Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

8th Dec 2016 07:00

RNS Number : 2578R
Alternative Networks plc
08 December 2016
 

Alternative Networks plc

Results for the year ended 30 September 2016

 

Alternative Networks plc, ('the Company' or 'the Group'), a leading provider of IT managed services and business-to-business communications, reports its Preliminary Results for the twelve months ended 30 September 2016.

 

HIGHLIGHTS

 

Performance in line with revised expectations with growth in Advanced Solutions recurring revenues and strong cash generation alongside significant operational enhancements

 

· Revenue declined 7.5% to £135.8m (2015: £146.8m)

o Advanced Solutions recurring revenue growth of 2% offset by non-recurring revenue decline of 17%, resulting in the overall 6% Advanced Solutions revenue decline.

o Fixed Line and Mobile revenue declined 11% and 8% respectively.

· Adjusted EBITDA decreased 16.6% to £18.4m (2015: £22.1m)

· Continued strong cash generation

o Operating cash conversion of 84% of adjusted EBITDA (2015: 99%)

o Net debt of £19.1m (2015: £18.7m)

o Net debt leverage under 1.1 times adjusted EBITDA

· No final dividend has been proposed due to the Board announcement on 21 November 2016 of the recommended offer by Daisy Intermediate Holdings plc for the entire share capital of Alternative Networks plc.

 

KEY FINANCIAL INFORMATION

Audited results for the year ended 30 September

2016

 

2015

 

Change

 

£'000

 

£'000

 

%

 

 

 

 

 

 

Revenue

135,803

 

146,816

 

-8%

 

 

 

 

 

 

Adjusted Operating profit*

15,040

 

19,194

 

-22%

 

 

 

 

 

 

Adjusted EBITDA* **

18,382

 

22,051

 

-17%

 

 

 

 

 

 

Adjusted Profit before taxation*

14,077

 

17,900

 

-21%

 

 

 

 

 

 

Adjusted Earnings per share*** - basic

23.4

p

28.4

p

-18%

- diluted

23.2

p

27.8

p

-17%

 

 

 

 

 

 

Dividend per share

6.2

p

16.4

p

-62%

 

 

 

 

 

 

Operating profit

10,247

 

15,100

 

-32%

 

 

 

 

 

 

Profit before tax

9,284

 

13,806

 

-33%

 

 

 

 

 

 

Earnings per share - basic

15.8

p

23.8

p

-34%

- diluted

15.6

p

23.3

p

-33%

 

* Profit before intangible assets amortisation excluding software, exceptional items and share based payments

** Earnings before interest, taxation, depreciation and amortisation*** Adjusted earnings per share is based on adjusted profit after tax as set out in note 11

 

 

 

Mark Quartermaine, Chief Executive of Alternative Networks, commented:

 

"2016 has been a challenging year overall, impacted by two unforeseen events; being the mobile roaming tariff reset and the uncertainty in the run up to and caused by the result of the United Kingdom's European Union membership referendum. These events impacted the financial performance of the Group, but we have continued to invest in the business and drive improvements in customer service and operational performance whilst launching new innovative products.

The improved profit performance in the second half of 2016, together with the high recurring revenue levels in the Group and continued robust cash generation, means that the Board is confident that the business is well placed for the future. The combination with Daisy will ensure that the Group is best placed to capitalise on future growth opportunities and remain the provider of choice for our customers. In particular, the strong complementarity and strategic fit between Daisy and Alternative Networks will ensure our competitiveness and benefit our customers through access to a broader range of unified communications solutions"

 

 

 

 

Enquiries:

 

 

Alternative Networks

0870 190 7444

Mark Quartermaine, Chief Executive Officer

 

Gavin Griggs, Chief Financial Officer

 

 

 

Investec Bank PLC - Nominated Adviser and Joint Broker

020 7597 5970

Patrick Robb / Carlton Nelson / Andrew Pinder

 

 

 

finnCap Limited - Joint Broker

020 7220 0565

Stuart Andrews

 

 

 

Bell Pottinger

020 3772 2500

Elly Williamson / Anna Legge

 

 

 

 

 

CHAIRMAN'S STATEMENT

 

CHAIRMAN'S STATEMENT

 

Introduction

 

The 2016 financial year has seen Alternative Networks' financial performance impacted by two external events; the UK mobile carriers new tariffs on rest of world roaming and the impact of the uncertainty in the run up and immediately after the United Kingdom's European Union membership referendum. Despite these events we have made good progress in driving further business improvements that will benefit customers and help us return to growth. We have continued to strengthen our offering, adding further market leading products and services that can meet customers' communications and data needs. The investments we have made are delivering good operational results and position us well for the future.

 

Results

 

Reported revenue for the year ended 30 September 2016 was £135.8m, down 8% on 2015. Gross margins remained steady and adjusted EBITDA at £18.4m was 17% below the prior financial year.

 

Cash generation has remained strong across the Group with 84% of adjusted EBITDA converted to cash. Group net debt at 30 September 2016 was reduced to £19.1m (30 September 2015: £18.7m).

 

Recommended offer by Daisy Intermediate Holdings

 

On 21 November 2016, the Board announced a recommended cash offer by Daisy Intermediate Holdings plc to acquire the entire issued and to be issued share capital of Alternative Networks plc.

 

Review of operations

 

The acquisitions made in 2014 are fully integrated into the Advanced Solutions division, which now represents more than 53% of Group revenue. Revenue in the Advanced Solutions division comprises multiyear contractual arrangements with customers (recurring) and one off hardware and other sales (non-recurring). Advanced Solutions recurring business grew in the financial year, although both recurring and non-recurring new business performance were lower over the summer following the United Kingdom's European Union membership referendum, and we closed the year with a strong £5.0 million order backlog (2015: £5.2m). The division also enjoyed some excellent new client wins, and reinforced its particularly strong presence in the Higher Education sector.

 

Mobile Network Services was impacted by the mobile roaming tariff reset in the first half of the financial year but, following management actions, underlying performance stabilised in the second half of the year. Despite the challenges we continued to grow market share, with an increased number of subscribers in a competitive market, representing a very creditable achievement. As expected Fixed Voice revenue was down on the previous year and in line with market trends, and the division now represents less than 20% of Group revenues. Our market leading Synapse portal has continued to be a key differentiator, and we continue to drive further enhancements to its functionality, stability and reliability.

 

Growth strategy

 

The last year has been one of investment as we focus on becoming one of the UK's leading providers of IT managed services to UK businesses. This investment has been made to enable the Group to take maximum advantage of the expanded portfolio of services it has steadily developed, both in-house and through acquisition.

 

We have built a strong platform, and are positioned to use our breadth of products and services to establish ourselves as the long term supplier of choice for a larger customer target base and drive organic growth. The outlook for the Group and its growth prospects are positive but it should be recognised that the growth strategy is subject to execution risk and changes in the market environment. In this context, the mobile tariff reset and the uncertainty caused by the outcome of the referendum on the United Kingdom's continued membership of the European Union were unwelcome developments. As the Referendum is still relatively recent, the potential longer term impact on Alternative Networks' future trading performance is unclear.

 

We are able to invest further in product development so as to remain at the cutting edge of the market and maintain our competitive strengths. The growth of our pipeline, the increasing number of larger businesses taking more of our services and the conversion rate of orders, suggest that our strategy is working and can continue to deliver value. We therefore remain positive about future prospects for the business.

 

James Murray

Executive Chairman

7 December 2016

 

 

Chief Executive Officer's Review

 

Overview

 

Despite the trading challenges, the Group has continued to focus on operational improvement projects, and investing to create a strong platform to support future growth. This has resulted in a business that is well placed to increase sales and deliver even greater customer satisfaction in the coming years.

 

The major highlights of the year were as follows:

 

· Continued gains in key growth areas;

o Mobile subscribers increased 6% to 105,490 (2015: 99,413)

o Advanced Solutions recurring revenues growth of 2%

· Major product development with the release of new 'as a service' consumption based propositions as well as enhanced versions of existing products. These include;

o OnlineUC; Online Compute and Online Storage which all offer our customer modern, high functionality solutions that complement our existing portfolio and drive recurring revenues and margins

· A significant investment in our customer service infrastructure that ensures we can now provide a single interface and improved customer service experience for all customers.

 

The enhanced product offering and investments in improving operational performance provide the Group with a solid platform for future growth. The Group is better positioned to expand both its managed service product portfolio and its selling capability to deliver the portfolio to new and existing customers more effectively.

 

 

Trading and performance overview

 

In 2016 the Group trading performance was below the level seen in 2015 as two external factors impacted the business: the UK mobile carriers new tariffs on rest of world roaming and the impact of the uncertainty in the run up and immediately after the United Kingdom's European Union membership referendum. This has resulted in decreases in reported revenues, gross profit and adjusted EBITDA compared with the prior period. Group reported revenues of £135.8m were 8% below the level of 2015, with gross profit 9% below and adjusted EBITDA 17% below 2015.

 

Cash generation was once again strong, with operating cash conversion of 84% of adjusted EBITDA. As a result, net debt was £19.1m, which was broadly in line with our stated objective of one times adjusted EBITDA.

 

The Advanced Solutions business was 6% below the prior year. Non recurring revenue was impacted by the slowdown in new business orders over summer 2016 in the run up and immediately following the United Kingdom's European Union membership referendum and was 17% below the prior year. Recurring revenue was 2% ahead of the prior year driven by growth in On Demand Services. Trading performance in Managed Services has been solid, with minimal client attrition. New orders have been generated across the portfolio, with some notable areas of success particularly in Higher Education.

 

The Mobile business was significantly impacted by new tariffs introduced in the first half of the financial year by the UK mobile carriers which reduced the revenue and profitability of rest of world roaming. Following actions taken by management, performance has stabilised in the second half of the year with improved gross margin levels as a direct consequence of management's actions taken including new carrier arrangements. The underlying performance was good in the period, gaining market share with a 6% increase in the subscriber base year on year, and more than 1,700 subscribers signed that will connect by the end of the first quarter of 2017. Revenues were 8% below the prior year £37.4m, representing 28% of the Group's overall revenue.

Fixed Voice revenues were 11% below the prior year, in line with expectations. Gross profit was more resilient at 7% behind the prior year due to the positive impact of new commercial agreements signed in the period. Whilst we continue to manage the product set for profitability, the key focus remains the migration of the fixed line base to SIP channels which have grown 32% year on year. Overall the Fixed Voice business now represents less than 19% of the Group's revenue.

 

 

Strategy

The Group's strategy is to become the leading IT managed services provider for UK businesses, via both organic and acquisitive growth. The Group operates in the UK Telecoms and Information Technology (IT) market as an IT Managed Services company covering the full spectrum of services and products from device to the datacentre.

 

The financial performance of the Group, including revenues, profits, cash flows and net debt is set out in the Chief Financial Officer's Review together with a discussion of the KPIs of the Group.

 

Platform for growth

 

2016 has been another year of progress and change. Key areas of investment have been product development and IT application development focused on providing customers with a further enhanced experience and improving the Group's operational efficiency. These combined investments have not only improved our offering to customers, but will also increase productivity and collaboration amongst our people and allow easier integration of future acquisitions.

 

The Board is committed to building a broader and stronger platform for growth. We have set out our vision to be the leading IT managed services provider of choice to UK businesses. We have invested in the development of a platform and products that allow customers to bridge private and public cloud services, in addition to routine recurring capital investments. The technical strategy is focussed on three elements:

 

o

On demand services - to be accessed through the portal and consumed per user per month (e.g. Email or Unified Communications ("UC")) or per unit of compute (e.g. storage);

o

Infrastructure services - in mobile, WAN, voice and hosting; and

o

Significantly enhanced Synapse customer portal to include IT services and extend to public cloud services.

 

The Group infrastructure and hosting services are critical to the delivery of this strategy and in 2016 we have launched our own UC cloud platform and OnlineCompute, Alternative's cloud infrastructure platform.

 

All products are now supported by a group wide rollout of ServiceNow (a market leading case management system). This provides us the platform to offer improved customer service and alongside the integration with our Synapse portal, improved visibility and control of a customer's infrastructure.

 

Strategically, we are positioning ourselves to continue to support our customers to consume business critical applications via a variety of communication methods, and this will support our growth aspirations going forward.

 

Organic growth

 

The Group continues to build successfully on the following four key areas of focus to deliver continued organic growth:

 

o

winning larger customers in our target markets;

o

using improved customer service and Synapse to drive improved customer retention across the wider product set;

o

improved product penetration across our customer base; and

o

product development and innovation to increase value to our customer base.

 

In 2016 the average spend per client was up 2.7% on the prior year demonstrating the successful implementation of the strategy. At the period end, average monthly spend of our 'large customers' (i.e., those with a monthly spend in excess of £1,000) remained in line with 2015, reflecting a satisfactory level of customer service.

 

The Group's ability to win large contracts with new customers has been proven once again in 2016 including sizeable deals with Channel 4 and the North Lincolnshire and Goole NHS Trust.

 

Product penetration statistics continue to show a broadening uptake of services from across our customer base, with increases in sales per customer showing that our customer service levels continue to improve.

 

Product penetration across the customer base remains strong, with 46% of customers taking more than one product (2015: 46%) and the proportion taking 4 or more products increasing to 18% (2015:17%). This is in line with the Group's stated strategy of growing the average size of the customers, via enterprise sales and driving product penetration in our existing base.

 

Product development

 

We have always aligned our technical strategy with our customers' needs and have now successfully transitioned the Group into IT managed services. We continually look at new product offerings to further support customers and align their IT with the needs of the end user, and to deliver bespoke IT solutions for our customers from the device to the datacentre. As a result we are well positioned to take increasing amounts of market share with new services, most importantly PaaS (Platform as a Service) and DaaS (Desktop as a Service). In 2016 we have added IaaS (Infrastructure as a Service) and an Online Voice offering.

 

 

 

Year to September 2016

2017 plans

Advanced Solutions

Online Unified Communications ("OnlineUC" - formally ApaaS) enhanced to include a broader set of UC applications including call recording, contact centre and call analytics.

Enhancement of security portfolio and services.

 

OnlineUC enhanced to provide a voiced optimised IaaS service Hosted UC.

Synapse development focusing on automation of service provision increasing customer self service capability and allowing services simpler and quicker to deploy.

 

OnlineStorage Platform implemented to provide wider range of Hybrid IT services.

 

OnlineBack up platform offering implemented to increase customer capability to manage back and archive data.

Introduction of Hyperscale offering (public cloud services) consultancy and professional services.

 

OnlineCompute an enhanced Managed IaaS platform built on public cloud technology.

 

Continued growth of the Online Desktop (DaaS) product line.

Introduction of software defined WAN capabilities

 

ECB developed enhancing portal services and providing a unique Managed Service capability. Allowing service based views.

 

 

Enhancement of Synapse service capability across all product areas in advanced solutions.

 

Mobile Voice

Introduction of cloud based Mobile security offering.

Integrate our mobile security offering.

 

 

Synapse development to enhance customer estate management.

Fixed Voice

Diversified SIP Carrier Capability

SIP Based ISDN replacement

 

Introduced International SIP capability

Synapse development to enhance customer estate management.

 

 

Portal development

 

Central to this strategy is the use of Synapse, the Group's dynamic service interface, offering customers significant service and flexibility benefits. During 2016 the Group has continued developing Synapse as well as continuing the process of converging the other, wider Group portal systems into it, providing an enhanced interface, covering the Group's device to datacentre portfolio.

 

 

Growth by acquisition

The Group's cash generative nature has facilitated the significant reduction in net debt since the 2014 acquisitions. This, combined with the strong balance sheet, leaves us well placed to capitalise on further opportunities and as such the Group monitored the market proactively during 2016 for further "right-fit" acquisitions. Potential opportunities were targeted to complement the existing products and to further expand our capabilities and product set in the Advanced Solutions area, with a focus on managed and hosted services, applying strict selection criteria.

 

The Group's long standing and consistently strict criteria for acquisitions remains unchanged. Targets must:

 

o

be successful, growing, highly cash generative, and profitable;

o

have customers that provide cross selling opportunities for the Group; and

o

be earnings enhancing in the first full year of ownership.

 

 

Outlook

 

The strategic acquisitions in 2014 and the transformational projects in 2015 and 2016 have resulted in an IT Services business with a unified operational structure, a fully invested sales force and a market leading product portfolio, able to deliver end-to-end solutions to a larger and more receptive customer base. Product penetration statistics continue to show a broadening uptake of services from across our customer base, with increases in average sales per customer showing that our customer service level continues to exceed expectations.

 

The outlook for Group and its growth prospects remain positive; its growth strategy is subject to execution risk and changes in the market environment. The dividend payments and dividend policy have been an important part of the Group's investment case. While the Board reiterated its intention to deliver annual growth in the dividend of no less than 10 per cent in the recent trading update released on 27 September 2016, the Alternative Networks Directors also believe that, in the longer term, any growth in dividends will need to reflect the growth in the Group's underlying profits.

 

The combination with Daisy will ensure that the Group is best placed to capitalise on future growth opportunities and remain the provider of choice for our customers. In particular, the strong complementarity and strategic fit between Daisy and Alternative Networks will ensure our competitiveness and benefit our customers through access to a broader range of unified communications solutions.

 

 

Mark Quartermaine

Chief Executive Officer

7 December 2016

 

 

Chief Financial Officer's Review

 

Results & trading overview

In 2016 the Group experienced continued growth in Advanced Solutions recurring revenues, and continued strong cash performance. The Advanced Solutions segment now accounts for 54% of Group revenues (2015: 53%) with a reduction in the contribution value from Fixed Voice services, which is in managed decline.

 

Year ended 30 September 2016

 

 

 

 

Advanced Solutions

 

Mobile Voice

 

Fixed Voice

 

Group

 

 

 

Change

 

 

Change

 

 

Change

 

 

Change

 

 

£m

%

 

£m

%

 

£m

%

 

£m

%

Revenue

 

73.2

-6%

 

37.3

-7.7

 

25.3

-11%

 

135.8

-8%

Recurring

45.9

2%

 

37.3

-7.7

 

25.3

-11%

 

108.5

Non-recurring

27.3

-17%

 

 

 -

 

27.3

-17% 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

27.4

-7%

 

16.7

-12.4%

 

11.4

-7%

 

55.5

9%

Margin

 

37.4%

-20bps

 

44.7%

+240bps

 

45.3%

+200bps

 

40.9%

+50bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In order to facilitate understanding of business performance, the Group splits out its operating KPIs, both financial and non-financial into three distinct revenue groups. These are Advanced Solutions, Mobile and Fixed Voice. These enable the Group's performance to be benchmarked against competitors and allow the Board to control more clearly the underlying drivers to the Group's business. All recent acquisitions are reported in Advanced Solutions and have no impact on Mobile or Fixed Voice. For avoidance of doubt, the business does not operate separate trading divisions but sells a converged product offering, with teams of sales and service organised according to customer size.

 

Group revenue decreased 7.5% to £135.8m (2015: £146.8m) largely due to the slowdown in Advanced Solutions non-recurring revenues, mitigated by the increase in recurring revenues. Coupled with this, the fall in Mobile revenue of 7.7% (£3.0m) meant that performance was unable to compensate for the managed decline of the Fixed Voice Business, which fell 11.4% (£3.2m).

 

Gross profit decreased by 8.6% (£5.2m) to £55.5m. Gross margins are level year on year, reflecting the effect of good margin growth in Fixed Voice and margin stability in Advanced Solutions, netted off by the pressures across Mobile owed to the new tariffs on roaming rates implemented by the carriers. Further analysis is detailed below by product.

 

Adjusted EBITDA at £18.4m was down £3.7m (16.6%). Throughout the year the effects of the reduction in gross profits were mitigated by savings in sales, operational costs and overheads by £1.9m, reflecting the drive in Operational efficiency. The Group also benefitted from a refund of National Insurance (£0.4m). During the period the Group focused its resources on the introduction of new products such as OnlineCompute and Hosted Voice.

 

 

 

Advanced Solutions

 

 

 

Year to

Year to

Change

 

30 September

30 September

 

 

 

2016

£m

2015£m

 

 

Revenue

 

 

 

 

Non Recurring

 

 

 

 

Hardware / Software

21.6

26.3

(17.6%)

 

Professional Services

5.7

6.6

(13.4%)

 

Subtotal

27.3

32.9

(16.8%)

 

 

 

 

 

 

Recurring

 

 

 

 

Managed Services

17.2

17.6

(2.8%)

 

Online Desktop

4.0

3.3

20.0%

 

Maintenance

10.9

11.6

(6.1%)

 

Connectivity

9.4

8.3

13.1%

 

Billing

4.4

4.2

6.2%

 

Subtotal

45.9

45.0

1.8%

 

 

 

 

 

 

Total

73.2

77.9

(6.0%)

 

 

 

 

 

 

Gross Margins

 

 

 

 

Hardware / Software

19%

21%

-200bps

 

Professional Services

56%

59%

-300bps

 

Recurring

44%

44%

-

 

 

 

 

 

 

Advanced Solutions

37%

38%

-100bps

 

 

Advanced Solutions revenues decreased by 6% to £73.2m. Decline in the second half of the year was steeper than in the first half as new business performance was lower over the summer following the United Kingdom's European Union membership referendum. Reassuringly, new business performance recovered well in August and September. Growth in recurring products has maintained healthy levels with £0.8m higher recurring income in 2016. New orders have been generated across all industry verticals and notable contract wins with new and existing customers.

The margin in Advanced Solutions is broadly level with the prior year at 37% (2015: 38%) as a result of growth in higher margin services including Online Desktop and Billing Services, netted against some pricing pressure for larger deals involving legacy hardware and maintenance solutions.

 

Managed services

 

Managed services encompass the Group's offerings in all hosting, cloud and utility services, including all outsourcing services. Growth in the recurring products in is a key focus with both existing and new customers. High margins in this area represent the added value nature of the services provided. The 2.8% decline in revenue in the year reflects a combination of one off credits following service outages (£0.2m), price renegotiation and a small amount of client churn. Colocation revenue has remained constant as the Group encourages clients to move towards higher margin, fully managed services.

 

Online desktop

 

Online desktop represents the Group's cloud based Desktop as a Service (DaaS) remote access offering, acquired as part of the 2014 acquisitions. Revenue growth was 20% as we seek to take a key position in this growing market.

 

Maintenance

 

Maintenance represents work undertaken at customer sites by in house resource or by third parties. Revenues have remained in line with 2015. During the year the Group lost one of its key customers which offset the new business won. Margins are in line year on year as the Group has been able to renew contracts at historical pricing levels due to the service quality available to clients, and proactively churn any that involve lower pricing.

 

Connectivity

 

Connectivity revenues increased 13% to £9.4m in 2016 (2015: £8.3m). This growth was generated from data connectivity sales to both existing and new customers.

 

Hardware & software

 

Hardware and Software revenues comprise all individual non-recurring direct sales across the Group, and decreased 17.6% to £21.6m (2015: £26.3m). Gross margins have reduced slightly across the Group due to a number of large deals where competitive pricing has been offered in order to secure further growth opportunities in higher margin products and services with recurring revenue.

 

Professional services

 

Professional services revenue, comprising a mix of IT solution design and installation of data hardware, decreased 13.4% to £5.7m (2015 £6.6m) largely in reflection of the reduced hardware sales seen in the year.

 

Billing services

 

Billing Services revenues were up 6.2% to £4.4m (2015: £4.2m). This is as a result of further growth in sales to third party customers and revenue from providing a hosted managed billing service. Gross margins increased by 3.5% points to 56%, as the Group maintained its high client retention level and delivered more consultancy services to clients.

 

Telephony Services - Mobile

 

Year to

30 September 2016

£m

Year to

30 September 2015

£m

Change

 

 

 

 

Revenue

37.3

40.4

-7.7%

 

 

 

 

Gross profit

16.7

19.0

-12.4%

Gross margin (%)

45%

47%

-240bps

 

 

 

 

Subscribers

105,490

99,413

6%

Recurring revenue

91%

93%

 

 

 

 

 

Mobile KPIs

 

 

 

Monthly ARPU (£)

29

34

-15%

Monthly ADPU (Mb)

326

170

92%

Network churn

19%

16%

 

Customer churn by value

14%

14%

 

% Subscribers in-contract

82%

78%

 

Average contract length (months)

25

26

 

 

 

Mobile revenues decreased 7.7% to £37.3m. Whilst the Group continues to take significant market share, performance declined as new tariffs on roaming rates implemented by the carriers adversely affected gross profit and margins, which decreased 12.4% and 240bps respectively.

 

There was continued high growth in the contract base with a 6% increase in subscribers to 105,490 at the end of 2016. This is the result of significant new connections, demonstrating a continued ability to win in a flat market. Churn levels remained in line year on year.

 

Mobile KPIs

 

The Group uses three principal KPIs to measure the performance of Mobile Voice, being "ARPU", "ADPU" and churn.

 

·

"ARPU" represents the average spend in line rental, voice and data usage charges per live connection per month in the Group's contracted base of subscribers. ARPU has reduced by circa £5 (4%) to £29 in the year. Underpinning this trend is the reduction in usage charges associated with bundled packages and the general trend in reduction in voice usage, partially offset by increased data usage (see below).

 

·

"ADPU" represents the average data usage per live connection per month in the Group's contracted base of subscribers. The average ADPU for the period has increased by 92% to 326Mb (2015 growth: 72%) demonstrating the rapid growth in data usage.

 

·

Churn by value, which illustrates the retention value of all contracted customers to the Group, has remained in line with 2015 at 14%. Network churn was higher at 19% which is up slightly from 2015 (16%), an excellent performance in a very competitive marketplace where it is easy to switch between networks. The generally high retention is a result of the overall client experience covering the service offering and the benefits of the Synapse portal.

 

Telephony Services - Fixed Voice

 

 

Year to

30 September 2016

Year to

30 September 2015

Change

 

£m

£m

 

 

 

 

 

Revenue

25.3

28.5

-11.4%

Gross profit

11.4

12.3

-7.3%

Gross margin %

45%

43%

+240bps

 

 

 

 

Outbound monthly ARPU (£)

 1,312

1,385

-5%

Number of lines/channels (inc. SIP)

65,484

68,388

-4%

SIP lines

 14,371

10,924

32%

Average customer contract length (months)

31m

30m

+1m

 

The market continues to operate on two-tiers with legacy fixed voice providers seeing network traffic in decline by mid-single digit rates and resellers and service providers migrating their customers to IP services. The Group manages its Fixed Voice Services in the context of the declining market place, whilst improving market share and profitability, and continues to retain its customer base via migration to SIP based telephony. In the year the number of SIP lines has increased by 32% from 10,924 to 14,371.

 

Fixed Voice revenues declined 11.4% in 2016 to £25.3m as a combined result of customer churn and reduction in call volume to mobiles, regulatory price reductions and the continuing move to email and mobile. However the Group has again succeeded in the proactive management of this base with further commercial gains and active retention.

 

The gross margin on this product set has continued to grow in 2016, from 43% to 45%, but with the revenue decline, total gross profit has reduced 7.3% year on year. The growth in gross margin is as a result of improved commercial arrangements from key suppliers.

 

 

Outbound services

 

·

Outbound revenues decreased by 12% to £18.7m (2015: £21.3m). The underlying performance was in line with industry trends as the reduction in call spends to mobiles, due to regulatory price reductions, and a move to email, mobile and IP based telephony, continues to cannibalise traditional office based telephony revenues.

 

·

Outbound ARPU has reduced by 5% to £1,316 in 2016 as a result of a general reduction in spend resulting from the shift to mobile and data communications, tempered by an increase arising from the signing of new, larger, customers and churn of smaller customers.

 

·

The number of lines in the estate declined by 4% to 65,484, with some of the churn being non or low billing analogue lines that we have helped customers identify using Synapse. The ongoing transition to SIP has again progressed well with a 32% rise in SIP lines.

 

 

Inbound services

 

·

Inbound services revenue decreased by 10% to £0.7m (2015: £7.3m). Gross profit was 5% down on 2015 at £3.5m.

 

·

Gross margins are up significantly year on year, to 53.4% (2015: 50.1%), due to the new commercial terms agreed and increased sales of the higher margin NGN product.

 

 

Financial Overview

Adjusted and statutory results

 

In these results we refer to adjusted and statutory results. Adjusted results are prepared to provide a more comparable indication of the Group's underlying business performance. Adjusted results exclude adjusting items as set out below and in note 27 to the financial statements.

 

Restructuring, acquisition and associated costs

 

As a result of the various restructuring activities the Group incurred non-recurring charges of £0.9m. This comprised £0.3m of redundancy charges and £0.6m on restructuring and other charges which includes £0.1m of refinancing costs, £0.1m of costs associated with the proposed acquisition of the Company and £0.1m of datacentre dual running costs.

 

Finance costs

 

Finance costs were £1.0m (2015: £1.3m) driven by the Group's debt facilities in place for the whole year. In May 2016 the Group amended and extended its existing financing facilities and converted them into a £40 million revolving credit facility. At September 2016 the margin applied to this facility had fallen to 1.35% over LIBOR based on a leverage position of the balance sheet of less than 1.25.

 

Taxation

 

The effective tax rate for the year was 17.5% (2015: 17.0%). The effective tax rate in the current period is lower than the UK statutory rate principally due to the recognition of £0.1m of prior year R&D credits that have been successfully received in the current year and a reduction in the rate of tax at which deferred tax assets and liabilities are measured.

 

Earnings per share

 

Basic adjusted earnings per share have decreased by 18% from 28.4p to 23.4p. Fully diluted adjusted earnings per share have decreased by 17% to 23.2p (2015: 27.8p). Statutory (unadjusted) fully diluted earnings per share have decreased 33% from 23.3p to 15.6p.

 

The weighted average number of shares in the year used for calculating the basic earnings per share has increased by 300,454, as outlined in note 11 to the financial statements. The dilutive share number has decreased by 206,736, due to the fact that a number of share options have lapsed during the year.

 

Net debt and bank facilities

 

In May 2016 the Group amended and extended the outstanding amount of its incumbent £43m credit facility (previously consisting of both a term and revolving facility) with a £40m revolving credit facility. The principal financial covenants under the new facility are limited to maximum net debt to EBITDA of 2.5 times (unchanged over the life of the loan) and minimum interest cover of 5 times. The previous cashflow covenant has been removed.

 

The year-end net debt balance was £19.1m (2015: £18.7m). This is after £4.0m of total capital expenditure and paying dividends of £8.3m. The net debt level is down from a peak of £41.3m at the time of the acquisitions in January 2014.

 

Net debt performance is primarily driven by the strong operating cash conversion of the business (see below) which has been greatly facilitated by the completion of acquisition integration activities.

 

Cash flow

Working capital and cash management remains a key priority of the Group and once again cash flow has been good. Cash inflow from operations was £15.5m (2015: £21.9m), compared to adjusted EBITDA of £18.4m (2015: £22.1m), representing a cash conversion of 84% (2015: 99%). Alongside this the Group debtor days stood at 32 days at the year end.

 

 

 

Year ended

Year ended

 

 

30 September

2016

30 September

2015

Change

 

£m

£m

 

 

 

 

 

Cash generated from operations

15.5

21.9

(29%)

 

 

 

 

Proceeds from sale of property - non recurring

-

3.8

 

Taxation

(2.6)

(1.3)

 

Capital expenditure - underlying

(4.0)

(2.1)

 

Capital expenditure - customer assets

-

(0.5)

 

Capital expenditure - non recurring infrastructure

-

(2.7)

 

Finance cost (net)

(1.0)

(1.3)

 

 

 

 

 

Free cash flow

7.9

17.8

 

Free cash flow before non-recurring items

7.9

16.7

(53%)

 

 

 

 

Dividends

(8.3)

(7.2)

 

 

 

 

 

Net cash flow

(0.4)

10.6

 

 

 

 

 

Opening net debt

(18.7)

(29.3)

 

Closing net debt

(19.1)

(18.7)

 

 

 

Capital expenditure

 

Capital expenditure in the period was £4.0m compared to £5.5m in 2015 when additional non-recurring investments in the Group's infrastructure were made.

 

The remaining £4.0m of spend was in line with expectations and previous periods, and represented further expenditure in respect of IT development, including additional investment in a consolidated customer portal service, expanding on the existing Synapse functionality and investments in the existing CRM platform to improve our service to customers and reduce operating costs.

 

In 2017 we expect capital expenditure to continue at routine underlying levels, with some additional investment required across our product portfolio's, including software development to ensure our unique proposition is consistent across all service lines.

 

Dividend per share

 

No final dividend has been proposed due to the Board announcement on 21 November 2016 of the recommended offer by Daisy Intermediate Holdings plc for the entire issued and to be issued share capital of Alternative Networks plc. The interim dividend was 6.2 pence per share (2015: 5.5 pence per share) making a total ordinary dividend of 6.2 pence per share for the full year (2015: 16.4 pence per share).

 

 

Principal risks and uncertainties

Managing the financial, operational and reputational risks across our business and operations is critical to our success. Below we highlight the identified key areas of risk that are monitored on an ongoing basis. The Group's Risk Management Framework requires a regular review of the key risks facing the Group.

 

Contracts with suppliers

 

The Group resells the products of its suppliers and whilst many of the Group's products are supplier agnostic and there exists a freedom to substitute various suppliers' products, the Group acknowledges that it has reliance in particular on the contracts with the mobile networks, O2 and Vodafone. Both managed service agreements run until March 2018 and are subject to various performance criteria which there is no guarantee will be met.

The Group mitigates these risks by maintaining strong relationships with its suppliers at various levels of the business, as well as paying close attention to ensuring the expectations of suppliers are met, and where possible exceeded.

Technological change

 

The Group operates in a market of rapid and dynamic technology changes, and there is a risk that the Group fails to secure the necessary contracts to supply its customers with a new technology (disruptive) which substitutes existing technology. The Group mitigates this risk by maintaining close relationships with its suppliers, and by employing a product development team whose duties include research, review and procurement of appropriate new technology products for testing prior to release to our customers.

Ability to continue to attract and retain key sales and customer management executives

 

Ability to continue to attract and retain key sales and client management executives - the Group is a direct sales and marketing business and whilst the revenues of the Group are largely recurring on a monthly basis, the Group depends on being able to recruit and retain staff of the right calibre in order to win and service key contracts. The Group has sought to mitigate this risk by investing in a succession and training plan for career development, and improving the employee benefits and remuneration over the last three years, including commissions, and specifically share options and pension contributions. The Board monitors the results of exit interviews, recruitment statistics and staff attrition by department on a regular basis.

Regulatory risk

 

The Group acknowledges that the pricing of products and services can be affected by regulatory bodies in the UK and the EU. In recent years, usage pricing from fixed to mobile destinations and EU Roaming mobile voice and data retail prices have been substantially altered. The Board believes that where the pricing regulations are directed at wholesale prices, the Group is more able to mitigate the risk through its own buying and pricing policies. Where the regulator imposes price caps at the retail level, the Group is more exposed to a reduction in margin where the operators do not substantially reduce their wholesale prices. The Group mitigates the risks by careful and detailed research on the future regulations, and has been involved in lobbying where applicable. The Group assesses each risk and builds it into its forecasts of income as soon as possible and amends its pricing policies accordingly.

 

IT environment and control risk

The Group is increasingly dependent on IT systems for delivering its products and services and for retaining customers, as well as for running the operations of the Group. To date, the Group has used its own internal expertise together with external consultants, where necessary, to build its own IT infrastructure and software products, and is continuing to invest each year in improving its systems and adding more resilience. The Board believes the Group mitigates the IT control risks in a number of ways. Firstly, it employs a broad range of highly skilled IT personnel and ensures that there is a succession and retention plan associated with these highly talented individuals. Recommendations from audits are tracked through by the Board. Secondly, the Group operates best practise in its adherence with standards issued by the International Organisation for Standardisation and the British Standards Institute. Currently, the Group has accreditation for: - ISO 27001: Information Security Management; ISO9001: Quality Management; ISO 14001: Environmental Management; ISO20000 Service Management and ISO 22301: Business Continuity Management in the majority of its operating divisions. In order to retain these accreditations, the IT control environment is regularly reviewed by the British Standards Institute.

The Board believes that there is a satisfactory framework for monitoring, assessing and reporting on these risks. There is also a robust regular framework for reporting on predictive KPIs in the business.

 

Gavin Griggs

Chief Financial Officer

7 December 2016

 

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

For the year ended 30 September 2016

 

 

 Year ended30 September 2016£'000

 Year ended30 September 2015£'000

 

 

 

Note

 

 

 

 

Revenue

 

135,803

146,816

Cost of sales

 

(80,307)

(86,113)

Gross profit

 

55,496

60,703

Operating costs

 

(45,249)

(45,603)

Operating profit

 

10,247

15,100

 

 

 

 

Operating profit - analysed:

7

 

 

Adjusted operating profit

 

15,040

19,194

Share based payments

 

(161)

(1,309)

Amortisation of intangible assets (excluding computer software)

5

(3,698)

(3,698)

Income from property exit

 

-

3,299

Restructuring, acquisition and associated costs

 

(934)

(2,386)

Operating profit

 

10,247

15,100

 

 

 

 

 

 

 

 

Finance income

 

-

3

Finance costs

 

(963)

(1,297)

Profit before taxation

 

9,284

13,806

Taxation

 

(1,629)

(2,339)

Profit and total comprehensive income for the year

 

7,655

11,467

Earnings per ordinary share:

 

 

 

Basic

4

15.8p

23.8p

Diluted

 

15.6p

23.3p

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

As at 30 September 2016

 

 

 

 

 Group30 September 2016£'000

 Group30 September 2015£'000

 

 

 

Note

 

 

 

 

ASSETS

 

 

 

Non-current assets

 

 

 

Intangible assets

5

70,232

73,166

Property, plant and equipment

 

4,792

4,917

Investments

 

-

-

Deferred tax asset

 

536

559

Property deposits

 

154

280

 

 

75,714

78,922

 

 

 

 

Current assets

 

 

 

Inventories

 

394

1,293

Trade and other receivables

 

29,729

28,288

Cash and cash equivalents

 

4,389

2,362

 

 

34,512

31,943

Total assets

 

110,226

110,865

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

Equity

 

 

 

Called up share capital

 

62

62

Share premium

 

6,608

6,600

Capital redemption reserve

 

8

8

Merger reserve

 

2,749

2,749

Retained earnings

 

32,878

33,249

Total equity

 

42,305

42,668

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

 Called up share capitala)£'000

 Share premiumb)£'000

 Capital redemption reservec)£'000

 Merger reserved)£'000

 Retained earningse)£'000

 Total equity£'000

 

 

 

 

 

 

 

 

 

Balance at 30 September 2014

62

6,563

8

2,749

27,728

37,110

Shares issued

-

37

-

-

-

37

Reissue of shares by the trust

-

-

-

-

277

277

IFRS2 share based payments

-

-

-

-

1,078

1,078

Deferred tax on share options

-

-

-

-

4

4

Profit for the year and total comprehensive income

-

-

-

-

11,467

11,467

Dividends paid

-

-

-

-

(7,305)

(7,305)

Balance at 30 September 2015

62

6,600

8

2,749

33,249

42,668

Shares issued

-

8

-

-

-

8

IFRS2 share based payments

-

-

-

-

283

283

Deferred tax on share options

-

-

-

-

(20)

(20)

Profit for the year and total comprehensive income

-

-

-

-

7,655

7,655

Dividends paid

-

-

-

-

(8,289)

(8,289)

Balance at 30 September 2016

62

6,608

8

2,749

32,878

42,305

 

 

 

a)

The balance classified as share capital includes the proceeds arising on issue of the Company's equity share capital, comprising 0.125p ordinary shares and the cancellation of shares purchased by the Company.

 

 

b)

Share premium represents the difference between the fair value consideration received and nominal value of shares issued.

 

 

c)

Capital redemption reserve arose from the purchase of own share capital.

 

 

d)

The merger reserve results from the previous acquisitions of Integrated Communications for Business (UK) Limited, Aurora Kendrick James Limited, Scalable Communications plc and The Telecom Centre Limited. This represents the difference between the value of the shares acquired (nominal value plus related share premium) and the nominal value of the shares issued.

 

 

e)

Retained earnings comprises the profits or losses made by the Group, credits in connection with the Group's share based payment charges recognised in the Consolidated Statement of Comprehensive Income and the balance of treasury shares owed by the EBT.

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS

For the year ended 30 September 2016

 

 

Note

 Year ended 30 September 2016£'000

 Year ended 30 September 2015£'000

Cash flows from operating activities

 

 

 

Cash generated from operations

6

15,465

21,879

Income tax paid

 

(2,593)

(1,247)

Net cash generated from operating activities

 

12,872

20,632

Cash flows from investing activities

 

 

 

Purchase of property, plant and equipment

 

(1,787)

(4,020)

Purchase of intangible assets

 

(2,194)

(1,295)

Proceeds from sale of property, plant and equipment

 

-

3,800

Interest received

 

-

3

 

 

 

 

Net cash used in investing activities

 

(3,981)

(1,512)

Cash flows from financing activities

 

 

 

Interest paid

 

(963)

(1,298)

Dividends paid

3

(8,289)

(7,305)

Proceeds from issue of share capital

 

8

37

Transaction costs in relation to loan facility

 

(307)

-

Proceeds from borrowings

 

2,687

-

Repayments of borrowings

 

-

(11,985)

Net cash used in financing activities

 

(6,864)

(20,551)

Increase/(Decrease) in cash and cash equivalents

 

2,027

(1,431)

Cash and cash equivalents at start of year

 

2,362

3,793

Cash and cash equivalents at end of year

 

4,389

2,362

 

 

NOTES TO THE FINANCIAL STATEMENTS

1 Basis of preparation

 

Alternative Networks plc is a company incorporated and domiciled in the United Kingdom under the Companies Act 2006. The address of the registered office is 5th Floor, 240 Blackfriars Road, London SE1 8NW. The shares of the Company are listed on the Alternative Investment Market.

 

This financial information is abridged and has been extracted from the Group's full financial statements for the years ended 30 September 2016 and 2015.

 

The Group's financial statements have been prepared in accordance with IFRS as adopted by the EU and IFRIC interpretations and the Companies Act 2006 applicable to companies reporting under IFRS. The financial statements have been prepared under the historical cost convention.

 

Full financial statements for the year ended 30 September 2015 (which received an unqualified audit report) have been filed with the Registrar of Companies. Financial statements for the year ended 30 September 2016 were approved by the Board of Directors on 7 December 2016 and will be presented to the Members at the forthcoming Annual General Meeting.

 

 

2 Segmental information

 

IFRS 8, "Operating Segments" requires identification of the Group's segments on the basis of the internal reporting about components of the Group that is regularly reviewed by the chief operating decision maker to allocate resources and to assess performance.

 

The chief operating decision maker has been identified as the Board. The Board reviews the Group's internal reporting in order to assess performance and allocate resources. The Board assesses the performance of the operating segments based on revenue and gross profit. The reportable segments of the Group are Telephony Services and Advanced Solutions.

 

Telephony Services consists of the Group's Fixed Voice and Mobile Voice services. Advanced Solutions includes the installation and maintenance of telephone systems, the integration of computer networks, the provision of managed hosting solutions and the provision of billing facilities.

 

 

For the year ended 30 September 2016

 Telephony Services£'000

 Advanced Solutions£'000

 Total£'000

 

 

 

 

 

 

Total segment revenue

62,638

73,341

135,979

Inter segment revenue

-

(176)

(176)

Revenue from external customers

62,638

73,165

135,803

Gross Profit

28,112

27,384

55,496

Operating costs

 

 

(45,249)

Finance income

 

 

-

Finance costs

 

 

(963)

 

 

 

 

Profit before taxation

 

 

9,284

Adjusted EBITDA

 

 

18,382

 

 

 

For the year ended 30 September 2015

 Telephony Services£'000

 Advanced Solutions£'000

 Total£'000

 

 

 

 

 

 

Total segment revenue

68,941

78,189

147,130

Inter segment revenue

-

(314)

(314)

Revenue from external customers

68,941

77,876

146,816

Gross Profit

31,368

29,335

60,703

Operating costs

 

 

(45,603)

Finance income

 

 

3

Finance costs

 

 

(1,297)

 

 

 

 

Profit before taxation

 

 

13,806

Adjusted EBITDA

 

 

22,051

 

 

 

 

 

Assets and liabilities, operating profit, finance income, finance costs and taxation are not disclosed by segment as they are not reported to the chief operating decision maker.

 

Transactions with the largest customer of the Company are less than 10% of Group revenue.

 

All sales have taken place within the United Kingdom and those between segments are all carried out on arm's length basis.

 

All non-current assets are located within the United Kingdom.

 

 

3 Dividends

 

 

30 September 2016 £'000

 30 September 2015£'000

 

 

 

 

 

2015 Final Paid - 10.90p (2014: 9.60p) per 0.125p ordinary share

5,276

4,643

2016 First Interim Paid - 6.20p (2015: 5.50p) per 0.125p ordinary share

3,013

2,662

 

8,289

7,305

 

The 2015 proposed final dividend of 10.9 pence per 0.125p ordinary share (2014: 9.60 pence) was paid on 29 January 2016. The amount of dividend paid was £5,276,000 (2015: £4,643,000).

The Company paid a 2016 interim dividend of 6.20 pence per 0.125p ordinary share (2015: 5.50 pence), with a total payment value of £3,013,000 (2015: £2,662,000). This was paid on 8 July 2016 to shareholders on the register on 17 June 2016.

No final dividend is proposed by the Directors in respect of the financial year ended 30 September 2016 (2015: 10.90 pence).

 

4 Earnings per share

 

The calculation of basic and fully diluted earnings per ordinary share is based on the profit attributable to owners of the Company divided by the weighted average number of ordinary shares in issue during the year.

For diluted earnings per share, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. The Group has one category of potential ordinary shares: those share options granted to employees where the exercise price is less than the average price of the Company's ordinary share during the year.

 

The profit and weighted average number of shares used in the calculations are set out below:

 

Basic and fully diluted earnings per share

 Profit attributable to owners of the company£'000

 Weighted average of £0.00125 ordinary sharesNumber

 Per share amountPence

2016 Earnings per share - basic

7,655

48,513,073

15.8

Potentially dilutive shares

-

433,174

(0.2)

2016 Earnings per share - diluted

7,655

8,946,247

15.6

 

 

 

 

2015 Earnings per share - basic

11,467

48,212,619

23.8

Potentially dilutive shares

-

940,364

(0.5)

2015 Earnings per share - diluted

11,467

49,152,983

23.3

 

 

The adjusted EPS is based on the adjusted profit after tax as set out in note 7, and the weighted average number of shares as described above.

 

Basic and fully diluted earnings per share

 Adjusted profit after taxation £'000

 Weighted average of £0.00125 ordinary sharesNumber

 Per share amountPence

2016 Earnings per share - basic

11,360

48,513,073

23.4

Potentially dilutive shares

-

433,174

(0.2)

2016 Earnings per share - diluted

11,360

48,946,247

23.2

 

 

 

 

2015 Earnings per share - basic

13,681

48,212,619

28.4

Potentially dilutive shares

-

940,364

(0.6)

2015 Earnings per share - diluted

13,681

49,152,983

27.8

 

 

Share option costs included within adjusted profit attributable to owners of the company are reducing the earnings per share in 2016 by 0.3p (2015: 2.7p).

 

There were 49,759,471 shares in issue at 30 September 2016 (2015: 49,729,817). The weighted average number of shares during the year was 48,513,073 (2015: 48,212,619).

 

 

5 Intangible assets

 

Group

 Purchased customer contracts

 Computer software

 Customer contracts and relationships

 Trade names

 Technology

 Goodwill

Total

 

 £'000

 £'000

 £'000

 £'000

 £'000

 £'000

£'000

Cost

 

 

 

 

 

 

 

At 1 October 2014

1,662

5,054

32,434

757

1,897

51,907

93,711

Additions

-

1,295

-

-

-

-

1,295

At 30 September 2015

1,662

6,349

32,434

757

1,897

51,907

95,006

Additions

-

2,194

 -

-

 -

-

2,194

At 30 September 2016

1,662

8,543

32,434

757

1,897

51,907

97,200

 

 

 

 

 

 

 

 

Accumulated amortisation

 

 

 

 

 

 

 

At 1 October 2014

1,662

2,998

10,375

757

1,174

 -

16,966

Charge for the year

 -

1,175

3,476

-

223

 -

4,874

At 30 September 2015

1,662

4,173

13,851

757

1,397

-

21,840

Charge for the year

-

1,430

3,476

-

222

-

5,128

At 30 September 2016

1,662

5,603

17,327

757

1,619

-

26,968

 

 

 

 

 

 

 

 

Net book amount

 

 

 

 

 

 

 

At 30 September 2016

-

2,940

15,107

-

278

51,907

70,232

At 30 September 2015

-

2,176

18,583

 -

500

51,907

73,166

At 30 September 2014

-

2,056

22,059

 -

723

51,907

76,745

 

 

Amortisation has been charged through the income statement within operating costs.

 

 

The carrying amounts of goodwill by reportable segment are as follows;

 

 

 Group 30 September 2016 £'000

 Group30 September 2015£'000

 Company30 September 2016£'000

 Company30 September 2015£'000

Telephony Services

5,685

5,685

1,436

1,436

Advanced Solutions

46,222

46,222

327

327

 

51,907

51,907

1,763

1,763

 

Each operating segment is deemed to be a Cash Generating Unit (CGU), being the lowest level for which cash flows are separately identifiable. Goodwill is attributed to each CGU and reviewed for the purposes of the annual impairment review as this is the level that management monitors goodwill. The Group's operating segments to which goodwill has been allocated are Mobile Voice and Advanced Solutions.

 

During the year goodwill in respect of each cash generating unit was tested for impairment in accordance with IAS 36. All CGUs were assessed to have a value in use in excess of their respective carrying values, and hence no impairments to goodwill were considered necessary.

 

The key assumptions in the value in use calculations were:

 

The forecasts were based on pre-tax cash flows derived from approved budgets for the 2016-2018 financial years. Management believes the forecasts are reasonably achievable based on market performance and its expectations of market developments. The directors consider that the key metric in the forecasts is earnings before interest, tax and amortisation. Subsequent cash flows were extrapolated using a 1.0% (2014: 1.0%) growth rate reflecting an approximate forecasted long term growth rate for the UK economy, the Group's principal market.

 

The pre-tax discount rate used to assess the carrying value of goodwill is 9.7% (2014: 10.0%) which approximates the Group's weighted average cost of capital. This discount rate has been calculated on a consistent basis.

 

The review performed at the year-end did not result in the impairment of goodwill for any cash generating unit as the estimated recoverable amount exceeded the carrying amount in all cases. The Group undertakes sensitivity analysis based on reasonably possible changes in assumptions by increasing the weighted average cost of capital and reducing future growth expectations in the model. The results of this analysis show no indication of impairment.

 

 

6 Cash generated from operations

 

 

Year ended30 September 2016£'000

Year ended30 September 2015£'000

 

Group

Operating Profit

10,247

15,100

Adjustments for

 

 

Depreciation of property, plant and equipment

1,912

1,681

Amortisation of intangible assets

5,128

4,874

Employee share scheme charges

161

1,309

(Profit)/loss on sale of tangible assets

-

(2,399)

Movements in working capital

 

 

Inventories

899

(966)

Trade and other receivables

(1,315)

(1,594)

Trade and other payables

(1,567)

3,874

Cash generated from operations

15,465

21,879

 

 

Consolidated movement of net debt:

Year ended30 September 2016£'000

Year ended30 September 2015£'000

Net increase/(decrease) in cash and cash equivalents

2,027

(1,431)

Capitalisation of loan fees

307

-

(Increase)/decrease in borrowings

(2,687)

11,985

Total cash flows in net debt

(353)

10,554

Net debt at beginning of year

(18,735)

(29,289)

Net debt at end of year

(19,088)

(18,735)

 

7 Reconciliation to adjusted performance

 

(a) Reconciliation of adjusted EBITDA

 30 September 2016£'000

 30 September 2015£'000

Profit before tax

9,284

13,806

Adjustments

 

 

Amortisation of purchased customer contracts and other intangibles (excluding computer software)

3,698

3,698

Share based payments and associated social security expense

161

1,309

Income from property exit

-

(3,299)

Restructuring, acquisition and associated costs ( c )

934

2,386

Adjusted profit before tax

14,077

17,900

Finance income

-

(3)

Finance costs

963

1,297

Adjusted operating profit

15,040

19,194

Add: Depreciation of property, plant and equipment

1,912

1,681

Add: Amortisation of computer software

1,430

1,176

Adjusted EBITDA

18,382

22,051

 

(b) Reconciliation of adjusted profits for earnings per share

 30 September 2016£'000

 30 September 2015£'000

Adjusted profit before tax (see above)

14,077

17,900

Less: Share based payments

(161)

(1,309)

Less: Taxation per consolidated statement of comprehensive income

(1,629)

(2,339)

Less: Taxation on amortisation of purchased customer contracts and other intangibles (excluding computer software) and exceptionals

(927)

(571)

Adjusted profit after tax

11,360

13,681

 

Adjusted EPS is calculated on adjusted earnings after deduction of share option costs. This analysis is provided as the Group considers it provides a truer reflection of the underlying performance of the business and is common practice in the investment analyst community.

 

(c) Restructuring, acquisition and associated costs consist of the following:

 

 30 September 2016£'000

 30 September 2015£'000

 

 

 

Restructuring costs

565

1,823

Redundancy costs

369

563

 

934

2,386

 

8 Post Balance Sheet event

 

On 21 November 2016 the Board announced an agreement on the terms of a recommended cash acquisition by Daisy Intermediate Holdings Limited of the entire issued and to be issued ordinary share capital of Alternative Networks plc. The acquisition values the entire issued and to be issued ordinary share capital of Alternative Networks plc at £165.3 million on a fully diluted basis. If the transaction completes as expected the Company will incur professional advisory fees of £2 million which have not been recognised in these financial statements.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR FSEESWFMSEDE

Related Shares:

AN..L
FTSE 100 Latest
Value8,992.12
Change19.48