Picture of easyJet logo

EZJ easyJet News Story

0.000.00%
gb flag iconLast trade - 00:00
IndustrialsBalancedLarge CapNeutral

REG - easyJet PLC - Final Results <Origin Href="QuoteRef">EZJ.L</Origin> - Part 2

- Part 2: For the preceding part double click  ID:nRSO1550Pa 

            2016                                        2015           
                     £ million    £ per seat    pence per ASK    £ million    £ per seat    pence per ASK  
 Seat revenue        4,587        57.43         5.23             4,616        61.54         5.51           
 Non-seat revenue    82           1.03          0.09             70           0.94          0.08           
 Total revenue       4,669        58.46         5.32             4,686        62.48         5.59           
                                                                                                           
 
 
Revenue per seat decreased by 6.4% to £58.46 (2015: £62.48). At constant
currency, revenue per seat fell by 6.9% to £58.16.  The decrease is
attributable to the terrorist events in Egypt, Paris, Brussels, Turkey and
Nice resulting in lower demand and yield, the increasingly competitive
capacity environment associated with the lower oil prices and the impact of
the UK's vote to leave the European Union leading to a more expensive Euro for
British travellers during the summer. 
 
Load factor increased by 0.1 percentage points to 91.6%. 
 
Revenue per ASK decreased by 4.8% (or by 5.3% at constant currency), impacted
by a 6.4% decrease in revenue per seat, partially offset by a 1.7% decrease in
the average sector length, mainly from reduced flying to Egypt. 
 
Costs excluding fuel 
 
                                                            2016                                        2015           
                                 £ million    £ per seat    pence per ASK    £ million    £ per seat    pence per ASK  
 Operating costs                                                                                                       
 Airports and ground handling    1,267        15.86         1.44             1,122        14.96         1.34           
 Crew                            542          6.78          0.62             505          6.73          0.60           
 Navigation                      336          4.21          0.38             313          4.17          0.38           
 Maintenance                     237          2.97          0.27             229          3.06          0.27           
 Selling and marketing           107          1.33          0.13             102          1.36          0.12           
 Other costs                     296          3.71          0.33             276          3.70          0.33           
                                 2,785        34.86         3.17             2,547        33.98         3.04           
 Ownership costs                                                                                                       
 Aricraft dry leasing            103          1.30          0.12             114          1.51          0.14           
 Depreciation                    157          1.97          0.18             125          1.66          0.15           
 Amortisation                    12           0.15          0.01             13           0.17          0.02           
 Net interest payable            6            0.08          0.01             8            0.12          -              
 Net exchange gains              (3)          (0.05)        -                (6)          (0.09)        (0.01)         
                                 275          3.45          0.32             254          3.37          0.30           
                                                                                                                       
 Total costs excluding fuel      3,060        38.31         3.49             2,801        37.35         3.34           
                                                                                                                       
 
 
Cost per seat excluding fuel increased by 2.6% to £38.31 but decreased by 1.1%
per seat at constant currency. 
 
Airports and ground handling cost per seat increased by 6.1% and by 1.5% at
constant currency. Charges at regulated airports increased as anticipated,
primarily in Italy, combined with an increase in airport and ground handling
costs at Gatwick. However, these were partially offset by volume deals,
combined with savings from renegotiated airport and ground handling
contracts. 
 
Crew cost per seat increased by 0.7% to £6.78 but decreased by 2.2% at
constant currency. This was driven by efficiencies obtained from the
up-gauging of our fleet, combined with a 1.7% decrease in average sector
length and improved crew scheduling. This was partially offset by pay
increases. 
 
Navigation costs increased by 0.8% per seat to £4.21 but decreased by 4.7% at
constant currency driven by a 1.7% decrease in average sector length, annual
price decreases primarily in France and Germany and a one-off £8 million
settlement with Eurocontrol in the 2015 financial year. 
 
Maintenance costs per seat decreased by 3.0% to £2.97 and decreased by 5.3% at
constant currency. A reduction in the number of leased aircraft resulted in
reduced maintenance costs, combined with savings obtained from a new
maintenance contract. 
 
Other costs per seat increased by 0.8% to £3.71 per seat, and decreased by
1.9% at constant currency. This was driven by a reduction in aircraft wet
leasing and savings in employee costs, which was largely offset by an increase
in disruption costs as a result of the terrorist events in Egypt, Paris,
Brussels, Turkey and Nice, combined with Air Traffic Control industrial action
and adverse weather conditions, resulting in an increase in EU261 associated
costs. 
 
Aircraft dry leasing cost per seat decreased by 14.4% to £1.30 and by 14.3% at
constant currency. Depreciation costs increased by 18.5% on a per seat basis.
The movements are principally driven by the acquisition of twenty new aircraft
last year and a decrease in the number of leased aircraft in the fleet. The
average leased fleet decreased by 6.4% to 64 and the average owned and finance
leased fleet increased by 12.6% to 185. 
 
Fuel 
 
                                    2016                                        2015           
         £ million    £ per seat    pence per ASK    £ million    £ per seat    pence per ASK  
 Fuel    1,114        13.95         1.27             1,199        15.98         1.43           
                                                                                               
 
 
Fuel cost per seat decreased by 12.7% and by 13.0% at constant currency. 
 
During the period the average market jet fuel price fell by 32.9% to $415 per
tonne from $619 per tonne in the previous year. The operation of easyJet's
fuel and US Dollar hedging policy meant that the average effective fuel price
movement only saw a decrease of 13.4% to £479 per tonne from £553 per tonne in
the previous year. 
 
NET CASH AND FINANCIAL POSITION 
 
Summary net cash reconciliation 
 
                                                      2016         2015         Change     
                                                      £ million    £ million    £ million  
 Operating profit                                     498          688          (190)      
 Depreciation and amortisation                        169          138          31         
 Net working capital movement                         35           50           (15)       
 Net tax paid                                         (99)         (98)         (1)        
 Net capital expenditure                              (586)        (536)        (50)       
 Purchase of own shares for employee share schemes    (22)         (92)         70         
 Net decrease in restricted cash                      6            21           (15)       
 Other (including the effect of exchange rates)       (4)          22           (26)       
 Ordinary dividend paid                               (219)        (180)        (39)       
 Net (decrease)/increase in net cash                  (222)        13           (235)      
 Net cash at beginning of year                        435          422          13         
 Net cash at end of year                              213          435          (222)      
                                                                                           
 
 
Net cash at 30 September 2016 was £213 million (2015: £435 million) and
comprised cash and money market deposits of £969 million (2015: £939 million)
and borrowings of £756 million (2015: £504 million). After allowing for the
impact of aircraft operating leases (seven times operating lease costs
incurred in the year), adjusted net debt increased by £145 million to £508
million. 
 
Net capital expenditure includes the acquisition of 20 A320 aircraft (2015: 20
aircraft), the purchase of life-limited parts used in engine restoration and
pre-delivery payments relating to aircraft purchases. The number of scheduled
aircraft operating in the fleet increased from 233 at 30 September 2015 to 249
at 30 September 2016. 
 
easyJet made net corporation tax payments totalling £99 million during the
2016 financial year (2015: £98 million). 
 
Borrowings as at 30 September 2016 were £756 million, an increase of £252
million from 30 September 2015. During the period easyJet secured credit
ratings from Moody's (Baa1 Stable) and Standard & Poor's (BBB+ Stable) and
announced a £3,000 million Euro Medium Term Note Programme. Under this
programme, on 9 February 2016 easyJet plc issued notes amounting to E500
million for a seven year term with a fixed annual coupon rate of 1.750%. This
increase in borrowings was offset by the repayment of four finance leases and
early repayment of five loans. 
 
In the year ending 30 September 2015 easyJet signed a $500 million revolving
credit facility with a minimum five-year term. The facility is due to mature
in February 2021. 
 
Summary consolidated statement of financial position 
 
                                             2016         2015         Change     
                                             £ million    £ million    £ million  
 Goodwill                                    365          365          -          
 Property, plant and equipment               3,252        2,877        375        
 Derivative financial instruments            98           (297)        395        
 Net working capital                         (968)        (969)        1          
 Restricted cash                             7            12           (5)        
 Net cash                                    213          435          (222)      
 Current and deferred taxation               (258)        (219)        (39)       
 Other non-current assets and liabilities    3            45           (42)       
                                             2,712        2,249        463        
 Opening shareholders' equity                2,249        2,172                   
 Profit for the year                         427          548                     
 Ordinary dividend paid                      (219)        (180)                   
 Change in hedging reserve                   263          (222)                   
 Other movements                             (8)          (69)                    
                                             2,712        2,249                   
                                                                                  
 
 
Net assets increased by £463 million, due to the profit generated in the
period and favourable movements on the hedging reserve, which were only
partially offset by the payment of the ordinary dividend. The movement on the
hedging reserve was primarily due to the maturity of out of the money
contracts. 
 
The net book value of property, plant and equipment increased by £375 million
driven principally by the acquisition of 20 A320 family aircraft, and
pre-delivery payments relating to aircraft purchases. 
 
Key statistics 
 
                                                                                                                  
 Operating measures                                                    2016       2015       Increase/(decrease)  
 Seats flown (millions)                                                79.9       75.0       6.5%                 
 Passengers (millions)                                                 73.1       68.6       6.6%                 
 Load factor                                                           91.6%      91.5%      0.1ppt               
 Available seat kilometres (ASK) (millions)                            87,724     83,846     4.6%                 
 Revenue passenger kilometres (RPK) (millions)                         81,496     77,619     5.0%                 
 Average sector length (kilometres)                                    1,098      1,118      (1.7%)               
 Sectors                                                               482,110    457,479    5.4%                 
 Block hours                                                           934,223    892,052    4.7%                 
 Number of aircraft owned/leased at end of year                        257        241        6.6%                 
 Average number of aircraft owned/leased during year                   248.7      232.6      6.9%                 
 Number of aircraft operated at end of year                            249        233        6.9%                 
 Average number of aircraft operated during year                       234.6      221.1      6.1%                 
 Operated aircraft utilisation (hours per day)                         10.4       11.1       (5.8%)               
 Owned aircraft utilisation (hours per day)                            10.3       10.5       (2.3%)               
 Number of routes operated at end of year                              803        735        9.3%                 
 Number of airports served at end of year                              132        136        (2.9%)               
 Financial measures                                                                                               
 Return on capital employed                                            14.6%      22.2%      (7.6ppt)             
 Liquidity per 100 seats (£m)                                          3.2        3.2        0.0%                 
 Profit before tax per seat (£)                                        6.20       9.15       (32.3%)              
 Profit before tax per ASK (pence)                                     0.56       0.82       (31.1%)              
 Revenue                                                                                                          
 Revenue per seat (£)                                                  58.46      62.48      (6.4%)               
 Revenue per seat at constant currency (£)                             58.16      62.48      (6.9%)               
 Revenue per passenger (£)                                             63.83      68.28      (6.5%)               
 Revenue per passenger at constant currency (£)                        63.50      68.28      (7.0%)               
 Revenue per ASK (pence)                                               5.32       5.59       (4.8%)               
 Revenue per ASK at constant currency (pence)                          5.29       5.59       (5.3%)               
 Costs                                                                                                            
 Per seat measures                                                                                                
 Total cost per seat (£)                                               52.26      53.33      2.0%                 
 Total cost per seat excluding fuel (£)                                38.31      37.35      (2.6%)               
 Total cost per seat excluding fuel at constant currency (£)           37.04      37.44      1.1%                 
 Operating cost per seat (£)                                           48.81      49.96      2.3%                 
 Operating cost per seat excluding fuel (£)                            34.86      33.98      (2.6%)               
 Operating cost per seat excluding fuel at constant currency (£)       33.55      33.98      1.2%                 
 Ownership cost per seat (£)                                           3.45       3.37       (2.3%)               
 Per ASK measures                                                                                                 
 Total cost per ASK (pence)                                            4.76       4.77       0.3%                 
 Total cost per ASK excluding fuel (pence)                             3.49       3.34       (4.4%)               
 Total cost per ASK excluding fuel at constant currency (pence)        3.36       3.35       (0.7%)               
 Operating cost per ASK (pence)                                        4.44       4.47       0.6%                 
 Operating cost per ASK excluding fuel (pence)                         3.17       3.04       (4.4%)               
 Operating cost per ASK excluding fuel at constant currency (pence)    3.05       3.04       (0.5%)               
 Ownership cost per ASK (pence)                                        0.32       0.30       (4.1%)               
                                                                                                                  
 
 
Consolidated Income Statement 
 
                                                            Year ended           Year ended         
                                                            30 September 2016    30 September 2015  
                                                   Notes    £ million            £ million          
 Seat revenue                                               4,587                4,616              
 Non-seat revenue                                           82                   70                 
 Total revenue                                              4,669                4,686              
                                                                                                    
 Fuel                                                       (1,114)              (1,199)            
 Airports and ground handling                               (1,267)              (1,122)            
 Crew                                                       (542)                (505)              
 Navigation                                                 (336)                (313)              
 Maintenance                                                (237)                (229)              
 Selling and marketing                                      (107)                (102)              
 Other costs                                                (296)                (276)              
 EBITDAR                                                    770                  940                
                                                                                                    
 Aircraft dry leasing                                       (103)                (114)              
 Depreciation                                      7        (157)                (125)              
 Amortisation of intangible assets                          (12)                 (13)               
 Operating profit                                           498                  688                
                                                                                                    
 Interest receivable and other financing income             10                   9                  
 Interest payable and other financing charges               (13)                 (11)               
 Net finance charges                               3        (3)                  (2)                
                                                                                                    
 Profit before tax                                          495                  686                
                                                                                                    
 Tax charge                                        4        (68)                 (138)              
                                                                                                    
 Profit for the year                                        427                  548                
                                                                                                    
 Earnings per share, pence                                                                          
 Basic                                             5        108.4                139.1              
 Diluted                                           5        107.6                138.0              
 
 
Consolidated Statement of Comprehensive Income 
 
                                                                         Year ended           Year ended         
                                                                         30 September 2016    30 September 2015  
                                                                                            
                                                                Notes    £ million            £ million          
 Profit for the year                                                     427                  548                
 Other comprehensive income/(expense)                                                                            
 Cash flow hedges                                                                                                
 Fair value gains/(losses) in the year                                   10                   (510)              
 Losses transferred to income statement                                  347                  229                
 (Losses)/gains transferred to property, plant and equipment             (28)                 3                  
 Related tax (charge)/credit                                    4        (66)                 56                 
                                                                         263                  (222)              
 Total comprehensive income for the year                                 690                  326                
 
 
For capital expenditure cash flow hedges, the accumulated gains and losses
recognised in other comprehensive income will be transferred to the initial
carrying amount of the asset acquired, within property, plant and equipment.
All other items in other comprehensive income will be reclassified to the
income statement. 
 
               
 
 
Consolidated Statement of Financial Position 
 
                                                    30 September 2016    30 September 2015  
                                                                       
                                           Notes    £ million            £ million          
 Non-current assets                                                                         
 Goodwill                                           365                  365                
 Other intangible assets                            152                  127                
 Property, plant and equipment             7        3,252                2,877              
 Derivative financial instruments                   154                  44                 
 Restricted cash                                    7                    6                  
 Other non-current assets                           121                  130                
                                                    4,051                3,549              
 Current assets                                                                             
 Trade and other receivables                        217                  206                
 Derivative financial instruments                   268                  128                
 Restricted cash                                    -                    6                  
 Money market deposits                              255                  289                
 Cash and cash equivalents                          714                  650                
                                                    1,454                1,279              
 Current liabilities                                                                        
 Trade and other payables                           (564)                (495)              
 Unearned revenue                                   (568)                (619)              
 Borrowings                                         (92)                 (182)              
 Derivative financial instruments                   (275)                (368)              
 Current tax payable                                (21)                 (43)               
 Provisions for liabilities and charges             (53)                 (61)               
                                                    (1,573)              (1,768)            
                                                                                            
 Net current liabilities                            (119)                (489)              
                                                                                            
 Non-current liabilities                                                                    
 Borrowings                                         (664)                (322)              
 Derivative financial instruments                   (49)                 (101)              
 Non-current deferred income                        (35)                 (47)               
 Provisions for liabilities and charges             (235)                (165)              
 Deferred tax                                       (237)                (176)              
                                                    (1,220)              (811)              
 Net assets                                         2,712                2,249              
                                                                                            
 Shareholders' equity                                                                       
 Share capital                                      108                  108                
 Share premium                                      659                  659                
 Hedging reserve                                    24                   (239)              
 Translation reserve                                1                    1                  
 Retained earnings                                  1,920                1,720              
                                                    2,712                2,249              
                                                                                            
 
 
Consolidated Statement of Changes in Equity 
 
                                          Share capital     Share premium         Hedging reserve     Translation reserve       Retained earnings       Total      
                                                                                                   
                                          £ million         £ million             £ million           £ million                 £ million               £ million  
 At 1 October 2015                        108               659                   (239)               1                         1,720                   2,249      
 Total comprehensive income            -                 -                 263                     -                       427                     690  
 Dividends paid (note 6)                  -                 -                     -                   -                         (219)                   (219)      
 Share incentive schemes                                                                                                                                           
 Value of employee services               -                 -                     -                   -                         19                      19         
 Related tax                              -                 -                     -                   -                         (5)                     (5)        
 Purchase of own shares                   -                 -                     -                   -                         (22)                    (22)       
 At 30 September 2016                     108               659                   24                  1                         1,920                   2,712      
                                                                                                                                                                   
                                          Share capital     Share premium         Hedging reserve     Translation reserve       Retained earnings       Total      
                                                                                                   
                                          £ million         £ million             £ million           £ million                 £ million               £ million  
 At 1 October 2014                        108               658                   (17)                1                         1,422                   2,172      
 Total comprehensive (expense)/income  -                 -                 (222)                   -                       548                     326  
 Dividends paid (note 6)                  -                 -                     -                   -                         (180)                   (180)      
 Share incentive schemes                                                                                                                                           
 Proceeds from shares issued              -                 1                     -                   -                         -                       1          
 Value of employee services               -                 -                     -                   -                         18                      18         
 Related tax                              -                 -                     -                   -                         4                       4          
 Purchase of own shares                   -                 -                     -                   -                         (92)                    (92)       
 At 30 September 2015                     108               659                   (239)               1                         1,720                   2,249      
                                                                                                                                                                   
 
 
The hedging reserve comprises the effective portion of the cumulative net
change in fair value of cash flow hedging instruments relating to highly
probable transactions that are forecast to occur after the year end. 
 
Consolidated Statement of Cash Flows 
 
                                                               Year ended           Year ended         
                                                               30 September 2016    30 September 2015  
                                                      Notes    £ million            £ million          
 Cash flows from operating activities                                                                  
 Cash generated from operations                       8        724                  895                
 Ordinary dividends paid                                       (219)                (180)              
 Net interest and other financing charges paid                 (19)                 (8)                
 Net tax paid                                                  (99)                 (98)               
 Net cash generated from operating activities                  387                  609                
                                                                                                       
 Cash flows from investing activities                                                                  
 Purchase of property, plant and equipment            7        (549)                (509)              
 Purchase of intangible assets                                 (37)                 (27)               
 Net decrease in money market deposits                         45                   277                
 Other                                                         -                    4                  
 Net cash used by investing activities                         (541)                (255)              
                                                                                                       
 Cash flows from financing activities                                                                  
 Net proceeds from issue of ordinary share capital             -                    1                  
 Purchase of own shares for employee share schemes             (22)                 (92)               
 Proceeds from Eurobond issue                                  379                  -                  
 Repayment of bank loans and other borrowings                  (142)                (80)               
 Repayment of capital element of finance leases                (98)                 (11)               
 Net decrease in restricted cash                               6                    21                 
 Net cash generated from financing activities                  123                  (161)              
                                                                                                       
 Effect of exchange rate changes                               95                   33                 
                                                                                                       
 Net increase in cash and cash equivalents                     64                   226                
                                                                                                       
 Cash and cash equivalents at beginning of year                650                  424                
                                                                                                       
 Cash and cash equivalents at end of year                      714                  650                
 
 
Notes to the Accounts 
 
1. Basis of preparation 
 
This consolidated financial information has been prepared in accordance with
the Listing Rules of the Financial Conduct Authority. 
 
The financial information set out in this document does not constitute
statutory accounts for easyJet plc for the two years ended 30 September 2016
but is extracted from the 2016 Annual report and accounts. 
 
The Annual report and accounts for 2015 has been delivered to the Registrar of
Companies. 
 
The Annual report and accounts for 2016 will be delivered to the Registrar of
Companies in due course. The auditors' report on those accounts was
unqualified and neither drew attention to any matters by way of emphasis nor
contained a statement under either section 498(2) of Companies Act 2006
(accounting records or returns inadequate or accounts not agreeing with
records and returns), or section 498(3) of Companies Act 2006 (failure to
obtain necessary information and explanations). 
 
2. Significant judgements, estimates and critical accounting policies 
 
The preparation of accounts in conformity with generally accepted accounting
principles requires the use of estimates and assumptions that affect the
reported amounts of assets and liabilities at the date of the accounts and the
reported amounts of income and expenses during the reporting period. Although
these amounts are based on management's best estimates of the amount, events
or actions may mean that actual results ultimately differ from those
estimates, and these differences may be material. The estimates and the
underlying assumptions are reviewed regularly. 
 
The following three accounting policies are considered critical accounting
policies as they require a significant amount of management judgement and the
results are material to easyJet's accounts. 
 
Aircraft maintenance provisions 
 
easyJet incurs liabilities for maintenance costs in respect of aircraft leased
under operating leases during the term of the lease. These arise from legal
and constructive contractual obligations relating to the condition of the
aircraft when it is returned to the lessor. To discharge these obligations,
easyJet will also normally need to carry out one heavy maintenance check on
each of the engines and the airframe during the lease term. 
 
A charge is made in the income statement, based on hours or cycles flown, to
provide for the cost of these obligations. Estimates required include the
likely utilisation of the aircraft, the expected cost of the heavy maintenance
check at the time it is expected to occur, the condition of the aircraft and
the lifespan of life-limited parts. 
 
The bases of all estimates are reviewed annually, and also when information
becomes available that is capable of causing a material change to an estimate,
such as renegotiation of end of lease return conditions, increased or
decreased utilisation, or changes in the cost of heavy maintenance services. 
 
Other provisions 
 
easyJet incurs liabilities for amounts payable to customers who make claims in
respect of flight delays and cancellations, and refunds of air passenger duty
or similar charges. Estimates required include passenger claim rates, level of
claims that will be made and the period of time over which claims will be
made. The bases of all estimates are reviewed at least annually and also when
information becomes available that is capable of causing a material change to
the estimate. 
 
Goodwill and landing rights 
 
Goodwill and landing rights are tested for impairment at least annually.
easyJet has one cash-generating unit, being its route network. In making this
assessment, easyJet has considered the manner in which the business is managed
including the centralised nature of its operations and the ability to open or
close routes and redeploy aircraft and crew across the whole route network. 
 
The value in use of the cash-generating unit is determined by discounting
future cash flows to their present value. When applying this method, easyJet
relies on a number of estimates including its strategic plans, fuel prices,
exchange rates, long-term economic growth rates for the principal countries in
which it operates, and its pre-tax weighted average cost of capital. 
 
3. Net finance charges 
 
                                                          2016         2015       
                                                          £ million    £ million  
 Interest receivable and other financing income                                   
 Interest income                                          (4)          (3)        
 Dividend income                                          (3)          -          
 Net exchange gains on monetary assets and liabilities    (3)          (6)        
                                                          (10)         (9)        
 Interest payable and other financing charges                                     
 Interest payable on bank and other borrowings            8            5          
 Interest payable on finance lease obligations            4            5          
 Other interest payable                                   1            1          
                                                          13           11         
 Net finance charges                                      3            2          
                                                                                  
 
 
4. Tax charge 
 
 Tax on profit on ordinary activities                                                       
                                                                    2016         2015       
                                                                    £ million    £ million  
 Current tax                                                                                
 United Kingdom corporation tax                                     77           109        
 Foreign tax                                                        4            6          
 Prior year adjustments                                             (2)          (14)       
 Total current tax charge                                           79           101        
 Deferred tax                                                                               
 Temporary differences relating to property, plant and equipment    23           28         
 Other temporary differences                                        (1)          2          
 Prior year adjustments                                             3            8          
 Change in tax rate from FY17 to 19% (2015: 20%)                    (14)         (1)        
 Change in tax rate from FY20 to 17%                                (22)         -          
 Total deferred tax (credit) / charge                               (11)         37         
                                                                                            
                                                                    68           138        
                                                                                            
 Effective tax rate                                                 13.7%        20.1%      
                                                                                            
 
 
Current tax payable at 30 September 2016 amounted to £21 million (2015: £43
million). The current tax payable at 30 September 2016 of £21 million related
to £24 million of tax payable in the UK and £3 million related to tax
recoverable in other European countries. The current tax payable at 30
September 2015 of £43 million entirely related to tax payable in the UK. 
 
During the year ended 30 September 2016, net cash tax paid amounted to £99
million (2015: £98 million). 
 
                                                                                                                   
 Tax on items recognised directly in other comprehensive income or shareholders' equity                            
                                                                                           2016         2015       
                                                                                           £ million    £ million  
 (Charge)/credit to other comprehensive income                                                                     
 Deferred tax on change in fair value of cash flow hedges                                  (66)         56         
                                                                                                                   
 Credit/(Charge) to shareholders' equity                                                                           
 Current tax credit on share-based payments                                                1            13         
 Deferred tax charge on share-based payments                                               (6)          (9)        
                                                                                           (5)          4          
                                                                                                                   
 
 
5. Earnings per share 
 
Basic earnings per share has been calculated by dividing the profit for the
year by the weighted average number of shares in issue during the year after
adjusting for shares held in employee benefit trusts. 
 
To calculate diluted earnings per share, the weighted average number of
ordinary shares in issue is adjusted to assume conversion of all dilutive
potential shares. Share options granted to employees where the exercise price
is less than the average market price of the Company's ordinary shares during
the year are considered to be dilutive potential shares. Where share options
are exercisable based on performance criteria and those performance criteria
have been met during the year, these options are included in the calculation
of dilutive potential shares. 
 
Earnings per share is based on: 
 
                                                                                            2016         2015       
                                                                                            £ million    £ million  
 Profit for the year                                                                        427          548        
                                                                                                                    
                                                                                            2016         2015       
                                                                                            million      million    
 Weighted average number of ordinary shares used to calculate basic earnings per share      394          394        
 Weighted average number of dilutive potential shares                                       3            3          
 Weighted average number of ordinary shares used to calculate diluted earnings per share    397          397        
                                                                                                                    
 Earnings per share                                                                         pence        pence      
 Basic                                                                                      108.4        139.1      
 Diluted                                                                                    107.6        138.0      
                                                                                                                    
 
 
6. Dividends 
 
An ordinary dividend in respect of the year ended 30 September 2016 of 53.8
pence per share, or £214 million, is to be proposed at the forthcoming Annual
General Meeting. These accounts do not reflect this proposed dividend. 
 
An ordinary dividend of 55.2 pence per share, or £219 million in respect of
the year ended 30 September 2015 was paid in the year ending 30 September
2016. An ordinary dividend of 45.4 pence per share, or £180 million in respect
of the year ended 30 September 2014 was paid in the year ended 30 September
2015. 
 
7. Property, plant and equipment 
 
                                      Aircraft and spares    Other        Total      
                                      £ million              £ million    £ million  
 Cost                                                                                
 At 1 October 2015                    3,485                  43           3,528      
 Additions                            526                    23           549        
 Transfer to maintenance provision    (14)                   -            (14)       
 Disposals                            (26)                   (3)          (29)       
 At 30 September 2016                 3,971                  63           4,034      
 Depreciation                                                                        
 At 1 October 2015                    636                    15           651        
 Charge for the year                  152                    5            157        
 Disposals                            (25)                   (1)          (26)       
 At 30 September 2016                 763                    19           782        
 Net book value                                                                      
 At 30 September 2016                 3,208                  44           3,252      
 At 1 October 2015                    2,849                  28           2,877      
                                                                                     
 
 
The net book value of aircraft includes £280 million (2015: £275 million)
relating to advance and option payments for future deliveries. This amount is
not depreciated. 
 
Aircraft with a net book value of £381 million (2015: £583 million) are
mortgaged to lenders as loan security. 
 
Aircraft with a net book value of £76 million (2015: £149 million) are held
under finance leases. 
 
easyJet is contractually committed to the acquisition of 166 (2015: 150)
Airbus A320 family aircraft, with a total list price of US$14.8 billion (2015:
US$13 billion) before escalations and discounts for delivery in 2017 (21
aircraft), in 2018 (15 aircraft) and between 2017 and 2022 (130 new generation
aircraft). 
 
The 'other' category mainly comprises leasehold improvements, computer
hardware, and fixtures, fittings and equipment. 
 
8. Reconciliation of operating profit to cash generated from operations 
 
                                                                       2016         2015       
                                                                       £ million    £ million  
 Operating profit                                                      498          688        
                                                                                               
 Adjustments for non-cash items:                                                               
 Depreciation                                                          157          125        
 Loss on disposal of property, plant and equipment                     3            1          
 Amortisation of intangible assets                                     12           13         
 Share-based payments                                                  19           18         
                                                                                               
 Changes in working capital and other items of an operating nature:                            
 Decrease in trade and other receivables                               8            5          
 Increase / (decrease) in trade and other payables                     44           (30)       
 (Decrease) / increase in unearned revenue                             (51)         47         
 Increase in provisions                                                44           23         
 Decrease in other non-current assets                                  9            22         
 Decrease in derivative financial instruments                          (7)          (2)        
 Decrease in non-current deferred income                               (12)         (15)       
 Cash generated from operations                                        724          895        
                                                                                               
 
 
9. Reconciliation of net cash flow to movement in net cash 
 
                              1 October 2015    Fair value and foreign exchange    Loan issue costs    Netcash flow    30 September 2016  
                                                                                   
                              £ million         £ million                          £ million           £ million       £ million          
 Cash and cash equivalents    650               95                                 -                   (31)            714                
 Money market deposits        289               11                                 -                   (45)            255                
                              939               106                                -                   (76)            969                
                                                                                                                                          
 Eurobond                     -                 (58)                               2                   (379)           (435)              
 Bank loans                   (316)             (35)                               (1)                 142             (210)              
 Finance lease obligations    (188)             (21)                               -                   98              (111)              
                              (504)             (114)                              1                   (139)           (756)              
                                                                                                                                          
 Net cash                     435               (8)                                1                   (215)           213                
                                                                                                                                          
 
 
10. Related party transactions 
 
The Company licenses the easyJet brand from easyGroup Limited ('easyGroup'), a
wholly owned subsidiary of easyGroup Holdings Limited, an entity in which
easyJet's founder, Sir Stelios Haji-Ioannou, holds a beneficial controlling
interest. The Haji-Ioannou family concert party shareholding (being easyGroup
Holdings Limited and Polys Holdings Limited) holds, in total, 33.73% of the
issued share capital of easyJet plc as at 30 September 2016. 
 
Under the Amended Brand Licence signed in October 2010 and approved by the
shareholders of easyJet plc in December 2010, an annual royalty of 0.25% of
total revenue is payable by easyJet to easyGroup for a minimum term of 10
years. The full term of agreement is 50 years. 
 
easyJet and easyGroup established a fund to meet the annual costs of
protecting the 'easy' (and related marks) and  the 'easyJet' brands. easyJet
contributes up to £1 million per annum to this fund and easyGroup contributes
£100,000 per annum. Beyond the first £1.1 million of costs, easyJet can commit
up to an aggregate £5.5 million annually to meet brand protection costs, with
easyGroup continuing to meet its share of costs on a 10:1 ratio. easyJet must
meet 100% of any brand protection costs it wishes to incur above this limit. 
 
A side letter to the Brand Licence was entered with easyGroup, dated 29
September 2016, under which, in return for easyGroup consenting to easyJet
acquiring a portion of the equity share capital in Founders Factory Limited,
easyJet made a payment of £1. 
 
A separate agreement was entered with Sir Stelios ('the Comfort Letter'),
dated 9 October 2010, under which, in return for certain non-compete
obligations, easyJet made payment of a fee of £300,000, adjusted annually per
the UK Retail Price index, each year for five years (or until the expiry of
the longest subsisting restriction, whichever is later). All of the
obligations in the Comfort Letter have now expired and no further payments
will be made under it. 
 
The amounts included in the income statement, within Other Costs, for these
items were as follows: 
 
                                                                          2016         2015       
                                                                          £ million    £ million  
 Annual royalty                                                           11.7         11.7       
 Brand protection (legal fees paid through easyGroup to third parties)    1.0          0.9        
 Comfort letter agreement with Sir Stelios Haji-Ioannou                   -            0.3        
                                                                          12.7         12.9       
                                                                                                  
 
 
At 30 September 2016, £nil million (2015: £1 million) of the above aggregate
amount was included in trade and other payables. 
 
This information is provided by RNS
The company news service from the London Stock Exchange

Recent news on easyJet

See all news