 98.8 103.2 4.4
85.0
90.0
95.0
100.0
105.0
Jul-1
1
Aug-
11
Sep-
11
Oct-1
1
Nov-
11
Dec-
11
Jan-
12
Feb-
12
Mar-1
2
Apr-1
2
May-
12
Jun-
12USD GBP CAD
-20
29
-41
-32 -18
-50
-40
-30
-20
-10
0
10
20
30FY08 FY09 FY10 FY11 FY12
A$m
Group EBIT FX Impact Since FY2008
For
per
sona
l use
onl
y
Dividends, amortisation and tax Dividend History
FY08 FY09 FY10 FY11 FY12 Interim dividend (cps) 38.0 38.0 35.5 36.0 40.0
Franked 30% 76% 100% 100% 79%
$m total 91.9 92.2 87.0 88.6 98.3
Final dividend (cps) 47.5 55.0 40.0 50.0 51.0
Franked % 71% 100% 47% 26% 61%
$m total 114.8 133.5 98.0 122.8 125.3
Total cps 85.5 93.0 75.5 86.0 91.0
Total $m 206.7 225.7 185.0 211.4 223.6
% NPAT 60.1% 57.8% 63.6% 70.8% 64.7%
Based on asset values as at 30 June 2012
FY2013 peak is due to acquired intangibles being fully amortised and also the amortisation profile of the global business system
22.0%
27.0%
32.0%
FY08 FY09 FY10 FY11 FY12
Effective tax rate
Statutory earnings Underlying earnings
Underlying earnings excluding associates
For
per
sona
l use
onl
y