Annual Report 2012 - Cadogan

Annual Report 2012 - Cadogan Annual Report 2012 - Cadogan

cadogan.co.uk
from cadogan.co.uk More from this publisher
03.07.2015 Views

NOTES ON THE FINANCIAL STATEMENTS 31 DECEMBER 2012 23 Pension arrangements (continued) Summary of prior year amounts 2012 2011 2010 2009 2008 £000 £000 £000 £000 £000 Present value of defined benefit obligation Scheme assets Surplus/(deficit) Experience gains and losses on scheme liabilities Changes in assumptions used to value scheme liabilities Experience adjustments on scheme assets (31,782) (29,156) (24,559) (23,317) (19,403) 26,185 24,373 25,094 21,903 18,206 (5,597) (4,783) 535 (1,414) (1,197) 23 63 1,151 (16) 1,210 (1,856) (3,631) (1,292) (3,523) 398 593 (2,277) 1,833 2,586 (4,562) The cumulative amount of actuarial gains and losses recognised in the statement of total recognised gains and losses since the Scheme's inception was a loss of £5,108,000 (2011 – loss £4,153,000). Defined contribution schemes The pension charge in respect of defined contribution schemes represents contributions payable by the group to such schemes and amounted to £468,000 (2011 – £434,000), of which £nil (2011 – £nil) was unpaid at the balance sheet date. 24 Capital and other Commitments Outstanding capital commitments were as follows: Capital expenditure contracted for but not provided for in the financial statements Group 2012 2011 £000 £000 21,068 10,630 There were no outstanding commitments for capital expenditure in the company at either year end. 25 ultimate ownership The ultimate holding company is Cadogan Settled Estates Limited, which is registered in England and Wales and which is ultimately controlled by The Eighth Earl Cadogan’s 6 December 1961 Settlement. The consolidated financial statements of Cadogan Settled Estates Limited may be obtained from The Registrar of Companies, Companies House, Crown Way, Cardiff, CF14 3UZ. 44

FIVE YEAR SUMMARY 31 DECEMBER 2012 2012 2011 2010 2009 2008 Net Assets Properties at valuation £m 3,875.2 3,455.1 3,043.6 2,736.1 2,562.5 net borrowings £m 504.3 419.3 425.4 403.5 409.3 shareholders’ funds £m 3,316.5 2,988.1 2,571.5 2,300.8 2,118.6 net assets per share £ 27.64 24.90 21.43 19.17 17.66 Earnings Gross rents operating profit: Profit on sale of investment properties Profit before interest Net interest payable Profit before taxation Taxation Profit after taxation earnings for ordinary shareholders £m 104.7 99.2 92.3 88.5 82.3 £m 69.0 83.2 62.6 57.0 51.4 £m 17.3 17.2 4.3 6.4 11.7 £m 86.3 100.4 66.9 63.4 63.1 £m 29.0 28.8 24.6 25.4 22.7 £m 57.3 71.6 42.3 38.0 40.4 £m 8.2 10.7 10.3 9.9 8.4 £m 49.1 60.9 32.0 28.1 32.0 £m 49.1 60.9 32.0 28.1 32.0 earnings per share p 40.9 50.7 26.7 23.5 26.7 Key financial ratios Balance sheet gearing Gross rents/interest cover interest cover % 15.21 14.03 16.54 17.54 19.32 times 3.61 3.44 3.75 3.48 3.63 times 2.85 2.93 2.67 2.50 2.78 45

NOTES ON THE FINANCIAL STATEMENTS 31 DECEMBER <strong>2012</strong><br />

23 Pension arrangements (continued)<br />

Summary of prior year amounts<br />

<strong>2012</strong> 2011 2010 2009 2008<br />

£000 £000 £000 £000 £000<br />

Present value of defined benefit obligation<br />

Scheme assets<br />

Surplus/(deficit)<br />

Experience gains and losses on<br />

scheme liabilities<br />

Changes in assumptions used to value<br />

scheme liabilities<br />

Experience adjustments on scheme assets<br />

(31,782) (29,156) (24,559) (23,317) (19,403)<br />

26,185 24,373 25,094 21,903 18,206<br />

(5,597) (4,783) 535 (1,414) (1,197)<br />

23 63 1,151 (16) 1,210<br />

(1,856) (3,631) (1,292) (3,523) 398<br />

593 (2,277) 1,833 2,586 (4,562)<br />

The cumulative amount of actuarial gains and losses<br />

recognised in the statement of total recognised gains<br />

and losses since the Scheme's inception was a loss of<br />

£5,108,000 (2011 – loss £4,153,000).<br />

Defined contribution schemes<br />

The pension charge in respect of defined contribution<br />

schemes represents contributions payable by the<br />

group to such schemes and amounted to £468,000<br />

(2011 – £434,000), of which £nil (2011 – £nil) was<br />

unpaid at the balance sheet date.<br />

24 Capital and other Commitments<br />

Outstanding capital commitments were as follows:<br />

Capital expenditure contracted for but not provided<br />

for in the financial statements<br />

Group<br />

<strong>2012</strong> 2011<br />

£000 £000<br />

21,068 10,630<br />

There were no outstanding commitments for capital expenditure in the<br />

company at either year end.<br />

25 ultimate ownership<br />

The ultimate holding company is <strong>Cadogan</strong> Settled Estates Limited, which is registered in England and Wales and which is ultimately controlled<br />

by The Eighth Earl <strong>Cadogan</strong>’s 6 December 1961 Settlement. The consolidated financial statements of <strong>Cadogan</strong> Settled Estates Limited may be<br />

obtained from The Registrar of Companies, Companies House, Crown Way, Cardiff, CF14 3UZ.<br />

44

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!