F-1 1 l28816afv1.htm CASCAL B.V. F-1 Cascal B.V. F-1
Table of Contents

AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 7, 2008
REGISTRATION NO. 333-          
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
 
Form F-1
REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933
 
 
 
 
CASCAL B.V.*
(Exact Name of Registrant as Specified in Its Charter)
 
CASCAL B.V.
(Translation of Registrant’s Name into English)
 
         
The Netherlands   4941   Not applicable
(State or Jurisdiction
of Incorporation or Organization)
  (Primary Standard Industrial
Classification Code Number)
  (I.R.S. Employer
Identification Number)
 
Biwater House
Station Approach
Dorking
Surrey RH4 1TZ, UK
44 (0) 1306 746080
(Address, Including ZIP Code, and Telephone Number, Including Area Code,
of Registrant’s Principal Executive Offices)
 
CT Corporation System
111 Eighth Avenue
New York, New York 10011
(212) 664-1666
(Name, Address, Including ZIP Code, and Telephone Number, Including Area Code,
of Agent for Service)
 
Copies to:
 
     
Alan N. Waxman, Esq.    William V. Fogg, Esq.
Squire, Sanders & Dempsey L.L.P.    Cravath, Swaine & Moore LLP
350 Park Avenue   825 Eighth Avenue
New York, New York 10022   New York, New York 10019
(212) 872-9800   (212) 474-1000
 
 
 
 
Approximate date of commencement of proposed sale to the public:  As soon as practicable after this Registration Statement becomes effective.
 
 
If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box. o
 
If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o
 
If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o
 
If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o
 
 
 
 
CALCULATION OF REGISTRATION FEE
 
                         
            Proposed maximum
    Proposed maximum
     
Title of each class of
    Amount to
    offering price
    aggregate
    Amount of
securities to be registered     be registered(1)     per share     offering price(1)(2)     registration fee
Common Shares
    19,211,111     $19.00     $365,011,109     $14,345
                         
(1) Includes 2,505,797 common shares that may be sold upon exercise of an over-allotment option to be granted to the underwriters.
 
(2) Estimated solely for the purpose of computing the registration fee pursuant to Rule 457(a) under the Securities Act.
 
The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall file a further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until the Registration Statement shall become effective on such date as the Securities and Exchange Commission, acting pursuant to said Section 8(a), may determine.
 
* The Registrant will be converted to a Dutch public limited liability company and renamed Cascal N.V. prior to the completion of this offering.
 


Table of Contents

The information in this prospectus is not complete and may be changed. We may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities, and we are not soliciting an offer to buy these securities in any state where the offer or sale is not permitted.
 
 
SUBJECT TO COMPLETION, DATED JANUARY 7, 2008
 
 
PRELIMINARY PROSPECTUS
16,705,314 shares
 
(CASCAL LOGO)
 
Common shares
 
 
This is an initial public offering of the shares of Cascal N.V. We are selling 7,706,213 shares, and the selling shareholder named in this prospectus is selling 8,999,101 shares. We will not receive any of the proceeds from sales of shares sold by the selling shareholder. The estimated initial public offering price is between $17.00 and $19.00 per share.
 
We have applied for listing of our shares on the New York Stock Exchange under the symbol “HOO.”
 
                 
 
    Per share     Total  
 
 
Initial public offering price
  $           $        
Underwriting discounts and commissions
  $           $        
Proceeds to Cascal, before expenses
  $       $    
Proceeds to the selling shareholder, before expenses
  $       $    
 
 
 
The selling shareholder has granted the underwriters an option for a period of 30 days to purchase up to 2,505,797 additional shares to cover over-allotments, if any.
 
Investing in our shares involves a high degree of risk. See “Risk factors” beginning on page 11.
 
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or passed on the adequacy or accuracy of this prospectus. Any representation to the contrary is a criminal offense.
 
JPMorgan Credit Suisse
 
Janney Montgomery Scott LLC HSBC
 
          , 2008


Table of Contents

(MAP)

 


Table of Contents

(MAP)

 


 

 
Table of contents
 
         
    Page
 
    1  
    11  
    27  
    28  
    29  
    30  
    31  
    32  
    33  
Other pro forma data
    52  
    54  
    59  
Historical financial information relating to our Panamanian project
    121  
    126  
    129  
    173  
    181  
    182  
    188  
    202  
    204  
    213  
    218  
    218  
    218  
    219  
    219  
    F-1  
 EX-3
 EX-8
 EX-10.1.1
 EX-10.1.2
 EX-10.1.3
 EX-10.1.4
 EX-10.1.5
 EX-10.1.6
 EX-10.1.7
 EX-10.2.1
 EX-10.2.2
 EX-10.2.3
 EX-10.3
 EX-10.4.1
 EX-10.4.2
 EX-10.4.3
 EX-10.5
 EX-10.6.1
 EX-10.9.2
 EX-10.7
 EX-10.8
 EX-10.9
 EX-10.10.1
 EX-10.10.2
 EX-10.11.1
 EX-10.11.2
 EX-10.12.1
 EX-10.12.2
 EX-10.12.3
 EX-10.12.5.1
 EX-10.12.5.2
 EX-10.12.5.3
 EX-10.13.1
 EX-10.13.2
 EX-10.13.3
 EX-10.13.4
 EX-10.14
 EX-10.15.1
 EX-10.15.2
 EX-10.16.1
 EX-10.16.2
 EX-10.16.3
 EX-10.16.4
 EX-10.16.5
 EX-10.16.6
 EX-10.16.7
 EX-10.17.1
 EX-10.17.2
 EX-10.18
 EX-10.19
 EX-10.20.1
 EX-10.20.2
 EX-10.21
 EX-21
 EX-23.1
 EX-23.3
 EX-23.4
 EX-23.5
 EX-23.6
 EX-23.7
 
 
See “Explanatory note” for a description of the usage of certain terms and information in this prospectus.
 
 
The distribution of this prospectus and this offering of shares may be restricted by law in certain jurisdictions, and no action has been or will be taken in any jurisdiction by us, by the selling shareholder or by any of the underwriters that would permit a public offering of the shares or distribution of a prospectus in any jurisdiction where action for the purpose is required, other than the United States. All persons into whose possession this prospectus comes must inform themselves of and observe all such restrictions. We, the selling shareholder and the underwriters do not accept any responsibility for any violation by any person, whether or not a prospective purchaser of shares, of any such restrictions.
 


i


Table of Contents

 
Prospectus summary
 
This summary highlights key aspects of the information contained elsewhere in this prospectus. Because it is a summary, it does not contain all of the information that you should consider before making an investment decision regarding our shares. You should read the entire prospectus carefully, including “Risk factors,” “Management’s discussion and analysis of financial condition and results of operations” and the financial statements, including the accompanying notes to those statements.
 
Cascal
 
Introduction
 
We provide water and wastewater services to our customers in eight countries: the United Kingdom, South Africa, Indonesia, China, Chile, Panama, Mexico and The Philippines. In a typical water project, we collect raw water from surface and groundwater sources, treat the water to meet the required quality standards and then supply the treated water through a distribution network to our customers’ premises. In a typical wastewater project, we collect the wastewater from our customers’ premises, treat the wastewater to meet the required standards and return the treated water to the environment. We provide these services under long-term contracts or licenses that typically give us the exclusive right to provide our services within a defined territory. Our customers are predominantly homes and businesses representing a total population of approximately three million. For our fiscal year 2007, our revenue was $121.7 million and our operating profit was $36.2 million. For the six months ended September 30, 2007, our revenue was $79.4 million and our operating profit was $20.7 million. Since the end of our fiscal year 2006, we have acquired projects in Panama, China and South Africa and a non-regulated business in the United Kingdom. See “—Recent developments and acquisitions.”
 
In the future, we intend to focus primarily on project opportunities in China, which is the world’s fastest growing market for water and wastewater services, and in Europe, as well as pursuing opportunistic growth in other locations, such as Latin America and India.
 
Industry outlook
 
Historically, water and wastewater services have generally been provided by governmental entities. However, since the 1990s, a growing number of governments have moved toward the privatization or outsourcing of these services in an effort to meet more stringent water quality and environmental standards, control costs, respond to increased demand and improve service quality. As a result of these needs, the private sector’s role in the provision of water and wastewater services is expected to continue to increase from a global population served of approximately 707 million in 2007 to approximately 1.15 billion in 2015, according to Pinsent Masons Water Yearbook 2007-2008. We believe this growth in private-sector involvement will create significant business opportunities for us. We believe there are a significant number of new projects in the pipeline in our target markets and we are currently tracking a number of developing opportunities in China and Europe, as well as pursuing opportunistic growth in other locations, such as Latin America and India.
 
Some of the key factors driving governments to involve the private sector in water and wastewater projects are:
 
•  More stringent water quality standards and environmental regulations, including regulations regarding the discharge of untreated sewage;


1


Table of Contents

 
•  Population growth, demographic shifts and increased industrialization that have increased demand for water and wastewater services; and
 
•  The need to improve the efficiency of service delivery.
 
Our strengths
 
Stable revenue base with high visibility and growth prospects.  Due to the regulated nature of most of our business and the stable demand for water and wastewater services, we have a high degree of revenue predictability. Our rates are typically set either following periodic reviews by regulatory or client bodies based on a projected rate of return, or pursuant to an indexation formula. All of our projects are either perpetual or have contract terms scheduled to expire in 2020 or beyond, except for our project in Mexico where the contract is scheduled to expire in 2010. Approximately 75% of our fiscal year 2007 revenue was generated from rates that are scheduled for review every five years, and the remainder of our revenue was generated from rates that are typically reviewed annually. In addition, our stable customer base, which is primarily residential, provides steady demand for water and wastewater services, adding to the predictability of our revenue. Based on recent rate determinations, we expect to achieve revenue growth and further margin improvements across most of our existing projects.
 
Successful track record of high-quality operations.  Our ability to improve our existing operations and efficiently deliver water and wastewater services to our customers has been one of the principal factors in our success. For example, our water company in the United Kingdom was ranked second out of the 22 water companies in England and Wales in terms of overall performance in the most recent rankings published in 2007 by the independent water industry regulator for England and Wales, known as Ofwat. In most of the countries where we operate, we have received from the International Organization for Standardization (ISO) its ISO 9001 international quality certification in connection with our systems and procedures. For more information regarding ISO certifications, please see “Business — Our strengths.”
 
Well-established international platform with ability to respond effectively to growth opportunities in our target markets, which are primarily China and Europe.  We have an experienced business development capability, which is mainly based in Europe and China and can be supported by Biwater’s global resources as and when required. Our recent acquisition of a majority interest in a company that owns majority interests in four Chinese projects and maintains its own business development team complements our existing business development capabilities. This further enables us to capitalize on our track record and enhances our ability to respond effectively to project opportunities.
 
Expertise in identification, screening and negotiation of growth opportunities through acquisition and new project development.  We approach all new project opportunities with a systematic four-step approach that includes identification, screening, project approval and bidding. Once an opportunity is identified we subject it to a robust screening and approval process, mobilizing experienced internal resources and external advisors. We use our industry expertise to negotiate contracts that ensure a sufficient rate of return in light of the anticipated risks and to mitigate these risks where possible.
 
Diversified geographic exposure and growing customer base.  The United Kingdom represented 62% of our revenue during fiscal year 2007. Our remaining revenue was derived from our projects in South Africa, Indonesia, China, Chile, Panama, Mexico and The Philippines. We believe our geographic diversification reduces our exposure to regional economic, political and climatic issues. We expect that our recent acquisitions in China, Panama and South Africa, the expected growth from new projects and acquisitions and the organic growth of our existing operations will lead to further diversification of geographic exposure.


2


Table of Contents

Experienced international management team.  Our executive officers average over 16 years of international water industry experience, both in operations and in the development of privatizations and other projects featuring private-sector participation. In order to manage our portfolio effectively, our executive officers focus on providing strategic direction, policies and control for the business while our local senior management ensures the implementation of these policies in the daily operations of the projects.
 
Our strategy
 
Our strategy is to provide high quality water and wastewater services to projects serving populations typically ranging from 100,000 to 1,000,000 that require efficiency improvements, are expected to generate revenue of at least $5 million per year and have a project term of at least 10 years. We believe that we have significant experience and a successful track record that enable us to compete most effectively for these projects. We prefer to invest in projects involving long-term contracts where we have the ability to demonstrate our value-added operational and management expertise over an extended period of time, as opposed to projects that provide participation only through fee-based contracts.
 
We are implementing a three-prong strategy, which includes two complementary growth components:
 
Continue to provide high quality water and wastewater services.  A key part of our success has been our ability to provide high quality water and wastewater services to our customers. We expect to continue our efforts to ensure that this quality is maintained or improved at all of our existing projects. We will bring our expertise to additional projects that we develop or acquire.
 
Improve and expand existing operations.  We expect revenue growth and margin improvement from our existing portfolio of projects as a result of (i) recent and expected rate determinations, (ii) growth of the customer base and volumes sold through demographic shifts and population migration into our service areas and (iii) further efficiency gains, including economies of scale. We hope to expand our area of operations in certain projects such as South Africa and expand the types of services that we provide in certain projects such as Indonesia.
 
Grow our business by bidding for new projects and through acquisitions, primarily in China and Europe.  We believe there are a significant number of new opportunities in our target markets, primarily China and Europe. We intend to use our recent acquisition in China as a platform to capitalize on the additional opportunities in the world’s fastest growing market for water and wastewater services. In Europe, more stringent water quality and environmental standards have led a number of municipalities, particularly in Central and Eastern Europe, to involve the private sector in the provision of water and wastewater services. In addition, we are pursuing opportunistic growth in other locations, such as Latin America and India.
 
Recent developments and acquisitions
 
On June 26, 2006, Biwater reacquired the 50% interest in us held by Nuon, thereby becoming our sole shareholder. We incurred debt totaling £38.0 million ($69.7 million), the proceeds of which, together with another $17.3 million of our existing cash resources, were used to make an $87.0 million pro rata distribution to Biwater and Nuon that facilitated Biwater’s purchase of our shares.
 
On June 30, 2006, we acquired Biwater’s 100% interest in Aguas de Panama, which supplies bulk potable water in part of Panama City, for $14.3 million. For its fiscal year ended December 31, 2005 prior to our ownership, Aguas de Panama’s revenue was $6.7 million and its operating profit was $3.4 million. The financial statements from which the revenue and operating profit were derived were prepared in accordance with International Financial Reporting Standards (IFRS). The acquisition has been included in our results of operations from June 26, 2006, which was the date on which Cascal B.V. and Aguas de


3


Table of Contents

Panama came under the common control of Biwater as a result of Biwater’s acquisition of Nuon’s interest in us, and is included in our balance sheet at March 31 and September 30, 2007.
 
On November 15, 2006, we acquired for a total consideration of $25.1 million an 87% interest in The China Water Company Limited, a company that, at the date of acquisition by us, owned majority interests in four water projects in China. Prior to our acquisition, China Water rationalized its portfolio by selling three projects. China Water’s revenue for its fiscal year ended December 31, 2006 from the four projects acquired by us was $7.6 million. The financial statements from which the revenue was derived were prepared in accordance with IFRS. This acquisition has been accounted for as a business combination and has been included in our results of operations from November 15, 2006 and is included in our balance sheet at March 31 and September 30, 2007.
 
On February 1, 2007, we acquired 100% of Pre-Heat Limited, a business that supplies gas installation and maintenance services in the South of England and that complements our existing U.K. non-regulated business, for a total consideration of £4.6 million ($8.9 million), which consisted of initial consideration of £3.5 million ($6.9 million) plus contingent and deferred consideration of £1.0 million ($1.9 million) plus costs of £0.1 million ($0.1 million). For its fiscal year ended October 31, 2006 prior to our ownership, Pre-Heat’s revenue was $8.8 million and its operating profit was $1.4 million. The financial statements from which the revenue and operating profit were derived were prepared in accordance with accounting principles generally accepted in the United Kingdom (U.K. GAAP). This acquisition has been accounted for as a business combination and has been included in our results of operations from February 1, 2007 and is included in our balance sheet at March 31 and September 30, 2007.
 
On May 3, 2007, we acquired a 73.4% interest in Siza Water, a water and wastewater services company in South Africa for approximately $2.9 million. For its fiscal year ended December 31, 2006, this company’s revenue and operating profit were approximately $5.5 million and $1.3 million, respectively. The financial statements from which the revenue and operating profit were derived were prepared in accordance with South African generally accepted accounting principles. This acquisition has been accounted for as a business combination and is included in our results of operations from May 3, 2007 and is included in our balance sheet at September 30, 2007.
 
Subsequent events
 
After over a year of intermittent discussions we are in the advanced stages of negotiating an early termination of our operation and maintenance contract in Mexico. Under the terms under discussion, we would discontinue our involvement in this project in early 2008. We do not believe that we would realize either a material gain or loss on this transaction, but the exact amount of any gain or loss will be subject to the expenses we will incur in terminating our involvement in this project. If we enter into an early termination agreement, our financial statements and associated footnotes will reflect our operation and maintenance project in Mexico as a discontinued operation under Dutch GAAP and U.S. GAAP.
 
Prior to completion of this offering, Cascal B.V. will be converted to Cascal N.V. in accordance with the applicable laws of The Netherlands.
 
Corporate information and history
 
We are a part of the Biwater Group, and Biwater will own approximately 43.5% of our outstanding common shares following completion of this offering (or approximately 35% if the underwriters’ over-allotment option is exercised in full). The Biwater Group is dedicated to the water industry, operates on a worldwide basis and provides engineering and construction services, water asset management and consultancy services and, through us, long-term water and wastewater operating services.


4


Table of Contents

We began our business in 1989 as the United Kingdom privatized its water industry. From our stable base in the United Kingdom, we expanded internationally throughout the 1990s as other governmental entities around the world sought private-sector involvement in their water industry, adding new projects to our portfolio between 1992 and 2002. Cascal was incorporated under the laws of The Netherlands on March 23, 1999 as a private limited liability company. In October 1999, Biwater transferred our business into Cascal. In April 2000, Cascal became a 50-50 joint venture when n.v. Nuon, or Nuon, an energy company based in The Netherlands, acquired a 50% equity interest in Cascal from Biwater. Nuon’s subsequent change in global strategy impaired our ability to acquire new projects. On June 26, 2006, Biwater reacquired Nuon’s interest in us and since then we have acquired four new projects. Prior to the completion of this offering, our Articles of Association will be amended to convert us from a private limited liability company (besloten vennootschap met beperkte aansprakelijkheid) to a public limited liability company (naamloze vennootschap). Our principal executive offices are located at Biwater House, Station Approach, Dorking, Surrey RH4 1TZ, United Kingdom, 44 (0) 1306 746080, and our registered address is Suite 6.1.24, Atrium, Strawinskylaan 3105, 1077 ZX, Amsterdam, The Netherlands. Our statutory seat (statutaire zetel) is Amsterdam, The Netherlands. Our internet address is www.cascal.co.uk. The information contained in our web site is not a part of this prospectus.


5


Table of Contents

This offering
 
Shares offered by Cascal 7,706,213 shares
 
Shares offered by the selling shareholder 8,999,101 shares
 
Shares to be outstanding after this offering(1) 29,555,556 shares
 
Shares to be owned by Biwater after this offering 12,850,242 or approximately 43.5%, of our shares
 
Offering price $      per share
 
Dividend policy We expect to pay a dividend to holders of our shares of $0.18 per share on or about September 30, 2008. We expect to pay a dividend to holders of our shares of $0.27 per share on or about September 30, 2009. See “Dividend policy.”
 
Proposed New York Stock Exchange symbol “HOO.” Our shares will not be listed on any other exchange or otherwise quoted for trading in any other jurisdiction.
 
 
(1) Does not include 4,444 shares that will be purchased by the non-executive directors at the initial public offering price set forth on the cover page of this prospectus or any shares issuable to our employees pursuant to our current equity compensation incentive plan, under which 120,000 shares have been reserved for issuance but no grants have been made, or any future plans. See “Management — Executive compensation — 2008 Long Term Incentive Plan.”
 
Use of proceeds
 
We expect to use the net proceeds from the sale of shares sold by us for the repayment of debt originally incurred in connection with the acquisition of our shares from Nuon, for the acquisition and development of new projects and for general working capital purposes. See “Use of proceeds.”
 
We will not receive any of the proceeds from the sale of shares sold by the selling shareholder. Biwater will use a portion of its net proceeds to make a $93.7 million payment to the trustees of its U.K. defined benefit pension plan, assuming that the initial public offering price for the shares sold in this offering is $18.00 per share (the midpoint of the range set forth on the cover page of this prospectus) or approximately $113.2 million if the underwriters exercise their over-allotment option in full. We expect the trustees to apply this payment to reduce Biwater’s deficit under the plan. For a description of the formula applied to calculate the size of the payment, see “Relationships and transactions with related parties—U.K. defined benefit pension plan.” Biwater has also agreed to reimburse us for its share of the offering expenses based on the number of shares sold by Biwater compared to the total size of this offering. The amount to be reimbursed is estimated to be approximately $7.0 million, or approximately $7.8 million if the underwriters exercise their over-allotment option in full.
 
Unless otherwise noted, the information in this prospectus:
 
•  assumes that the underwriters’ over-allotment option will not be exercised; and
 
•  reflects the completion of a series of stock split and recapitalization transactions that effectively results in a 2,607-for-1 split of our shares occurring prior to completion of this offering. See Note 29 to our consolidated financial statements.


6


Table of Contents

Summary consolidated historical and unaudited pro forma financial data
 
The following summary consolidated historical financial data for fiscal years ended March 31, 2005, 2006 and 2007 and as of March 31, 2006 and 2007 have been derived from our audited consolidated financial statements included elsewhere in this prospectus and should be read in conjunction with, and are qualified in their entirety by reference to, those consolidated financial statements and related notes.
 
The summary historical financial data for the six months ended September 30, 2006 and 2007 and as of September 30, 2007 are derived from our unaudited consolidated interim financial statements included elsewhere in this prospectus and should be read in conjunction with, and are qualified in their entirety by reference to, those unaudited interim consolidated financial statements and related notes. The unaudited interim consolidated financial statements include all adjustments (consisting of only normal recurring items unless otherwise disclosed therein) that management considers necessary to present fairly our financial position and results of operations as of the date and for the period indicated. The results of operations for the six months ended September 30, 2007 are not necessarily indicative of the results to be expected for the full year.
 
The unaudited pro forma consolidated statement of income data for fiscal year ended March 31, 2007 and for the six months ended September 30, 2007 and the unaudited pro forma consolidated balance sheet data as of September 30, 2007 have been derived from our unaudited pro forma condensed consolidated financial data included elsewhere in this prospectus and should be read in conjunction with, and are qualified in their entirety by reference to, those unaudited pro forma condensed consolidated financial data and related notes.
 
The pro forma adjustments give effect to the following transactions as if they had occurred on April 1, 2006 for statement of income purposes: (i) our issuance and sale of 7,706,213 shares in this offering at an assumed initial offering price of $18.00 per share (the midpoint of the range set forth on the cover page of this prospectus); (ii) the repayment of £38.0 million ($77.4 million) of debt with net proceeds received by us from this offering; (iii) the effect of the acquisition of Nuon’s holdings in Cascal by Biwater, including the incurrence of £38 million ($69.7 million, using the exchange rate at the date of the transaction) of debt, the proceeds of which, together with another $17.3 million of our existing cash resources, were used to make an $87.0 million pro rata distribution to Biwater and Nuon that facilitated Biwater’s purchase of our shares owned by Nuon, (iv) the acquisition of Aguas de Panama, which was owned by Biwater prior to its acquisition by us, (v) the acquisition of China Water, (vi) the acquisition of Pre-Heat Limited, (vii) the acquisition of Siza Water, and (viii) the early termination of our contract in Mexico that is currently under discussion. The pro forma adjustments give effect to the issuance of shares, a distribution to our shareholder and the repayment of debt as if they had occurred on September 30, 2007 for balance sheet purposes. The pro forma condensed consolidated financial data are unaudited, are provided for informational purposes only and are not necessarily indicative of what our financial position or results of operations would have been had these transactions been completed as of the dates indicated. Furthermore, the unaudited pro forma condensed consolidated financial data do not purport to represent what our financial position or results of operations might be for any future period. For additional information on the pro forma adjustments, see “Unaudited pro forma condensed consolidated financial data.”
 
Our consolidated financial statements were prepared in accordance with generally accepted accounting principles in The Netherlands (Dutch GAAP), as required by Dutch law. Our reporting currency is the U.S. Dollar. For a discussion of significant differences between Dutch GAAP and U.S. GAAP, see “Management’s discussion and analysis of financial condition and results of operations—Reconciliation of Dutch GAAP to U.S. GAAP” and Note 27 to our consolidated financial statements, and Note 20 to our unaudited interim consolidated financial statements.


7


Table of Contents

You should read the following information with our consolidated financial statements and related notes, “Unaudited pro forma condensed consolidated financial data,” “Selected consolidated financial data,” “Capitalization” and “Management’s discussion and analysis of financial condition and results of operations” included elsewhere in this prospectus.
 
                                                         
 
Dutch GAAP   Year ended March 31,     Six months ended September 30,  
(Dollars in thousands,
                    2007
                2007
 
except share and per
                    Pro forma
    2006
    2007
    Pro forma
 
share data)   2005(1)     2006(1)     2007(2)     (Unaudited)     (Unaudited)     (Unaudited)(3)     (Unaudited)  
 
Consolidated statement of income data(4):
                                                       
Revenue
  $ 110,919     $ 110,596     $ 121,703     $ 137,978     $ 55,781     $ 79,414     $ 78,384  
Raw and auxiliary materials and other external costs
    18,435       19,463       20,790       26,048       9,085       15,516       15,272  
Staff costs
    22,731       20,912       23,598       28,607       11,115       16,793       16,491  
Depreciation and amortization of intangible and tangible fixed assets and negative goodwill(5)
    16,585       16,066       17,980       19,803       8,394       11,203       11,222  
Loss/(profit) on disposal of intangible and tangible fixed assets(6)
    (1,053 )     201       (989 )     (943 )     (1 )     12       12  
Other operating charges(7)
    24,111       22,468       23,310       24,903       10,093       15,142       14,617  
Incremental offering-related costs
                809       809       400       75       75  
     
     
Total operating expenses
    80,809       79,110       85,498       99,227       39,086       58,741       57,689  
     
     
Operating profit
    30,110       31,486       36,205       38,751       16,695       20,673       20,695  
Gain on disposal of subsidiary(8)
    12,762       4,135                         248        
Interest (expense)/income and exchange rate results(9)
    (6,986 )     (8,424 )     (20,492 )