Professional Documents
Culture Documents
Contact us
www.riverside.org.uk
email: enquiries@riverside.org.uk
Customer Service Centre
24 hours a day, 365 days a year
0845 111 0000
With inclusive call packages or mobile phones,
it may be cheaper to call 0345 111 0000
You can also visit your local office
(for more details visit our website or call us)
We are happy to accept Typetalk calls
Minicom: 0845 111 7766
Financial Statements
For the year ended 31 March 2009
The Riverside Group Limited
Industrial and Provident Society Registered Number 30670R
Contents
Highlights five year summary
13
17
18
19
20
21
22
23
Revitalising
neighbourhoods
cleaner, greener, safer.
Balance sheet
Tangible assets
Loans repayable after more than one year
Reserves: Designated and restricted
Income and expenditure
Consolidation
000
000
000
000
000
Accommodation figures
Total housing stock, owned and managed
Units
Statistics
Interest cover
(surplus before interest payable, depreciation &
impairment divided by net interest payable)
2008
Restated
2007
2006
2005
251,801
34,496
13,315
176,162
16,824
6,197
122,680
21,159
14,322
110,215
22,322
16,474
832,959
272,227
51,101
54,051
770,720
240,970
44,239
44,512
51,762
52,339
52,641
40,579
39,071
1.9
1.7
1.7
2.2
2.3
Gearing
(long term loans as % of Social Housing Grant
plus reserves)
56.4
53.0
48.1
52.5
49.4
2.7
4.4
3.4
2.8
3.1
Days
14.5
17.8
21.5
15.9
15.8
Rent arrears
(rent arrears divided by net rent and service
charges receivable multiplied by 365 days)
All figures have been extracted from current and prior years audited financial statements.
Tranforming lives
investing in the future.
President
Registered auditors
KPMG LLP
St James Square
Manchester
M2 6DS
The Board of
The Riverside Group Limited
3
Group Chairman
2. Professor J N Tarn OBE DL FRIBA
Group Vice Chairman
3. P Brant LLB BL
Group Treasurer
4. P R Deyes BCom FCA
Members
P J Chesters MA (retired 31 March 2009)
(Not pictured)
10
Group Directors
Group Chief Executive
10. D F Shackleton CBE MA(Oxon)
11
12
13
14
Group Director of
Corporate Services
13. R Clawson BSc(Hons)
Group Director, Housing Services
14. J R W Wood BSc(Hons) FIH
15
ManagingDirector ECHG
15. D Caren BSc MA MBA CQSW*
Principalsolicitors
Brabners Chaffe Street
Horton House
Exchange Flags
Liverpool
L2 3YL
Trowers & Hamlins
Sceptre Court
40 Tower Hill
London
EC3N 4DX
Principalbankers
National Westminster
Bank PLC
22 Castle Street
Liverpool
L69 2BE
Secretary and
Registered Office
L F Hughes BA(Hons) MBA CertCIH
Solicitor
2 Estuary Boulevard
Estuary Commerce Park
Liverpool
L24 8RF
Registered Numbers
Post 18 December 2008
Industrial and Provident Society
Registered number: 30670R
Pre 18 December 2008
Company Limited by
Guarantee: 4091048
Post 1 April 2009
Tenant Services Authority
Registered Number: L4537
Pre 1 April 2009
Tenant Services Authority
Registered Number: L4294
Operating review
Financial review
10
Going concern
Statement of Compliance
11
Fig. 1
80.0%
75.0%
70.0%
65.0%
March 2005
Fig. 2
March 2006
March 2007
Repairs Response
March 2008
100.0%
Emergency Repairs
completed in the
1 same day1
98.0%
% completed in target
March 2009
96.0%
Emergency Repairs
2 completed the
next day1
94.0%
92.0%
Urgent Repairs
completed within
target2
90.0%
88.0%
86.0%
84.0%
March 2005
Fig. 3
March 2006
March 2007
March 2008
March 2009
Routine Repairs
completed within
target2
10.0%
8.0%
6.0%
4.0%
2.0%
0.0%
March 2005
12
March 2006
March 2007
March 2008
March 2009
Principal activity
Executive Directors
13
Corporate governance
14
15
Employees
16
Tenant involvement
Investment Power
Status
Auditors
Opinion
In our opinion:
the financial statements give a true and fair
view, in accordance with UK Generally Accepted
Accounting Practice, of the state of affairs of the
Group and of the Company as at 31 March 2009
and of Group's surplus for the year then ended;
the financial statements have been properly
prepared in accordance with the Companies Act
1985, the Housing Act 1996 and the Accounting
Requirements for Registered Social Landlords
General Determination 2006; and
the information given in the Board Report is
consistent with the financial statements.
KPMG LLP
Chartered Accountants
Registered Auditor
St James Square
Manchester
M2 6DS
17
253,570
(1,769)
251,801
(217,305)
34,496
(100)
12,296
46,692
2,530
(35,907)
13,315
(89)
6
13,232
80,092
10,196
(15,074)
8,896
3,069
2,474
89,653
62,770
13,232
(13,137)
8,808
5,223
160
3,036
80,092
2008
000
Restated
There is no material difference between the surplus on ordinary activities before tax and the surplus for the year as
reported and their historical cost equivalent.
The notes on pages 23 to 59 form an integral part of the financial statements.
There are no historical cost surpluses or deficits other than those recognised within the income and expenditure account.
18
2008
000
Restated
13,232
160
3,036
16,428
4,995
21,423
Group reconciliation of movement of funds
for the year ended 31 March 2009
2009
000
2008
000
8,659
299,603
308,262
21,423
278,180
299,603
The notes on pages 23 to 59 form an integral part of the financial statements.
19
107
13
896,980
866,661
44,441
61,454
Current assets
Investments
12
Debtors
13
Properties for sale
14
Cash at bank and in hand
14,058
75,100
45,364
16,042
150,564
15,031
75,929
40,795
131,755
(104,020)
46,544
987,965
(105,905)
25,850
953,965
13
16
19
28
634,317
367
45,019
588,292
423
65,647
152,340
66,269
89,653
987,965
155,815
63,696
80,092
953,965
The financial statements on pages 18 to 59 were approved by the Board on 8 July 2009 and were signed on its
behalf by:
Professor J N Tarn, Group Chairman
P R Deyes, Group Treasurer
D F Shackleton, Group Chief Executive
L F Hughes, Secretary
The notes on pages 23 to 59 form an integral part of the financial statements.
20
000
2008
Restated
000
000
000
53,526
57,141
4,476
(43,243)
2,256
(30,504)
(38,767)
(28,248)
Taxation
Tax paid
(165)
(107)
(91,421)
(5,312)
(67,947)
Financing
Loans raised
60,429
70,895
Loan principal repayments
(6,798)
(9,470)
The notes on pages 23 to 59 form an integral part of the financial statements.
21
2009
000
19,558
(19,409)
149
75
(29)
195
(275)
(80)
375
231
526
2008
000
19,314
(19,274)
40
79
(51)
68
(117)
(49)
319
105
375
There is no material difference between the surplus on ordinary activities before tax and the surplus for the year
as reported, and their historical cost equivalent. All of the above results derive from continuing operations.
2008
000
2,013
175
2,188
1,200
4,213
5,413
(6,860)
(1,447)
741
149
126
240
526
675
375
741
The notes on pages 23 to 59 form an integral part of the financial statements.
22
Basis of consolidation
Supported housing
Turnover
Retirement benefits
23
Fixed assets
24
Amortisation of goodwill
Improvements to property
Other grants
Pre-contract costs
Investments
Liquid resources
25
Taxation
Leased assets
Work in progress
Designated reserves
Charitable reserve
26
Consolidation reserve
Derivatives
3,118
3,299
24,957
241,868
(2,998)
(2,998)
(1,608)
(4,834)
(22,167)
(207,566)
120
1,691
(4,834)
2,790
31,304
3,239
3,509
662
7,410
249,278
(3,133)
(3,133)
(6,131)
(10,521)
(110)
(10,631)
(218,197)
(7,282)
376
552
(6,354)
24,950
2008 Restated
Operating
Turnover
Cost of sales Operating costs surplus/(deficit)
000
000
000
000
Social housing activities
Lettings (note 3)
206,192
(174,105)
32,087
Other social housing activities
Development for sale
Management services
Community regeneration
Other
Non-social housing activities
Lettings
Developments for sale
Other
Total
6,490
950
25,516
239,148
(6,190)
(6,190)
(1,338)
(5,184)
(19,346)
(199,973)
300
(388)
(5,184)
6,170
32,985
2,527
9,870
256
12,653
251,801
(8,663)
(8,663)
(14,853)
(2,415)
(64)
(2,479)
(202,452)
112
1,207
192
1,511
34,496
27
28
Key worker
2009
housing
Total
000
000
2008
Restated
Total
000
2,912
157,095
160,984
23,149
25,783
24,694
12,069
2,912
204,938
198,836
4,616
5,392
940
1,964
2,912
210,494
206,192
66
(63,644)
(51,235)
(140)
(26,375)
(23,810)
(423)
(53,371)
(58,740)
(2)
(21,864)
(25,163)
(1,953)
(4,207)
(9,668)
(9,134)
(2,082)
(1,816)
(499) (178,957) (174,105)
2,413
31,537
32,087
(3,660)
(4,715)
2009
000
2008
000
988
2,251
3,239
1,029
1,498
2,527
4 Directors emoluments
The Directors are defined for the purpose of this note as the members of the Board and Group Directors of
The Riverside Group Limited. Directors appointed after the end of the financial year are not included in the disclosure.
This satisfies the definition included in the Accounting Requirements for Registered Social Landlords General Determination
2006. The Group Directors do not receive any chargeable benefits in kind other than company cars.
The emoluments of the Directors are set out below.
Emoluments (including pension contributions and benefits in kind)
Termination payments
Total emoluments
2009
000
2008
000
1,234
132
1,366
1,276
1,276
231
57
231
54
14
The 2009 figures include additional payments in the form of one-off bonuses paid to several Directors.
The number of Directors who received emoluments (excluding pension contributions) in the following ranges was:
Nil
5,001 10,000
10,001 15,000
15,001 20,000
20,001 25,000
65,001 70,000
95,001 100,000
105,001 110,000
115,001 120,000
120,001 125,000
125,001 130,000
145,001 150,000
165,001 170,000
230,001 235,000
2009
Number
2008
Number
3
2
1
1
1
1
1
1
1
1
1
1
15
4
2
1
1
1
1
1
1
2
1
1
1
17
Certain Group Directors, including the Group Chief Executive, are required under their contracts of employment to retire at
the age of 60; consequently, the benefits provided to them by the Riverside Group Pension Scheme have been amended
to reflect this commitment, which is not applicable to any other staff. In all other respects, the Group Chief Executive is an
ordinary member of the Scheme. The Group does not make any further contribution to an individual pension arrangement
for the Group Chief Executive. Contributions were made to the Riverside Group Pension Scheme at a rate of 17.5% of
pensionable salary in 2009. This applies to all staff including Group Directors. Further details on the Scheme are given in
note 26 to the financial statements.
29
5 Employee information
Staff numbers
The average number of persons (including the Group Directors) employed during the year was (full time equivalent):
Office staff and care support workers
Wardens, caretakers, cleaners and maintenance staff
2009
Number
2008
Number
2,186
136
2,322
2,027
171
2,198
2009
000
2008
000
55,791
4,667
4,152
64,610
54,430
4,786
3,970
63,186
Staff costs and numbers referred to above relate to all staff employed by the Riverside Group, including wardens, but
exclude staff costs and numbers employed by the managing agents at supported housing schemes.
2009
000
35,052
(16,400)
18,652
2008
000
29,695
(17,399)
12,296
Bank and other interest receivable
30
2009
000
4,278
86
4,364
Group
2008
000
2,443
87
2,530
75
Company
79
Bank loans and overdrafts
Other loans
Other interest payable
2009
000
2008
000
33,284
4,747
162
38,193
30,356
4,290
1,261
35,907
2009
000
Company
2008
000
29
51
Group
2008
000
10,192
2,270
1,816
246
111
93
1,242
343
Company
Surplus on ordinary activities is stated after charging:
2009
2008
000
000
Depreciation charge for the year:
Other tangible fixed assets
613
519
Auditors remuneration:
For audit services
19
32
For non-audit services
tax advisory
140
108
other
38
34
Operating lease rentals:
Land and buildings
283
569
Other
113
174
31
2009
000
2008
000
424
(880)
(456)
58
31
89
2008
000
Deferred taxation
The movement in the year is as follows:
At the beginning of the year
(Credit) / charge for the year
At the end of the year
9,736
13,015
2,726
3,905
1,983
(5,123)
(6)
952
(108)
424
72
(24)
(3,661)
(58)
114
(286)
(4)
58
2009
000
92
(880)
(788)
2008
000
61
31
92
The elements of the deferred tax asset and amounts not provided are as follows:
Provided
000
Difference between accumulated depreciation and
capital allowances
471
Losses
(1,259)
(788)
32
Group
Unprovided
000
275
117
Deferred taxation
The movement in the year is as follows:
At the beginning of the year
Charge/(credit) for the year
At the end of the year
The elements of the deferred tax asset and amounts not provided are as follows:
Difference between accumulated depreciation and capital allowances
Losses
Other timing differences
2008
000
195
68
54
20
29
72
26
(29)
152
1
150
58
(66)
(24)
11
150
2009
000
(123)
123
2008
000
(90)
(33)
(123)
Provided
000
Unprovided
000
33
Cost
At 1 April 2008 (restated)
Schemes completed
Additions
Disposals
Improvements to existing properties
Reclassification
At 31 March 2009
Depreciation
At 1 April 2008
Reclassification
Charge for the year
Impairment
Eliminated in respect of disposals
At 31 March 2009
Social
housing
properties
held for
letting
000
Non-social
housing
properties
held for
letting
000
Total
housing
properties
held for
letting
Social
housing
properties
under
construction
000
000
1,542,855
45,944
4,807
(27,210)
24,646
1,609
1,592,651
8,555
8,555
1,551,410
45,944
4,807
(27,210)
24,646
1,609
1,601,206
58,768
(45,944)
33,507
(265)
(2,871)
43,195
55,023
(1,873)
9,538
2,082
(2,129)
62,641
705
78
783
55,728
(1,873)
9,616
2,082
(2,129)
63,424
1,530,010
7,772
1,537,782
43,195
1,487,832
7,850
1,495,682
58,768
746,934
4,161
22,046
(13,223)
40
759,958
1,680
1,680
748,614
4,161
22,046
(13,223)
40
761,638
29,580
14,686
(22,046)
(40)
22,180
770,052
6,092
776,144
21,015
740,898
6,170
747,068
29,188
Improvements to existing properties consists of 24.6m capitalised costs in addition to 22.6m non-capitalised
improvements, which have been charged to the income and expenditure account.
34
Completed
shared
ownership
properties
000
Shared
ownership
Freehold
properties
and long
under
Total
leasehold
construction
properties
offices
000
000
000
Fixtures
vehicles
and
computer
equipment
000
Total
000
Cost
At 1 April 2008 (restated)
70,712
10,950 1,691,840
12,251
11,667 1,715,758
Schemes completed
21,963
(21,963)
Additions
5
16,825
55,144
524
6,117
61,785
Disposals
(2,526)
(30,001)
(505)
(849)
(31,355)
Improvements to existing properties
24,646
24,646
Reclassification
1,888
(6)
620
(146)
104
578
At 31 March 2009
92,042
5,806 1,742,249
12,124
17,039 1,771,412
Depreciation
At 1 April 2008
1,024
56,752
3,941
6,997
67,690
Reclassification
(1,873)
1,873
At 31 March 2009
Net book value (after SHG)
at 31 March 2009
Net book value (after SHG)
at 31 March 2008 (restated)
90,890
5,806
1,677,673
7,577
6,882
1,692,132
69,688
10,950
1,635,088
8,310
4,670
1,648,068
27,253
4,407
(143)
6,179
(4,407)
811,626
18,847
(13,366)
811,626
18,847
(13,366)
31,517
1,772
817,107
817,107
59,373
4,034
860,566
7,577
6,882
875,025
42,435
4,771
823,462
8,310
4,670
836,442
35
860,566
823,462
Offices
Freehold
Long leasehold
5,328
2,249
7,577
6,042
2,268
8,310
The net book value of tangible fixed assets includes Nil (2008: Nil) in respect of assets held under finance leases.
Company
Cost
At 1 April 2008
Additions
Disposals
At 31 March 2009
Depreciation
At 1 April 2008
Charge in year
Eliminated in respect of disposals
At 31 March 2009
36
Fixtures and
IT equipment
000
Leasehold
improvements
000
Total
000
1,344
500
(246)
1,598
1,791
(14)
1,777
3,135
486
(246)
3,375
596
435
(117)
914
526
178
704
1,122
613
(117)
1,618
684
1,073
1,757
748
1,265
2,013
12 Investments
A. Fixed assets
The principal subsidiary undertakings consolidated within the financial statements as at 31 March 2009 all of which were
controlled by The Riverside Group Limited, unless otherwise stated, were as follows:
Name of undertaking
Nature of undertaking
Principal activity
Registered SocialLandlord
Property investment
Property investment
Property investment
Registered SocialLandlord
Property management
Management of supported
housing
Circle Limited5
37
12 Investments continued
1
2
3
4
5
6
Cost
2009
38
2008
655
2009
000
372
4,683
14,784
107
2,009
21,955
655
Group
2008
000
355
6,923
20,919
13
2,009
30,219
2009
000
20,919
1,967
(8,102)
14,784
Group
2008
000
19,439
99
1,381
20,919
B. Current assets
Unit Trusts, Investment Trusts and listed investments
on the London Stock Exchange
Money market deposits and charged bank accounts
Company
2009
000
3,206
10,852
14,058
Group
2008
000
3,068
11,963
15,031
13 Debtors
Group
2009
000
2008
000
13,628
(5,348)
8,280
16,334
(6,545)
9,789
6,030
54,719
5,193
788
90
75,100
10,681
44,862
10,434
163
75,929
44,441
61,454
A debtor of 43.4m (2008:61.2m) has been established representing the obligation of the local authorities that
transferred stock to the Groups stock transfer subsidiaries and Community Seven Limited to have improvement
work carried out to the properties. The stock transfer subsidiaries and Community Seven Limited are contracted
by the local councils to carry out these improvement works on their behalf.
Company
2009
2008
Restated
000
000
Amounts owed by Group undertakings
Prepayments and accrued income
Corporation tax
Other
Pension
11
1,643
705
38
2,397
2,720
753
123
617
4,213
2009
000
5,384
39,980
45,364
Group
2008
000
39,962
833
40,795
39
2009
000
5,387
380
8,016
6,656
6,184
27,425
6,112
151
43,279
430
104,020
Group
2008
000
4,647
380
12,324
7,039
8,392
23,219
190
285
47,473
92
1,864
105,905
Capital grants received in advance will be utilised against the related capital expenditure.
Amounts owed to group undertakings
Other creditors and accruals
Bank overdraft
40
2009
000
1,058
2,954
4,012
Company
2008
000
3,538
3,152
170
6,860
2009
000
2008
000
621,674
10,258
2,037
348
634,317
569,313
16,666
1,260
1,053
588,292
Long term loans are secured by fixed and floating charges on the Riverside Groups properties.
2009
000
2008
000
Opening balance
Inputs to reserve:
Grants recycled
Interest accrued
Major repairs and works to existing stock
Closing balance
1,545
632
No amounts are due for repayment to the Homes and Communities Agency.
958
48
(363)
2,188
989
59
(135)
1,545
2009
000
2008
000
16,856
13,473
4,025
619
(5,130)
16,370
5,636
824
(3,077)
16,856
41
17 Debt analysis
Due within one year
Bank loans
Other loans
2009
000
2008
000
5,387
380
5,767
4,647
380
5,027
576,617
950
46,932
(2,825)
621,674
523,346
950
47,312
(2,295)
569,313
Housing loans, included in creditors falling due within one year and creditors falling due after more than one year,
bear rates of interest between 1.7% and 11.6%, and fall due for repayment as follows:
Debt maturity profile
In one year or less
Between one and two years
Between two and five years
In five years or more
Less:
Loans due in one year or less
Finance costs capitalised
42
2009
000
2008
000
5,767
42,851
29,659
551,989
630,266
5,027
16,358
49,753
505,497
576,635
5,767
2,825
621,674
5,027
2,295
569,313
Book Value
000
Fair Value
000
Charifund
8% Treasury stock 2017
Interest rate swap agreements
Unit trusts, investment trusts and listed investments
4,683
372
3,206
8,261
4,683
372
(21,332)
3,206
(13,071)
Fixed asset investments are detailed at note 12A(ii). The investment in 8% Treasury Stock 2017 is held as a
requirement of the loan from Funding For Homes Limited and cannot be disposed of until the loan has been repaid
(see note 27). The investment in Charifund is held by virtue of a Board decision to actively provide for the bullet
repayment of the loans due to HACO Limited and Funding For Homes Limited in 2017 and 2018 respectively.
The fair value of the interest rate swap agreements at 8 July 2009 was 17.4m in favour of the counterparties.
Interest rate risk profile of financial assets
With the exception of the investment of 372,000 (2008: 355,000) in 8% Treasury Stock 2017, all investments
have variable rates of return. Money market deposits and other cash deposits, all of which are denominated in
sterling, bear interest at variable rates based upon LIBOR.
Interest rate risk profile of financial liabilities
Floating rate
Fixed rate
Interest free
2009
000
2008
000
194,485
434,831
950
630,266
133,895
441,790
950
576,635
The floating weighted rate financial instruments comprise sterling denominated bank borrowings that bear interest
at rates based upon LIBOR. The weighted average rate of interest paid on the fixed rate debt during the year is
6.14% and the weighted average of the period for which the interest rates are fixed is 14.4 years.
Borrowing facilities
Undrawn committed borrowing facilities at 31 March 2009 were as follows:
Expiring between 1 and 3 years
Expiring in more than 5 years
2009
000
2008
000
147,460
147,460
15,000
127,683
142,683
64.4m of the undrawn committed borrowing facilities requires fixed charged security to be placed with the lender
before it can be utilised.
43
19 Deferred income
Deferred income relates to a receipt of 1.1m arising from the transfer to the Riverside Group of another associations
HACO fixed interest debt of 11.0m as compensation for the decrease in long-term interest rates. The balance of 0.4m
(2008: 0.4m) is released over the remaining life of the loan.
20 Reserves
At 1 April 2008 (restated)
Surplus for the year
Arising on acquisition
Transfer from income and
expenditure account to reserves
Revaluation of fixed assets
Transfer to income and
expenditure account from reserves
Actuarial gain on pension scheme
At 31 March 2009
Consolidation
reserve
(negative goodwill)
000
155,815
(406)
Charitable
reserve
(designated)
Other
reserves
(designated)
Income and
Expenditure
Account
000
000
609
63,087
80,092
10,196
299,603
10,196
(406)
15,074
(3,605)
(15,074)
000
000
Total
(3,605)
(3,069)
(8,896)
11,965
2,474
2,474
152,340
609
65,660
89,653
308,262
The consolidation reserve arose on the merger of Newcastle and Whitley Housing Trust Limited and English Churches
Housing Group Limited with the Group. The difference between the fair value of assets acquired and consideration
provided gave rise to negative goodwill of 164.3m. Cumulative amortisation of this reserve is 11.6m. In addition
0.4m has been put to the reserve, being goodwill on the acquisition of Wave Homes Limited on 17 June 2008.
The revaluation of fixed assets consists of 1.4m for Prospect Investment properties, and 2.4m for Riverside Housing
Association Charifund investments.
44
Operating surplus
Depreciation charge
Decrease in other debtors and prepayments
Decrease in other creditors and accruals
Decrease / (increase) in rent arrears
Fixed assets written off
Net cash inflow from operating activities
2008
000
Restated
34,496
14,278
30,991
(22,382)
(127)
(115)
57,141
2008
000
17,906
(53,631)
(973)
(36,698)
(6,522)
(61,425)
5,312
(62,635)
530
(36,168)
(561,173)
(597,341)
(7)
(62,642)
(498,531)
(561,173)
At
1 April
Cash
Other
2008
flows
changes
'000
000
000
(1,864)
(5,027)
(569,313)
15,031
_______
(561,173)
17,906
6,798
(60,429)
(973)
______
(36,698)
(7,538)
8,068
______
530
31 March
2009
'000
16,042
(5,767)
(621,674)
14,058
_______
(597,341)
45
24 Capital commitments
2009
000
Capital expenditure that has been contracted for but which
has not been provided for in the financial statements
2008
000
Grants to be generated from the above expenditure contracted not provided for
Grants to be generated from the above expenditure authorised by the Board
41,269
28,715
28,065
66,851
2009
000
2008
000
28,742
9,631
10,179
32,011
The remaining commitments will be fully financed from internal cash resources and existing loan facilities as required.
25 Financial commitments
At 31 March 2009 annual commitments under non-cancellable operating leases were as follows:
Expiring within one year
Expiring between two and five years
Expiring in five or more years
Expiring within one year
Expiring between two and five years
Expiring in five or more years
46
2009
000
Land &
Buildings
Other
142
357
727
1,226
149
138
4
291
Group
Land &
Buildings
40
70
1,166
1,276
2008
000
Other
79
217
141
437
2009
000
Land &
Buildings
Other
569
569
61
52
113
Company
Land &
Buildings
569
569
2008
000
Other
44
64
66
174
26 Pension information
FRS17 Retirement Benefits
i) The Riverside Group Pension Scheme
The Riverside Group operates a pension scheme providing benefits based on final pensionable pay. The contributions
are determined by an independent qualified actuary on the basis of triennial valuation using the projected unit
method. The most recent formal valuation was 31 March 2008. This has been updated for FRS 17 purposes to 31
March 2009 by an independent qualified actuary. The assumptions used are the best estimates chosen from a range
of possible actuarial assumptions which, due to the timescale covered, may not necessarily be borne out in practice.
The major assumptions used in this valuation are:
Inflation
Rate of discount on scheme liabilities
Rate of salary increase
Rate of increase of pensions in payment
Rate of increase of deferred pensions
2009
2008
2007
2006
2005
2.5%
6.7%
3.5%
2.5%
2.5%
3.4%
6.3%
4.4%
3.4%
3.4%
3.1%
5.3%
4.1%
3.1%
3.1%
2.9%
5.1%
3.7%
2.9%
2.9%
2.8%
5.6%
3.6%
2.8%
2.8%
2009
2008
20.2
23.1
18.8
21.7
20.2
23.1
18.8
21.7
The fair value of the schemes assets at 31 March 2009, which are not intended to be realised in the short term and
may be subject to significant change before they are realised, and the present value of the schemes liabilities, which
are derived from cash flow projections over long periods and are thus inherently uncertain, were:
Fair value of assets
Present value of liabilities
Surplus / (deficit) in the scheme
2009
000
2008
000
2007
000
2006
000
2005
000
47,100
54,700
55,500
50,200
38,400
(46,700)
(57,200)
(59,700)
(55,400)
(44,500)
400
(2,500)
(4,200)
(5,200)
(6,100)
47
2008
000
2007
000
2006
000
2005
000
33,100
37,600
39,100
35,700
26,400
5,800
6,900
6,600
5,500
4,500
3,300
4,300
3,900
3,100
2,500
4,800
5,700
5,400
4,200
3,600
100
200
500
1,700
1,400
47,100
54,700
55,500
50,200
38,400
Equities
Fixed Interest Bonds
Index Linked Bonds
Corporate Bonds
Cash
Total
7.50%
7.50%
7.50%
7.25%
7.25%
3.70%
4.55%
4.85%
4.35%
4.75%
3.70%
4.55%
4.85%
4.35%
4.75%
6.70%
6.30%
5.30%
5.10%
5.55%
3.70%
4.55%
4.85%
4.35%
4.75%
6.68%
6.76%
6.76%
6.48%
6.55%
48
2009
000
2009
2008
2007
2006
2006
2009
000
2008
000
2007
000
2006
000
2005
000
2,000
2,400
2,500
2,200
2,200
2,000
2,400
2,500
2,200
2,200
2009
000
2008
000
2007
000
2006
000
2005
000
3,300
3,800
3,300
2,500
2,200
(3,600)
(3,200)
(2,800)
(2,500)
(2,300)
(300)
600
500
(100)
2009
000
2008
000
2007
000
2006
000
2005
000
(2,500)
(4,200)
(5,200)
(6,100)
(7,700)
(2,000)
(2,400)
(2,500)
(2,200)
(2,200)
2,800
2,400
2,300
2,000
2,400
(300)
600
500
(100)
2,400
1,100
700
1,100
1,500
400
(2,500)
(4,200)
(5,200)
(6,100)
2009
000
2008
000
(13,100)
(6,700)
3,100
500
2007
000
2006
000
2005
000
400
7,700
1,300
900
(100)
1,100
12,400
7,300
(600)
(6,500)
(900)
2,400
1,100
700
1,100
1,500
2009
2008
2007
2006
2005
(13,100)
(27.8%)
(6,700)
(12.2%)
400
0.7%
7,700
15.3%
1,300
3.4%
3,100
6.6%
500
0.9%
900
1.5%
(100)
(0.2%)
1,100
2.5%
2,400
5.1%
1,100
1.9%
700
1.2%
1,100
2.0%
1,500
3.4%
49
Reconciliation of liabilities
PBO at the beginning of period
Oeprating charge
Interest cost
Employee contributions
Benefits paid
Actuarial gain / loss
Change in assumptions
Projected benefit obligation at end of period
Recognition of surplus
Surplus / (Deficit) Brought forward
Finance Income
Actual less expected investment return
Acutarial gain
Contribution gain
Surplus / (Deficit) Carried forward
50
2009
000
2008
000
54,700
2,800
900
(1,900)
3,700
(13,100)
47,100
55,500
2,400
800
(1,100)
3,800
(6,700)
54,700
57,200
2,000
3,600
900
(1,500)
(3,100)
(12,400)
46,700
59,700
2,400
3,200
800
(1,100)
(500)
(7,300)
57,200
(2,500)
(300)
(13,100)
15,500
800
400
(4,200)
600
(6,800)
7,800
100
(2,500)
2009
2008
2007
2006
2005
3.28%
7.08%
4.93%
3.28%
3.28%
3.60%
6.17%
5.26%
3.60%
3.60%
3.11%
5.40%
4.74%
3.11%
3.11%
2.92%
4.90%
4.55%
2.92%
2.92%
2.89%
5.41%
4.47%
2.89%
2.89%
21.4
24.2
21.1
23.9
21.4
24.2
21.1
23.9
The fair value of the schemes assets at 31 March 2009, which are not intended to be realised in the short term and
may be subject to significant change before they are realised, and the present value of the schemes liabilities, which
are derived from cash flow projections over long periods and are thus inherently uncertain, were:
Fair value of assets
Present value of liabilities
Deficit in the schemes
2009
000
2008
000
2007
000
2006
000
2005
000
20,137
24,243
26,885
24,661
18,155
(21,906)
(25,758)
(27,253)
(26,717)
(21,690)
(1,769)
(1,515)
(368)
(2,056)
(3,535)
51
2008
000
2007
000
2006
000
2005
000
10,511
13,617
16,171
14,922
10,784
3,948
4,670
5,044
4,881
3,598
1,477
2,075
2,100
1,843
1,404
1,367
1,852
2,377
1,783
1,622
2,142
782
214
403
179
692
1,247
979
829
568
20,137
24,243
26,885
24,661
18,155
Equities
Fixed Interest Bonds
Index Linked Bonds
Property
Other
Cash
Total
7.44%
7.52%
7.54%
7.05%
7.53%
4.16%
4.72%
4.72%
4.34%
4.71%
5.32%
5.41%
4.75%
4.32%
4.74%
6.32%
6.41%
6.42%
5.94%
6.40%
6.64%
6.65%
6.60%
1.35%
5.33%
0.90%
5.20%
5.21%
3.97%
4.75%
6.26%
6.57%
6.60%
6.03%
6.52%
52
2009
000
2009
2008
2007
2006
2005
2009
000
2008
000
2007
000
2006
000
2005
000
669
682
806
764
806
88
423
250
(450)
757
1,105
1,056
314
806
2009
000
2008
000
2007
000
2006
000
2005
000
1,567
1,730
1,468
1,221
1,095
(1,606)
(1,479)
(1,329)
(1,186)
(1,056)
(39)
251
139
35
39
2009
000
(1,515)
2008
000
(368)
2007
000
2006
000
2005
000
(2,056)
(3,535)
(2,635)
(669)
(682)
(806)
(764)
(806)
(146)
(423)
(250)
450
526
647
670
743
658
(39)
251
139
35
39
74
(940)
1,935
1,015
(791)
(1,769)
(1,515)
(368)
(2,056)
(3,535)
2009
000
2008
000
2007
000
2006
000
(4,134)
(20.5%)
(1,936)
(8.0%)
117
0.4%
3,016
12.2%
735
4.1%
4,208
19.2%
1,289
5.0%
2
0.0%
(957)
(3.6%)
(74)
(0.3%)
74
0.3%
(940)
(3.7%)
1,935
7.1%
1,015
3.8%
(791)
(3.7%)
2005
000
53
2008
'000
24,243
526
211
(420)
1,567
(5,991)
20,136
26,885
648
219
(632)
1,673
(4,549)
24,244
25,758
815
1,606
211
(420)
(6,065)
21,905
27,253
1,074
1,479
219
(601)
(3,666)
25,758
(1,515)
(39)
(5,991)
6,065
(289)
(1,769)
(368)
251
(4,550)
3,666
(514)
(1,515)
Reconciliation of liabilities
Projected Benefit Obligation at beginning of period
Operating charge
Interest cost
Employee contributions
Benefits paid
Actuarial gain / loss
Projected Benefit Obligation at end of period
Recognition of surplus
Surplus / (Deficit) Brought forward
Finance Income
Actual less expected investment return
Actuarial gain
Contribution gain
Surplus / (Deficit) Carried forward
54
2009
'000
55
27 Contingent liabilities
As at 31 March 2009, the Riverside Group had a contingent liability totalling 372,000 (2008: 355,000) in respect of
its entire holding of 8% Treasury Stock 2017. This stock is held by the Trustee for Funding For Homes Limited, subject
to certain rights, and could be sold should a fellow borrower fail to service the interest or repay the stock.
Following the demolition of properties on certain sites, costs of 407,109 (2008: 407,109) have been written off, and
the related grant has been written back. A contingent liability to a maximum of 2,122,931 (2008: 2,122,931) exists
in respect of this grant; in the unlikely event of the sale of the land, the grant becomes repayable to the extent of any
surplus generated on sale.
At the financial year end the Riverside Group had a contingent liability of 7m (2008: 6m) in connection with a debt
service guarantee arrangement in favour of Royal Bank of Canada Europe Limited (RBC). Should any of Bowlee Park
Housing Association, Berrybridge Housing Limited, Carlisle Housing Association Limited, Community Seven Limited or
Lee Valley Housing Association Limited (all members of the Riverside Group) default on loan arrangements with RBC,
the above liability may be called upon.
English Churches Housing Group has performance guarantees with Barclays Bank totalling 225,000 (2008: 310,001).
2009
000
2008
000
Improvement programme
(i)
Pension liabilities
(ii)
Other
At 31 March 2009
43,174
1,369
476
45,019
61,228
4,015
404
65,647
2009
000
Company
2008
000
Pension liabilities
(ii)
240
The company pension deficit has been included in the Group pension disclosure note 26.
56
29 Housing stock
Group
Dwellings owned and in management
2009
2008
Number
Number
Social housing
General housing
33,966
34,897
Supported housing
10,352
9,851
Shared ownership
1,952
1,635
Key worker
362
447
3,387
50,217
421
37
305
50,980
126
1,233
52,339
453
200
57
Cumulative
adjustment to
31 March 2008
000
76,756
3,036
300
80,092
35,594
(32,558)
6,490
(6,190)
3,336
58
Social
Social Completed
Shared
Social
housing
housing
Shared Ownership
housing
properties
under Ownership properties
grant
held for construction properties
under
letting construction
Current
assets
Properties
for sale
21,062
(36,243)
41,748
3,036
(3,054)
13,946
300
40,795
59
60
Contact us
www.riverside.org.uk
email: enquiries@riverside.org.uk
Customer Service Centre
24 hours a day, 365 days a year
0845 111 0000
With inclusive call packages or mobile phones,
it may be cheaper to call 0345 111 0000
You can also visit your local office
(for more details visit our website or call us)
We are happy to accept Typetalk calls
Minicom: 0845 111 7766